##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



---



FORM 10-Q/A

AMENDMENT NO. 1



---



(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------



For Quarterly Period Ended June 30, 2005



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



For the transition period from  to



Commission file number 000-16496



---



Constar International Inc.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 13-1889304                          
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification Number)
|                                                               | 
|One Crown Way, Philadelphia, PA                                |  | 19154                               
|(Address of principal executive offices)                       |  | (Zip Code)                          



(215) 552-3700

(Registrants telephone number, including area code)



---



Indicate by
check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈



Indicate
by check mark whether the Registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2).    Yes  x    No ̈



As of August 1, 2005, 12,558,920 shares of the Registrants Common Stock were outstanding.



---



---

##### Table of Contents

EXPLANATORY NOTE



This Amendment No. 1 to Constar International Inc.s Form 10-Q for the quarter ended June 30, 2005 is filed solely to
amend the three months and six months ended June 30, 2005 discussion of Net Sales in the Results of Operations within Part 1  Item 2, Managements Discussion and Analysis of Financial Conditions and Results of Operations.



2



---

##### Table of Contents

TABLE OF CONTENTS



|                               |  |                                                                                       |  |           
|------------------------------ |  | ------------------------------------------------------------------------------------- |  | ----------
|                               |  |                                                                                       |  | PageNumber
|PART I 
FINANCIAL INFORMATION |  |                                                                                      
|                               |  |                                                                                      
|Item 1.                        |  | Financial Statements (Unaudited)                                                      |  |           
|                               |  |                                                                                      
|                               |  | Condensed Consolidated Balance Sheets                                                 |  | 4         
|                               |  |                                                                                      
|                               |  | Condensed Consolidated Statements of Operations                                       |  | 5         
|                               |  |                                                                                      
|                               |  | Condensed Consolidated Statements of Cash Flows                                       |  | 6         
|                               |  |                                                                                      
|                               |  | Condensed Consolidated Statement of Stockholders Equity                              |  | 7         
|                               |  |                                                                                      
|                               |  | Notes to Condensed Consolidated Financial Statements                                  |  | 8         
|                               |  |                                                                                      
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 25        
|                               | 
|PART II 
OTHER INFORMATION    |  |                                                                                      
|                               |  |                                                                                      
|Item 6.                        |  | Exhibits                                                                              |  | 35        
|                               | 
|Signatures                     |  | 36                                                                                   



3



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



ITEM 1. FINANCIAL STATEMENTS



CONSTAR INTERNATIONAL INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

(unaudited)



