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 June 30, 2017 and December 31, 2016 and for the three and six months ended June 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. HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS AS OF JUNE 30, 2017 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC ASSETS Current assets: Cash and cash equivalents $ 158 $ 1 $ 347 $ — $ 506 Restricted cash — — 11 — 11 Accounts and notes receivable, net 29 138 1,412 5 1,584 Accounts receivable from affiliates 1,293 4,767 256 (5,947) 369 Inventories 86 309 1,130 (5) 1,520 Prepaid expenses 37 59 35 (74) 57 Other current assets 766 6 237 (759) 250 Total current assets 2,369 5,280 3,428 (6,780) 4,297 Property, plant and equipment, net 461 1,376 2,374 — 4,211 Investment in unconsolidated affiliates 6,358 1,913 253 (8,199) 325 Intangible assets, net 27 2 51 — 80 Goodwill (13) 82 68 — 137 Deferred income taxes 509 — 444 (522) 431 Notes receivable from affiliates 38 554 — (592) — Other noncurrent assets 64 166 279 — 509 Total assets $ 9,813 $ 9,373 $ 6,897 $ (16,093) $ 9,990 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 55 $ 205 $ 872 $ 6 $ 1,138 Accounts payable to affiliates 3,827 754 1,440 (5,946) 75 Accrued liabilities 69 846 587 (835) 667 Note payable to affiliate 100 — — — 100 Current portion of debt 17 — 27 — 44 Total current liabilities 4,068 1,805 2,926 (6,775) 2,024 Long-term debt 3,729 — 343 — 4,072 Notes payable to affiliates 714 — 594 (594) 714 Deferred income taxes — 325 51 74 450 Other noncurrent liabilities 181 310 907 — 1,398 Total liabilities 8,692 2,440 4,821 (7,295) 8,658 Equity Huntsman International LLC members’ equity Members’ equity 3,244 4,554 3,336 (7,890) 3,244 Accumulated (deficit) income (598) 1,229 36 (1,265) (598) Accumulated other comprehensive (loss) income (1,525) 1,150 (1,486) 336 (1,525) Total Huntsman International LLC members’ equity 1,121 6,933 1,886 (8,819) 1,121 Noncontrolling interests in subsidiaries — — 190 21 211 Total equity 1,121 6,933 2,076 (8,798) 1,332 Total liabilities and equity $ 9,813 $ 9,373 $ 6,897 $ (16,093) $ 9,990 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 JUNE 30, 2017 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Revenues: Trade sales, services and fees, net $ 281 $ 628 $ 1,673 $ — $ 2,582 Related party sales 57 119 293 (435) 34 Total revenues 338 747 1,966 (435) 2,616 Cost of goods sold 270 633 1,626 (435) 2,094 Gross profit 68 114 340 — 522 Selling, general and administrative 46 43 137 — 226 Research and development 12 11 15 — 38 Restructuring, impairment and plant closing costs 3 3 4 — 10 Business separation expenses 12 — — — 12 Merger costs 6 — — — 6 Other operating expense (income), net 13 (10) (51) — (48) Operating (expense) income (24) 67 235 — 278 Interest (expense) income (50) 4 (5) — (51) Equity in income of investment in affiliates and subsidiaries 223 179 3 (402) 3 Loss on early extinguishment of debt (1) — — — (1) Other (loss) income, net (1) 2 (2) (1) (2) Income from continuing operations before income taxes 147 252 231 (403) 227 Income tax benefit (expense) 19 (26) (37) — (44) Income from continuing operations 166 226 194 (403) 183 Loss from discontinued operations, net of tax — (1) — — (1) Net income 166 225 194 (403) 182 Net income attributable to noncontrolling interests — — (14) (2) (16) Net income attributable to Huntsman International LLC $ 166 $ 225 $ 180 $ (405) $ 166 Net income $ 166 $ 225 $ 194 $ (403) $ 182 Other comprehensive income 69 30 79 (104) 74 Comprehensive income attributable to noncontrolling interests — — (19) (2) (21) Comprehensive income attributable to Huntsman International LLC $ 235 $ 255 $ 254 $ (509) $ 235 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME THREE MONTHS ENDED JUNE 30, 2016 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Revenues: Trade sales, services and fees, net $ 272 $ 623 $ 1,617 $ — $ 2,512 Related party sales 41 106 279 (394) 32 Total revenues 313 729 1,896 (394) 2,544 Cost of goods sold 237 610 1,634 (395) 2,086 Gross profit 76 119 262 1 458 Selling, general and administrative 44 36 154 — 234 Research and development 11 11 17 — 39 Restructuring, impairment and plant closing costs 3 15 11 — 29 Other operating income, net (4) (10) (7) — (21) Operating income 22 67 87 1 177 Interest (expense) income (57) 9 (5) — (53) Equity in (loss) income of investment in affiliates and subsidiaries (107) 59 2 48 2 Loss on early extinguishment of debt (2) — — — (2) Dividend income 216 — — (216) — Other (loss) income, net (1) 8 (6) — 1 Income from continuing operations before income taxes 71 143 78 (167) 125 Income tax benefit (expense) 15 (30) (16) — (31) Income from continuing operations 86 113 62 (167) 94 Loss from discontinued operations, net of tax — (1) — — (1) Net income 86 112 62 (167) 93 Net income attributable to noncontrolling interests — — (3) (4) (7) Net income attributable to Huntsman International LLC $ 86 $ 112 $ 59 $ (171) $ 86 Net income $ 86 $ 112 $ 62 $ (167) $ 93 Other comprehensive (loss) income (35) 21 (47) 24 (37) Comprehensive income attributable to noncontrolling interests — — (1) (4) (5) Comprehensive income attributable to Huntsman International LLC $ 51 $ 133 $ 14 $ (147) $ 51 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME SIX MONTHS ENDED JUNE 30, 2017 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Revenues: Trade sales, services and fees, net $ 528 $ 1,263 $ 3,219 $ — $ 5,010 Related party sales 114 231 589 (859) 75 Total revenues 642 1,494 3,808 (859) 5,085 Cost of goods sold 517 1,286 3,150 (857) 4,096 Gross profit 125 208 658 (2) 989 Selling, general and administrative 95 87 270 — 452 Research and development 23 21 31 — 75 Restructuring, impairment and plant closing costs 4 6 36 — 46 Business separation expenses 21 — — — 21 Merger costs 6 — — — 6 Other operating expense (income), net 16 (26) (43) — (53) Operating (expense) income (40) 120 364 (2) 442 Interest (expense) income (100) 8 (10) — (102) Equity in income of investment in affiliates and subsidiaries 347 274 3 (621) 3 Loss on early extinguishment of debt (1) — — — (1) Other income (loss), net — 2 (1) (1) — Income from continuing operations before income taxes 206 404 356 (624) 342 Income tax benefit (expense) 35 (47) (55) — (67) Income from continuing operations 241 357 301 (624) 275 Loss from discontinued operations, net of tax — (1) (1) — (2) Net income 241 356 300 (624) 273 Net income attributable to noncontrolling interests — — (26) (6) (32) Net income attributable to Huntsman International LLC $ 241 $ 356 $ 274 $ (630) $ 241 Net income $ 241 $ 356 $ 300 $ (624) $ 273 Other comprehensive income 166 150 176 (319) 173 Comprehensive income attributable to noncontrolling interests — — (33) (6) (39) Comprehensive income attributable to Huntsman International LLC $ 407 $ 506 $ 443 $ (949) $ 407 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME SIX MONTHS ENDED JUNE 30, 2016 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Revenues: Trade sales, services and fees, net $ 523 $ 1,189 $ 3,121 $ — $ 4,833 Related party sales 94 210 548 (786) 66 Total revenues 617 1,399 3,669 (786) 4,899 Cost of goods sold 477 1,158 3,177 (788) 4,024 Gross profit 140 241 492 2 875 Selling, general and administrative 84 82 289 — 455 Research and development 22 22 32 — 76 Restructuring, impairment and plant closing costs 3 19 20 — 42 Other operating expense (income), net 8 (17) (7) — (16) Operating income 23 135 158 2 318 Interest (expense) income (111) 17 (12) — (106) Equity in (loss) income of investment in affiliates and subsidiaries (15) 103 3 (88) 3 Loss on early extinguishment of debt (2) — — — (2) Dividend income 216 — — (216) — Other income (loss), net — 8 (6) — 2 Income from continuing operations before income taxes 111 263 143 (302) 215 Income tax benefit (expense) 30 (56) (32) — (58) Income from continuing operations 141 207 111 (302) 157 Income (loss) from discontinued operations, net