Quarterly report pursuant to Section 13 or 15(d)

BUSINESS COMBINATION (Tables)

v3.10.0.1
BUSINESS COMBINATION (Tables)
9 Months Ended
Sep. 30, 2018
BUSINESS COMBINATIONS  
Schedule of allocation of acquisition cost to the assets acquired and liabilities assumed

The preliminary allocation of acquisition cost to the assets acquired and liabilities assumed is summarized as follows (dollars in millions):

 

 

 

 

 

Fair value of assets acquired and liabilities assumed:

 

 

 

Cash paid for Demilec Acquisition in Q2 2018

 

$

357

Purchase price adjustment received in Q3 2018

 

 

(4)

Net acquisition cost

 

$

353

 

 

 

 

Cash

 

$

 1

Accounts receivable

 

 

32

Inventories

 

 

23

Prepaid expenses and other current assets

 

 

 1

Property, plant and equipment, net

 

 

25

Intangible assets

 

 

68

Goodwill

 

 

225

Accounts payable

 

 

(16)

Accrued liabilities

 

 

(4)

Other noncurrent liabilities

 

 

(2)

Total fair value of net assets acquired

 

$

353

 

Schedule of estimated pro forma revenues and net income

Huntsman Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Forma (Unaudited)

 

Pro Forma (Unaudited)

 

 

Three months

 

Nine months

 

 

ended

 

ended

 

 

September 30,

 

September 30,

 

 

2017

    

2018

 

2017

Revenues

 

$

2,212

 

$

7,201

 

$

6,269

Net income  

 

 

180

 

 

954

 

 

448

Net income attributable to Huntsman Corporation

 

 

148

 

 

666

 

 

384

 

 

 

 

 

 

 

 

 

 

Income per share:

 

 

 

 

 

 

 

 

 

Basic

 

 

0.62

 

 

2.79

 

 

1.61

Diluted

 

 

0.61

 

 

2.74

 

 

1.58

 

HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES  
BUSINESS COMBINATIONS  
Schedule of estimated pro forma revenues and net income

Huntsman International

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Forma (Unaudited)

 

Pro Forma (Unaudited)

 

 

Three months

 

Nine months

 

 

ended

 

ended

 

 

September 30,

 

September 30,

 

 

2017

    

2018

 

2017

Revenues

 

$

2,212

 

$

7,201

 

$

6,269

Net income  

 

 

178

 

 

945

 

 

444

Net income attributable to Huntsman International

 

 

146

 

 

657

 

 

380