Quarterly report pursuant to Section 13 or 15(d)

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

v2.4.0.6
CONDENSED CONSOLIDATING FINANCIAL INFORMATION OF HUNTSMAN INTERNATIONAL LLC (UNAUDITED) (Tables) (HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES)
3 Months Ended
Mar. 31, 2013
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
 
Condensed consolidating financial statements  
CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED)

 


HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED)
AS OF MARCH 31, 2013
(Dollars in Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

ASSETS

                               

Current assets:

                               

Cash and cash equivalents

  $ 11   $ 3   $ 201   $   $ 215  

Restricted cash

            9         9  

Accounts and notes receivable, net

    33     145     1,416         1,594  

Accounts receivable from affiliates

    2,035     4,225     122     (6,074 )   308  

Inventories

    142     309     1,352     (6 )   1,797  

Prepaid expenses

    8     4     41     (6 )   47  

Deferred income taxes

    7         57     (13 )   51  

Other current assets

    207     5     207     (215 )   204  
                       

Total current assets

    2,443     4,691     3,405     (6,314 )   4,225  

Property, plant and equipment, net

    362     899     2,298     2     3,561  

Investment in unconsolidated affiliates

    5,338     1,273     167     (6,542 )   236  

Intangible assets, net

    23     1     42     (1 )   65  

Goodwill

    (19 )   82     53         116  

Deferred income taxes

    264         220     (269 )   215  

Notes receivable from affiliates

    21     909     1     (930 )   1  

Other noncurrent assets

    83     189     171     (2 )   441  
                       

Total assets

  $ 8,515   $ 8,044   $ 6,357   $ (14,056 ) $ 8,860  
                       

LIABILITIES AND EQUITY

                               

Current liabilities:

                               

Accounts payable

    84     266     751       $ 1,101  

Accounts payable to affiliates

    3,233     1,431     1,461     (6,075 )   50  

Accrued liabilities

    53     367     470     (221 )   669  

Deferred income taxes

        45     9     (16 )   38  

Note payable to affiliate

    100                 100  

Current portion of debt

    23         275         298  
                       

Total current liabilities

    3,493     2,109     2,966     (6,312 )   2,256  

Long-term debt

    3,119         370         3,489  

Notes payable to affiliates

    740         933     (929 )   744  

Deferred income taxes

        135     60     (88 )   107  

Other noncurrent liabilities

    146     254     717         1,117  
                       

Total liabilities

    7,498     2,498     5,046     (7,329 )   7,713  

Equity

                               

Huntsman International LLC members' equity

                               

Members' equity

    3,117     4,702     2,335     (7,037 )   3,117  

Accumulated deficit

    (1,277 )   (220 )   (411 )   631     (1,277 )

Accumulated other comprehensive (loss) income

    (823 )   1,064     (708 )   (356 )   (823 )
                       

Total Huntsman International LLC

                               

members' equity

    1,017     5,546     1,216     (6,762 )   1,017  

Noncontrolling interests in subsidiaries

            95     35     130  
                       

Total equity

    1,017     5,546     1,311     (6,727 )   1,147  
                       

Total liabilities and equity

  $ 8,515   $ 8,044   $ 6,357   $ (14,056 ) $ 8,860  
                       

HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED)
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  
                       


CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED)

HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (UNAUDITED)
THREE MONTHS ENDED MARCH 31, 2013
(Dollars in Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Revenues:

                               

Trade sales, services and fees, net

  $ 242   $ 784   $ 1,609   $   $ 2,635  

Related party sales

    198     116     331     (578 )   67  
                       

Total revenues

    440     900     1,940     (578 )   2,702  

Cost of goods sold

    388     748     1,789     (576 )   2,349  
                       

Gross profit

    52     152     151     (2 )   353  

Selling, general and administrative

    36     37     151         224  

Research and development

    11     9     16         36  

Other operating expense (income)

    6     6     (19 )       (7 )

Restructuring, impairment and plant closing (credits) costs

    (1 )   7     38         44  
                       

Operating income (loss)

        93     (35 )   (2 )   56  

Interest (expense) income, net

    (48 )   10     (16 )       (54 )

Equity in income of investment in affiliates and subsidiaries

    22     (78 )   1     56     1  

Loss on early extinguishment of debt

    (35 )               (35 )
                       

(Loss) income from continuing operations before income taxes

    (61 )   25     (50 )   54     (32 )

Income tax benefit (expense)

    39     (8 )   (13 )       18  
                       

(Loss) income from continuing operations

    (22 )   17     (63 )   54     (14 )

(Loss) income from discontinued operations, net of tax

    (1 )   1     (2 )       (2 )
                       

Net (loss) income

    (23 )   18     (65 )   54     (16 )

Net income attributable to noncontrolling interests

            (7 )       (7 )
                       

Net (loss) income attributable to Huntsman International LLC

  $ (23 ) $ 18   $ (72 ) $ 54   $ (23 )
                       

Net (loss) income

  $ (23 ) $ 18   $ (65 ) $ 54   $ (16 )

Other comprehensive loss

    (32 )   (188 )   (16 )   204     (32 )

Comprehensive income attributable to noncontrolling interests

            (7 )       (7 )
                       

Comprehensive loss attributable to Huntsman International LLC

  $ (55 ) $ (170 ) $ (88 ) $ 258   $ (55 )
                       

HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(UNAUDITED)
THREE MONTHS ENDED MARCH 31, 2012
(Dollars in Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Revenues:

                               

