CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED) |
HUNTSMAN INTERNATIONALÌýLLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED)
AS OF JUNE 30, 2013
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ìý
|
Ìý |
Parent
Company |
Ìý |
Guarantors |
Ìý |
Nonguarantors |
Ìý |
Eliminations |
Ìý |
Consolidated
ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾
International
LLC |
Ìý |
ASSETS
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Current assets:
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Cash and cash equivalents
|
Ìý |
$ |
5 |
Ìý |
$ |
4 |
Ìý |
$ |
162 |
Ìý |
$ |
� |
Ìý |
$ |
171 |
Ìý |
Restricted cash
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
9 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
9 |
Ìý |
Accounts and notes receivable, net
|
Ìý |
Ìý |
30 |
Ìý |
Ìý |
135 |
Ìý |
Ìý |
1,520 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
1,685 |
Ìý |
Accounts receivable from affiliates
|
Ìý |
Ìý |
2,297 |
Ìý |
Ìý |
4,552 |
Ìý |
Ìý |
106 |
Ìý |
Ìý |
(6,669 |
) |
Ìý |
286 |
Ìý |
Inventories
|
Ìý |
Ìý |
140 |
Ìý |
Ìý |
287 |
Ìý |
Ìý |
1,278 |
Ìý |
Ìý |
(7 |
) |
Ìý |
1,698 |
Ìý |
Prepaid expenses
|
Ìý |
Ìý |
7 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
30 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
38 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
7 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
57 |
Ìý |
Ìý |
(13 |
) |
Ìý |
51 |
Ìý |
Other current assets
|
Ìý |
Ìý |
227 |
Ìý |
Ìý |
4 |
Ìý |
Ìý |
254 |
Ìý |
Ìý |
(237 |
) |
Ìý |
248 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total current assets
|
Ìý |
Ìý |
2,713 |
Ìý |
Ìý |
4,983 |
Ìý |
Ìý |
3,416 |
Ìý |
Ìý |
(6,926 |
) |
Ìý |
4,186 |
Ìý |
Property, plant and equipment, net
|
Ìý |
Ìý |
366 |
Ìý |
Ìý |
906 |
Ìý |
Ìý |
2,264 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
3,537 |
Ìý |
Investment in unconsolidated affiliates
|
Ìý |
Ìý |
5,543 |
Ìý |
Ìý |
1,268 |
Ìý |
Ìý |
182 |
Ìý |
Ìý |
(6,747 |
) |
Ìý |
246 |
Ìý |
Intangible assets, net
|
Ìý |
Ìý |
19 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
41 |
Ìý |
Ìý |
(1 |
) |
Ìý |
60 |
Ìý |
Goodwill
|
Ìý |
Ìý |
(18 |
) |
Ìý |
82 |
Ìý |
Ìý |
66 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
130 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
159 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
219 |
Ìý |
Ìý |
(159 |
) |
Ìý |
219 |
Ìý |
Notes receivable from affiliates
|
Ìý |
Ìý |
21 |
Ìý |
Ìý |
923 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
(944 |
) |
Ìý |
1 |
Ìý |
Other noncurrent assets
|
Ìý |
Ìý |
79 |
Ìý |
Ìý |
189 |
Ìý |
Ìý |
187 |
Ìý |
Ìý |
(1 |
) |
Ìý |
454 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total assets
|
Ìý |
$ |
8,882 |
Ìý |
$ |
8,352 |
Ìý |
$ |
6,376 |
Ìý |
$ |
(14,777 |
) |
$ |
8,833 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
LIABILITIES AND EQUITY
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Current liabilities:
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Accounts payable
|
Ìý |
$ |
77 |
Ìý |
$ |
227 |
Ìý |
$ |
692 |
Ìý |
$ |
� |
Ìý |
$ |
996 |
Ìý |
Accounts payable to affiliates
|
Ìý |
Ìý |
3,570 |
Ìý |
Ìý |
1,621 |
Ìý |
Ìý |
1,532 |
Ìý |
Ìý |
(6,668 |
) |
Ìý |
55 |
Ìý |
Accrued liabilities
|
Ìý |
Ìý |
47 |
Ìý |
Ìý |
411 |
Ìý |
Ìý |
500 |
Ìý |
Ìý |
(236 |
) |
Ìý |
722 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
45 |
Ìý |
Ìý |
8 |
Ìý |
