CONDENSED CONSOLIDATING FINANCIAL INFORMATION - HUNTSMAN INTERNATIONAL | 19. CONDENSED CONSOLIDATING FINANCIAL INFORMATION OF HUNTSMAN INTERNATIONAL LLC The following unaudited condensed consolidating financial statements present, in separate columns, financial information for the following: Huntsman International (on a parent only basis), with its investment in subsidiaries recorded under the equity method; the Guarantors on a combined, and where appropriate, consolidated basis; and the Nonguarantors on a combined, and where appropriate, consolidated basis. Additional columns present eliminating adjustments and consolidated totals as of September 30, 2017 and December 31, 2016 and for the three and nine months ended September 30, 2017 and 2016. There are no contractual restrictions limiting transfers of cash from the Guarantors to Huntsman International. Each of the Guarantors is 100% owned by Huntsman International and has fully and unconditionally guaranteed, subject to certain customary release provisions, Huntsman International’s outstanding notes on a joint and several basis. In connection with the separation of the P&A business during the third quarter of 2017 (see “Note 4. Discontinued Operations”), certain entities were removed from the debt guarantor structure. The following unaudited condensed financial statements have been presented as if the new debt guarantor structure existed for all periods presented. HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS AS OF SEPTEMBER 30, 2017 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC ASSETS Current assets: Cash and cash equivalents $ 56 $ — $ 382 $ — $ 438 Restricted cash — — 11 — 11 Accounts and notes receivable, net 36 73 1,108 5 1,222 Accounts receivable from affiliates 873 4,213 122 (4,855) 353 Inventories 81 201 808 (6) 1,084 Prepaid expenses 18 6 31 (9) 46 Other current assets 735 3 195 (740) 193 Current assets held for sale — — 2,745 — 2,745 Total current assets 1,799 4,496 5,402 (5,605) 6,092 Property, plant and equipment, net 451 1,111 1,469 — 3,031 Investment in unconsolidated affiliates 6,074 2,302 255 (8,376) 255 Intangible assets, net 27 — 30 — 57 Goodwill (14) 82 71 — 139 Deferred income taxes 510 — 280 (522) 268 Notes receivable from affiliates 111 565 — (676) — Other noncurrent assets 47 172 245 — 464 Total assets $ 9,005 $ 8,728 $ 7,752 $ (15,179) $ 10,306 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 60 $ 175 $ 631 $ 5 $ 871 Accounts payable to affiliates 3,783 537 602 (4,855) 67 Accrued liabilities 88 825 375 (750) 538 Note payable to affiliate 100 — — — 100 Current portion of debt 5 — 24 — 29 Current liabilities held for sale — — 1,633 — 1,633 Total current liabilities 4,036 1,537 3,265 (5,600) 3,238 Long-term debt 2,504 — 341 — 2,845 Notes payable to affiliates 717 — 676 (676) 717 Deferred income taxes — 281 66 74 421 Other noncurrent liabilities 173 268 589 — 1,030 Total liabilities 7,430 2,086 4,937 (6,202) 8,251 Equity Huntsman International LLC members’ equity Members’ equity 3,412 2,256 3,484 (5,740) 3,412 Accumulated (deficit) income (483) 2,908 166 (3,074) (483) Accumulated other comprehensive (loss) income (1,354) 1,478 (1,304) (174) (1,354) Total Huntsman International LLC members’ equity 1,575 6,642 2,346 (8,988) 1,575 Noncontrolling interests in subsidiaries — — 469 11 480 Total equity 1,575 6,642 2,815 (8,977) 2,055 Total liabilities and equity $ 9,005 $ 8,728 $ 7,752 $ (15,179) $ 10,306 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS AS OF DECEMBER 31, 2016 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC ASSETS Current assets: Cash and cash equivalents $ 37 $ — $ 347 $ — $ 384 Restricted cash — — 11 — 11 Accounts and notes receivable, net 22 88 1,053 5 1,168 Accounts receivable from affiliates 1,351 4,589 149 (5,760) 329 Inventories 85 183 652 (2) 918 Prepaid expenses 68 46 36 (101) 49 Other current assets 820 3 129 (725) 227 Current assets held for sale — — 777 — 777 Total current assets 2,383 4,909 3,154 (6,583) 3,863 Property, plant and equipment, net 463 1,163 1,385 1 3,012 Investment in unconsolidated affiliates 5,870 1,458 245 (7,325) 248 Intangible assets, net 28 — 15 — 43 Goodwill (12) 82 51 — 121 Deferred income taxes 515 — 265 (527) 253 Notes receivable from affiliates 37 620 — (657) — Other noncurrent assets 74 188 210 — 472 Noncurrent assets held for sale — — 1,463 — 1,463 Total assets $ 9,358 $ 8,420 $ 6,788 $ (15,091) $ 9,475 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 63 $ 152 $ 553 $ 5 $ 773 Accounts payable to affiliates 3,667 645 1,499 (5,760) 51 Accrued liabilities 87 787 420 (826) 468 Note payable to affiliate 100 — — — 100 Current portion of debt 30 — 20 — 50 Current liabilities held for sale — — 467 — 467 Total current liabilities 3,947 1,584 2,959 (6,581) 1,909 Long-term debt 3,763 — 359 — 4,122 Notes payable to affiliates 696 — 658 (657) 697 Deferred income taxes 22 257 19 69 367 Other noncurrent liabilities 174 300 577 — 1,051 Noncurrent liabilities held for sale — — 393 — 393 Total liabilities 8,602 2,141 4,965 (7,169) 8,539 Equity Huntsman International LLC members’ equity Members’ equity 3,226 2,949 5,019 (7,968) 3,226 Accumulated (deficit) income (779) 2,332 (1,713) (619) (779) Accumulated other comprehensive (loss) income (1,691) 998 (1,652) 654 (1,691) Total Huntsman International LLC members' equity 756 6,279 1,654 (7,933) 756 Noncontrolling interests in subsidiaries — — 169 11 180 Total equity 756 6,279 1,823 (7,922) 936 Total liabilities and equity $ 9,358 $ 8,420 $ 6,788 $ (15,091) $ 9,475 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME THREE MONTHS ENDED SEPTEMBER 30, 2017 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Revenues: Trade sales, services and fees, net $ 296 $ 498 $ 1,343 $ — $ 2,137 Related party sales 55 75 255 (353) 32 Total revenues 351 573 1,598 (353) 2,169 Cost of goods sold 275 520 1,251 (352) 1,694 Gross profit 76 53 347 (1) 475 Selling, general and administrative 34 31 132 — 197 Research and development 12 11 12 — 35 Restructuring, impairment and plant closing (credits) costs (3) 1 3 — 1 Merger costs 12 — — — 12 Other operating expense (income), net 20 (8) (7) — 5 Operating income 1 18 207 (1) 225 Interest (expense) income (43) 7 (8) — (44) Equity in income of investment in affiliates and subsidiaries 187 180 1 (367) 1 Loss on early extinguishment of debt (35) — — — (35) Dividend income (expense) 1 — (1) — — Other income, net (1) 2 1 — 2 Income from continuing operations before income taxes 110 207 200 (368) 149 Income tax benefit (expense) 26 (11) (49) — (34) Income from continuing operations 136 196 151 (368) 115 Income (loss) from discontinued operations, net of tax 9 (1) 54 — 62 Net income 145 195 205 (368) 177 Net income attributable to noncontrolling interests — — (32) — (32) Net income attributable to Huntsman International LLC $ 145 $ 195 $ 173 $ (368) $ 145 Net income $ 145 $ 195 $ 205 $ (368) $ 177 Other comprehensive income 171 329 113 (509) 104 Comprehensive income attributable to noncontrolling interests — — (36) (1) (37) Comprehensive income attributable to Huntsman International LLC $ 316 $ 524 $ 282 $ (878) $ 244 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME THREE MONTHS ENDED SEPTEMBER 30, 2016 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Revenues: Trade sales, services and fees, net $ 264 $ 424 $ 1,114 $ — $ 1,802 Related party sales 45 64 231 (311) 29 Total revenues 309 488 1,345 (311) 1,831 Cost of goods sold 249 434 1,101 (310) 1,474 Gross profit 60 54 244 (1) 357 Selling, general and administrative 33 25 126 — 184 Research and development 13 11 10 — 34 Restructuring, impairment and plant closing costs 2 6 30 — 38 Other operating income, net 3 (8) 3 — (2) Operating income 9 20 75 (1) 103 Interest (expense) income (54) 7 (8) — (55) Equity in (loss) income of investment in affiliates and subsidiaries 82 80 2 (163) 1 Loss on early extinguishment of debt (1) — — — (1) Dividend income (expense) 1 — (2) 1 — Other (loss) income, net (3) — 3 — — Income from continuing operations before income taxes 34 107 70 (163) 48 Income tax benefit (expense) 20 (13) (14) — (7) Income from continuing operations 54 94 56 (163) 41 Loss from discontinued operations, net of tax — — 22 — 22 Net income 54 94 78 (163) 63 Net income attributable to noncontrolling interests — — (9) — (9) Net income attributable to Huntsman International LLC $ 54 $ 94 $ 69 $ (163) $ 54 Net income $ 54 $ 94 $ 78 $ (163) $ 63 Other comprehensive income 32 7 31 (38) 32 Comprehensive income attributable to noncontrolling interests — — (6) (3) (9) Comprehensive income attributable to Huntsman International LLC $ 86 $ 101 $ 103 $ (204) $ 86 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME NINE MONTHS ENDED SEPTEMBER 30, 2017 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Revenues: Trade sales, services and fees, net $ 824 $ 1,543 $ 3,681 $ — $ 6,048 Related party sales 169 248 772 (1,082) 107 Total revenues 993 1,791 4,453 (1,082) 6,155 Cost of goods sold 792 1,551 3,585 (1,079) 4,849 Gross profit 201 240 868 (3) 1,306 Selling, general and administrative 129 94 356 — 579 Research and development 35 31 37 — 103 Restructuring, impairment and plant closing costs 1 — 12 — 13 Merger costs 18 — — — 18 Other operating expense (income), net 36 (33) (12) — (9) Operating (expense) income (18) 148 475 (3) 602 Interest (expense) income (143) 20 (23) — (146) Equity in income of investment in affiliates and subsidiaries 534 453 5 (988) 4 Loss on early extinguishment of debt (36) — — — (36) Dividend income 1 — — (1) — Other income, net (1) 2 4 — 5 Income from continuing operations before income taxes 337 623 461 (992) 429 Income tax benefit (expense) 56 (58) (75) — (77) Income from continuing operations 393 565 386 (992) 352 (Loss) income from discontinued operations, net of tax (7) (2) 107 — 98 Net income 386 563 493 (992) 450 Net income attributable to noncontrolling interests — — (64) — (64) Net income attributable to Huntsman International LLC $ 386 $ 563 $ 429 $ (992) $ 386 Net income $ 386 $ 563 $ 493 $ (992) $ 450 Other comprehensive income 337 479 289 (828) 277 Comprehensive income attributable to noncontrolling interests — — (70) (6) (76) Comprehensive income attributable to Huntsman International LLC $ 723 $ 1,042 $ 712 $ (1,826) $ 651 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME NINE MONTHS ENDED SEPTEMBER 30, 2016 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Revenues: Trade sales, services and fees, net $ 787 $ 1,396 $ 3,336 $ — $ 5,519 Related party sales 139 222 700 (966) 95 Total revenues 926 1,618 4,036 (966) 5,614 Cost of goods sold 726 1,343 3,339 (967) 4,441 Gross profit 200 275 697 1 1,173 Selling, general and administrative 117 79 365 — 561 Research and development 35 32 36 — 103 Restructuring, impairment and plant closing costs 5 15 36 — 56 Other operating expense (income), net 11 (28) 14 — (3) Operating income 32 177 246 1 456 Interest (expense) income (165) 24 (21) — (162) Equity in income of investment in affiliates and subsidiaries 67 183 6 (252) 4 Loss on early extinguishment of debt (3) — — — (3) Dividend income (expense) 217 (430) 430 (217) — Other (loss) income , net (3) — 8 — 5 Income (loss) from continuing operations before income taxes 145 (46) 669 (468) 300 Income tax benefit (expense) 50 (71) (44) — (65) Income (loss) from continuing operations 195 (117) 625 (468) 235 Income (loss) from discontinued operations, net of tax 1 (1) (17) — (17) Net income (loss) 196 (118) 608 (468) 218 Net income attributable to noncontrolling interests — — (19) (3) (22) Net income (loss) attributable to Huntsman International LLC $ 196 $ (118) $ 589 $ (471) $ 196 Net income (loss) $ 196 $ (118) $ 608 $ (468) $ 218 Other comprehensive income 27 86 32 (118) 27 Comprehensive income attributable to noncontrolling interests — — (11) (11) (22) Comprehensive income (loss) attributable to Huntsman International LLC $ 223 $ (32) $ 629 $ (597) $ 223 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS NINE MONTHS ENDED SEPTEMBER 30, 2017 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Net cash provided by (used in) operating activities from continuing operations $ 274 $ 514 $ (252) $ — $ 536 Net cash (used in) provided by operating activities from discontinued operations (19) — 221 — 202 Net cash provided by (used in) operating activities 255 514 (31) — 738 Investing activities: Capital expenditures (26) (37) (96) — (159) Cash received from consolidated affiliates 800 — (278) (522) — Acquisition of business, net of cash acquired — — (14) — (14) Proceeds from sale of businesses/assets — — 21 — 21 Increase in receivable from affiliate (3) — — — (3) Cash received from termination of cross-currency interest rate contracts 7 — — — 7 Other, net 1 — — — 1 Net cash provided by (used in) investing activities from continuing operations 779 (37) (367) (522) (147) Net cash used in investing activities from discontinued operations — — (49) — (49) Net cash provided by (used in) investing activities 779 (37) (416) (522) (196) Financing activities: Net repayments under revolving loan facilities — — (36) — (36) Repayments of short-term debt — — (10) — (10) Borrowings on short-term debt — — 6 — 6 Repayments of long-term debt (1,416) — (23) — (1,439) Proceeds from long-term debt of P&A Business — — 750 — 750 Proceeds from issuance of long-term debt — — 24 — 24 Proceeds from issuance of notes payable from affiliate 21 — — — 21 Repayments of notes payable (20) — — — (20) Borrowings on notes payable 11 — — — 11 Debt issuance costs paid (3) — (18) — (21) Dividends paid to noncontrolling interests — — (26) — (26) Contribution from noncontrolling interests — — 4 — 4 Distribution to parent — (477) (45) 522 — Dividends paid to parent (90) — — — (90) Proceeds from the IPO of P&A Business 522 — — — 522 Cash paid for the expenses of the IPO of P&A Business (40) — — — (40) Other, net — — 1 — 1 Net cash (used in) provided by financing activities (1,015) (477) 627 522 (343) Effect of exchange rate changes on cash — — 12 — 12 Increase in cash and cash equivalents 19 — 192 — 211 Cash and cash equivalents from continuing operations at beginning of period 37 — 347 — 384 Cash and cash equivalents from discontinued operations at beginning of period — — 29 — 29 Cash and cash equivalents at end of period $ 56 $ — $ 568 $ — $ 624 During the nine months ended September 30, 2017, we made a noncash capital contribution of approximately $50 million between Parent Company and Guarantor entities. HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS NINE MONTHS ENDED SEPTEMBER 30, 2016 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Net cash provided by operating activities from continuing operations $ 410 $ 87 $ 239 $ — $ 736 Net cash provided by operating activities from discontinued operations — — 107 — 107 Net cash provided by operating activities 410 87 346 — 843 Investing activities: Capital expenditures (24) (66) (124) — (214) Investment in affiliate (11) (3) (2) 14 (2) Decrease in receivable in affiliate 3 — — — 3 Change in restricted cash — — 1 — 1 Other, net — 1 1 — 2 Net cash used in investing activities from continuing operations (32) (68) (124) 14 (210) Net cash used in investing activities from discontinued operations — — (57) — (57) Net cash used in investing activities (32) (68) (181) 14 (267) Financing activities: Net repayments on overdraft facilities $ — $ (1) $ — $ — $ (1) Repayments of short-term debt — — (41) — (41) Borrowings on short-term debt — — 8 — 8 Repayments of long-term debt (774) — (21) — (795) Proceeds from issuance of long-term debt 547 — 5 — 552 Repayments of notes payable to affiliate (7) — — 6 (1) Proceeds of notes payable to affiliate — — 6 (6) — Repayments of notes payable (23) — (2) — (25) Borrowings on notes payable 30 — 1 — 31 Debt issuance costs paid (8) — — — (8) Dividends paid to noncontrolling interests — — (26) — (26) Contribution from parent — 3 31 (34) — Distribution to parent — (20) — 20 — Dividends paid to parent (89) (1) — — (90) Other, net 1 — — — 1 Net cash used in financing activities (323) (19) (39) (14) (395) Effect of exchange rate changes on cash from continuing operations — — 1 — 1 Increase in cash and cash equivalents 55 — 127 — 182 Cash and cash equivalents from continuing operations at beginning of period 44 — 192 — 236 Cash and cash equivalents from discontinued operations at beginning of period — — 21 — 21 Cash and cash equivalents at end of period $ 99 $ — $ 340 $ — $ 439 During the nine months ended September 30, 2016, we made a noncash capital contribution of approximately $215 million between Parent Company and certain Nonguarantors. |