Trade sales, services and fees, net

  $ 228   $ 955   $ 1,670   $   $ 2,853  

Related party sales

    181     105     287     (513 )   60  
                       

Total revenues

    409     1,060     1,957     (513 )   2,913  

Cost of goods sold

    351     812     1,706     (510 )   2,359  
                       

Gross profit

    58     248     251     (3 )   554  

Selling, general and administrative

    52     26     141         219  

Research and development

    11     9     19         39  

Other operating (income) expense

    (2 )   (5 )   12         5  
                       

Operating (loss) income

    (3 )   218     79     (3 )   291  

Interest (expense) income, net

    (51 )   10     (20 )       (61 )

Equity in income of investment in affiliates and subsidiaries

    201     52     2     (253 )   2  

Loss on early extinguishment of debt

    (1 )               (1 )
                       

Income from continuing operations before income taxes

    146     280     61     (256 )   231  

Income tax benefit (expense)

    19     (75 )   (5 )       (61 )
                       

Income from continuing operations

    165     205     56     (256 )   170  

Income (loss) from discontinued operations, net of tax

    1     (1 )   (4 )       (4 )
                       

Net income

    166     204     52     (256 )   166  

Net income attributable to noncontrolling interests

            (1 )   1      
                       

Net income attributable to Huntsman International LLC

  $ 166   $ 204   $ 51   $ (255 ) $ 166  
                       

Net income

  $ 166   $ 204   $ 52   $ (256 ) $ 166  

Other comprehensive income

    93     156     80     (234 )   95  

Comprehensive income attributable to noncontrolling interests

            (2 )       (2 )
                       

Comprehensive income attributable to Huntsman International LLC

  $ 259   $ 360   $ 130   $ (490 ) $ 259  
                       


CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED)

HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED)
THREE MONTHS ENDED MARCH 31, 2013
(Dollars in Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Net cash (used in) provided by operating activities

  $ (84 ) $ 24   $ (15 ) $   $ (75 )
                       

Investing activities:

                               

Capital expenditures

    (8 )   (22 )   (59 )       (89 )

Increase in receivable from affiliate

    (3 )               (3 )

Investment in affiliate

    (79 )   (4 )       83      

Investment in unconsolidated affiliates

        (5 )           (5 )

Cash received from unconsolidated affiliates

        15             15  

Acquisition of a business

            (7 )       (7 )

Other, net

            1         1  
                       

Net cash used in investing activities

    (90 )   (16 )   (65 )   83     (88 )
                       

Financing activities:

                               

Net borrowings on overdraft facilities

            1         1  

Repayments of short-term debt

            (5 )       (5 )

Borrowings on short-term debt

            13         13  

Repayments of long-term debt

    (393 )       (20 )       (413 )

Proceeds from issuance of long-term debt

    470         3         473  

Proceeds from notes payable to affiliate

    145                 145  

Repayments of notes payable

    (9 )       (1 )       (10 )

Call premiums and other costs related to early extinguishment of debt

    (4 )               (4 )

Contribution from parent

        4     90     (94 )    

Distribution to parent

        (11 )       11      

Dividends paid to parent

    (30 )               (30 )

Excess tax benefit related to stock-based compensation

    1                 1  

Other, net

    (2 )       1         (1 )
                       

Net cash provided by (used in) financing activities

    178     (7 )   82     (83 )   170  

Effect of exchange rate changes on cash

            (2 )       (2 )
                       

Increase in cash and cash equivalents

    4     1             5  

Cash and cash equivalents at beginning of period

    7     2     201         210  
                       

Cash and cash equivalents at end of period

  $ 11   $ 3   $ 201   $   $ 215  
                       


HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED)
THREE MONTHS ENDED MARCH 31, 2012
(Dollars in Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Net cash provided by operating activities

  $ 96   $ 50   $ 43   $   $ 189  
                       

Investing activities:

                               

Capital expenditures

    (5 )   (17 )   (59 )       (81 )

Increase in receivable from affiliate

    (20 )               (20 )

Investment in affiliate

    (55 )   (9 )   (1 )   65      

Investment in unconsolidated affiliate

        (34 )           (34 )

Cash received from unconsolidated affiliates

        15             15  

Acquisition of a business

            (2 )         (2 )

Increase in restricted cash

            (8 )       (8 )

Other, net

            1         1  
                       

Net cash used in investing activities

    (80 )   (45 )   (69 )   65     (129 )
                       

Financing activities:

                               

Net repayments under revolving loan facilities

            (17 )       (17 )

Net borrowings on overdraft facilities

            3         3  

Repayments of short-term debt

            (4 )       (4 )

Repayments of long-term debt

    (86 )       (23 )       (109 )

Proceeds from notes payable to affiliate

    102                 102  

Repayments of notes payable

    (9 )       (8 )       (17 )

Borrowings on notes payable

            1         1  

Debt issuance costs paid

    (4 )               (4 )

Call premiums related to early extinguishment of debt

    (1 )               (1 )

Contribution from parent

        9     67     (76 )    

Distribution to parent

        (11 )       11      

Dividends paid to parent

    (24 )               (24 )

Excess tax benefit related to stock-based compensation

    4                 4  

Other, net

            1         1  
                       

Net cash (used in) provided by financing activities

    (18 )   (2 )   20     (65 )   (65 )

Effect of exchange rate changes on cash

            4         4  
                       

(Decrease) increase in cash and cash equivalents

    (2 )   3     (2 )       (1 )

Cash and cash equivalents at beginning of period

    4         227         231  
                       

Cash and cash equivalents at end of period

  $ 2   $ 3   $ 225   $   $ 230