The unaudited interim consolidating financial statements for the Parent Guarantor, the Issuer, the Subsidiary Guarantors and the non-guarantors are as follows:

CELANESE CORPORATION AND SUBSIDIARIES

UNAUDITED INTERIM CONSOLIDATING STATEMENTS OF OPERATIONS



	Three Months Ended June 30, 2012
	Parent Guarantor	Issuer		Subsidiary Guarantors		Non- Guarantors		Eliminations		Consolidated
	(In $ millions)
Net sales	—	—		734		1,239		(298	)	1,675
Cost of sales	—	—		(520	)	(1,113	)	289		(1,344	)
Gross profit	—	—		214		126		(9	)	331
Selling, general and administrative expenses	—	—		(48	)	(76	)	—		(124	)
Amortization of intangible assets	—	—		(4	)	(9	)	—		(13	)
Research and development expenses	—	—		(18	)	(8	)	—		(26	)
Other (charges) gains, net	—	—		6		(3	)	(6	)	(3	)
Foreign exchange gain (loss), net	—	—		—		(1	)	—		(1	)
Gain (loss) on disposition of businesses and assets, net	—	—		—		—		—		—
Operating profit (loss)	—	—		150		29		(15	)	164
Equity in net earnings (loss) of affiliates	209	239		50		49		(485	)	62
Interest expense	—	(48	)	(10	)	(19	)	32		(45	)
Refinancing expense	—	—		—		—		—		—
Interest income	—	15		16		1		(32	)	—
Dividend income - cost investments	—	—		—		84		—		84
Other income (expense), net	—	—		—		(1	)	—		(1	)
Earnings (loss) from continuing operations before tax	209	206		206		143		(500	)	264
Income tax (provision) benefit	1	3		(40	)	(22	)	4		(54	)
Earnings (loss) from continuing operations	210	209		166		121		(496	)	210
Earnings (loss) from operation of discontinued operations	—	—		—		—		—		—
Gain (loss) on disposition of discontinued operations	—	—		—		—		—		—
Income tax (provision) benefit from discontinued operations	—	—		—		—		—		—
Earnings (loss) from discontinued operations	—	—		—		—		—		—
Net earnings (loss)	210	209		166		121		(496	)	210
Net (earnings) loss attributable to noncontrolling interests	—	—		—		—		—		—
Net earnings (loss) attributable to Celanese Corporation	210	209		166		121		(496	)	210

CELANESE CORPORATION AND SUBSIDIARIES

UNAUDITED INTERIM CONSOLIDATING STATEMENTS OF OPERATIONS



	Three Months Ended June 30, 2011
	Parent Guarantor	Issuer		Subsidiary Guarantors		Non- Guarantors		Eliminations		Consolidated
	(In $ millions)
Net sales	—	—		660		1,380		(287	)	1,753
Cost of sales	—	—		(472	)	(1,154	)	283		(1,343	)
Gross profit	—	—		188		226		(4	)	410
Selling, general and administrative expenses	—	—		(41	)	(99	)	—		(140	)
Amortization of intangible assets	—	—		(5	)	(12	)	—		(17	)
Research and development expenses	—	—		(17	)	(8	)	—		(25	)
Other (charges) gains, net	—	—		6		(24	)	—		(18	)
Foreign exchange gain (loss), net	—	—		—		(1	)	—		(1	)
Gain (loss) on disposition of businesses and assets, net	—	—		1		(1	)	—		—
Operating profit (loss)	—	—		132		81		(4	)	209
Equity in net earnings (loss) of affiliates	202	246		27		35		(464	)	46
Interest expense	—	(56	)	(9	)	(9	)	17		(57	)
Refinancing expense	—	(3	)	—		—		—		(3	)
Interest income	—	5		10		2		(17	)	—
Dividend income - cost investments	—	—		—		79		—		79
Other income (expense), net	—	1		(1	)	6		—		6
Earnings (loss) from continuing operations before tax	202	193		159		194		(468	)	280
Income tax (provision) benefit	1	9		(49	)	(37	)	1		(75	)
Earnings (loss) from continuing operations	203	202		110		157		(467	)	205
Earnings (loss) from operation of discontinued operations	—	—		(3	)	—		—		(3	)
Gain (loss) on disposition of discontinued operations	—	—		—		—		—		—
Income tax (provision) benefit from discontinued operations	—	—		1		—		—		1
Earnings (loss) from discontinued operations	—	—		(2	)	—		—		(2	)
Net earnings (loss)	203	202		108		157		(467	)	203
Net (earnings) loss attributable to noncontrolling interests	—	—		—		—		—		—
Net earnings (loss) attributable to Celanese Corporation	203	202		108		157		(467	)	203