Ìý |
(15 |
) |
Ìý |
38 |
Ìý |
Note payable to affiliate
|
Ìý |
Ìý |
100 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
100 |
Ìý |
Current portion of debt
|
Ìý |
Ìý |
17 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
300 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
317 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total current liabilities
|
Ìý |
Ìý |
3,811 |
Ìý |
Ìý |
2,304 |
Ìý |
Ìý |
3,032 |
Ìý |
Ìý |
(6,919 |
) |
Ìý |
2,228 |
Ìý |
Long-term debt
|
Ìý |
Ìý |
3,121 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
333 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
3,454 |
Ìý |
Notes payable to affiliates
|
Ìý |
Ìý |
772 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
951 |
Ìý |
Ìý |
(947 |
) |
Ìý |
776 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
53 |
Ìý |
Ìý |
41 |
Ìý |
Ìý |
22 |
Ìý |
Ìý |
116 |
Ìý |
Other noncurrent liabilities
|
Ìý |
Ìý |
140 |
Ìý |
Ìý |
245 |
Ìý |
Ìý |
702 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
1,087 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total liabilities
|
Ìý |
Ìý |
7,844 |
Ìý |
Ìý |
2,602 |
Ìý |
Ìý |
5,059 |
Ìý |
Ìý |
(7,844 |
) |
Ìý |
7,661 |
Ìý |
Equity
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC members' equity
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Members' equity
|
Ìý |
Ìý |
3,126 |
Ìý |
Ìý |
4,710 |
Ìý |
Ìý |
2,371 |
Ìý |
Ìý |
(7,081 |
) |
Ìý |
3,126 |
Ìý |
Accumulated deficit
|
Ìý |
Ìý |
(1,258 |
) |
Ìý |
(33 |
) |
Ìý |
(422 |
) |
Ìý |
455 |
Ìý |
Ìý |
(1,258 |
) |
Accumulated other comprehensive (loss) income
|
Ìý |
Ìý |
(830 |
) |
Ìý |
1,073 |
Ìý |
Ìý |
(732 |
) |
Ìý |
(341 |
) |
Ìý |
(830 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC members' equity
|
Ìý |
Ìý |
1,038 |
Ìý |
Ìý |
5,750 |
Ìý |
Ìý |
1,217 |
Ìý |
Ìý |
(6,967 |
) |
Ìý |
1,038 |
Ìý |
Noncontrolling interests in subsidiaries
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
100 |
Ìý |
Ìý |
34 |
Ìý |
Ìý |
134 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total equity
|
Ìý |
Ìý |
1,038 |
Ìý |
Ìý |
5,750 |
Ìý |
Ìý |
1,317 |
Ìý |
Ìý |
(6,933 |
) |
Ìý |
1,172 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total liabilities and equity
|
Ìý |
$ |
8,882 |
Ìý |
$ |
8,352 |
Ìý |
$ |
6,376 |
Ìý |
$ |
(14,777 |
) |
$ |
8,833 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
HUNTSMAN INTERNATIONALÌýLLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED)
AS OF DECEMBER 31, 2012
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ìý
|
Ìý |
Parent
Company |
Ìý |
Guarantors |
Ìý |
Nonguarantors |
Ìý |
Eliminations |
Ìý |
Consolidated
ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾
International
LLC |
Ìý |
ASSETS
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Current assets:
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Cash and cash equivalents
|
Ìý |
$ |
7 |
Ìý |
$ |
2 |
Ìý |
$ |
201 |
Ìý |
$ |
� |
Ìý |
$ |
210 |
Ìý |
Restricted cash
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
9 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
9 |
Ìý |
Accounts and notes receivable, net
|
Ìý |
Ìý |
16 |
Ìý |
Ìý |
182 |
Ìý |
Ìý |
1,336 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
1,534 |
Ìý |
Accounts receivable from affiliates
|
Ìý |
Ìý |
1,733 |
Ìý |
Ìý |
3,907 |
Ìý |
Ìý |
101 |
Ìý |
Ìý |
(5,442 |
) |
Ìý |
299 |
Ìý |
Inventories
|
Ìý |
Ìý |
111 |
Ìý |
Ìý |
309 |
Ìý |
Ìý |
1,404 |
Ìý |