|                                                                         |  |              |         |   |                  |   |        
|------------------------------------------------------------------------ |  | ------------ | ------- | - | ---------------- | - | -------
|                                                                         |  | June 30,2005 |         |   | December 31,2004
|Assets                                                                   |  |              |         |   |                  |   |        
|                                                                         |  |             
|Current Assets                                                           |  |              |         |   |                  |   |        
|Cash and cash equivalents                                                |  | $            | 8,352   |   |                  | $ | 9,316  
|Accounts receivable, net (Note 3)                                        |  |              | 109,304 |   |                  |   | 84,316 
|Inventories, net (Note 4)                                                |  |              | 102,568 |   |                  |   | 103,949
|Prepaid expenses and other current assets                                |  |              | 15,303  |   |                  |   | 16,954 
|                                                                         |  |              |         |   |                  |   |        
|Total current assets                                                     |  |              | 235,527 |   |                  |   | 214,535
|                                                                         |  |              |         |   |                  |   |        
|Property plant and equipment, net (Note 5)                               |  |              | 187,712 |   |                  |   | 194,512
|Goodwill                                                                 |  |              | 148,813 |   |                  |   | 148,813
|Other assets                                                             |  |              | 20,802  |   |                  |   | 22,417 
|                                                                         |  |              |         |   |                  |   |        
|Total assets                                                             |  | $            | 592,854 |   |                  | $ | 580,277
|                                                                         |  |              |         |   |                  |   |        
|Liabilities, Minority Interests and Stockholders Equity (Deficit)       |  |              |         |   |                  |   |        
|                                                                         |  |             
|Current Liabilities                                                      |  |              |         |   |                  |   |        
|Short-term debt (Note 6)                                                 |  | $            | 21,510  |   |                  | $ | 19,788 
|Accounts payable and accrued liabilities                                 |  |              | 148,257 |   |                  |   | 128,405
|Income taxes payable                                                     |  |              | 834     |   |                  |   | 1,272  
|                                                                         |  |              |         |   |                  |   |        
|Total current liabilities                                                |  |              | 170,601 |   |                  |   | 149,465
|                                                                         |  |              |         |   |                  |   |        
|Long-term debt, net of current portion (Note 6)                          |  |              | 393,073 |   |                  |   | 368,637
|Pension and post-retirement liabilities                                  |  |              | 18,948  |   |                  |   | 17,475 
|Deferred income taxes                                                    |  |              | 10,402  |   |                  |   | 11,829 
|Other liabilities                                                        |  |              | 6,712   |   |                  |   | 6,587  
|                                                                         |  |              |         |   |                  |   |        
|Total liabilities                                                        |  |              | 599,736 |   |                  |   | 553,993
|                                                                         |  |              |         |   |                  |   |        
|Commitments and contingent liabilities (Note 12)                         |  |              |         |   |                  |   |        
|                                                                         |  |             
|Minority interests                                                       |  |              | 2,306   |   |                  |   | 2,287  
|Stockholders equity (deficit)                                           |  |              | (9,188  | ) |                  |   | 23,997 
|                                                                         |  |              |         |   |                  |   |        
|Total liabilities, minority interests and stockholders equity (deficit) |  | $            | 592,854 |   |                  | $ | 580,277
|                                                                         |  |              |         |   |                  |   |        



The accompanying notes
are an integral part of these condensed consolidated financial statements.



4



---

##### Table of Contents

CONSTAR INTERNATIONAL INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)



|                                                     |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|---------------------------------------------------- |  | -------------------------- | ------- | - | ------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                     |  | Three months endedJune 30, |         |   | Six months ended June 30, |  
|                                                     |  | 2005                       |         |   | 2004                      |   |         | 2005 |  |   | 2004    |  
|Net customer sales                                   |  | $                          | 264,179 |   |                           | $ | 224,774 |      |  | $ | 484,424 |   |  | $ | 415,519 |  
|Net affiliate sales                                  |  |                            | 1,179   |   |                           |   | 1,310   |      |  |   | 2,213   |   |  |   | 2,303   |  
|                                                     |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Net sales                                            |  |                            | 265,358 |   |                           |   | 226,084 |      |  |   | 486,637 |   |  |   | 417,822 |  
|                                                     |  |                            |         |  
|Cost of products sold, excluding depreciation        |  |                            | 243,478 |   |                           |   | 199,010 |      |  |   | 447,085 |   |  |   | 368,450 |  
|Depreciation                                         |  |                            | 11,431  |   |                           |   | 13,179  |      |  |   | 22,732  |   |  |   | 26,077  |  
|                                                     |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Gross profit                                         |  |                            | 10,449  |   |                           |   | 13,895  |      |  |   | 16,820  |   |  |   | 23,295  |  
|                                                     |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Operating expenses                                   |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Selling and administrative expenses                  |  |                            | 5,452   |   |                           |   | 5,980   |      |  |   | 11,139  |   |  |   | 12,257  |  
|Research and technology expenses                     |  |                            | 1,572   |   |                           |   | 1,143   |      |  |   | 3,046   |   |  |   | 2,517   |  
|Write off of deferred financing costs and other fees |  |                            |        |   |                           |   |        |      |  |   | 10,025  |   |  |   |        |  
|Interest expense                                     |  |                            | 9,392   |   |                           |   | 9,988   |      |  |   | 19,037  |   |  |   | 19,970  |  
|Foreign exchange adjustments                         |  |                            | 865     |   |                           |   | 361     |      |  |   | 1,076   |   |  |   | 407     |  
|Provision for restructuring                          |  |                            | 51      |   |                           |   |        |      |  |   | 110     |   |  |   |        |  
|Other (income) expenses, net                         |  |                            | 411     |   |                           |   | (241    | )    |  |   | 242     |   |  |   | 513     |  
|                                                     |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Total operating expenses                             |  |                            | 17,743  |   |                           |   | 17,231  |      |  |   | 44,675  |   |  |   | 35,664  |  
|                                                     |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Loss before taxes and minority interest              |  |                            | (7,294  | ) |                           |   | (3,336  | )    |  |   | (27,855 | ) |  |   | (12,369 | )
|Benefit (provision) for income taxes                 |  |                            | (397    | ) |                           |   | (564    | )    |  |   | 125     |   |  |   | (448    | )
|Minority interests                                   |  |                            | (10     | ) |                           |   | 14      |      |  |   | (19     | ) |  |   | 19      |  
|                                                     |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Net loss                                             |  | $                          | (7,701  | ) |                           | $ | (3,886  | )    |  | $ | (27,749 | ) |  | $ | (12,798 | )
|                                                     |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Per common share data:                               |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Basic and diluted:                                   |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Net loss                                             |  | $                          | (0.63   | ) |                           | $ | (0.32   | )    |  | $ | (2.29   | ) |  | $ | (1.07   | )
|                                                     |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Weighted average common shares outstanding:          |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Basic and diluted                                    |  |                            | 12,129  |   |                           |   | 12,000  |      |  |   | 12,124  |   |  |   | 12,000  |  
|                                                     |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  



