CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED) |
AS OF JUNE 30, 2014
(In Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ìý
|
Ìý |
Parent
Company |
Ìý |
Guarantors |
Ìý |
Nonguarantors |
Ìý |
Eliminations |
Ìý |
Consolidated
ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾
InternationalÌýLLC |
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 |
$ |
64 |
Ìý |
$ |
� |
Ìý |
$ |
244 |
Ìý |
$ |
� |
Ìý |
$ |
308 |
Ìý |
Restricted cash
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
9 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
9 |
Ìý |
Accounts and notes receivable, net
|
Ìý |
Ìý |
42 |
Ìý |
Ìý |
169 |
Ìý |
Ìý |
1,601 |
Ìý |
Ìý |
5 |
Ìý |
Ìý |
1,817 |
Ìý |
Accounts receivable from affiliates
|
Ìý |
Ìý |
1,828 |
Ìý |
Ìý |
4,285 |
Ìý |
Ìý |
157 |
Ìý |
Ìý |
(5,918 |
) |
Ìý |
352 |
Ìý |
Inventories
|
Ìý |
Ìý |
123 |
Ìý |
Ìý |
297 |
Ìý |
Ìý |
1,434 |
Ìý |
Ìý |
(7 |
) |
Ìý |
1,847 |
Ìý |
Prepaid expenses
|
Ìý |
Ìý |
39 |
Ìý |
Ìý |
17 |
Ìý |
Ìý |
33 |
Ìý |
Ìý |
(44 |
) |
Ìý |
45 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
12 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
59 |
Ìý |
Ìý |
(18 |
) |
Ìý |
53 |
Ìý |
Other current assets
|
Ìý |
Ìý |
514 |
Ìý |
Ìý |
5 |
Ìý |
Ìý |
208 |
Ìý |
Ìý |
(514 |
) |
Ìý |
213 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total current assets
|
Ìý |
Ìý |
2,622 |
Ìý |
Ìý |
4,773 |
Ìý |
Ìý |
3,745 |
Ìý |
Ìý |
(6,496 |
) |
Ìý |
4,644 |
Ìý |
Property, plant and equipment, net
|
Ìý |
Ìý |
393 |
Ìý |
Ìý |
977 |
Ìý |
Ìý |
2,351 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
3,722 |
Ìý |
Investment in unconsolidated affiliates
|
Ìý |
Ìý |
5,751 |
Ìý |
Ìý |
1,329 |
Ìý |
Ìý |
197 |
Ìý |
Ìý |
(6,987 |
) |
Ìý |
290 |
Ìý |
Intangible assets, net
|
Ìý |
Ìý |
36 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
40 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
77 |
Ìý |
Goodwill
|
Ìý |
Ìý |
(17 |
) |
Ìý |
82 |
Ìý |
Ìý |
65 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
130 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
320 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
235 |
Ìý |
Ìý |
(316 |
) |
Ìý |
239 |
Ìý |
Notes receivable from affiliates
|
Ìý |
Ìý |
22 |
Ìý |
Ìý |
650 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(672 |
) |
Ìý |
� |
Ìý |
Other noncurrent assets
|
Ìý |
Ìý |
89 |
Ìý |
Ìý |
180 |
Ìý |
Ìý |
215 |
Ìý |
Ìý |
(1 |
) |
Ìý |
483 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total assets
|
Ìý |
$ |
9,216 |
Ìý |
$ |
7,992 |
Ìý |
$ |
6,848 |
Ìý |
$ |
(14,471 |
) |
$ |
9,585 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
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 |
$ |
49 |
Ìý |
$ |
255 |
Ìý |
$ |
809 |
Ìý |
$ |
4 |
Ìý |
$ |
1,117 |
Ìý |
Accounts payable to affiliates
|
Ìý |
Ìý |
3,099 |
Ìý |
Ìý |
666 |
Ìý |
Ìý |
2,210 |
Ìý |
Ìý |
(5,918 |
) |
Ìý |
57 |
Ìý |
Accrued liabilities
|
Ìý |
Ìý |
144 |
Ìý |
Ìý |
610 |
Ìý |
Ìý |
499 |
Ìý |
Ìý |
(559 |
) |
Ìý |
694 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
57 |
Ìý |
Ìý |
9 |
Ìý |
Ìý |
(22 |
) |