CELANESE CORPORATION AND SUBSIDIARIES

UNAUDITED INTERIM CONSOLIDATING STATEMENTS OF OPERATIONS



	Six Months Ended June 30, 2012
	Parent Guarantor	Issuer		Subsidiary Guarantors		Non- Guarantors		Eliminations		Consolidated
	(In $ millions)
Net sales	—	—		1,374		2,488		(554	)	3,308
Cost of sales	—	—		(1,002	)	(2,261	)	556		(2,707	)
Gross profit	—	—		372		227		2		601
Selling, general and administrative expenses	—	—		(94	)	(164	)	—		(258	)
Amortization of intangible assets	—	—		(9	)	(17	)	—		(26	)
Research and development expenses	—	—		(34	)	(18	)	—		(52	)
Other (charges) gains, net	—	—		7		(4	)	(6	)	(3	)
Foreign exchange gain (loss), net	—	—		—		—		—		—
Gain (loss) on disposition of businesses and assets, net	—	—		—		—		—		—
Operating profit (loss)	—	—		242		24		(4	)	262
Equity in net earnings (loss) of affiliates	392	436		90		91		(896	)	113
Interest expense	—	(96	)	(21	)	(37	)	64		(90	)
Refinancing expense	—	—		—		—		—		—
Interest income	—	30		32		3		(64	)	1
Dividend income - cost investments	—	—		—		84		—		84
Other income (expense), net	—	1		—		—		—		1
Earnings (loss) from continuing operations before tax	392	371		343		165		(900	)	371
Income tax (provision) benefit	1	21		22		(23	)	1		22
Earnings (loss) from continuing operations	393	392		365		142		(899	)	393
Earnings (loss) from operation of discontinued operations	—	—		—		—		—		—
Gain (loss) on disposition of discontinued operations	—	—		—		—		—		—
Income tax (provision) benefit from discontinued operations	—	—		—		—		—		—
Earnings (loss) from discontinued operations	—	—		—		—		—		—
Net earnings (loss)	393	392		365		142		(899	)	393
Net (earnings) loss attributable to noncontrolling interests	—	—		—		—		—		—
Net earnings (loss) attributable to Celanese Corporation	393	392		365		142		(899	)	393