Ìý |
(5 |
) |
Ìý |
1,819 |
Ìý |
Prepaid expenses
|
Ìý |
Ìý |
10 |
Ìý |
Ìý |
7 |
Ìý |
Ìý |
43 |
Ìý |
Ìý |
(12 |
) |
Ìý |
48 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
7 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
57 |
Ìý |
Ìý |
(13 |
) |
Ìý |
51 |
Ìý |
Other current assets
|
Ìý |
Ìý |
203 |
Ìý |
Ìý |
5 |
Ìý |
Ìý |
225 |
Ìý |
Ìý |
(211 |
) |
Ìý |
222 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total current assets
|
Ìý |
Ìý |
2,087 |
Ìý |
Ìý |
4,412 |
Ìý |
Ìý |
3,376 |
Ìý |
Ìý |
(5,683 |
) |
Ìý |
4,192 |
Ìý |
Property, plant and equipment, net
|
Ìý |
Ìý |
371 |
Ìý |
Ìý |
898 |
Ìý |
Ìý |
2,386 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
3,656 |
Ìý |
Investment in unconsolidated affiliates
|
Ìý |
Ìý |
5,413 |
Ìý |
Ìý |
1,360 |
Ìý |
Ìý |
159 |
Ìý |
Ìý |
(6,694 |
) |
Ìý |
238 |
Ìý |
Intangible assets, net
|
Ìý |
Ìý |
27 |
Ìý |
Ìý |
2 |
Ìý |
Ìý |
42 |
Ìý |
Ìý |
(1 |
) |
Ìý |
70 |
Ìý |
Goodwill
|
Ìý |
Ìý |
(18 |
) |
Ìý |
82 |
Ìý |
Ìý |
53 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
117 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
248 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
224 |
Ìý |
Ìý |
(243 |
) |
Ìý |
229 |
Ìý |
Notes receivable from affiliates
|
Ìý |
Ìý |
21 |
Ìý |
Ìý |
941 |
Ìý |
Ìý |
2 |
Ìý |
Ìý |
(962 |
) |
Ìý |
2 |
Ìý |
Other noncurrent assets
|
Ìý |
Ìý |
72 |
Ìý |
Ìý |
139 |
Ìý |
Ìý |
156 |
Ìý |
Ìý |
(1 |
) |
Ìý |
366 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total assets
|
Ìý |
$ |
8,221 |
Ìý |
$ |
7,834 |
Ìý |
$ |
6,398 |
Ìý |
$ |
(13,583 |
) |
$ |
8,870 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
LIABILITIES AND EQUITY
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Current liabilities:
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Accounts payable
|
Ìý |
$ |
87 |
Ìý |
$ |
280 |
Ìý |
$ |
734 |
Ìý |
$ |
� |
Ìý |
$ |
1,101 |
Ìý |
Accounts payable to affiliates
|
Ìý |
Ìý |
2,987 |
Ìý |
Ìý |
1,111 |
Ìý |
Ìý |
1,406 |
Ìý |
Ìý |
(5,442 |
) |
Ìý |
62 |
Ìý |
Accrued liabilities
|
Ìý |
Ìý |
87 |
Ìý |
Ìý |
342 |
Ìý |
Ìý |
518 |
Ìý |
Ìý |
(224 |
) |
Ìý |
723 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
45 |
Ìý |
Ìý |
9 |
Ìý |
Ìý |
(15 |
) |
Ìý |
39 |
Ìý |
Note payable to affiliate
|
Ìý |
Ìý |
100 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
100 |
Ìý |
Current portion of debt
|
Ìý |
Ìý |
15 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
273 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
288 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total current liabilities
|
Ìý |
Ìý |
3,276 |
Ìý |
Ìý |
1,778 |
Ìý |
Ìý |
2,940 |
Ìý |
Ìý |
(5,681 |
) |
Ìý |
2,313 |
Ìý |
Long-term debt
|
Ìý |
Ìý |
3,026 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
388 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
3,414 |
Ìý |
Notes payable to affiliates
|
Ìý |
Ìý |
595 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
965 |
Ìý |
Ìý |
(961 |
) |
Ìý |
599 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
14 |
Ìý |
Ìý |
169 |
Ìý |
Ìý |
49 |
Ìý |
Ìý |
(62 |
) |
Ìý |
170 |
Ìý |
Other noncurrent liabilities
|
Ìý |
Ìý |
216 |
Ìý |
Ìý |
190 |
Ìý |
Ìý |
751 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
1,157 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total liabilities
|
Ìý |
Ìý |
7,127 |
Ìý |
Ìý |
2,137 |
Ìý |
Ìý |
5,093 |
Ìý |
Ìý |
(6,704 |
) |
Ìý |
7,653 |
Ìý |
Equity