The accompanying notes
are an integral part of these condensed consolidated financial statements.



5



---

##### Table of Contents

CONSTAR INTERNATIONAL INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)



|                                                                                |  |                           |          |   |      |   |         |  
|------------------------------------------------------------------------------- |  | ------------------------- | -------- | - | ---- | - | ------- | -
|                                                                                |  | Six months ended June 30, |         
|                                                                                |  | 2005                      |          |   | 2004 |  
|Cash flows from operating activities                                            |  |                           |          |   |      |   |         |  
|Net loss                                                                        |  | $                         | (27,749  | ) |      | $ | (12,798 | )
|Adjustments to reconcile net loss to net cash provided by operating activities: |  |                           |          |   |      |   |         |  
|Depreciation and amortization                                                   |  |                           | 23,420   |   |      |   | 27,437  |  
|Earned compensation on restricted stock                                         |  |                           | 358      |   |      |   | 350     |  
|Write off of deferred financing costs                                           |  |                           | 6,556    |   |      |   |        |  
|Change in other operating assets and liabilities, net                           |  |                           | (1,276   | ) |      |   | (9,786  | )
|                                                                                |  |                           |          |   |      |   |         |  
|Net cash provided by operating activities                                       |  |                           | 1,309    |   |      |   | 5,203   |  
|                                                                                |  |                           |          |   |      |   |         |  
|Cash flows from investing activities                                            |  |                           |          |   |      |   |         |  
|Purchases of property, plant and equipment                                      |  |                           | (19,628  | ) |      |   | (16,034 | )
|Proceeds from sale of property, plant and equipment                             |  |                           | 570      |   |      |   | 71      |  
|                                                                                |  |                           |          |   |      |   |         |  
|Net cash used in investing activities                                           |  |                           | (19,058  | ) |      |   | (15,963 | )
|                                                                                |  |                           |          |   |      |   |         |  
|Cash flows from financing activities                                            |  |                           |          |   |      |   |         |  
|Proceeds from sale of Senior Notes                                              |  |                           | 220,000  |   |      |   |        |  
|Repayment of term loan                                                          |  |                           | (121,941 | ) |      |   | (624    | )
|Proceeds from Revolver Loan                                                     |  |                           | 362,000  |   |      |   | 31,500  |  
|Repayment of Revolver Loan                                                      |  |                           | (359,000 | ) |      |   | (20,000 | )
|Repayment of second lien loan                                                   |  |                           | (75,000  | ) |      |   |        |  
|Change in outstanding overdrafts                                                |  |                           | 1,996    |   |      |   | (2,730  | )
|Costs associated with debt refinancing                                          |  |                           | (10,774  | ) |      |   |        |  
|Other financing activities                                                      |  |                           | (85      | ) |      |   |        |  
|                                                                                |  |                           |          |   |      |   |         |  
|Net cash provided by financing activities                                       |  |                           | 17,196   |   |      |   | 8,146   |  
|                                                                                |  |                           |          |   |      |   |         |  
|Effect of exchange rate changes on cash and cash equivalents                    |  |                           | (411     | ) |      |   | 46      |  
|                                                                                |  |                           |          |   |      |   |         |  
|Net change in cash and cash equivalents                                         |  |                           | (964     | ) |      |   | (2,568  | )
|Cash and cash equivalents at beginning of period                                |  |                           | 9,316    |   |      |   | 16,478  |  
|                                                                                |  |                           |          |   |      |   |         |  
|Cash and cash equivalents at end of period                                      |  | $                         | 8,352    |   |      | $ | 13,910  |  
|                                                                                |  |                           |          |   |      |   |         |  



