CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED) |
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEETS
AS OF DECEMBER 31, 2012
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent
Company |
|
Guarantors |
|
Nonguarantors |
|
Eliminations |
|
Consolidated
Huntsman
International
LLC |
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
7 |
|
$ |
2 |
|
$ |
201 |
|
$ |
— |
|
$ |
210 |
|
Restricted cash
|
|
|
— |
|
|
— |
|
|
9 |
|
|
— |
|
|
9 |
|
Accounts and notes receivable, net
|
|
|
16 |
|
|
182 |
|
|
1,336 |
|
|
— |
|
|
1,534 |
|
Accounts receivable from affiliates
|
|
|
1,733 |
|
|
3,907 |
|
|
101 |
|
|
(5,442 |
) |
|
299 |
|
Inventories
|
|
|
111 |
|
|
309 |
|
|
1,404 |
|
|
(5 |
) |
|
1,819 |
|
Prepaid expenses
|
|
|
10 |
|
|
7 |
|
|
43 |
|
|
(12 |
) |
|
48 |
|
Deferred income taxes
|
|
|
7 |
|
|
— |
|
|
57 |
|
|
(13 |
) |
|
51 |
|
Other current assets
|
|
|
203 |
|
|
5 |
|
|
225 |
|
|
(211 |
) |
|
222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
2,087 |
|
|
4,412 |
|
|
3,376 |
|
|
(5,683 |
) |
|
4,192 |
|
Property, plant and equipment, net
|
|
|
371 |
|
|
898 |
|
|
2,386 |
|
|
1 |
|
|
3,656 |
|
Investment in unconsolidated affiliates
|
|
|
5,413 |
|
|
1,360 |
|
|
159 |
|
|
(6,694 |
) |
|
238 |
|
Intangible assets, net
|
|
|
27 |
|
|
2 |
|
|
42 |
|
|
(1 |
) |
|
70 |
|
Goodwill
|
|
|
(18 |
) |
|
82 |
|
|
53 |
|
|
— |
|
|
117 |
|
Deferred income taxes
|
|
|
248 |
|
|
— |
|
|
224 |
|
|
(243 |
) |
|
229 |
|
Notes receivable from affiliates
|
|
|
21 |
|
|
941 |
|
|
2 |
|
|
(962 |
) |
|
2 |
|
Other noncurrent assets
|
|
|
72 |
|
|
139 |
|
|
156 |
|
|
(1 |
) |
|
366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
8,221 |
|
$ |
7,834 |
|
$ |
6,398 |
|
$ |
(13,583 |
) |
$ |
8,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
87 |
|
$ |
280 |
|
$ |
734 |
|
$ |
— |
|
$ |
1,101 |
|
Accounts payable to affiliates
|
|
|
2,987 |
|
|
1,111 |
|
|
1,406 |
|
|
(5,442 |
) |
|
62 |
|
Accrued liabilities
|
|
|
87 |
|
|
342 |
|
|
518 |
|
|
(224 |
) |
|
723 |
|
Deferred income taxes
|
|
|
— |
|
|
45 |
|
|
9 |
|
|
(15 |
) |
|
39 |
|
Note payable to affiliate
|
|
|
100 |
|
|
— |
|
|
— |
|
|
— |
|
|
100 |
|
Current portion of debt
|
|
|
15 |
|
|
— |
|
|
273 |
|
|
— |
|
|
288 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
3,276 |
|
|
1,778 |
|
|
2,940 |
|
|
(5,681 |
) |
|
2,313 |
|
Long-term debt
|
|
|
3,026 |
|
|
— |
|
|
388 |
|
|
— |
|
|
3,414 |
|
Notes payable to affiliates
|
|
|
595 |
|
|
— |
|
|
965 |
|
|
(961 |
) |
|
599 |
|
Deferred income taxes
|
|
|
14 |
|
|
169 |
|
|
49 |
|
|
(62 |
) |
|
170 |
|
Other noncurrent liabilities
|
|
|
216 |
|
|
190 |
|
|
751 |
|
|
— |
|
|
1,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
7,127 |
|
|
2,137 |
|
|
5,093 |
|
|
(6,704 |
) |
|
7,653 |
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Huntsman International LLC members' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members' equity
|
|
|
3,109 |
|
|
4,689 |
|
|
2,262 |
|
|
(6,951 |
) |
|
3,109 |
|
Accumulated deficit
|
|
|
(1,224 |
) |
|
(243 |
) |
|
(354 |
) |
|
597 |
|
|
(1,224 |
) |
Accumulated other comprehensive (loss) income
|
|
|
(791 |
) |
|
1,251 |
|
|
(692 |
) |
|
(559 |
) |
|
(791 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Total Huntsman International LLC members' equity
|
|
|
1,094 |
|
|
5,697 |
|
|
1,216 |
|
|
(6,913 |
) |
|