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC members' equity
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Members' equity
|
Ìý |
Ìý |
3,109 |
Ìý |
Ìý |
4,689 |
Ìý |
Ìý |
2,262 |
Ìý |
Ìý |
(6,951 |
) |
Ìý |
3,109 |
Ìý |
Accumulated deficit
|
Ìý |
Ìý |
(1,224 |
) |
Ìý |
(243 |
) |
Ìý |
(354 |
) |
Ìý |
597 |
Ìý |
Ìý |
(1,224 |
) |
Accumulated other comprehensive (loss) income
|
Ìý |
Ìý |
(791 |
) |
Ìý |
1,251 |
Ìý |
Ìý |
(692 |
) |
Ìý |
(559 |
) |
Ìý |
(791 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC members' equity
|
Ìý |
Ìý |
1,094 |
Ìý |
Ìý |
5,697 |
Ìý |
Ìý |
1,216 |
Ìý |
Ìý |
(6,913 |
) |
Ìý |
1,094 |
Ìý |
Noncontrolling interests in subsidiaries
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
89 |
Ìý |
Ìý |
34 |
Ìý |
Ìý |
123 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total equity
|
Ìý |
Ìý |
1,094 |
Ìý |
Ìý |
5,697 |
Ìý |
Ìý |
1,305 |
Ìý |
Ìý |
(6,879 |
) |
Ìý |
1,217 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total liabilities and equity
|
Ìý |
$ |
8,221 |
Ìý |
$ |
7,834 |
Ìý |
$ |
6,398 |
Ìý |
$ |
(13,583 |
) |
$ |
8,870 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED) |
HUNTSMAN INTERNATIONALÌýLLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
THREE MONTHS ENDED JUNE 30, 2013
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ìý
|
Ìý |
Parent
Company |
Ìý |
Guarantors |
Ìý |
Nonguarantors |
Ìý |
Eliminations |
Ìý |
Consolidated
ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾
International
LLC |
Ìý |
Revenues:
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Trade sales, services and fees, net
|
Ìý |
$ |
273 |
Ìý |
$ |
820 |
Ìý |
$ |
1,681 |
Ìý |
$ |
� |
Ìý |
$ |
2,774 |
Ìý |
Related party sales
|
Ìý |
Ìý |
187 |
Ìý |
Ìý |
123 |
Ìý |
Ìý |
304 |
Ìý |
Ìý |
(558 |
) |
Ìý |
56 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total revenues
|
Ìý |
Ìý |
460 |
Ìý |
Ìý |
943 |
Ìý |
Ìý |
1,985 |
Ìý |
Ìý |
(558 |
) |
Ìý |
2,830 |
Ìý |
Cost of goods sold
|
Ìý |
Ìý |
405 |
Ìý |
Ìý |
735 |
Ìý |
Ìý |
1,793 |
Ìý |
Ìý |
(559 |
) |
Ìý |
2,374 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Gross profit
|
Ìý |
Ìý |
55 |
Ìý |
Ìý |
208 |
Ìý |
Ìý |
192 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
456 |
Ìý |
Selling, general and administrative
|
Ìý |
Ìý |
39 |
Ìý |
Ìý |
36 |
Ìý |
Ìý |
157 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
232 |
Ìý |
Research and development
|
Ìý |
Ìý |
15 |
Ìý |
Ìý |
10 |
Ìý |
Ìý |
9 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
34 |
Ìý |
Other operating expense (income)
|
Ìý |
Ìý |
2 |
Ìý |
Ìý |
(2 |
) |
Ìý |
14 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
14 |
Ìý |
Restructuring, impairment and plant closing costs
|
Ìý |
Ìý |
8 |
Ìý |
Ìý |
4 |
Ìý |
Ìý |
17 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
29 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Operating (loss) income
|
Ìý |
Ìý |
(9 |
) |
Ìý |
160 |
Ìý |
Ìý |
(5 |
) |
Ìý |
1 |
Ìý |
Ìý |
147 |
Ìý |
Interest (expense) income, net
|
Ìý |
Ìý |
(46 |
) |
Ìý |
11 |
Ìý |
Ìý |
(16 |
) |
Ìý |
� |
Ìý |
Ìý |
(51 |
) |
Equity in income (loss) of investment in affiliates and subsidiaries
|
Ìý |
Ìý |
185 |
Ìý |
Ìý |
(9 |
) |
Ìý |
2 |
Ìý |
Ìý |
(176 |
) |
Ìý |
2 |
Ìý |
Other income
|
Ìý |
Ìý |
1 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
2 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Income (loss) from continuing operations before income taxes
|
Ìý |
