CONDENSED CONSOLIDATING BALANCE SHEETS |
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS AS OF DECEMBER 31, 2015 (In Millions)
|
|
Parent Company
|
|
Guarantors
|
|
Nonguarantors
|
|
Eliminations
|
|
Consolidated Huntsman International LLC
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
44
|
|
$
|
1
|
|
$
|
212
|
|
$
|
—
|
|
$
|
257
|
|
Restricted cash
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
12
|
|
Accounts and notes receivable, net
|
|
|
21
|
|
|
96
|
|
|
1,298
|
|
|
5
|
|
|
1,420
|
|
Accounts receivable from affiliates
|
|
|
2,163
|
|
|
4,730
|
|
|
163
|
|
|
(6,716
|
)
|
|
340
|
|
Inventories
|
|
|
101
|
|
|
322
|
|
|
1,275
|
|
|
(6
|
)
|
|
1,692
|
|
Prepaid expenses
|
|
|
49
|
|
|
31
|
|
|
91
|
|
|
(60
|
)
|
|
111
|
|
Other current assets
|
|
|
790
|
|
|
8
|
|
|
212
|
|
|
(704
|
)
|
|
306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
3,168
|
|
|
5,188
|
|
|
3,263
|
|
|
(7,481
|
)
|
|
4,138
|
|
Property, plant and equipment, net
|
|
|
473
|
|
|
1,433
|
|
|
2,503
|
|
|
1
|
|
|
4,410
|
|
Investment in unconsolidated affiliates
|
|
|
5,991
|
|
|
1,558
|
|
|
263
|
|
|
(7,465
|
)
|
|
347
|
|
Intangible assets, net
|
|
|
32
|
|
|
3
|
|
|
51
|
|
|
—
|
|
|
86
|
|
Goodwill
|
|
|
(13
|
)
|
|
82
|
|
|
47
|
|
|
—
|
|
|
116
|
|
Deferred income taxes
|
|
|
473
|
|
|
—
|
|
|
430
|
|
|
(485
|
)
|
|
418
|
|
Notes receivable from affiliates
|
|
|
36
|
|
|
539
|
|
|
6
|
|
|
(581
|
)
|
|
—
|
|
Other noncurrent assets
|
|
|
71
|
|
|
223
|
|
|
279
|
|
|
—
|
|
|
573
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
10,231
|
|
$
|
9,026
|
|
$
|
6,842
|
|
$
|
(16,011
|
)
|
$
|
10,088
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
50
|
|
$
|
207
|
|
$
|
772
|
|
$
|
5
|
|
$
|
1,034
|
|
Accounts payable to affiliates
|
|
|
3,905
|
|
|
973
|
|
|
1,891
|
|
|
(6,717
|
)
|
|
52
|
|
Accrued liabilities
|
|
|
74
|
|
|
793
|
|
|
581
|
|
|
(765
|
)
|
|
683
|
|
Note payable to affiliate
|
|
|
100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100
|
|
Current portion of debt
|
|
|
89
|
|
|
—
|
|
|
81
|
|
|
—
|
|
|
170
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
4,218
|
|
|
1,973
|
|
|
3,325
|
|
|
(7,477
|
)
|
|
2,039
|
|
Long-term debt
|
|
|
4,229
|
|
|
—
|
|
|
396
|
|
|
—
|
|
|
4,625
|
|
Notes payable to affiliates
|
|
|
703
|
|
|
—
|
|
|
576
|
|
|
(581
|
)
|
|
698
|
|
Deferred income taxes
|
|
|
24
|
|
|
276
|
|
|
36
|
|
|
82
|
|
|
418
|
|
Other noncurrent liabilities
|
|
|
160
|
|
|
241
|
|
|
819
|
|
|
4
|
|
|
1,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
9,334
|
|
|
2,490
|
|
|
5,152
|
|
|
(7,972
|
)
|
|
9,004
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Huntsman International LLC members' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members' equity
|
|
|
3,196
|
|
|
4,517
|
|
|
3,394
|
|
|
(7,911
|
)
|
|
3,196
|
|
Accumulated (deficit) income
|
|
|
(983
|
)
|
|
652
|
|
|
(557
|
)
|
|
(95
|
)
|
|
(983
|
)
|
Accumulated other comprehensive (loss) income
|
|
|
(1,316
|
)
|
|
1,367
|
|
|
(1,311
|
)
|
|
(56
|
)
|
|
(1,316
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Huntsman International LLC members' equity
|
|
|
897
|
|
|
6,536
|
|
|
1,526
|
|
|
(8,062
|
)
|
|
897
|
|