Ìý |
44 |
Ìý |
Note payable to affiliate
|
Ìý |
Ìý |
100 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
100 |
Ìý |
Current portion of debt
|
Ìý |
Ìý |
14 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
243 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
257 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total current liabilities
|
Ìý |
Ìý |
3,406 |
Ìý |
Ìý |
1,588 |
Ìý |
Ìý |
3,770 |
Ìý |
Ìý |
(6,495 |
) |
Ìý |
2,269 |
Ìý |
Long-term debt
|
Ìý |
Ìý |
3,474 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
335 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
3,809 |
Ìý |
Notes payable to affiliates
|
Ìý |
Ìý |
707 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
677 |
Ìý |
Ìý |
(672 |
) |
Ìý |
712 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
17 |
Ìý |
Ìý |
201 |
Ìý |
Ìý |
(1 |
) |
Ìý |
42 |
Ìý |
Ìý |
259 |
Ìý |
Other noncurrent liabilities
|
Ìý |
Ìý |
131 |
Ìý |
Ìý |
138 |
Ìý |
Ìý |
631 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
900 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total liabilities
|
Ìý |
Ìý |
7,735 |
Ìý |
Ìý |
1,927 |
Ìý |
Ìý |
5,412 |
Ìý |
Ìý |
(7,125 |
) |
Ìý |
7,949 |
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 |
3,152 |
Ìý |
Ìý |
4,341 |
Ìý |
Ìý |
2,358 |
Ìý |
Ìý |
(6,699 |
) |
Ìý |
3,152 |
Ìý |
Accumulated deficit
|
Ìý |
Ìý |
(1,077 |
) |
Ìý |
285 |
Ìý |
Ìý |
(449 |
) |
Ìý |
164 |
Ìý |
Ìý |
(1,077 |
) |
Accumulated other comprehensive (loss) income
|
Ìý |
Ìý |
(594 |
) |
Ìý |
1,439 |
Ìý |
Ìý |
(624 |
) |
Ìý |
(815 |
) |
Ìý |
(594 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC members' equityÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý
|
Ìý |
Ìý |
1,481 |
Ìý |
Ìý |
6,065 |
Ìý |
Ìý |
1,285 |
Ìý |
Ìý |
(7,350 |
) |
Ìý |
1,481 |
Ìý |
Noncontrolling interests in subsidiaries
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
151 |
Ìý |
Ìý |
4 |
Ìý |
Ìý |
155 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total equity
|
Ìý |
Ìý |
1,481 |
Ìý |
Ìý |
6,065 |
Ìý |
Ìý |
1,436 |
Ìý |
Ìý |
(7,346 |
) |
Ìý |
1,636 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total liabilities and equity
|
Ìý |
$ |
9,216 |
Ìý |
$ |
7,992 |
Ìý |
$ |
6,848 |
Ìý |
$ |
(14,471 |
) |
$ |
9,585 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
AS OF DECEMBER 31, 2013
(In Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ìý
|
Ìý |
Parent Company |
Ìý |
Guarantors |
Ìý |
Nonguarantors |
Ìý |
Eliminations |
Ìý |
Consolidated
ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾
InternationalÌýLLC |
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 |
$ |
308 |
Ìý |
$ |
� |
Ìý |
$ |
207 |
Ìý |
$ |
� |
Ìý |
$ |
515 |
Ìý |
Restricted cash
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
9 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
9 |
Ìý |
Accounts and notes receivable, net
|
Ìý |
Ìý |
28 |
Ìý |
Ìý |
130 |
Ìý |
Ìý |
1,384 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
1,542 |
Ìý |
Accounts receivable from affiliates
|
Ìý |
Ìý |
2,386 |
Ìý |
Ìý |
4,823 |
Ìý |
Ìý |
140 |
Ìý |
Ìý |
