CONDENSED CONSOLIDATING FINANCIAL INFORMATION - HUNTSMAN INTERNATIONAL | 20. 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, 2018 and December 31, 2017 and for the three months ended March 31, 2018 and 2017. 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, 2018 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC ASSETS Current assets: Cash and cash equivalents $ 63 $ — $ 381 $ — $ 444 Restricted cash — — 9 — 9 Accounts and notes receivable, net 29 110 1,229 6 1,374 Accounts receivable from affiliates 971 4,236 589 (5,403) 393 Inventories 118 223 864 (2) 1,203 Prepaid expenses 20 9 46 (7) 68 Other current assets 786 2 175 (767) 196 Current assets held for sale — — 3,060 — 3,060 Total current assets 1,987 4,580 6,353 (6,173) 6,747 Property, plant and equipment, net 459 1,101 1,555 — 3,115 Investment in unconsolidated affiliates 6,864 2,691 284 (9,555) 284 Intangible assets, net 25 — 30 — 55 Goodwill (15) 82 74 — 141 Deferred income taxes 335 — 212 (335) 212 Notes receivable from affiliates 72 582 — (654) — Other noncurrent assets 48 178 286 (1) 511 Total assets $ 9,775 $ 9,214 $ 8,794 $ (16,718) $ 11,065 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 55 $ 232 $ 667 $ 7 $ 961 Accounts payable to affiliates 4,206 518 769 (5,404) 89 Accrued liabilities 82 819 404 (774) 531 Note payable to affiliate 100 — — — 100 Current portion of debt 13 — 23 — 36 Current liabilities held for sale — — 1,721 — 1,721 Total current liabilities 4,456 1,569 3,584 (6,171) 3,438 Long-term debt 1,964 — 334 — 2,298 Notes payable to affiliates 702 — 654 (654) 702 Deferred income taxes 12 186 43 30 271 Other noncurrent liabilities 221 269 587 — 1,077 Total liabilities 7,355 2,024 5,202 (6,795) 7,786 Equity Huntsman International LLC members’ equity Members’ equity 3,639 2,210 3,765 (5,975) 3,639 (Accumulated deficit) retained earnings (28) 3,030 100 (3,130) (28) Accumulated other comprehensive (loss) income (1,191) 1,950 (1,128) (822) (1,191) Total Huntsman International LLC members’ equity 2,420 7,190 2,737 (9,927) 2,420 Noncontrolling interests in subsidiaries — — 855 4 859 Total equity 2,420 7,190 3,592 (9,923) 3,279 Total liabilities and equity $ 9,775 $ 9,214 $ 8,794 $ (16,718) $ 11,065 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS AS OF DECEMBER 31, 2017 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC ASSETS Current assets: Cash and cash equivalents $ 74 $ — $ 394 $ — $ 468 Restricted cash — — 11 — 11 Accounts and notes receivable, net 36 94 1,120 5 1,255 Accounts receivable from affiliates 983 4,130 391 (5,131) 373 Inventories 101 210 767 (5) 1,073 Prepaid expenses 21 10 39 (11) 59 Other current assets 783 3 170 (752) 204 Current assets held for sale — — 2,880 — 2,880 Total current assets 1,998 4,447 5,772 (5,894) 6,323 Property, plant and equipment, net 461 1,119 1,515 — 3,095 Investment in unconsolidated affiliates 6,364 2,268 266 (8,632) 266 Intangible assets, net 25 — 31 — 56 Goodwill (14) 82 72 — 140 Deferred income taxes 323 — 208 (323) 208 Notes receivable from affiliates 72 569 — (641) — Other noncurrent assets 52 189 257 (1) 497 Total assets $ 9,281 $ 8,674 $ 8,121 $ (15,491) $ 10,585 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 74 $ 214 $ 652 $ 6 $ 946 Accounts payable to affiliates 4,019 485 697 (5,131) 70 Accrued liabilities 89 826 413 (762) 566 Note payable to affiliate 100 — — — 100 Current portion of debt 17 — 23 — 40 Current liabilities held for sale — — 1,692 — 1,692 Total current liabilities 4,299 1,525 3,477 (5,887) 3,414 Long-term debt 1,927 — 331 — 2,258 Notes payable to