Noncontrolling interests in subsidiaries
|
|
|
—
|
|
|
—
|
|
|
164
|
|
|
23
|
|
|
187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
897
|
|
|
6,536
|
|
|
1,690
|
|
|
(8,039
|
)
|
|
1,084
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$
|
10,231
|
|
$
|
9,026
|
|
$
|
6,842
|
|
$
|
(16,011
|
)
|
$
|
10,088
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS AS OF DECEMBER 31, 2014 (In Millions)
|
|
Parent Company
|
|
Guarantors
|
|
Nonguarantors
|
|
Eliminations
|
|
Consolidated Huntsman International LLC
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
353
|
|
$
|
6
|
|
$
|
351
|
|
$
|
—
|
|
$
|
710
|
|
Restricted cash
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
10
|
|
Accounts and notes receivable, net
|
|
|
57
|
|
|
127
|
|
|
1,476
|
|
|
5
|
|
|
1,665
|
|
Accounts receivable from affiliates
|
|
|
2,256
|
|
|
4,732
|
|
|
152
|
|
|
(6,794
|
)
|
|
346
|
|
Inventories
|
|
|
120
|
|
|
350
|
|
|
1,558
|
|
|
(3
|
)
|
|
2,025
|
|
Prepaid expenses
|
|
|
17
|
|
|
9
|
|
|
46
|
|
|
(11
|
)
|
|
61
|
|
Deferred income taxes
|
|
|
12
|
|
|
—
|
|
|
68
|
|
|
(18
|
)
|
|
62
|
|
Other current assets
|
|
|
697
|
|
|
7
|
|
|
208
|
|
|
(606
|
)
|
|
306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
3,512
|
|
|
5,231
|
|
|
3,869
|
|
|
(7,427
|
)
|
|
5,185
|
|
Property, plant and equipment, net
|
|
|
431
|
|
|
1,251
|
|
|
2,692
|
|
|
1
|
|
|
4,375
|
|
Investment in unconsolidated affiliates
|
|
|
6,024
|
|
|
1,594
|
|
|
256
|
|
|
(7,524
|
)
|
|
350
|
|
Intangible assets, net
|
|
|
35
|
|
|
5
|
|
|
56
|
|
|
—
|
|
|
96
|
|
Goodwill
|
|
|
(15
|
)
|
|
82
|
|
|
55
|
|
|
—
|
|
|
122
|
|
Deferred income taxes
|
|
|
454
|
|
|
—
|
|
|
435
|
|
|
(454
|
)
|
|
435
|
|
Notes receivable from affiliates
|
|
|
23
|
|
|
592
|
|
|
—
|
|
|
(615
|
)
|
|
—
|
|
Other noncurrent assets
|
|
|
48
|
|
|
203
|
|
|
212
|
|
|
(4
|
)
|
|
459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
10,512
|
|
$
|
8,958
|
|
$
|
7,575
|
|
$
|
(16,023
|
)
|
$
|
11,022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
55
|
|
$
|
290
|
|
$
|
868
|
|
$
|
5
|
|
$
|
1,218
|
|
Accounts payable to affiliates
|
|
|
3,696
|
|
|
974
|
|
|
2,198
|
|
|
(6,794
|
)
|
|
74
|
|
Accrued liabilities
|
|
|
102
|
|
|
699
|
|
|
553
|
|
|
(618
|
)
|
|
736
|
|
Deferred income taxes
|
|
|
—
|
|
|
51
|
|
|
20
|
|
|
(19
|
)
|
|
52
|
|
Note payable to affiliate
|
|
|
100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100
|
|
Current portion of debt
|
|
|
40
|
|
|
—
|
|
|
227
|
|
|
—
|
|
|
267
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
3,993
|
|
|
2,014
|
|
|
3,866
|
|
|
(7,426
|
)
|
|
2,447
|
|
Long-term debt
|
|
|
4,550
|
|
|
—
|
|
|
304
|
|
|
—
|
|
|
4,854
|
|
Notes payable to affiliates
|
|
|
650
|
|
|
—
|
|
|
621
|
|
|
(615
|
)
|
|
656
|
|
Deferred income taxes
|
|
|
29
|
|
|
197
|
|
|
46
|
|
|
54
|
|
|
326
|
|
Other noncurrent liabilities
|
|
|
167
|
|
|
261
|
|
|
1,015
|
|
|
—
|
|
|
1,443
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
9,389
|
|
|
2,472
|
|
|
5,852
|
|
|
(7,987
|
)
|
|
9,726
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Huntsman International LLC members' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members' equity