CELANESE CORPORATION AND SUBSIDIARIES

UNAUDITED INTERIM CONSOLIDATING STATEMENTS OF OPERATIONS



	Six Months Ended June 30, 2011
	Parent Guarantor	Issuer		Subsidiary Guarantors		Non- Guarantors		Eliminations		Consolidated
	(In $ millions)
Net sales	—	—		1,275		2,611		(544	)	3,342
Cost of sales	—	—		(908	)	(2,205	)	532		(2,581	)
Gross profit	—	—		367		406		(12	)	761
Selling, general and administrative expenses	—	—		(80	)	(188	)	—		(268	)
Amortization of intangible assets	—	—		(9	)	(24	)	—		(33	)
Research and development expenses	—	—		(30	)	(18	)	—		(48	)
Other (charges) gains, net	—	—		25		(40	)	—		(15	)
Foreign exchange gain (loss), net	—	—		—		—		—		—
Gain (loss) on disposition of businesses and assets, net	—	—		1		(1	)	—		—
Operating profit (loss)	—	—		274		135		(12	)	397
Equity in net earnings (loss) of affiliates	344	424		55		71		(805	)	89
Interest expense	—	(107	)	(21	)	(19	)	35		(112	)
Refinancing expense	—	(3	)	—		—		—		(3	)
Interest income	—	11		19		6		(35	)	1
Dividend income - cost investments	—	—		—		79		—		79
Other income (expense), net	—	3		(1	)	7		—		9
Earnings (loss) from continuing operations before tax	344	328		326		279		(817	)	460
Income tax (provision) benefit	1	16		(93	)	(43	)	2		(117	)
Earnings (loss) from continuing operations	345	344		233		236		(815	)	343
Earnings (loss) from operation of discontinued operations	—	—		3		—		—		3
Gain (loss) on disposition of discontinued operations	—	—		—		—		—		—
Income tax (provision) benefit from discontinued operations	—	—		(1	)	—		—		(1	)
Earnings (loss) from discontinued operations	—	—		2		—		—		2
Net earnings (loss)	345	344		235		236		(815	)	345
Net (earnings) loss attributable to noncontrolling interests	—	—		—		—		—		—
Net earnings (loss) attributable to Celanese Corporation	345	344		235		236		(815	)	345

CELANESE CORPORATION AND SUBSIDIARIES

UNAUDITED INTERIM CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)



	Three Months Ended June 30, 2012
	Parent Guarantor		Issuer		Subsidiary Guarantors	Non- Guarantors	Eliminations		Consolidated
	(In $ millions)
Net earnings (loss)	210		209		166	121	(496	)	210
Other comprehensive income (loss), net of tax
Unrealized gain (loss) on marketable securities	—		—		—	—	—		—
Foreign currency translation	(50	)	(50	)	17	11	22		(50	)
Unrealized gain (loss) on interest rate swaps	—		—		—	—	—		—
Pension and postretirement benefits	9		9		7	1	(17	)	9
Total other comprehensive income (loss), net of tax	(41	)	(41	)	24	12	5		(41	)
Total comprehensive income (loss), net of tax	169		168		190	133	(491	)	169
Comprehensive (income) loss attributable to noncontrolling interests	—		—		—	—	—		—
Comprehensive income (loss) attributable to Celanese Corporation	169		168		190	133	(491	)	169

CELANESE CORPORATION AND SUBSIDIARIES

UNAUDITED INTERIM CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)



	Three Months Ended June 30, 2011
	Parent Guarantor	Issuer	Subsidiary Guarantors	Non- Guarantors		Eliminations		Consolidated
	(In $ millions)
Net earnings (loss)	203	202	108	157		(467	)	203
Other comprehensive income (loss), net of tax
Unrealized gain (loss) on marketable securities	—	—	—	—		—		—
Foreign currency translation	29	29	9	21		(59	)	29
Unrealized gain (loss) on interest rate swaps	—	—	—	(1	)	1		—
Pension and postretirement benefits	5	5	5	—		(10	)	5
Total other comprehensive income (loss), net of tax	34	34	14	20		(68	)	34
Total comprehensive income (loss), net of tax	237	236	122	177		(535	)	237
Comprehensive (income) loss attributable to noncontrolling interests	—	—	—	—		—		—
Comprehensive income (loss) attributable to Celanese Corporation	237	236	122	177		(535	)	237

CELANESE CORPORATION AND SUBSIDIARIES

UNAUDITED INTERIM CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)