1,094 |
|
Noncontrolling interests in subsidiaries
|
|
|
— |
|
|
— |
|
|
89 |
|
|
34 |
|
|
123 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
1,094 |
|
|
5,697 |
|
|
1,305 |
|
|
(6,879 |
) |
|
1,217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$ |
8,221 |
|
$ |
7,834 |
|
$ |
6,398 |
|
$ |
(13,583 |
) |
$ |
8,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEETS
AS OF DECEMBER 31, 2011
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent
Company |
|
Guarantors |
|
Nonguarantors |
|
Eliminations |
|
Consolidated
Huntsman
International
LLC |
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
4 |
|
$ |
— |
|
$ |
227 |
|
$ |
— |
|
$ |
231 |
|
Restricted cash
|
|
|
— |
|
|
— |
|
|
8 |
|
|
— |
|
|
8 |
|
Accounts and notes receivable, net
|
|
|
13 |
|
|
151 |
|
|
1,365 |
|
|
— |
|
|
1,529 |
|
Accounts receivable from affiliates
|
|
|
1,105 |
|
|
3,041 |
|
|
93 |
|
|
(4,091 |
) |
|
148 |
|
Inventories
|
|
|
105 |
|
|
271 |
|
|
1,167 |
|
|
(4 |
) |
|
1,539 |
|
Prepaid expenses
|
|
|
9 |
|
|
7 |
|
|
43 |
|
|
(13 |
) |
|
46 |
|
Deferred income taxes
|
|
|
6 |
|
|
— |
|
|
49 |
|
|
(15 |
) |
|
40 |
|
Other current assets
|
|
|
90 |
|
|
9 |
|
|
222 |
|
|
(101 |
) |
|
220 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
1,332 |
|
|
3,479 |
|
|
3,174 |
|
|
(4,224 |
) |
|
3,761 |
|
Property, plant and equipment, net
|
|
|
393 |
|
|
868 |
|
|
2,247 |
|
|
2 |
|
|
3,510 |
|
Investment in unconsolidated affiliates
|
|
|
5,286 |
|
|
1,460 |
|
|
147 |
|
|
(6,691 |
) |
|
202 |
|
Intangible assets, net
|
|
|
42 |
|
|
2 |
|
|
52 |
|
|
(3 |
) |
|
93 |
|
Goodwill
|
|
|
(16 |
) |
|
82 |
|
|
48 |
|
|
— |
|
|
114 |
|
Deferred income taxes
|
|
|
154 |
|
|
— |
|
|
191 |
|
|
(182 |
) |
|
163 |
|
Notes receivable from affiliates
|
|
|
20 |
|
|
920 |
|
|
5 |
|
|
(940 |
) |
|
5 |
|
Other noncurrent assets
|
|
|
81 |
|
|
137 |
|
|
264 |
|
|
— |
|
|
482 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
7,292 |
|
$ |
6,948 |
|
$ |
6,128 |
|
$ |
(12,038 |
) |
$ |
8,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
53 |
|
$ |
205 |
|
$ |
604 |
|
$ |
— |
|
$ |
862 |
|
Accounts payable to affiliates
|
|
|
2,244 |
|
|
822 |
|
|
1,089 |
|
|
(4,091 |
) |
|
64 |
|
Accrued liabilities
|
|
|
117 |
|
|
204 |
|
|
487 |
|
|
(114 |
) |
|
694 |
|
Deferred income taxes
|
|
|
— |
|
|
39 |
|
|
7 |
|
|
(17 |
) |
|
29 |
|
Note payable to affiliate
|
|
|
100 |
|
|
— |
|
|
— |
|
|
— |
|
|
100 |
|
Current portion of debt
|
|
|
33 |
|
|
— |
|
|
179 |
|
|
— |
|
|
212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
2,547 |
|
|
1,270 |
|
|
2,366 |
|
|
(4,222 |
) |
|
1,961 |
|
Long-term debt
|
|
|
3,128 |
|
|
— |
|
|
602 |
|
|
— |
|
|
3,730 |
|
Notes payable to affiliates
|
|
|
435 |
|
|
— |
|
|
944 |
|
|
(940 |
) |
|
439 |
|
Deferred income taxes
|
|
|
9 |
|
|
79 |
|
|
98 |
|
|
(80 |
) |
|
106 |
|
Other noncurrent liabilities
|
|
|
196 |
|
|
163 |
|
|
644 |
|
|
— |
|
|
1,003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
6,315 |
|
|
1,512 |
|
|
4,654 |
|
|
(5,242 |
) |
|
7,239 |
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Huntsman International LLC members'
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members' equity
|
|
|
3,081 |
|
|
4,754 |
|
|
2,343 |
|
|
(7,097 |
) |
|
3,081 |
|
Accumulated deficit
|
|
|
(1,493 |
) |
|
(820 |
) |
|
(396 |
) |
|
1,216 |
|
|
(1,493 |
) |