Ìý |
131 |
Ìý |
Ìý |
162 |
Ìý |
Ìý |
(18 |
) |
Ìý |
(175 |
) |
Ìý |
100 |
Ìý |
Income tax (expense) benefit
|
Ìý |
Ìý |
(83 |
) |
Ìý |
27 |
Ìý |
Ìý |
12 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(44 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Income (loss) from continuing operations
|
Ìý |
Ìý |
48 |
Ìý |
Ìý |
189 |
Ìý |
Ìý |
(6 |
) |
Ìý |
(175 |
) |
Ìý |
56 |
Ìý |
Income (loss) from discontinued operations, net of tax
|
Ìý |
Ìý |
1 |
Ìý |
Ìý |
(1 |
) |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income (loss)
|
Ìý |
Ìý |
49 |
Ìý |
Ìý |
188 |
Ìý |
Ìý |
(6 |
) |
Ìý |
(175 |
) |
Ìý |
56 |
Ìý |
Net income attributable to noncontrolling interests
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(7 |
) |
Ìý |
� |
Ìý |
Ìý |
(7 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income (loss) attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC
|
Ìý |
$ |
49 |
Ìý |
$ |
188 |
Ìý |
$ |
(13 |
) |
$ |
(175 |
) |
$ |
49 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income (loss)
|
Ìý |
$ |
49 |
Ìý |
$ |
188 |
Ìý |
$ |
(6 |
) |
$ |
(175 |
) |
$ |
56 |
Ìý |
Other comprehensive loss
|
Ìý |
Ìý |
(7 |
) |
Ìý |
(78 |
) |
Ìý |
(27 |
) |
Ìý |
102 |
Ìý |
Ìý |
(10 |
) |
Comprehensive income attributable to noncontrolling interests
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(4 |
) |
Ìý |
� |
Ìý |
Ìý |
(4 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Comprehensive income (loss) attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC
|
Ìý |
$ |
42 |
Ìý |
$ |
110 |
Ìý |
$ |
(37 |
) |
$ |
(73 |
) |
$ |
42 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
HUNTSMAN INTERNATIONALÌýLLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
THREE MONTHS ENDED JUNE 30, 2012
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ìý
|
Ìý |
Parent
Company |
Ìý |
Guarantors |
Ìý |
Nonguarantors |
Ìý |
Eliminations |
Ìý |
Consolidated
ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾
International
LLC |
Ìý |
Revenues:
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Trade sales, services and fees, net
|
Ìý |
$ |
250 |
Ìý |
$ |
861 |
Ìý |
$ |
1,751 |
Ìý |
$ |
� |
Ìý |
$ |
2,862 |
Ìý |
Related party sales
|
Ìý |
Ìý |
168 |
Ìý |
Ìý |
149 |
Ìý |
Ìý |
291 |
Ìý |
Ìý |
(556 |
) |
Ìý |
52 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total revenues
|
Ìý |
Ìý |
418 |
Ìý |
Ìý |
1,010 |
Ìý |
Ìý |
2,042 |
Ìý |
Ìý |
(556 |
) |
Ìý |
2,914 |
Ìý |
Cost of goods sold
|
Ìý |
Ìý |
358 |
Ìý |
Ìý |
799 |
Ìý |
Ìý |
1,758 |
Ìý |
Ìý |
(533 |
) |
Ìý |
2,382 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Gross profit
|
Ìý |
Ìý |
60 |
Ìý |
Ìý |
211 |
Ìý |
Ìý |
284 |
Ìý |
Ìý |
(23 |
) |
Ìý |
532 |
Ìý |
Selling, general and administrative
|
Ìý |
Ìý |
47 |
Ìý |
Ìý |
25 |
Ìý |
Ìý |
158 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
230 |
Ìý |
Research and development
|
Ìý |
Ìý |
11 |
Ìý |
Ìý |
9 |
Ìý |
Ìý |
18 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
38 |
Ìý |
Other operating (income) expense
|
Ìý |
Ìý |
(1 |
) |
Ìý |
12 |
Ìý |
Ìý |
(9 |
) |
Ìý |
� |
Ìý |
Ìý |
2 |
Ìý |
Restructuring, impairment and plant closing costs
|
Ìý |
Ìý |
1 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
3 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
5 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Operating income
|
Ìý |
Ìý |
2 |
Ìý |
Ìý |
164 |
Ìý |
Ìý |
114 |
Ìý |
Ìý |
(23 |
) |
Ìý |
257 |
Ìý |