The accompanying notes
are an integral part of these condensed consolidated financial statements.



6



---

##### Table of Contents

CONSTAR INTERNATIONAL INC.

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY (DEFICIT)

(unaudited)

(in
thousands)



|                                        |  |                            |         |   |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   |         |  
|--------------------------------------- |  | -------------------------- | ------- | - | ----------- | - | ------------------------- |  | - | ------------------------------------------ | - |  | -------------- | ------- | - | -------------------- | - | ---- | ------------------ |  | - | ------ | - |  | - | -------- | - |  | - | ------- | -
|                                        |  | ComprehensiveIncome (Loss) |         |   | CommonStock |   | AdditionalPaid-In-Capital |  |   | AccumulatedOtherComprehensiveIncome (Loss) |   |  | Treasury Stock |         |   | UnearnedCompensation |   |      | AccumulatedDeficit |  |   | Total  |  
|Balance, December 31, 2004              |  |                            |         |   |             | $ | 125                       |  | $ | 276,403                                    |   |  | $              | (20,993 | ) |                      | $ | (210 | )                  |  | $ | (2,284 | ) |  | $ | (229,044 | ) |  | $ | 23,997  |  
|Net loss                                |  | $                          | (20,048 | ) |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   |        |   |  |   | (20,048  | ) |  |   | (20,048 | )
|Translation adjustments                 |  |                            | (1,356  | ) |             |   |                           |  |   |                                            |   |  |                | (1,356  | ) |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   | (1,356  | )
|                                        |  |                            |         |   |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   |         |  
|Comprehensive loss                      |  | $                          | (21,404 | ) |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   |         |  
|                                        |  |                            |         |   |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   |         |  
|Issuance of restricted stock            |  |                            |         |   |             |   |                           |  |   | 22                                         |   |  |                |         |   |                      |   | (82  | )                  |  |   |        |   |  |   |          |   |  |   | (60     | )
|Earned compensation on restricted stock |  |                            |         |   |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   | 181    |   |  |   |          |   |  |   | 181     |  
|                                        |  |                            |         |   |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   |         |  
|Balance, March 31, 2005                 |  |                            |         |   |             | $ | 125                       |  | $ | 276,425                                    |   |  | $              | (22,349 | ) |                      | $ | (292 | )                  |  | $ | (2,103 | ) |  | $ | (249,092 | ) |  | $ | 2,714   |  
|                                        |  |                            |         |   |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   |         |  
|Net loss                                |  | $                          | (7,701  | ) |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   |        |   |  |   | (7,701   | ) |  |   | (7,701  | )
|Revaluation of cash flow hedge          |  |                            | (1,514  | ) |             |   |                           |  |   |                                            |   |  |                | (1,514  | ) |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   | (1,514  | )
|Translation adjustments                 |  |                            | (2,855  | ) |             |   |                           |  |   |                                            |   |  |                | (2,855  | ) |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   | (2,855  | )
|                                        |  |                            |         |   |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   |         |  
|Comprehensive loss                      |  | $                          | (12,070 | ) |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   |         |  
|                                        |  |                            |         |   |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   |         |  
|Forfeitures of restricted stock         |  |                            |         |   |             |   |                           |  |   | (20                                        | ) |  |                |         |   |                      |   | (14  | )                  |  |   | 25     |   |  |   |          |   |  |   | (9      | )
|Earned compensation on restricted stock |  |                            |         |   |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   | 177    |   |  |   |          |   |  |   | 177     |  
|                                        |  |                            |         |   |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   |         |  
|Balance, June 30, 2005                  |  |                            |         |   |             | $ | 125                       |  | $ | 276,405                                    |   |  | $              | (26,718 | ) |                      | $ | (306 | )                  |  | $ | (1,901 | ) |  | $ | (256,793 | ) |  | $ | (9,188  | )
|                                        |  |                            |         |   |             |   |                           |  |   |                                            |   |  |                |         |   |                      |   |      |                    |  |   |        |   |  |   |          |   |  |   |         |  