	Six Months Ended June 30, 2012
	Parent Guarantor		Issuer		Subsidiary Guarantors	Non- Guarantors		Eliminations		Consolidated
	(In $ millions)
Net earnings (loss)	393		392		365	142		(899	)	393
Other comprehensive income (loss), net of tax
Unrealized gain (loss) on marketable securities	—		—		—	—		—		—
Foreign currency translation	(24	)	(24	)	6	5		13		(24	)
Unrealized gain (loss) on interest rate swaps	1		1		—	—		(1	)	1
Pension and postretirement benefits	15		15		13	(1	)	(27	)	15
Total other comprehensive income (loss), net of tax	(8	)	(8	)	19	4		(15	)	(8	)
Total comprehensive income (loss), net of tax	385		384		384	146		(914	)	385
Comprehensive (income) loss attributable to noncontrolling interests	—		—		—	—		—		—
Comprehensive income (loss) attributable to Celanese Corporation	385		384		384	146		(914	)	385

CELANESE CORPORATION AND SUBSIDIARIES

UNAUDITED INTERIM CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)



	Six Months Ended June 30, 2011
	Parent Guarantor	Issuer	Subsidiary Guarantors		Non- Guarantors		Eliminations		Consolidated
	(In $ millions)
Net earnings (loss)	345	344	235		236		(815	)	345
Other comprehensive income (loss), net of tax
Unrealized gain (loss) on marketable securities	—	—	—		—		—		—
Foreign currency translation	87	87	(10	)	98		(175	)	87
Unrealized gain (loss) on interest rate swaps	9	9	—		(1	)	(8	)	9
Pension and postretirement benefits	8	8	8		—		(16	)	8
Total other comprehensive income (loss), net of tax	104	104	(2	)	97		(199	)	104
Total comprehensive income (loss), net of tax	449	448	233		333		(1,014	)	449
Comprehensive (income) loss attributable to noncontrolling interests	—	—	—		—		—		—
Comprehensive income (loss) attributable to Celanese Corporation	449	448	233		333		(1,014	)	449

CELANESE CORPORATION AND SUBSIDIARIES

UNAUDITED CONSOLIDATING BALANCE SHEETS



	As of June 30, 2012
	Parent Guarantor		Issuer		Subsidiary Guarantors		Non- Guarantors	Eliminations		Consolidated
	(In $ millions)
ASSETS
Current assets
Cash and cash equivalents	43		—		139		618	—		800
Trade receivables - third party and affiliates	—		—		353		745	(141	)	957
Non-trade receivables, net	—		23		1,749		504	(2,099	)	177
Inventories, net	—		—		186		608	(68	)	726
Deferred income taxes	—		—		87		19	—		106
Marketable securities, at fair value	—		—		60		—	—		60
Other assets	—		6		19		32	(17	)	40
Total current assets	43		29		2,593		2,526	(2,325	)	2,866
Investments in affiliates	1,707		3,450		1,551		515	(6,467	)	756
Property, plant and equipment, net	—		—		777		2,488	—		3,265
Deferred income taxes	—		17		519		26	—		562
Other assets	—		1,862		136		338	(1,946	)	390
Goodwill	—		—		306		450	—		756
Intangible assets, net	—		—		75		109	—		184
Total assets	1,750		5,358		5,957		6,452	(10,738	)	8,779
LIABILITIES AND EQUITY
Current liabilities
Short-term borrowings and current installments of long-term debt - third party and affiliates	—		1,604		181		112	(1,766	)	131
Trade payables - third party and affiliates	—		—		274		555	(141	)	688
Other liabilities	—		39		329		463	(365	)	466
Deferred income taxes	—		16		(16	)	18	—		18
Income taxes payable	(30	)	(379	)	424		27	(5	)	37
Total current liabilities	(30	)	1,280		1,192		1,175	(2,277	)	1,340
Noncurrent liabilities
Long-term debt	—		2,358		828		1,600	(1,941	)	2,845
Deferred income taxes	—		—		38		92	—		130
Uncertain tax positions	3		2		30		137	—		172
Benefit obligations	—		—		1,250		142	—		1,392
Other liabilities	—		11		104		1,021	(13	)	1,123
Total noncurrent liabilities	3		2,371		2,250		2,992	(1,954	)	5,662
Total Celanese Corporation stockholders’ equity	1,777		1,707		2,515		2,285	(6,507	)	1,777
Noncontrolling interests	—		—		—		—	—		—
Total equity	1,777		1,707		2,515		2,285	(6,507	)	1,777
Total liabilities and equity	1,750		5,358		5,957		6,452	(10,738	)	8,779