Interest (expense) income, net
|
Ìý |
Ìý |
(52 |
) |
Ìý |
11 |
Ìý |
Ìý |
(20 |
) |
Ìý |
� |
Ìý |
Ìý |
(61 |
) |
Equity in income of investment in affiliates and subsidiaries
|
Ìý |
Ìý |
184 |
Ìý |
Ìý |
70 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
(254 |
) |
Ìý |
1 |
Ìý |
Other (expense) income
|
Ìý |
Ìý |
(22 |
) |
Ìý |
� |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
22 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Income from continuing operations before income taxes
|
Ìý |
Ìý |
112 |
Ìý |
Ìý |
245 |
Ìý |
Ìý |
96 |
Ìý |
Ìý |
(255 |
) |
Ìý |
198 |
Ìý |
Income tax benefit (expense)
|
Ìý |
Ìý |
14 |
Ìý |
Ìý |
(59 |
) |
Ìý |
(20 |
) |
Ìý |
� |
Ìý |
Ìý |
(65 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Income from continuing operations
|
Ìý |
Ìý |
126 |
Ìý |
Ìý |
186 |
Ìý |
Ìý |
76 |
Ìý |
Ìý |
(255 |
) |
Ìý |
133 |
Ìý |
Income (loss) from discontinued operations, net of tax
|
Ìý |
Ìý |
1 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
(4 |
) |
Ìý |
� |
Ìý |
Ìý |
(2 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income
|
Ìý |
Ìý |
127 |
Ìý |
Ìý |
187 |
Ìý |
Ìý |
72 |
Ìý |
Ìý |
(255 |
) |
Ìý |
131 |
Ìý |
Net income attributable to noncontrolling interests
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
(1 |
) |
Ìý |
(4 |
) |
Ìý |
1 |
Ìý |
Ìý |
(4 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC
|
Ìý |
$ |
127 |
Ìý |
$ |
186 |
Ìý |
$ |
68 |
Ìý |
$ |
(254 |
) |
$ |
127 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income
|
Ìý |
$ |
127 |
Ìý |
$ |
187 |
Ìý |
$ |
72 |
Ìý |
$ |
(255 |
) |
$ |
131 |
Ìý |
Other comprehensive loss
|
Ìý |
Ìý |
(120 |
) |
Ìý |
(137 |
) |
Ìý |
(95 |
) |
Ìý |
230 |
Ìý |
Ìý |
(122 |
) |
Comprehensive income attributable to noncontrolling interests
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
(1 |
) |
Ìý |
� |
Ìý |
Ìý |
(1 |
) |
Ìý |
(2 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Comprehensive income (loss) attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC
|
Ìý |
$ |
7 |
Ìý |
$ |
49 |
Ìý |
$ |
(23 |
) |
$ |
(26 |
) |
$ |
7 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
HUNTSMAN INTERNATIONALÌýLLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE
INCOME (UNAUDITED)
SIX MONTHS ENDED JUNE 30, 2013
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ìý
|
Ìý |
Parent
Company |
Ìý |
Guarantors |
Ìý |
Nonguarantors |
Ìý |
Eliminations |
Ìý |
Consolidated
ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾
International
LLC |
Ìý |
Revenues:
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Trade sales, services and fees, net
|
Ìý |
$ |
515 |
Ìý |
$ |
1,604 |
Ìý |
$ |
3,290 |
Ìý |
$ |
� |
Ìý |
$ |
5,409 |
Ìý |
Related party sales
|
Ìý |
Ìý |
385 |
Ìý |
Ìý |
239 |
Ìý |
Ìý |
635 |
Ìý |
Ìý |
(1,136 |
) |
Ìý |
123 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total revenues
|
Ìý |
Ìý |
900 |
Ìý |
Ìý |
1,843 |
Ìý |
Ìý |
3,925 |
Ìý |
Ìý |
(1,136 |
) |
Ìý |
5,532 |
Ìý |
Cost of goods sold
|
Ìý |
Ìý |
793 |
Ìý |
Ìý |
1,483 |
Ìý |
Ìý |
3,582 |
Ìý |
Ìý |
(1,135 |
) |
Ìý |
4,723 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Gross profit
|
Ìý |
Ìý |
107 |
Ìý |
Ìý |
360 |
Ìý |
Ìý |
343 |
Ìý |
Ìý |
(1 |
) |
Ìý |
809 |
Ìý |
Selling, general and administrative
|
Ìý |
Ìý |
75 |
Ìý |
Ìý |
73 |
Ìý |
Ìý |
308 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
456 |
Ìý |
Research and development
|
Ìý |
Ìý |
26 |
Ìý |
Ìý |
19 |