Accumulated other comprehensive (loss) income
|
|
|
(611 |
) |
|
1,502 |
|
|
(546 |
) |
|
(956 |
) |
|
(611 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Total Huntsman International LLC members' equity
|
|
|
977 |
|
|
5,436 |
|
|
1,401 |
|
|
(6,837 |
) |
|
977 |
|
Noncontrolling interests in subsidiaries
|
|
|
— |
|
|
— |
|
|
73 |
|
|
41 |
|
|
114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
977 |
|
|
5,436 |
|
|
1,474 |
|
|
(6,796 |
) |
|
1,091 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$ |
7,292 |
|
$ |
6,948 |
|
$ |
6,128 |
|
$ |
(12,038 |
) |
$ |
8,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED) |
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
YEAR ENDED DECEMBER 31, 2012
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent
Company |
|
Guarantors |
|
Nonguarantors |
|
Eliminations |
|
Consolidated
Huntsman
International
LLC |
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade sales, services and fees, net
|
|
$ |
932 |
|
$ |
3,443 |
|
$ |
6,589 |
|
$ |
— |
|
$ |
10,964 |
|
Related party sales
|
|
|
745 |
|
|
447 |
|
|
1,161 |
|
|
(2,130 |
) |
|
223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
1,677 |
|
|
3,890 |
|
|
7,750 |
|
|
(2,130 |
) |
|
11,187 |
|
Cost of goods sold
|
|
|
1,424 |
|
|
3,003 |
|
|
6,849 |
|
|
(2,130 |
) |
|
9,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
253 |
|
|
887 |
|
|
901 |
|
|
— |
|
|
2,041 |
|
Selling, general and administrative
|
|
|
191 |
|
|
120 |
|
|
623 |
|
|
— |
|
|
934 |
|
Research and development
|
|
|
47 |
|
|
36 |
|
|
69 |
|
|
— |
|
|
152 |
|
Other operating (income) expense
|
|
|
(5 |
) |
|
2 |
|
|
(3 |
) |
|
— |
|
|
(6 |
) |
Restructuring, impairment and plant closing costs
|
|
|
4 |
|
|
7 |
|
|
81 |
|
|
— |
|
|
92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
16 |
|
|
722 |
|
|
131 |
|
|
— |
|
|
869 |
|
Interest (expense) income, net
|
|
|
(207 |
) |
|
42 |
|
|
(73 |
) |
|
— |
|
|
(238 |
) |
Equity in income of investment in affiliates and subsidiaries
|
|
|
503 |
|
|
40 |
|
|
9 |
|
|
(545 |
) |
|
7 |
|
Loss on early extinguishment of debt
|
|
|
(80 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(80 |
) |
Other (expense) income
|
|
|
(12 |
) |
|
14 |
|
|
(1 |
) |
|
— |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
220 |
|
|
818 |
|
|
66 |
|
|
(545 |
) |
|
559 |
|
Income tax benefit (expense)
|
|
|
141 |
|
|
(243 |
) |
|
1 |
|
|
(78 |
) |
|
(179 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
361 |
|
|
575 |
|
|
67 |
|
|
(623 |
) |
|
380 |
|
Income (loss) from discontinued operations, net of tax
|
|
|
4 |
|
|
1 |
|
|
(12 |
) |
|
— |
|
|
(7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Income before extraordinary gain
|
|
|
365 |
|
|
576 |
|
|
55 |
|
|
(623 |
) |
|
373 |
|
Extraordinary gain on the acquisition of a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
business, net of tax of nil
|
|
|
— |
|
|
— |
|
|
2 |
|
|
— |
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
365 |
|
|
576 |
|
|
57 |
|
|
(623 |
) |
|
375 |
|
Net income attributable to noncontrolling interests
|
|
|
— |
|
|
— |
|
|
(16 |
) |
|
6 |
|
|
(10 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Huntsman International LLC
|
|
$ |
365 |
|
$ |
576 |
|
$ |
41 |
|
$ |
(617 |
) |
$ |
365 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
365 |
|
$ |
576 |
|
$ |
57 |
|
$ |