of tax 1 (1) (2) — (2) Net income 142 206 109 (302) 155 Net income attributable to noncontrolling interests — — (6) (7) (13) Net income attributable to Huntsman International LLC $ 142 $ 206 $ 103 $ (309) $ 142 Net income $ 142 $ 206 $ 109 $ (302) $ 155 Other comprehensive (loss) income (5) 76 3 (79) (5) Comprehensive income attributable to noncontrolling interests — — (6) (7) (13) Comprehensive income attributable to Huntsman International LLC $ 137 $ 282 $ 106 $ (388) $ 137 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS SIX MONTHS ENDED JUNE 30, 2017 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Net cash provided by operating activities $ 255 $ 24 $ 110 $ — $ 389 Investing activities: Capital expenditures (18) (22) (107) — (147) Insurance proceeds for recovery of property damage — — 50 — 50 Cash received from unconsolidated affiliates — 27 — — 27 Cash received from consolidated affiliates 55 5 2 (62) — Investment in unconsolidated affiliates — (19) — — (19) Acquisition of business, net of cash acquired — — (14) — (14) Proceeds from sale of businesses/assets — — 19 — 19 Increase in receivable from affiliate (4) — — — (4) Other — — 2 — 2 Net cash provided by (used in) investing activities 33 (9) (48) (62) (86) Financing activities: Net repayments under revolving loan facilities — — (36) — (36) Repayments of short-term debt — — (8) — (8) Borrowings on short-term debt — — 4 — 4 Repayments of long-term debt (109) — (13) — (122) Proceeds from issuance of long-term debt — — 10 — 10 Proceeds from issuance of notes payable from affiliate 18 — — — 18 Repayments of notes payable (13) — — — (13) Debt issuance costs paid (3) — — — (3) Dividends paid to noncontrolling interests — — (4) (6) (10) Contribution from noncontrolling interests — — 2 — 2 Contribution from parent — 1 — (1) — Distribution to parent — (14) (55) 69 — Dividends paid to parent (60) (1) 1 — (60) Net cash used in financing activities (167) (14) (99) 62 (218) Effect of exchange rate changes on cash — — 8 — 8 Increase (decrease) in cash and cash equivalents 121 1 (29) — 93 Cash and cash equivalents at beginning of period 37 — 376 — 413 Cash and cash equivalents at end of period $ 158 $ 1 $ 347 $ — $ 506 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS SIX MONTHS ENDED JUNE 30, 2016 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Net cash provided by operating activities $ 227 $ 63 $ 151 $ — $ 441 Investing activities: Capital expenditures (11) (63) (115) — (189) Insurance proceeds for recovery of property damage — — 8 — 8 Cash received from unconsolidated affiliates — 19 — — 19 Investment in affiliate (46) 5 — 41 — Investment in unconsolidated affiliates — (13) (1) — (14) Change in restricted cash — — 2 — 2 Net cash used in investing activities (57) (52) (106) 41 (174) Financing activities: Net repayments on overdraft facilities $ — $ — $ (1) $ — $ (1) Repayments of short-term debt — — (18) — (18) Borrowings on short-term debt — — 6 — 6 Repayments of long-term debt (569) — (13) — (582) Proceeds from issuance of long-term debt 547 — — — 547 Repayments of notes payable to affiliate (1) — — — (1) Proceeds of notes payable to affiliate — — 6 (6) — Repayments of notes payable (15) — (1) — (16) Borrowings on notes payable 2 — — — 2 Debt issuance costs paid (8) — — — (8) Contribution from parent — 3 53 (56) — Distribution to parent — (14) (15) 29 — Dividends paid to noncontrolling interests — — (13) (8) (21) Dividends paid to parent (60) — — — (60) Other, net 1 — — — 1 Net cash (used in) provided by financing activities (103) (11) 4 (41) (151) Effect of exchange rate changes on cash — — — — — Decrease in cash and cash equivalents 67 — 49 — 116 Cash and cash equivalents at beginning of period 44 1 212 — 257 Cash and cash equivalents at end of period $ 111 $ 1 $ 261 $ — $ 373 During the six months ended June 30, 2016, we made a noncash capital contribution of approximately $215 million between Parent Company and certain Guarantors. |