(7,024 |
) |
Ìý |
325 |
Ìý |
Inventories
|
Ìý |
Ìý |
112 |
Ìý |
Ìý |
297 |
Ìý |
Ìý |
1,339 |
Ìý |
Ìý |
(7 |
) |
Ìý |
1,741 |
Ìý |
Prepaid expenses
|
Ìý |
Ìý |
70 |
Ìý |
Ìý |
64 |
Ìý |
Ìý |
47 |
Ìý |
Ìý |
(120 |
) |
Ìý |
61 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
12 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
59 |
Ìý |
Ìý |
(18 |
) |
Ìý |
53 |
Ìý |
Other current assets
|
Ìý |
Ìý |
379 |
Ìý |
Ìý |
4 |
Ìý |
Ìý |
199 |
Ìý |
Ìý |
(382 |
) |
Ìý |
200 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total current assets
|
Ìý |
Ìý |
3,295 |
Ìý |
Ìý |
5,318 |
Ìý |
Ìý |
3,384 |
Ìý |
Ìý |
(7,551 |
) |
Ìý |
4,446 |
Ìý |
Property, plant and equipment, net
|
Ìý |
Ìý |
390 |
Ìý |
Ìý |
954 |
Ìý |
Ìý |
2,414 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
3,759 |
Ìý |
Investment in unconsolidated affiliates
|
Ìý |
Ìý |
5,393 |
Ìý |
Ìý |
1,178 |
Ìý |
Ìý |
178 |
Ìý |
Ìý |
(6,464 |
) |
Ìý |
285 |
Ìý |
Intangible assets, net
|
Ìý |
Ìý |
48 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
39 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
88 |
Ìý |
Goodwill
|
Ìý |
Ìý |
(17 |
) |
Ìý |
82 |
Ìý |
Ìý |
66 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
131 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
323 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
239 |
Ìý |
Ìý |
(319 |
) |
Ìý |
243 |
Ìý |
Notes receivable from affiliates
|
Ìý |
Ìý |
22 |
Ìý |
Ìý |
658 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
(680 |
) |
Ìý |
1 |
Ìý |
Other noncurrent assets
|
Ìý |
Ìý |
67 |
Ìý |
Ìý |
172 |
Ìý |
Ìý |
220 |
Ìý |
Ìý |
(1 |
) |
Ìý |
458 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total assets
|
Ìý |
$ |
9,521 |
Ìý |
$ |
8,363 |
Ìý |
$ |
6,541 |
Ìý |
$ |
(15,014 |
) |
$ |
9,411 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
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 |
$ |
50 |
Ìý |
$ |
267 |
Ìý |
$ |
750 |
Ìý |
$ |
� |
Ìý |
$ |
1,067 |
Ìý |
Accounts payable to affiliates
|
Ìý |
Ìý |
3,655 |
Ìý |
Ìý |
1,476 |
Ìý |
Ìý |
1,946 |
Ìý |
Ìý |
(7,024 |
) |
Ìý |
53 |
Ìý |
Accrued liabilities
|
Ìý |
Ìý |
138 |
Ìý |
Ìý |
517 |
Ìý |
Ìý |
590 |
Ìý |
Ìý |
(503 |
) |
Ìý |
742 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
57 |
Ìý |
Ìý |
8 |
Ìý |
Ìý |
(21 |
) |
Ìý |
44 |
Ìý |
Note payable to affiliate
|
Ìý |
Ìý |
100 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
100 |
Ìý |
Current portion of debt
|
Ìý |
Ìý |
28 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
249 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
277 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total current liabilities
|
Ìý |
Ìý |
3,971 |
Ìý |
Ìý |
2,317 |
Ìý |
Ìý |
3,543 |
Ìý |
Ìý |
(7,548 |
) |
Ìý |
2,283 |
Ìý |
Long-term debt
|
Ìý |
Ìý |
3,290 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
343 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
3,633 |
Ìý |
Notes payable to affiliates
|
Ìý |
Ìý |
772 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
687 |
Ìý |
Ìý |
(680 |
) |
Ìý |
779 |
Ìý |
Deferred income taxes
|
Ìý |
Ìý |
25 |
Ìý |