(623 |
) |
$ |
375 |
|
Other comprehensive loss
|
|
|
(180 |
) |
|
(250 |
) |
|
(148 |
) |
|
397 |
|
|
(181 |
) |
Comprehensive income attributable to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
noncontrolling interests
|
|
|
— |
|
|
— |
|
|
(16 |
) |
|
7 |
|
|
(9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) attributable to Huntsman International LLC
|
|
$ |
185 |
|
$ |
326 |
|
$ |
(107 |
) |
$ |
(219 |
) |
$ |
185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
YEAR ENDED DECEMBER 31, 2011
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent
Company |
|
Guarantors |
|
Nonguarantors |
|
Eliminations |
|
Consolidated
Huntsman
International
LLC |
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade sales, services and fees, net
|
|
$ |
885 |
|
$ |
3,349 |
|
$ |
6,807 |
|
$ |
— |
|
$ |
11,041 |
|
Related party sales
|
|
|
453 |
|
|
493 |
|
|
1,098 |
|
|
(1,864 |
) |
|
180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
1,338 |
|
|
3,842 |
|
|
7,905 |
|
|
(1,864 |
) |
|
11,221 |
|
Cost of goods sold
|
|
|
1,178 |
|
|
3,160 |
|
|
6,855 |
|
|
(1,830 |
) |
|
9,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
160 |
|
|
682 |
|
|
1,050 |
|
|
(34 |
) |
|
1,858 |
|
Selling, general and administrative
|
|
|
182 |
|
|
97 |
|
|
637 |
|
|
— |
|
|
916 |
|
Research and development
|
|
|
50 |
|
|
34 |
|
|
82 |
|
|
— |
|
|
166 |
|
Other operating expense (income)
|
|
|
35 |
|
|
(18 |
) |
|
(37 |
) |
|
— |
|
|
(20 |
) |
Restructuring, impairment and plant closing costs
|
|
|
1 |
|
|
— |
|
|
166 |
|
|
— |
|
|
167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) income
|
|
|
(108 |
) |
|
569 |
|
|
202 |
|
|
(34 |
) |
|
629 |
|
Interest (expense) income, net
|
|
|
(216 |
) |
|
43 |
|
|
(89 |
) |
|
— |
|
|
(262 |
) |
Equity in income of investment in affiliates and subsidiaries
|
|
|
381 |
|
|
77 |
|
|
9 |
|
|
(459 |
) |
|
8 |
|
Loss on early extinguishment of debt
|
|
|
(7 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(7 |
) |
Other (expense) income
|
|
|
(35 |
) |
|
— |
|
|
1 |
|
|
36 |
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
15 |
|
|
689 |
|
|
123 |
|
|
(457 |
) |
|
370 |
|
Income tax benefit (expense)
|
|
|
232 |
|
|
(210 |
) |
|
(35 |
) |
|
(100 |
) |
|
(113 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
247 |
|
|
479 |
|
|
88 |
|
|
(557 |
) |
|
257 |
|
Income (loss) from discontinued operations, net of tax
|
|
|
6 |
|
|
(1 |
) |
|
(6 |
) |
|
— |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Income before extraordinary gain
|
|
|
253 |
|
|
478 |
|
|
82 |
|
|
(557 |
) |
|
256 |
|
Extraordinary gain on the acquisition of a business, net of tax of nil
|
|
|
— |
|
|
— |
|
|
4 |
|
|
— |
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
253 |
|
|
478 |
|
|
86 |
|
|
(557 |
) |
|
260 |
|
Net income attributable to noncontrolling interests
|
|
|
— |
|
|
(2 |
) |
|
(6 |
) |
|
1 |
|
|
(7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Huntsman International LLC
|
|
$ |
253 |
|
$ |
476 |
|
$ |
80 |
|
$ |
(556 |
) |
$ |
253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
253 |
|
$ |
478 |
|
$ |
86 |
|
$ |
(557 |
) |
$ |
260 |
|
Other comprehensive loss
|
|
|
(257 |
) |
|
(98 |
) |
|
(232 |
) |
|
325 |
|
|
(262 |
) |
Comprehensive income attributable to noncontrolling interests
|
|
|
— |
|
|
(3 |
) |
|
(1 |
) |
|
2 |