The accompanying notes
are an integral part of these condensed consolidated financial statements.



7



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(All dollar amounts in thousands unless otherwise noted)



1. Basis of Presentation



The accompanying unaudited interim consolidated financial statements have been prepared by Constar International Inc. (Constar or the
Company) in accordance with the Securities and Exchange Commission (SEC) regulations for interim financial reporting. In the opinion of management, these consolidated financial statements contain all adjustments of a normal
and recurring nature necessary to provide a fair statement of the financial position, results of operations and cash flows for the periods indicated. These results have been determined on the basis of generally accepted accounting principles and
practices consistently applied.



Certain information and
footnote disclosures, normally included in financial statements presented in accordance with accounting principles generally accepted in the United States, have been condensed or omitted. Certain prior year amounts have been reclassified to conform
to the current year presentation. The accompanying consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the year
ended December 31, 2004.



2. Recent Accounting
Pronouncements



In March 2005, the Financial Accounting
Standards Board (FASB) issued FASB Interpretation (FIN) No. 47, Accounting for Conditional Asset Retirement Obligations. FIN No. 47 clarifies the accounting for conditional asset retirement obligations as used in
Statement of Financial Accounting Standards (SFAS) No. 143, Accounting for Asset Retirement Obligations. FIN No. 47 also clarifies when an entity would have sufficient information to reasonably estimate the fair value of an
asset retirement obligation. The provisions of this interpretation are effective no later than the end of fiscal years ending after December 15, 2005 (December 31, 2005, for calendar-year-end companies). The Company does not expect that the adoption
of this interpretation will have a material impact on the Companys results of operations or financial position.



In December 2004, the FASB issued SFAS No. 123 (revised 2004), Share-Based Payment (SFAS No. 123R), which replaces SFAS No. 123
Accounting for Stock Based Compensation. SFAS No. 123R supersedes Accounting Principle Board Opinion No. 25, Accounting for Stock Issued to Employers and eliminates the alternative to use the intrinsic value method of
accounting that was provided in SFAS No. 123 as originally issued. This statement requires entities to recognize the cost of employee services received in exchange for awards of equity instruments based on the grant-date fair value of those awards.
The SEC has postponed the date on which this statement becomes effective, and accordingly, the Company plans to adopt SFAS No. 123R in the first quarter of 2006. The Company does not expect that the initial adoption of this statement will have a
material impact on the Companys results of operations or financial position as stock option awards currently outstanding will fully vest prior to the effective date. Stock options awarded after the effective date will be accounted for in
accordance with SFAS No. 123R and may have a material impact on the Companys results of operations or financial position.



In December 2004, the FASB issued SFAS No. 151, Inventory Costs. SFAS No. 151 amends the guidance in Accounting Research Bulletin No. 43,
Chapter 4, Inventory Pricing, to clarify the accounting for abnormal amounts of idle facility expense, freight, handling costs, and wasted material. This statement requires that these items be recognized as current period charges
regardless of whether they meet the criterion of abnormal. In addition, this statement requires that allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the production facilities. The
provisions of this statement are effective for inventory costs incurred during fiscal years beginning after June 15, 2005. The Company does not expect that the adoption of this statement will have a material impact on the Companys results of
operations or financial position.