Ìý |
200 |
Ìý |
Ìý |
39 |
Ìý |
Ìý |
39 |
Ìý |
Ìý |
303 |
Ìý |
Other noncurrent liabilities
|
Ìý |
Ìý |
137 |
Ìý |
Ìý |
140 |
Ìý |
Ìý |
661 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
938 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total liabilities
|
Ìý |
Ìý |
8,195 |
Ìý |
Ìý |
2,657 |
Ìý |
Ìý |
5,273 |
Ìý |
Ìý |
(8,189 |
) |
Ìý |
7,936 |
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 |
3,138 |
Ìý |
Ìý |
4,354 |
Ìý |
Ìý |
2,215 |
Ìý |
Ìý |
(6,569 |
) |
Ìý |
3,138 |
Ìý |
Accumulated deficit
|
Ìý |
Ìý |
(1,194 |
) |
Ìý |
66 |
Ìý |
Ìý |
(450 |
) |
Ìý |
384 |
Ìý |
Ìý |
(1,194 |
) |
Accumulated other comprehensive (loss) income
|
Ìý |
Ìý |
(618 |
) |
Ìý |
1,286 |
Ìý |
Ìý |
(645 |
) |
Ìý |
(641 |
) |
Ìý |
(618 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC members' equity
|
Ìý |
Ìý |
1,326 |
Ìý |
Ìý |
5,706 |
Ìý |
Ìý |
1,120 |
Ìý |
Ìý |
(6,826 |
) |
Ìý |
1,326 |
Ìý |
Noncontrolling interests in subsidiaries
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
148 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
149 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total equity
|
Ìý |
Ìý |
1,326 |
Ìý |
Ìý |
5,706 |
Ìý |
Ìý |
1,268 |
Ìý |
Ìý |
(6,825 |
) |
Ìý |
1,475 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total liabilities and equity
|
Ìý |
$ |
9,521 |
Ìý |
$ |
8,363 |
Ìý |
$ |
6,541 |
Ìý |
$ |
(15,014 |
) |
$ |
9,411 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED) |
THREE MONTHS ENDED JUNE 30, 2014
(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 |
$ |
311 |
Ìý |
$ |
850 |
Ìý |
$ |
1,760 |
Ìý |
$ |
� |
Ìý |
$ |
2,921 |
Ìý |
Related party sales
|
Ìý |
Ìý |
79 |
Ìý |
Ìý |
127 |
Ìý |
Ìý |
371 |
Ìý |
Ìý |
(510 |
) |
Ìý |
67 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total revenues
|
Ìý |
Ìý |
390 |
Ìý |
Ìý |
977 |
Ìý |
Ìý |
2,131 |
Ìý |
Ìý |
(510 |
) |
Ìý |
2,988 |
Ìý |
Cost of goods sold
|
Ìý |
Ìý |
321 |
Ìý |
Ìý |
765 |
Ìý |
Ìý |
1,908 |
Ìý |
Ìý |
(512 |
) |
Ìý |
2,482 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Gross profit
|
Ìý |
Ìý |
69 |
Ìý |
Ìý |
212 |
Ìý |
Ìý |
223 |
Ìý |
Ìý |
2 |
Ìý |
Ìý |
506 |
Ìý |
Selling, general and administrative
|
Ìý |
Ìý |
52 |
Ìý |
Ìý |
40 |
Ìý |
Ìý |
151 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
243 |
Ìý |
Research and development
|
Ìý |
Ìý |
13 |
Ìý |
Ìý |
10 |
Ìý |
Ìý |
14 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
37 |
Ìý |
Other operating (income) expense
|
Ìý |
Ìý |
(7 |
) |
Ìý |
(2 |
) |
Ìý |
4 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(5 |
) |
Restructuring, impairment and plant closing costs
|
Ìý |
Ìý |
4 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
9 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
13 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Operating income
|
Ìý |
Ìý |
7 |
Ìý |
Ìý |
164 |
Ìý |
Ìý |
45 |
Ìý |
Ìý |
2 |
Ìý |
Ìý |
218 |
Ìý |
Interest (expense) income
|
Ìý |
Ìý |
(46 |
) |
Ìý |
10 |
Ìý |
Ìý |
(16 |
) |
Ìý |
� |
Ìý |
Ìý |
(52 |
) |
Equity in income of investment in affiliates and subsidiaries
|
Ìý |
