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 March 31, 2017 and December 31, 2016 and for the three months ended March 31, 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. HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS AS OF MARCH 31, 2017 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC ASSETS Current assets: Cash and cash equivalents $ 44 $ 1 $ 409 $ — $ 454 Restricted cash — — 12 — 12 Accounts and notes receivable, net 30 100 1,336 5 1,471 Accounts receivable from affiliates 1,321 4,686 242 (5,887) 362 Inventories 93 297 1,100 (4) 1,486 Prepaid expenses 59 99 39 (135) 62 Other current assets 836 6 206 (744) 304 Total current assets 2,383 5,189 3,344 (6,765) 4,151 Property, plant and equipment, net 462 1,395 2,309 1 4,167 Investment in unconsolidated affiliates 6,112 1,737 250 (7,763) 336 Intangible assets, net 27 2 53 — 82 Goodwill (13) 82 53 — 122 Deferred income taxes 497 — 426 (511) 412 Notes receivable from affiliates 38 539 — (577) — Other noncurrent assets 75 176 263 — 514 Total assets $ 9,581 $ 9,120 $ 6,698 $ (15,615) $ 9,784 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 55 $ 212 $ 853 $ 5 $ 1,125 Accounts payable to affiliates 3,742 790 1,431 (5,888) 75 Accrued liabilities 76 806 628 (881) 629 Note payable to affiliate 100 — — — 100 Current portion of debt 28 — 33 — 61 Total current liabilities 4,001 1,808 2,945 (6,764) 1,990 Long-term debt 3,786 — 375 — 4,161 Notes payable to affiliates 711 — 577 (577) 711 Deferred income taxes — 315 31 87 433 Other noncurrent liabilities 176 313 896 — 1,385 Total liabilities 8,674 2,436 4,824 (7,254) 8,680 Equity Huntsman International LLC members’ equity Members’ equity 3,235 4,560 3,403 (7,963) 3,235 Accumulated (deficit) income (734) 1,003 (143) (860) (734) Accumulated other comprehensive (loss) income (1,594) 1,121 (1,561) 440 (1,594) Total Huntsman International LLC members’ equity 907 6,684 1,699 (8,383) 907 Noncontrolling interests in subsidiaries — — 175 22 197 Total equity 907 6,684 1,874 (8,361) 1,104 Total liabilities and equity $ 9,581 $ 9,120 $ 6,698 $ (15,615) $ 9,784 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 $ — $ 376 $ — $ 413 Restricted cash — — 11 — 11 Accounts and notes receivable, net 22 106 1,269 5 1,402 Accounts receivable from affiliates 1,351 4,672 315 (5,991) 347 Inventories 85 285 976 (2) 1,344 Prepaid expenses 68 144 43 (195) 60 Other current assets 820 5 185 (724) 286 Total current assets 2,383 5,212 3,175 (6,907) 3,863 Property, plant and equipment, net 463 1,422 2,305 — 4,190 Investment in unconsolidated affiliates 5,870 1,533 248 (7,319) 332 Intangible assets, net 28 3 35 — 66 Goodwill (12) 82 51 — 121 Deferred income taxes 515 — 408 (527) 396 Notes receivable from affiliates 37 530 — (567) — Other noncurrent assets 74 188 245 — 507 Total assets $ 9,358 $ 8,970 $ 6,467 $ (15,320) $ 9,475 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 63 $ 186 $ 816 $ 5 $ 1,070 Accounts payable to affiliates 3,667 912 1,478 (5,991) 66 Accrued liabilities 87 807 640 (921) 613 Note payable to affiliate 100 — — — 100 Current portion of debt 30 — 30 — 60 Total current liabilities 3,947 1,905 2,964 (6,907) 1,909 Long-term debt 3,763 — 372 — 4,135 Notes payable to affiliates 696 — 568 (567) 697 Deferred income taxes 22 311 21 69 423 Other noncurrent liabilities 174 314 887 — 1,375 Total liabilities 8,602 2,530 4,812 (7,405) 8,539 Equity Huntsman International LLC members’ equity Members’ equity 3,226 4,568 3,390 (7,958) 3,226 Accumulated (deficit) income (779) 872 (239) (633) (779) Accumulated other comprehensive (loss) income (1,691) 1,000 (1,654) 654 (1,691) Total Huntsman International LLC members' equity 756 6,440 1,497 (7,937) 756 Noncontrolling interests in subsidiaries — — 158 22 180 Total equity 756 6,440 1,655 (7,915) 936 Total liabilities and equity $ 9,358 $ 8,970 $ 6,467 $ (15,320) $ 9,475 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME THREE MONTHS ENDED MARCH 31, 2017 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Revenues: Trade sales, services and fees, net $ 247 $ 635 $ 1,546 $ — $ 2,428 Related party sales 57 112 296 (424) 41 Total revenues 304 747 1,842 (424) 2,469 Cost of goods sold 247 653 1,524 (422) 2,002 Gross profit 57 94 318 (2) 467 Selling, general and administrative 49 44 133 — 226 Research and development 11 10 16 — 37 Restructuring, impairment and plant closing costs 1 3 32 — 36 Business separation expenses 9 — — — 9 Other operating expense (income), net 3 (16) 8 — (5) Operating (expense) income (16) 53 129 (2) 164 Interest (expense) income (50) 4 (5) — (51) Equity in income of investment in affiliates and subsidiaries 124 95 — (219) — Other income, net 1 — 1 — 2 Income from continuing operations before income taxes 59 152 125 (221) 115 Income tax benefit (expense) 16 (21) (18) — (23) Income from continuing operations 75 131 107 (221) 92 