In October 2004, the
American Job Creation Act of 2004 (AJCA) was signed into law. The AJCA allows companies to repatriate earnings from foreign subsidiaries at a reduced U.S. tax rate. Constar has evaluated the new §965 elements of the AJCA and as a
result of the Companys Net Operating Loss (NOL) carry forward and expectations to continue to generate NOLs into the foreseeable future, the Company does not expect to repatriate any foreign dividends in accordance with the AJCA.
Constar evaluated the impact of the Qualified Domestic Production Deduction provision (§199 elements) of the AJCA and believes the 2005 impact will be immaterial. Constar will continue to evaluate the provisions of the AJCA and its impact on
the Company on a going-forward basis.



8



---

##### Table of Contents

3. Accounts Receivable



|                                      |  |               |         |   |                   |   |        |  
|------------------------------------- |  | ------------- | ------- | - | ----------------- | - | ------ | -
|                                      |  | June 30, 2005 |         |   | December 31, 2004 |  
|Trade and notes receivable            |  | $             | 102,546 |   |                   | $ | 79,614 |  
|Less: allowance for doubtful accounts |  |               | (2,769  | ) |                   |   | (2,396 | )
|                                      |  |               |         |   |                   |   |        |  
|Net trade receivables                 |  |               | 99,777  |   |                   |   | 77,218 |  
|Value added taxes recoverable         |  |               | 5,607   |   |                   |   | 5,958  |  
|Miscellaneous receivables             |  |               | 3,920   |   |                   |   | 1,140  |  
|                                      |  |               |         |   |                   |   |        |  
|Total                                 |  | $             | 109,304 |   |                   | $ | 84,316 |  
|                                      |  |               |         |   |                   |   |        |  



4. Inventories



|                           |  |               |         |                   |   |        
|-------------------------- |  | ------------- | ------- | ----------------- | - | -------
|                           |  | June 30, 2005 |         | December 31, 2004
|Finished goods             |  | $             | 63,055  |                   | $ | 68,366 
|Raw materials and supplies |  |               | 39,513  |                   |   | 35,583 
|                           |  |               |         |                   |   |        
|Total                      |  | $             | 102,568 |                   | $ | 103,949
|                           |  |               |         |                   |   |        



The inventory balance
has been reduced by reserves for obsolete and slow-moving inventories of $755 and $447 as of June 30, 2005 and December 31, 2004, respectively.



5. Property, Plant and Equipment



|                                                |  |               |          |   |                   |   |          |  
|----------------------------------------------- |  | ------------- | -------- | - | ----------------- | - | -------- | -
|                                                |  | June 30, 2005 |          |   | December 31, 2004 |  
|Buildings and improvements                      |  | $             | 69,210   |   |                   | $ | 70,167   |  
|Machinery and equipment                         |  |               | 641,609  |   |                   |   | 649,774  |  
|Less: accumulated depreciation and amortization |  |               | (547,086 | ) |                   |   | (536,182 | )
|                                                |  |               |          |   |                   |   |          |  
|                                                |  |               | 163,733  |   |                   |   | 183,759  |  
|Land and improvements                           |  |               | 3,841    |   |                   |   | 4,047    |  
|Construction in progress                        |  |               | 20,138   |   |                   |   | 6,706    |  
|                                                |  |               |          |   |                   |   |          |  
|                                                |  | $             | 187,712  |   |                   | $ | 194,512  |  
|                                                |  |               |          |   |                   |   |          |  