Ìý |
137 |
Ìý |
Ìý |
15 |
Ìý |
Ìý |
2 |
Ìý |
Ìý |
(152 |
) |
Ìý |
2 |
Ìý |
Other income
|
Ìý |
Ìý |
1 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(1 |
) |
Ìý |
� |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Income from continuing operations before income taxes
|
Ìý |
Ìý |
99 |
Ìý |
Ìý |
189 |
Ìý |
Ìý |
31 |
Ìý |
Ìý |
(151 |
) |
Ìý |
168 |
Ìý |
Income tax benefit (expense)
|
Ìý |
Ìý |
19 |
Ìý |
Ìý |
(50 |
) |
Ìý |
(12 |
) |
Ìý |
� |
Ìý |
Ìý |
(43 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Income from continuing operations
|
Ìý |
Ìý |
118 |
Ìý |
Ìý |
139 |
Ìý |
Ìý |
19 |
Ìý |
Ìý |
(151 |
) |
Ìý |
125 |
Ìý |
Income (loss) from discontinued operations, net of tax
|
Ìý |
Ìý |
2 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(2 |
) |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Net income
|
Ìý |
Ìý |
120 |
Ìý |
Ìý |
139 |
Ìý |
Ìý |
17 |
Ìý |
Ìý |
(151 |
) |
Ìý |
125 |
Ìý |
Net income attributable to noncontrolling interests
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(4 |
) |
Ìý |
(1 |
) |
Ìý |
(5 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Net income attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ International LLC
|
Ìý |
$ |
120 |
Ìý |
$ |
139 |
Ìý |
$ |
13 |
Ìý |
$ |
(152 |
) |
$ |
120 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income
|
Ìý |
$ |
120 |
Ìý |
$ |
139 |
Ìý |
$ |
17 |
Ìý |
$ |
(151 |
) |
$ |
125 |
Ìý |
Other comprehensive income
|
Ìý |
Ìý |
19 |
Ìý |
Ìý |
56 |
Ìý |
Ìý |
14 |
Ìý |
Ìý |
(76 |
) |
Ìý |
13 |
Ìý |
Comprehensive income attributable to noncontrolling interests
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
3 |
Ìý |
Ìý |
(1 |
) |
Ìý |
2 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Comprehensive income attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC
|
Ìý |
$ |
139 |
Ìý |
$ |
195 |
Ìý |
$ |
34 |
Ìý |
$ |
(228 |
) |
$ |
140 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
THREE MONTHS ENDED JUNE 30, 2013
(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 |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
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 |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
SIX MONTHS ENDED JUNE 30, 2014
(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 |
$ |
571 |
Ìý |
$ |
1,616 |
Ìý |
$ |
3,427 |
Ìý |
$ |
� |
Ìý |
$ |
5,614 |
Ìý |
Related party sales
|
Ìý |
Ìý |
176 |
Ìý |
Ìý |
257 |
Ìý |
Ìý |
712 |
Ìý |
Ìý |
(1,016 |
) |
Ìý |
129 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Total revenues
|
Ìý |
Ìý |
747 |
Ìý |
Ìý |
1,873 |
Ìý |
Ìý |
4,139 |
Ìý |
Ìý |
(1,016 |
) |
Ìý |
5,743 |
Ìý |
Cost of goods sold
|
Ìý |
Ìý |
621 |
Ìý |
Ìý |
1,474 |
Ìý |
Ìý |
3,704 |
Ìý |
Ìý |
(1,017 |
) |
Ìý |
4,782 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Gross profit
|
Ìý |
Ìý |
126 |
Ìý |
Ìý |
399 |
Ìý |
Ìý |
435 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
961 |
Ìý |
Selling, general and administrative
|
Ìý |
Ìý |
83 |
Ìý |
Ìý |
78 |
Ìý |
Ìý |
309 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
470 |
Ìý |