Ìý |
Ìý |
25 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
70 |
Ìý |
Other operating expense (income)
|
Ìý |
Ìý |
8 |
Ìý |
Ìý |
4 |
Ìý |
Ìý |
(5 |
) |
Ìý |
� |
Ìý |
Ìý |
7 |
Ìý |
Restructuring, impairment and plant closing costs
|
Ìý |
Ìý |
7 |
Ìý |
Ìý |
11 |
Ìý |
Ìý |
55 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
73 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Operating (loss) income
|
Ìý |
Ìý |
(9 |
) |
Ìý |
253 |
Ìý |
Ìý |
(40 |
) |
Ìý |
(1 |
) |
Ìý |
203 |
Ìý |
Interest (expense) income, net
|
Ìý |
Ìý |
(94 |
) |
Ìý |
21 |
Ìý |
Ìý |
(32 |
) |
Ìý |
� |
Ìý |
Ìý |
(105 |
) |
Equity in income (loss) of investment in affiliates and subsidiaries
|
Ìý |
Ìý |
207 |
Ìý |
Ìý |
(87 |
) |
Ìý |
3 |
Ìý |
Ìý |
(120 |
) |
Ìý |
3 |
Ìý |
Loss on early extinguishment of debt
|
Ìý |
Ìý |
(35 |
) |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(35 |
) |
Other income
|
Ìý |
Ìý |
1 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
2 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Income (loss) from continuing operations before income taxes
|
Ìý |
Ìý |
70 |
Ìý |
Ìý |
187 |
Ìý |
Ìý |
(68 |
) |
Ìý |
(121 |
) |
Ìý |
68 |
Ìý |
Income tax (expense) benefit
|
Ìý |
Ìý |
(44 |
) |
Ìý |
19 |
Ìý |
Ìý |
(1 |
) |
Ìý |
� |
Ìý |
Ìý |
(26 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Income (loss) from continuing operations
|
Ìý |
Ìý |
26 |
Ìý |
Ìý |
206 |
Ìý |
Ìý |
(69 |
) |
Ìý |
(121 |
) |
Ìý |
42 |
Ìý |
Loss from discontinued operations, net of tax
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(2 |
) |
Ìý |
� |
Ìý |
Ìý |
(2 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income (loss)
|
Ìý |
Ìý |
26 |
Ìý |
Ìý |
206 |
Ìý |
Ìý |
(71 |
) |
Ìý |
(121 |
) |
Ìý |
40 |
Ìý |
Net income attributable to noncontrolling interests
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(14 |
) |
Ìý |
� |
Ìý |
Ìý |
(14 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income (loss) attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC
|
Ìý |
$ |
26 |
Ìý |
$ |
206 |
Ìý |
$ |
(85 |
) |
$ |
(121 |
) |
$ |
26 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income (loss)
|
Ìý |
$ |
26 |
Ìý |
$ |
206 |
Ìý |
$ |
(71 |
) |
$ |
(121 |
) |
$ |
40 |
Ìý |
Other comprehensive loss
|
Ìý |
Ìý |
(39 |
) |
Ìý |
(179 |
) |
Ìý |
(43 |
) |
Ìý |
219 |
Ìý |
Ìý |
(42 |
) |
Comprehensive income attributable to noncontrolling interests
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(11 |
) |
Ìý |
� |
Ìý |
Ìý |
(11 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Comprehensive (loss) income attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC
|
Ìý |
$ |
(13 |
) |
$ |
27 |
Ìý |
$ |
(125 |
) |
$ |
98 |
Ìý |
$ |
(13 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
HUNTSMAN INTERNATIONALÌýLLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE
INCOME (UNAUDITED)
SIX MONTHS ENDED JUNE 30, 2012
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ìý
|
Ìý |
Parent
Company |
Ìý |
Guarantors |
Ìý |
Nonguarantors |
Ìý |
Eliminations |
Ìý |
Consolidated
ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾
International
LLC |
Ìý |
Revenues:
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Trade sales, services and fees, net
|
Ìý |
$ |
478 |
Ìý |
$ |
1,816 |
Ìý |
$ |
3,421 |
Ìý |
$ |
� |
Ìý |
$ |
5,715 |
Ìý |
Related party sales
|
Ìý |
Ìý |
349 |
Ìý |
Ìý |
254 |
Ìý |
Ìý |
578 |
Ìý |
Ìý |
(1,069 |
) |
Ìý |