|
|
|
3,166
|
|
|
4,676
|
|
|
3,127
|
|
|
(7,803
|
)
|
|
3,166
|
|
Accumulated (deficit) income
|
|
|
(956
|
)
|
|
409
|
|
|
(501
|
)
|
|
92
|
|
|
(956
|
)
|
Accumulated other comprehensive (loss) income
|
|
|
(1,087
|
)
|
|
1,401
|
|
|
(1,076
|
)
|
|
(325
|
)
|
|
(1,087
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Huntsman International LLC members' equity
|
|
|
1,123
|
|
|
6,486
|
|
|
1,550
|
|
|
(8,036
|
)
|
|
1,123
|
|
Noncontrolling interests in subsidiaries
|
|
|
—
|
|
|
—
|
|
|
173
|
|
|
—
|
|
|
173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
1,123
|
|
|
6,486
|
|
|
1,723
|
|
|
(8,036
|
)
|
|
1,296
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$
|
10,512
|
|
$
|
8,958
|
|
$
|
7,575
|
|
$
|
(16,023
|
)
|
$
|
11,022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) |
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME YEAR ENDED DECEMBER 31, 2015 (In Millions)
|
|
Parent Company
|
|
Guarantors
|
|
Nonguarantors
|
|
Eliminations
|
|
Consolidated Huntsman International LLC
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade sales, services and fees, net
|
|
$
|
1,054
|
|
$
|
2,478
|
|
$
|
6,636
|
|
$
|
—
|
|
$
|
10,168
|
|
Related party sales
|
|
|
238
|
|
|
470
|
|
|
1,062
|
|
|
(1,639
|
)
|
|
131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
1,292
|
|
|
2,948
|
|
|
7,698
|
|
|
(1,639
|
)
|
|
10,299
|
|
Cost of goods sold
|
|
|
1,026
|
|
|
2,341
|
|
|
6,717
|
|
|
(1,637
|
)
|
|
8,447
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
266
|
|
|
607
|
|
|
981
|
|
|
(2
|
)
|
|
1,852
|
|
Selling, general and administrative
|
|
|
172
|
|
|
174
|
|
|
631
|
|
|
—
|
|
|
977
|
|
Research and development
|
|
|
54
|
|
|
45
|
|
|
61
|
|
|
—
|
|
|
160
|
|
Other operating (income) expense
|
|
|
(27
|
)
|
|
(29
|
)
|
|
56
|
|
|
—
|
|
|
—
|
|
Restructuring, impairment and plant closing costs
|
|
|
7
|
|
|
12
|
|
|
283
|
|
|
—
|
|
|
302
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
60
|
|
|
405
|
|
|
(50
|
)
|
|
(2
|
)
|
|
413
|
|
Interest (expense) income
|
|
|
(220
|
)
|
|
35
|
|
|
(29
|
)
|
|
—
|
|
|
(214
|
)
|
Equity in income (loss) of investment in affiliates and subsidiaries
|
|
|
169
|
|
|
(57
|
)
|
|
5
|
|
|
(111
|
)
|
|
6
|
|
Loss on early extinguishment of debt
|
|
|
(31
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
Other income (loss)
|
|
|
2
|
|
|
(12
|
)
|
|
13
|
|
|
(1
|
)
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from continuing operations before income taxes
|
|
|
(20
|
)
|
|
371
|
|
|
(61
|
)
|
|
(114
|
)
|
|
176
|
|
Income tax benefit (expense)
|
|
|
113
|
|
|
(123
|
)
|
|
24
|
|
|
(59
|
)
|
|
(45
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
|
93
|
|
|
248
|
|
|
(37
|
)
|
|
(173
|
)
|
|
131
|
|
Income (loss) from discontinued operations, net of tax
|
|
|
1
|
|
|
(2
|
)
|
|
(3
|
)
|
|
—
|
|
|
(4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
94
|
|
|
246
|
|
|
(40
|
)
|
|
(173
|
)
|
|
127
|
|
Net income attributable to noncontrolling interests
|
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
(11
|
)
|
|
(33
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Huntsman International LLC
|
|
$
|
94
|
|
$
|
246
|
|
$
|
(62
|
)
|