affiliates 742 — 642 (642) 742 Deferred income taxes 12 179 33 41 265 Other noncurrent liabilities 218 278 576 — 1,072 Total liabilities 7,198 1,982 5,059 (6,488) 7,751 Equity Huntsman International LLC members’ equity Members’ equity 3,616 2,216 3,641 (5,857) 3,616 (Accumulated deficit) retained earnings (270) 2,749 (116) (2,633) (270) Accumulated other comprehensive (loss) income (1,263) 1,727 (1,211) (516) (1,263) Total Huntsman International LLC members' equity 2,083 6,692 2,314 (9,006) 2,083 Noncontrolling interests in subsidiaries — — 748 3 751 Total equity 2,083 6,692 3,062 (9,003) 2,834 Total liabilities and equity $ 9,281 $ 8,674 $ 8,121 $ (15,491) $ 10,585 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME THREE MONTHS ENDED MARCH 31, 2018 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Revenues: Trade sales, services and fees, net $ 295 $ 599 $ 1,361 $ — $ 2,255 Related party sales 48 95 295 (398) 40 Total revenues 343 694 1,656 (398) 2,295 Cost of goods sold 286 580 1,289 (401) 1,754 Gross profit 57 114 367 3 541 Selling, general and administrative 58 24 109 — 191 Research and development 12 11 15 — 38 Restructuring, impairment and plant closing costs (credits) 6 — (4) — 2 Other operating expense (income), net 16 (3) (1) — 12 Operating (expense) income (35) 82 248 3 298 Interest (expense) income (33) 6 (5) — (32) Equity in income of investment in affiliates and subsidiaries 284 258 13 (542) 13 Dividend income 43 — — (43) — Other (expense) income, net (1) (1) 8 — 6 Income from continuing operations before income taxes 258 345 264 (582) 285 Income tax benefit (expense) 10 (21) (41) — (52) Income from continuing operations 268 324 223 (582) 233 Income from discontinued operations, net of tax 3 — 111 — 114 Net income 271 324 334 (582) 347 Net income attributable to noncontrolling interests — — (75) (1) (76) Net income attributable to Huntsman International LLC $ 271 $ 324 $ 259 $ (583) $ 271 Net income $ 271 $ 324 $ 334 $ (582) $ 347 Other comprehensive income 70 223 118 (306) 105 Comprehensive income attributable to noncontrolling interests — — (83) — (83) Comprehensive income attributable to Huntsman International LLC $ 341 $ 547 $ 369 $ (888) $ 369 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 $ 526 $ 1,118 $ — $ 1,891 Related party sales 57 82 260 (358) 41 Total revenues 304 608 1,378 (358) 1,932 Cost of goods sold 247 527 1,122 (356) 1,540 Gross profit 57 81 256 (2) 392 Selling, general and administrative 49 31 110 — 190 Research and development 11 10 13 — 34 Restructuring, impairment and plant closing costs 1 — 8 — 9 Other operating expense (income), net 3 (15) 6 — (6) Operating (expense) income (7) 55 119 (2) 165 Interest (expense) income (50) 6 (7) — (51) Equity in income of investment in affiliates and subsidiaries 124 95 1 (220) — Dividend income — — 1 (1) — Other income, net 1 — 3 — 4 Income from continuing operations before income taxes 68 156 117 (223) 118 Income tax benefit (expense) 14 (23) (10) — (19) Income from continuing operations 82 133 107 (223) 99 Loss from discontinued operations, net of tax (7) — (1) — (8) Net income 75 133 106 (223) 91 Net income attributable to noncontrolling interests — — (16) — (16) Net income attributable to Huntsman International LLC $ 75 $ 133 $ 90 $ (223) $ 75 Net income $ 75 $ 133 $ 106 $ (223) $ 91 Other comprehensive income 95 122 97 (215) 99 Comprehensive income attributable to noncontrolling interests — — (15) (3) (18) Comprehensive income attributable to Huntsman International LLC $ 170 $ 255 $ 188 $ (441) $ 172 HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS THREE MONTHS ENDED MARCH 31, 2018 (In Millions) Consolidated Parent Huntsman Company Guarantors Nonguarantors Eliminations International LLC Net cash provided by (used in) operating activities from continuing operations $ 171 $ 22 $ (47) $ (41) $ 105 Net cash provided by operating activities from discontinued operations — — 52 — 52 Net cash provided by operating activities 171 22 5 (41) 157 Investing activities: Capital expenditures (5) (15) (35) — (55) Cash paid to consolidated affiliates (70) (1) — 71 — Acquisition of business, net of cash acquired (15) — 1 — (14) Increase in receivable from affiliate (9) — — — (9) Net cash used in investing activities from continuing operations (99) (16) (34) 71 (78) Net cash used in investing activities from discontinued operations — — (67) — (67) Net cash used in investing activities (99) (16) (101) 71 (145) Financing activities: Net repayments on overdraft facilities — — (1) — (1) Repayments of short-term debt — — (2) — (2) Borrowings on short term debt — — 2 — 2 Repayments of long-term debt — — (4) — (4) Repayments of notes payable to affiliate (40) — — — (40) Repayments of notes payable (4) — (5) — (9) Dividends paid to noncontrolling interests — — (18) — (18) Contribution from parent — 1 78 (79) — Distribution to parent — (7) — 7 — Dividends paid to parent (39) — (42) 42 (39) Proceeds from the secondary offering of P&A Business — — 44 — 44 Cash paid for expenses of the secondary offering of P&A Business — — (2) — (2) Net cash (used in) provided by financing activities (83) (6) 50 (30) (69) Effect of exchange rate changes on cash — — 16 — 16 Decrease in cash, cash equivalents and restricted cash (11) — (30) — (41) Cash, cash equivalents and restricted cash from continuing operations at beginning of period 74 — 405 — 479 Cash, cash equivalents and restricted cash from discontinued operations at beginning of period — — 238 — 238 Cash, cash equivalents and restricted cash at end of period $ 63 $ — $ 613 $ — $ 676 . 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 (used in) operating activities from continuing operations $ 65 $ 16 $ (13) $ — $ 68 Net cash (used in) provided by operating activities from discontinued operations (7) — 29 — 22 Net cash provided by operating activities 58 16 16 — 90 Investing activities: Capital expenditures (8) (9) (34) — (51) Investment in affiliate (12) — — 12 — Increase in receivable in affiliate (7) — — — (7) Other, net — — 5 — 5 Net cash used in investing activities from continuing operations (27) (9) (29) 12 (53) Net cash provided by investing activities from discontinued operations — — 24 — 24 Net cash used in investing activities (27) (9) (5) 12 (29) 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 Repayments of notes payable to affiliate (5) — — — (5) Proceeds from notes payable to affiliate 15 — — — 15 Dividends paid to noncontrolling interests — — (3) — (3) Contribution from noncontrolling interests — — 2 — 2 Contribution from parent — — 19 (19) — Distribution to parent — (7) — 7 — Dividends paid to parent (30) — — — (30) Net cash (used in) provided by financing activities (24) (7) 19 (12) (24) Effect of exchange rate changes on cash — — 5 — 5 Increase in cash, cash equivalents and restricted cash 7 — 35 — 42 Cash, cash equivalents and restricted cash from continuing operations at beginning of period 37 — 358 — 395 Cash, cash equivalents and restricted cash from discontinued operations at beginning of period — — 29 — 29 Cash, cash equivalents and restricted cash at end of period $ 44 $ — $ 422 $ — $ 466 |