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive (loss) income attributable to Huntsman International LLC
|
|
$ |
(4 |
) |
|
377 |
|
$ |
(147 |
) |
$ |
(230 |
) |
$ |
(4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
YEAR ENDED DECEMBER 31, 2010
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent
Company |
|
Guarantors |
|
Nonguarantors |
|
Eliminations |
|
Consolidated
Huntsman
International
LLC |
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade sales, services and fees, net
|
|
$ |
790 |
|
$ |
2,514 |
|
$ |
5,745 |
|
$ |
— |
|
$ |
9,049 |
|
Related party sales
|
|
|
262 |
|
|
513 |
|
|
958 |
|
|
(1,532 |
) |
|
201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
1,052 |
|
|
3,027 |
|
|
6,703 |
|
|
(1,532 |
) |
|
9,250 |
|
Cost of goods sold
|
|
|
869 |
|
|
2,594 |
|
|
5,815 |
|
|
(1,506 |
) |
|
7,772 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
183 |
|
|
433 |
|
|
888 |
|
|
(26 |
) |
|
1,478 |
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
185 |
|
|
88 |
|
|
582 |
|
|
— |
|
|
855 |
|
Research and development
|
|
|
52 |
|
|
30 |
|
|
69 |
|
|
— |
|
|
151 |
|
Other operating (income) expense
|
|
|
(34 |
) |
|
11 |
|
|
23 |
|
|
— |
|
|
— |
|
Restructuring, impairment and plant closing costs
|
|
|
1 |
|
|
3 |
|
|
25 |
|
|
— |
|
|
29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
(21 |
) |
|
301 |
|
|
189 |
|
|
(26 |
) |
|
443 |
|
Interest (expense) income, net
|
|
|
(215 |
) |
|
38 |
|
|
(71 |
) |
|
— |
|
|
(248 |
) |
Equity in (loss) income of investment in affiliates and subsidiaries
|
|
|
(1,199 |
) |
|
91 |
|
|
24 |
|
|
1,108 |
|
|
24 |
|
Loss on early extinguishment of debt
|
|
|
(37 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(37 |
) |
Dividends income
|
|
|
1,569 |
|
|
— |
|
|
— |
|
|
(1,569 |
) |
|
— |
|
Other (expense) income
|
|
|
(25 |
) |
|
— |
|
|
2 |
|
|
25 |
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
72 |
|
|
430 |
|
|
144 |
|
|
(462 |
) |
|
184 |
|
Income tax benefit (expense)
|
|
|
101 |
|
|
(127 |
) |
|
(14 |
) |
|
— |
|
|
(40 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
173 |
|
|
303 |
|
|
130 |
|
|
(462 |
) |
|
144 |
|
Income (loss) from discontinued operations, net of tax
|
|
|
7 |
|
|
68 |
|
|
(33 |
) |
|
— |
|
|
42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before extraordinary loss
|
|
|
180 |
|
|
371 |
|
|
97 |
|
|
(462 |
) |
|
186 |
|
Extraordinary loss on the acquisition of a business, net of tax of nil
|
|
|
— |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
180 |
|
|
371 |
|
|
96 |
|
|
(462 |
) |
|
185 |
|
Net income attributable to noncontrolling interests
|
|
|
— |
|
|
(2 |
) |
|
(4 |
) |
|
1 |
|
|
(5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Huntsman International LLC
|
|
$ |
180 |
|
$ |
369 |
|
$ |
92 |
|
$ |
(461 |
) |
$ |
180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
180 |
|
$ |
371 |
|
$ |
96 |
|
$ |
(462 |
) |
$ |
185 |
|
Other comprehensive (loss) income
|
|
|
(7 |
) |
|
1,539 |
|
|
— |
|
|
(1,539 |
) |
|
(7 |
) |
Comprehensive income attributable to noncontrolling interests
|
|
|
— |
|
|
(1 |
) |
|
(5 |
) |
|
2 |
|
|
(4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income attributable to Huntsman International LLC
|
|
$ |
173 |
|
|
1,909 |
|
$ |
91 |
|
$ |
(1,999 |
) |
$ |
174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|