112 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total revenues
|
Ìý |
Ìý |
827 |
Ìý |
Ìý |
2,070 |
Ìý |
Ìý |
3,999 |
Ìý |
Ìý |
(1,069 |
) |
Ìý |
5,827 |
Ìý |
Cost of goods sold
|
Ìý |
Ìý |
709 |
Ìý |
Ìý |
1,611 |
Ìý |
Ìý |
3,464 |
Ìý |
Ìý |
(1,043 |
) |
Ìý |
4,741 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Gross profit
|
Ìý |
Ìý |
118 |
Ìý |
Ìý |
459 |
Ìý |
Ìý |
535 |
Ìý |
Ìý |
(26 |
) |
Ìý |
1,086 |
Ìý |
Selling, general and administrative
|
Ìý |
Ìý |
99 |
Ìý |
Ìý |
51 |
Ìý |
Ìý |
299 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
449 |
Ìý |
Research and development
|
Ìý |
Ìý |
22 |
Ìý |
Ìý |
18 |
Ìý |
Ìý |
37 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
77 |
Ìý |
Other operating (income) expense
|
Ìý |
Ìý |
(3 |
) |
Ìý |
7 |
Ìý |
Ìý |
3 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
7 |
Ìý |
Restructuring, impairment and plant closing costs
|
Ìý |
Ìý |
1 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
3 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
5 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Operating (loss) income
|
Ìý |
Ìý |
(1 |
) |
Ìý |
382 |
Ìý |
Ìý |
193 |
Ìý |
Ìý |
(26 |
) |
Ìý |
548 |
Ìý |
Interest (expense) income, net
|
Ìý |
Ìý |
(103 |
) |
Ìý |
21 |
Ìý |
Ìý |
(40 |
) |
Ìý |
� |
Ìý |
Ìý |
(122 |
) |
Equity in income of investment in affiliates and subsidiaries
|
Ìý |
Ìý |
385 |
Ìý |
Ìý |
122 |
Ìý |
Ìý |
3 |
Ìý |
Ìý |
(507 |
) |
Ìý |
3 |
Ìý |
Loss on early extinguishment of debt
|
Ìý |
Ìý |
(1 |
) |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(1 |
) |
Other (expense) income
|
Ìý |
Ìý |
(22 |
) |
Ìý |
� |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
22 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Income from continuing operations before income taxes
|
Ìý |
Ìý |
258 |
Ìý |
Ìý |
525 |
Ìý |
Ìý |
157 |
Ìý |
Ìý |
(511 |
) |
Ìý |
429 |
Ìý |
Income tax benefit (expense)
|
Ìý |
Ìý |
33 |
Ìý |
Ìý |
(134 |
) |
Ìý |
(25 |
) |
Ìý |
� |
Ìý |
Ìý |
(126 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Income from continuing operations
|
Ìý |
Ìý |
291 |
Ìý |
Ìý |
391 |
Ìý |
Ìý |
132 |
Ìý |
Ìý |
(511 |
) |
Ìý |
303 |
Ìý |
Income (loss) from discontinued operations, net of tax
|
Ìý |
Ìý |
2 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(8 |
) |
Ìý |
� |
Ìý |
Ìý |
(6 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income
|
Ìý |
Ìý |
293 |
Ìý |
Ìý |
391 |
Ìý |
Ìý |
124 |
Ìý |
Ìý |
(511 |
) |
Ìý |
297 |
Ìý |
Net income attributable to noncontrolling interests
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
(1 |
) |
Ìý |
(5 |
) |
Ìý |
2 |
Ìý |
Ìý |
(4 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC
|
Ìý |
$ |
293 |
Ìý |
$ |
390 |
Ìý |
$ |
119 |
Ìý |
$ |
(509 |
) |
$ |
293 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income
|
Ìý |
$ |
293 |
Ìý |
$ |
391 |
Ìý |
$ |
124 |
Ìý |
$ |
(511 |
) |
$ |
297 |
Ìý |
Other comprehensive (loss) income
|
Ìý |
Ìý |
(27 |
) |
Ìý |
19 |
Ìý |
Ìý |
(15 |
) |
Ìý |
(4 |
) |
Ìý |
(27 |
) |
Comprehensive income attributable to noncontrolling interests
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
(1 |
) |
Ìý |
(2 |
) |
Ìý |
(1 |
) |
Ìý |
(4 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Comprehensive income attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC
|
Ìý |
$ |
266 |
Ìý |
$ |
409 |
Ìý |
$ |
107 |
Ìý |
$ |
(516 |
) |
$ |
266 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
|