During the second
quarter, the Companys operations located in the United Kingdom reported a significant decline in profitability and results below expectations. The primary factors related to this shortfall were a combination of softness in customer demand and
operational inefficiencies that led to excess costs and lost sales volumes. The Companys operations located in Holland have also reported declining profitability and results below expectations. These shortfalls are more directly related to
competitive activities and weak customer demand. The Company has begun to implement certain key initiatives to improve operating performance, including increasing prices on certain products, hiring additional experienced employees for key positions,
increasing machinery production output and expanding product offerings. Subsequent to quarter end, the Company has negotiated certain agreements that reflect higher prices as part of these initiatives. As a result of historical net losses and the
recent decline in profitability, the Company performed an interim impairment test on the long-lived assets of the United Kingdom and Holland operations, in accordance with SFAS No. 144 Accounting for the Impairment or Disposal of Long-lived
Assets. The impairment test was based on the undiscounted cashflows from the asset base as compared to the carrying value of those assets. Based on the test results, no impairment charges were recorded during the period. If financial
performance of these operations does not improve as a result of the Companys initiatives or if other factors impact the fair value of these assets, the undiscounted cashflow calculations may not support the test for asset impairment in the
future resulting in a write down of the value of these assets on the Companys balance sheet. The Company will continue to closely monitor these operations and the different risks that may impact future carrying value of these assets.





6. Debt



A summary of
short-term and long-term debt follows:



|                          |  |               |         |   |                   |   |         |  
|------------------------- |  | ------------- | ------- | - | ----------------- | - | ------- | -
|                          |  | June 30, 2005 |         |   | December 31, 2004 |  
|Short-Term                |  |               |         |   |                   |   |         |  
|Revolver Loan             |  | $             | 20,000  |   |                   | $ | 17,000  |  
|Term B Loan               |  |               |        |   |                   |   | 1,248   |  
|Other                     |  |               | 1,510   |   |                   |   | 1,540   |  
|                          |  |               |         |   |                   |   |         |  
|Total                     |  | $             | 21,510  |   |                   | $ | 19,788  |  
|                          |  |               |         |   |                   |   |         |  
|Long-Term                 |  |               |         |   |                   |   |         |  
|Term Loan                 |  |               |        |   |                   |   | 120,693 |  
|Senior Notes              |  |               | 220,000 |   |                   |   |        |  
|Senior Subordinated Notes |  |               | 175,000 |   |                   |   | 175,000 |  
|Unamortized debt discount |  |               | (1,927  | ) |                   |   | (2,056  | )
|Second Lien Term Loan     |  |               |        |   |                   |   | 75,000  |  
|                          |  |               |         |   |                   |   |         |  
|Total                     |  | $             | 393,073 |   |                   | $ | 368,637 |  
|                          |  |               |         |   |                   |   |         |  



On February 11, 2005,
the Company completed a refinancing which consisted of the sale of $220 million of Senior Secured Floating Rate Notes due 2012 (Senior Notes) and entered into a new four-year $70.0 million Senior Secured Asset Based Revolving Credit
Facility (New Revolver Loan). The proceeds, net of expenses, from the refinancing were used to repay $30.0 million outstanding under the Companys former revolving loan facility, $121.9 million outstanding under a term loan and
$75.0 million outstanding under a second lien loan. In connection with the repayment and termination of these facilities, the Company incurred approximately $3.5 million of prepayment penalties which were charged to expenses during the first quarter
ended March 31, 2005. In addition, the Company wrote off $6.5 million of previously capitalized deferred financing costs related to the former revolving loan facility and two term loans.



The Company completed its February 11, 2005 refinancing in part because it would not have been in compliance in 2005 with
certain financial covenants included in the former revolver loan facility, term loan and second lien loan. As a



9



---

##### Table of Contents

result of this February 11, 2005 refinancing, the Company has extended its debt maturities, reduced its effective
interest costs and created less restrictive financial covenants. The Companys previously issued $175 million 11% Senior Subordinated Notes (Subordinated Notes) were not refinanced.



The Senior Notes bear interest at the rate of three-month LIBOR plus 3.375%
per annum. Interest on the notes is reset quarterly. During May 2005, the Company entered into an interest rate swap for a notional amount of $100 million. The Company effectively exchanged its floating interest rate of LIBOR plus 3.375% for a fixed
rate of 7.9% through the period ending February 2012. The fair value of the swap at June 30, 2005 was a loss of $2.3 million. Interest on the Senior Notes is payable quarterly on each February 15, May 15, August 15 and November 15, commencing on May
15, 2005. The Senior Notes will mature on February 15, 2012. The Company may redeem some or all of the Senior Notes at any time on or after February 15, 2007, under the circumstances and at the prices described in the indenture governing the Senior
Notes. In addition, prior to February 15, 2007, the Company may redeem up to 35% of the Senior Notes with the net proceeds of certain equity offerings. The Senior Notes contain provisions that require the Company to make mandatory offers to purchase
outstanding amounts in connection with a change of control, asset sales and events of loss.