$
|
(184
|
)
|
$
|
94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
94
|
|
$
|
246
|
|
$
|
(40
|
)
|
$
|
(173
|
)
|
$
|
127
|
|
Other comprehensive loss
|
|
|
(229
|
)
|
|
(35
|
)
|
|
(248
|
)
|
|
278
|
|
|
(234
|
)
|
Comprehensive income attributable to noncontrolling interests
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
(15
|
)
|
|
(28
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive (loss) income attributable to Huntsman International LLC
|
|
$
|
(135
|
)
|
$
|
211
|
|
$
|
(301
|
)
|
$
|
90
|
|
$
|
(135
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME YEAR ENDED DECEMBER 31, 2014 (In Millions)
|
|
Parent Company
|
|
Guarantors
|
|
Nonguarantors
|
|
Eliminations
|
|
Consolidated Huntsman International LLC
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade sales, services and fees, net
|
|
$
|
1,194
|
|
$
|
3,164
|
|
$
|
6,959
|
|
$
|
—
|
|
$
|
11,317
|
|
Related party sales
|
|
|
299
|
|
|
511
|
|
|
1,377
|
|
|
(1,926
|
)
|
|
261
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
1,493
|
|
|
3,675
|
|
|
8,336
|
|
|
(1,926
|
)
|
|
11,578
|
|
Cost of goods sold
|
|
|
1,222
|
|
|
2,909
|
|
|
7,451
|
|
|
(1,931
|
)
|
|
9,651
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
271
|
|
|
766
|
|
|
885
|
|
|
5
|
|
|
1,927
|
|
Selling, general and administrative
|
|
|
164
|
|
|
163
|
|
|
642
|
|
|
—
|
|
|
969
|
|
Research and development
|
|
|
48
|
|
|
40
|
|
|
70
|
|
|
—
|
|
|
158
|
|
Other operating (income) expense
|
|
|
(7
|
)
|
|
(8
|
)
|
|
11
|
|
|
—
|
|
|
(4
|
)
|
Restructuring, impairment and plant closing costs
|
|
|
7
|
|
|
5
|
|
|
146
|
|
|
—
|
|
|
158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
59
|
|
|
566
|
|
|
16
|
|
|
5
|
|
|
646
|
|
Interest (expense) income
|
|
|
(204
|
)
|
|
37
|
|
|
(47
|
)
|
|
—
|
|
|
(214
|
)
|
Equity in income (loss) of investment in affiliates and subsidiaries
|
|
|
186
|
|
|
(51
|
)
|
|
6
|
|
|
(135
|
)
|
|
6
|
|
Loss on early extinguishment of debt
|
|
|
(28
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28
|
)
|
Other income (loss)
|
|
|
3
|
|
|
(5
|
)
|
|
3
|
|
|
(2
|
)
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income taxes
|
|
|
16
|
|
|
547
|
|
|
(22
|
)
|
|
(132
|
)
|
|
409
|
|
Income tax benefit (expense)
|
|
|
318
|
|
|
(202
|
)
|
|
(2
|
)
|
|
(157
|
)
|
|
(43
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
334
|
|
|
345
|
|
|
(24
|
)
|
|
(289
|
)
|
|
366
|
|
Income (loss) from discontinued operations, net of tax
|
|
|
1
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
(9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
335
|
|
|
345
|
|
|
(34
|
)
|
|
(289
|
)
|
|
357
|
|
Net income attributable to noncontrolling interests
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
(4
|
)
|
|
(22
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Huntsman International LLC
|
|
$
|
335
|
|
$
|
345
|
|
$
|
(52
|
)
|
$
|
(293
|
)
|
$
|
335
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
335
|
|
$
|
345
|
|
$
|
(34
|
)
|
$
|
(289
|
)
|
$
|
357
|
|
Other comprehensive (loss) income
|
|
|
(469
|
)
|
|
115
|
|
|
(440
|
)
|
|
310
|
|
|
(484
|
)
|
Comprehensive income attributable to noncontrolling interests