Research and development
|
Ìý |
Ìý |
24 |
Ìý |
Ìý |
19 |
Ìý |
Ìý |
30 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
73 |
Ìý |
Other operating (income) expense
|
Ìý |
Ìý |
(10 |
) |
Ìý |
(7 |
) |
Ìý |
8 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(9 |
) |
Restructuring, impairment and plant closing costs
|
Ìý |
Ìý |
2 |
Ìý |
Ìý |
2 |
Ìý |
Ìý |
48 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
52 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Operating income
|
Ìý |
Ìý |
27 |
Ìý |
Ìý |
307 |
Ìý |
Ìý |
40 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
375 |
Ìý |
Interest (expense) income
|
Ìý |
Ìý |
(93 |
) |
Ìý |
18 |
Ìý |
Ìý |
(28 |
) |
Ìý |
� |
Ìý |
Ìý |
(103 |
) |
Equity in income of investment in affiliates and subsidiaries
|
Ìý |
Ìý |
216 |
Ìý |
Ìý |
2 |
Ìý |
Ìý |
4 |
Ìý |
Ìý |
(218 |
) |
Ìý |
4 |
Ìý |
Other income
|
Ìý |
Ìý |
2 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(1 |
) |
Ìý |
1 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Income from continuing operations before income taxes
|
Ìý |
Ìý |
152 |
Ìý |
Ìý |
327 |
Ìý |
Ìý |
16 |
Ìý |
Ìý |
(218 |
) |
Ìý |
277 |
Ìý |
Income tax benefit (expense)
|
Ìý |
Ìý |
23 |
Ìý |
Ìý |
(106 |
) |
Ìý |
3 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(80 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Income from continuing operations
|
Ìý |
Ìý |
175 |
Ìý |
Ìý |
221 |
Ìý |
Ìý |
19 |
Ìý |
Ìý |
(218 |
) |
Ìý |
197 |
Ìý |
Income (loss) from discontinued operations, net of tax
|
Ìý |
Ìý |
2 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(9 |
) |
Ìý |
� |
Ìý |
Ìý |
(7 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Net income
|
Ìý |
Ìý |
177 |
Ìý |
Ìý |
221 |
Ìý |
Ìý |
10 |
Ìý |
Ìý |
(218 |
) |
Ìý |
190 |
Ìý |
Net income attributable to noncontrolling interests
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(10 |
) |
Ìý |
(3 |
) |
Ìý |
(13 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Net income attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ International LLC
|
Ìý |
$ |
177 |
Ìý |
$ |
221 |
Ìý |
$ |
� |
Ìý |
$ |
(221 |
) |
$ |
177 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net income
|
Ìý |
$ |
177 |
Ìý |
$ |
221 |
Ìý |
$ |
10 |
Ìý |
$ |
(218 |
) |
$ |
190 |
Ìý |
Other comprehensive income
|
Ìý |
Ìý |
23 |
Ìý |
Ìý |
153 |
Ìý |
Ìý |
19 |
Ìý |
Ìý |
(174 |
) |
Ìý |
21 |
Ìý |
Comprehensive income attributable to noncontrolling interests
|
Ìý |
Ìý |
� |
Ìý |
Ìý |
� |
Ìý |
Ìý |
(7 |
) |
Ìý |
(3 |
) |
Ìý |
(10 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Comprehensive income attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC
|
Ìý |
$ |
200 |
Ìý |
$ |
374 |
Ìý |
$ |
22 |
Ìý |
$ |
(395 |
) |
$ |
201 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
SIX MONTHS ENDED JUNE 30, 2013
(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 |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
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 |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
� |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
|