CELANESE CORPORATION AND SUBSIDIARIES

UNAUDITED CONSOLIDATING BALANCE SHEETS



	As of December 31, 2011
	Parent Guarantor		Issuer		Subsidiary Guarantors		Non- Guarantors	Eliminations		Consolidated
	(In $ millions)
ASSETS
Current assets
Cash and cash equivalents	—		—		133		549	—		682
Trade receivables - third party and affiliates	—		—		297		694	(120	)	871
Non-trade receivables, net	—		10		1,651		562	(1,988	)	235
Inventories, net	—		—		187		590	(65	)	712
Deferred income taxes	—		—		87		17	—		104
Marketable securities, at fair value	—		—		64		—	—		64
Other assets	—		6		18		45	(34	)	35
Total current assets	—		16		2,437		2,457	(2,207	)	2,703
Investments in affiliates	1,315		2,978		1,530		535	(5,534	)	824
Property, plant and equipment, net	—		—		735		2,534	—		3,269
Deferred income taxes	—		17		382		22	—		421
Other assets	—		1,903		132		296	(1,987	)	344
Goodwill	—		—		298		462	—		760
Intangible assets, net	—		—		69		128	—		197
Total assets	1,315		4,914		5,583		6,434	(9,728	)	8,518
LIABILITIES AND EQUITY
Current liabilities
Short-term borrowings and current installments of long-term debt - third party and affiliates	—		1,492		176		131	(1,655	)	144
Trade payables - third party and affiliates	—		—		258		535	(120	)	673
Other liabilities	—		63		353		506	(383	)	539
Deferred income taxes	—		16		(16	)	17	—		17
Income taxes payable	(29	)	(373	)	384		35	(5	)	12
Total current liabilities	(29	)	1,198		1,155		1,224	(2,163	)	1,385
Noncurrent liabilities
Long-term debt	—		2,372		834		1,650	(1,983	)	2,873
Deferred income taxes	—		—		—		92	—		92
Uncertain tax positions	3		16		27		136	—		182
Benefit obligations	—		—		1,346		146	—		1,492
Other liabilities	—		13		99		1,055	(14	)	1,153
Total noncurrent liabilities	3		2,401		2,306		3,079	(1,997	)	5,792
Total Celanese Corporation stockholders’ equity	1,341		1,315		2,122		2,131	(5,568	)	1,341
Noncontrolling interests	—		—		—		—	—		—
Total equity	1,341		1,315		2,122		2,131	(5,568	)	1,341
Total liabilities and equity	1,315		4,914		5,583		6,434	(9,728	)	8,518