Loss from discontinued operations, net of tax — — (1) — (1) Net income 75 131 106 (221) 91 Net income attributable to noncontrolling interests — — (12) (4) (16) Net income attributable to Huntsman International LLC $ 75 $ 131 $ 94 $ (225) $ 75 Net income $ 75 $ 131 $ 106 $ (221) $ 91 Other comprehensive income 95 122 97 (215) 99 Comprehensive income attributable to noncontrolling interests — — (14) (4) (18) Comprehensive income attributable to Huntsman International LLC $ 170 $ 253 $ 189 $ (440) $ 172 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME THREE MONTHS ENDED MARCH 31, 2016 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Revenues: Trade sales, services and fees, net $ 251 $ 566 $ 1,504 $ — $ 2,321 Related party sales 53 104 269 (392) 34 Total revenues 304 670 1,773 (392) 2,355 Cost of goods sold 240 548 1,543 (393) 1,938 Gross profit 64 122 230 1 417 Selling, general and administrative 40 46 135 — 221 Research and development 11 11 15 — 37 Restructuring, impairment and plant closing costs — 4 9 — 13 Other operating expense (income), net 12 (7) — — 5 Operating income 1 68 71 1 141 Interest (expense) income (54) 8 (7) — (53) Equity in income of investment in affiliates and subsidiaries 92 44 1 (136) 1 Other income, net 1 — — — 1 Income from continuing operations before income taxes 40 120 65 (135) 90 Income tax benefit (expense) 15 (26) (16) — (27) Income from continuing operations 55 94 49 (135) 63 Income (loss) from discontinued operations, net of tax 1 — (2) — (1) Net income 56 94 47 (135) 62 Net income attributable to noncontrolling interests — — (3) (3) (6) Net income attributable to Huntsman International LLC $ 56 $ 94 $ 44 $ (138) $ 56 Net income $ 56 $ 94 $ 47 $ (135) $ 62 Other comprehensive income 30 55 50 (103) 32 Comprehensive income attributable to noncontrolling interests — — (5) (3) (8) Comprehensive income attributable to Huntsman International LLC $ 86 $ 149 $ 92 $ (241) $ 86 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS THREE MONTHS ENDED MARCH 31, 2017 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Net cash provided by operating activities $ 58 $ 17 $ 15 $ — $ 90 Investing activities: Capital expenditures (8) (9) (57) — (74) Insurance proceeds for recovery of property damage — — 54 — 54 Cash received from unconsolidated affiliates — 12 — — 12 Investment in affiliate (12) 3 — 9 — Investment in unconsolidated affiliates — (15) — — (15) Decrease in receivable from affiliate (7) — — — (7) Change in restricted cash — — (1) — (1) Other — — 1 — 1 Net cash used in investing activities (27) (9) (3) 9 (30) Financing activities: Repayments of short-term debt — — (6) — (6) Borrowings on short-term debt — — 2 — 2 Repayments of long-term debt (4) — (3) — (7) Proceeds from issuance of long-term debt — — 8 — 8 Proceeds from issuance of notes payable from affiliate 15 — — — 15 Repayments of notes payable (5) — — — (5) Dividends paid to noncontrolling interests — — — (3) (3) Contribution from noncontrolling interests — — 2 — 2 Contribution from parent — — 19 (19) — Distribution to parent — (7) (6) 13 — Dividends paid to parent (30) — — — (30) Net cash (used in) provided by financing activities (24) (7) 16 (9) (24) Effect of exchange rate changes on cash — — 5 — 5 Increase in cash and cash equivalents 7 1 33 — 41 Cash and cash equivalents at beginning of period 37 — 376 — 413 Cash and cash equivalents at end of period $ 44 $ 1 $ 409 $ — $ 454 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS THREE MONTHS ENDED MARCH 31, 2016 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Net cash provided by (used in) operating activities $ 55 $ 34 $ (3) $ 1 $ 87 Investing activities: Capital expenditures (6) (31) (62) — (99) Cash received from unconsolidated affiliates — 10 — — 10 Investment in affiliate (7) 2 — 5 — Investment in unconsolidated affiliates — (11) (1) — (12) Increase in receivable from affiliate (2) — — — (2) Change in restricted cash — — 2 — 2 Other, net — — (1) — (1) Net cash used in investing activities (15) (30) (62) 5 (102) Financing activities: Net borrowings under revolving loan facilities — — 45 — 45 Repayments of short-term debt — — (12) — (12) Borrowings on short-term debt — — 4 — 4 Repayments of long-term debt (16) — (11) — (27) Proceeds of notes payable to affiliate — — 6 (6) — Repayments of notes payable (9) — — — (9) Borrowings on notes payable 2 — — — 2 Contribution from parent — 2 7 (9) — Distribution to parent — (7) (6) 13 — Dividends paid to noncontrolling interests — — (5) (4) (9) Dividends paid to parent (30) — — — (30) Net cash (used in) provided by financing activities (53) (5) 28 (6) (36) Effect of exchange rate changes on cash — — 2 — 2 Decrease in cash and cash equivalents (13) (1) (35) — (49) Cash and cash equivalents at beginning of period 44 1 212 — 257 Cash and cash equivalents at end of period $ 31 $ — $ 177 $ — $ 208 |