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
1
|
|
|
(7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive (loss) income attributable to Huntsman International LLC
|
|
$
|
(134
|
)
|
$
|
460
|
|
$
|
(482
|
)
|
$
|
22
|
|
$
|
(134
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) YEAR ENDED DECEMBER 31, 2013 (In Millions)
|
|
Parent Company
|
|
Guarantors
|
|
Nonguarantors
|
|
Eliminations
|
|
Consolidated Huntsman International LLC
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade sales, services and fees, net
|
|
$
|
1,039
|
|
$
|
3,193
|
|
$
|
6,615
|
|
$
|
—
|
|
$
|
10,847
|
|
Related party sales
|
|
|
315
|
|
|
470
|
|
|
1,277
|
|
|
(1,830
|
)
|
|
232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
1,354
|
|
|
3,663
|
|
|
7,892
|
|
|
(1,830
|
)
|
|
11,079
|
|
Cost of goods sold
|
|
|
1,097
|
|
|
2,904
|
|
|
7,137
|
|
|
(1,829
|
)
|
|
9,309
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
257
|
|
|
759
|
|
|
755
|
|
|
(1
|
)
|
|
1,770
|
|
Selling, general and administrative
|
|
|
168
|
|
|
131
|
|
|
637
|
|
|
—
|
|
|
936
|
|
Research and development
|
|
|
51
|
|
|
38
|
|
|
51
|
|
|
—
|
|
|
140
|
|
Other operating (income) expense
|
|
|
(6
|
)
|
|
(10
|
)
|
|
26
|
|
|
—
|
|
|
10
|
|
Restructuring, impairment and plant closing costs
|
|
|
13
|
|
|
15
|
|
|
123
|
|
|
—
|
|
|
151
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
31
|
|
|
585
|
|
|
(82
|
)
|
|
(1
|
)
|
|
533
|
|
Interest (expense) income, net
|
|
|
(185
|
)
|
|
43
|
|
|
(61
|
)
|
|
—
|
|
|
(203
|
)
|
Equity in income (loss) of investment in affiliates and subsidiaries
|
|
|
118
|
|
|
(134
|
)
|
|
8
|
|
|
16
|
|
|
8
|
|
Loss on early extinguishment of debt
|
|
|
(51
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(51
|
)
|
Other income
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
(2
|
)
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from continuing operations before income taxes
|
|
|
(85
|
)
|
|
494
|
|
|
(133
|
)
|
|
13
|
|
|
289
|
|
Income tax benefit (expense)
|
|
|
210
|
|
|
(200
|
)
|
|
26
|
|
|
(173
|
)
|
|
(137
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
|
125
|
|
|
294
|
|
|
(107
|
)
|
|
(160
|
)
|
|
152
|
|
Income (loss) from discontinued operations, net of tax
|
|
|
1
|
|
|
(1
|
)
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
126
|
|
|
293
|
|
|
(112
|
)
|
|
(160
|
)
|
|
147
|
|
Net income attributable to noncontrolling interests
|
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
1
|
|
|
(21
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Huntsman International LLC
|
|
$
|
126
|
|
$
|
293
|
|
$
|
(134
|
)
|
$
|
(159
|
)
|
$
|
126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
126
|
|
$
|
293
|
|
$
|
(112
|
)
|
$
|
(160
|
)
|
$
|
147
|
|
Other comprehensive income
|
|
|
173
|
|
|
34
|
|
|
48
|
|
|
(77
|
)
|
|
178
|
|
Comprehensive income attributable to noncontrolling interests
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
(3
|
)
|
|
(26
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) attributable to Huntsman International LLC
|
|
$
|
299
|
|
$
|
327
|
|
$
|
(87
|
)
|
$
|
(240
|
)
|
$
|
299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|