CELANESE CORPORATION AND SUBSIDIARIES

UNAUDITED INTERIM CONSOLIDATING STATEMENTS OF CASH FLOWS



	Six Months Ended June 30, 2012
	Parent Guarantor		Issuer		Subsidiary Guarantors		Non- Guarantors		Eliminations		Consolidated
	(In $ millions)
Net cash provided by (used in) operating activities	(29	)	—		175		256		—		402
Investing activities
Capital expenditures on property, plant and equipment	—		—		(93	)	(90	)	—		(183	)
Acquisitions, net of cash acquired	—		—		(23	)	—		—		(23	)
Proceeds from sale of businesses and assets, net	—		—		1		—		—		1
Deferred proceeds from Ticona Kelsterbach plant relocation	—		—		—		—		—		—
Capital expenditures related to Ticona Kelsterbach plant relocation	—		—		—		(35	)	—		(35	)
Other, net	—		—		(9	)	(34	)	—		(43	)
Net cash provided by (used in) investing activities	—		—		(124	)	(159	)	—		(283	)
Financing activities
Short-term borrowings (repayments), net	—		—		1		(15	)	—		(14	)
Proceeds from long-term debt	—		—		—		—		—		—
Repayments of long-term debt	—		(7	)	(1	)	(11	)	—		(19	)
Refinancing costs	—		—		—		—		—		—
Proceeds and repayments from intercompany financing activities	—		7		(7	)	—		—		—
Purchases of treasury stock, including related fees	(28	)	—		—		—		—		(28	)
Dividends from subsidiary	35		35		—		—		(70	)	—
Dividends to parent	—		(35	)	(35	)	—		70		—
Contributions from parent to subsidiary	—		—		(3	)	3		—		—
Stock option exercises	55		—		—		—		—		55
Series A common stock dividends	(19	)	—		—		—		—		(19	)
Preferred stock dividends	—		—		—		—		—		—
Other, net	29		—		—		—		—		29
Net cash provided by (used in) financing activities	72		—		(45	)	(23	)	—		4
Exchange rate effects on cash and cash equivalents	—		—		—		(5	)	—		(5	)
Net increase (decrease) in cash and cash equivalents	43		—		6		69		—		118
Cash and cash equivalents as of beginning of period	—		—		133		549		—		682
Cash and cash equivalents as of end of period	43		—		139		618		—		800

CELANESE CORPORATION AND SUBSIDIARIES

UNAUDITED INTERIM CONSOLIDATING STATEMENTS OF CASH FLOWS



	Six Months Ended June 30, 2011
	Parent Guarantor		Issuer		Subsidiary Guarantors		Non- Guarantors		Eliminations		Consolidated
	(In $ millions)
Net cash provided by (used in) operating activities	—		—		175		141		—		316
Investing activities
Capital expenditures on property, plant and equipment	—		—		(63	)	(88	)	—		(151	)
Acquisitions, net of cash acquired	—		—		(8	)	—		—		(8	)
Proceeds from sale of businesses and assets, net	—		—		1		4		—		5
Deferred proceeds from Ticona Kelsterbach plant relocation	—		—		—		158		—		158
Capital expenditures related to Ticona Kelsterbach plant relocation	—		—		—		(114	)	—		(114	)
Other, net	—		—		(2	)	(21	)	—		(23	)
Net cash provided by (used in) investing activities	—		—		(72	)	(61	)	—		(133	)
Financing activities
Short-term borrowings (repayments), net	—		—		(8	)	(26	)	—		(34	)
Proceeds from long term debt	—		400		—		11		—		411
Repayments of long-term debt	—		(525	)	(1	)	(27	)	—		(553	)
Refinancing costs	—		(8	)	—		—		—		(8	)
Proceeds and repayments from intercompany financing activities	—		133		(133	)	—		—		—
Purchases of treasury stock, including related fees	(13	)	—		—		—		—		(13	)
Dividends from subsidiary	13		113		—		—		(126	)	—
Dividends to parent	—		(13	)	(13	)	(100	)	126		—
Contributions from parent to subsidiary	—		(100	)	100		—		—		—
Stock option exercises	17		—		—		—		—		17
Series A common stock dividends	(16	)	—		—		—		—		(16	)
Preferred stock dividends	—		—		—		—		—		—
Other, net	—		—		(2	)	—		—		(2	)
Net cash provided by (used in) financing activities	1		—		(57	)	(142	)	—		(198	)
Exchange rate effects on cash and cash equivalents	—		—		—		16		—		16
Net increase (decrease) in cash and cash equivalents	1		—		46		(46	)	—		1
Cash and cash equivalents as of beginning of period	—		—		128		612		—		740
Cash and cash equivalents as of end of period	1		—		174		566		—		741