The Subordinated Notes bear interest at a ratio of 11% per annum. Interest on the Subordinated Notes is payable semi-annually on each December 1 and June 1. The Company may redeem some or all of the Subordinated Notes
at any time on and after December 1, 2007, under the circumstances and at the prices described in the indenture governing the Subordinated Notes. In addition, prior to December 1, 2005, the Company may redeem up to 35% of the Subordinated Notes with
the net proceeds of certain equity offerings. If the Company experiences a change of control, holders of the Subordinated Notes may require the Company to repurchase the Subordinated Notes. The Subordinated Notes also contain provisions that require
the Company to repurchase Subordinated Notes in connection with certain asset sales.



The New Revolver Loan consists of a $70.0 million four-year revolving loan facility, $25.0 million of which is available to provide for the issuance of letters of credit. The New Revolver Loan also includes a $15.0
million swing loan subfacility. The obligations under the New Revolver Loan are guaranteed by each of the Companys existing and future domestic and United Kingdom subsidiaries (subject to certain exceptions). Borrowings under the New Revolver
Loan are limited to the lesser of (1) $70.0 million or (2) a borrowing base comprised of the sum of (i) up to 85% of the Companys and its domestic subsidiaries eligible trade accounts receivable, (ii) up to 80% of eligible trade accounts
receivable of Constar International U.K. Limited, (iii) the lesser of (A) up to 85% of the net orderly liquidation value of the Companys and its domestic subsidiaries eligible inventory and (B) up to 75% of the Companys and its domestic
subsidiaries eligible inventory (valued at the lower of cost on a first-in, first-out basis and market), and (iv) the lesser of (A) up to 80% of the net orderly liquidation value of eligible inventory of Constar International U.K. Limited and
(B) up to 70% of eligible inventory of Constar International U.K. Limited (valued at the lower of cost on a first-in, first-out basis and market), less in the case of both receivables and inventory discretionary eligibility reserves. In addition,
the administrative agent under the New Revolver Loan may impose discretionary reserves against the entire revolving loan facility. As of June 30, 2005, the Company had borrowings under the New Revolver Loan of $20.0 million and available credit of
$45.4 million. Based on the June 30, 2005 balance sheet, the Companys borrowing base was approximately $92.5 million.



The Company pays a monthly commitment fee equal to 0.5% per year on the undrawn portion of the New Revolver Loan. The Company also pays fees on any
letters of credit outstanding under the New Revolver Loan. The New Revolver Loan initially bears interest at a rate equal to a Base Rate plus 1.25% or LIBOR plus 2.25%, and after the delivery of financial statements for the fiscal quarter ending
June 30, 2005, a Base Rate plus a margin ranging from 1.0% to 1.5% or LIBOR plus a margin ranging from 2.00% to 2.50% depending on average monthly available credit under the New Revolver Loan.



Under the New Revolver Loan, the Company pledged as collateral all of the
capital stock of its domestic and United Kingdom subsidiaries and 65% of the voting stock of its other foreign subsidiaries, and all of the inventory, accounts receivable, investment property, instruments, chattel paper, documents, deposit accounts
and certain intangibles of its domestic and United Kingdom subsidiaries.



The New Revolver Loan also provides that the Company may request up to a $30.0 million increase in the size of the facility. The lenders are not obligated to grant such increase, and even if it is obtained, our
ability to borrow the increased amount will be subject to various conditions contained in the New Revolver Loan and the indentures governing the Senior Notes and the Subordinated Notes.



The New Revolver Loan contains customary affirmative, financial and negative covenants relating to the Companys
operations and its financial condition. The affirmative covenants cover matters such as delivery of financial information, compliance with law, maintenance of insurance and properties, pledges of assets and payment of taxes. The financial covenants
require the Company to maintain a minimum level of available credit of $10.0 million and a minimum interest



10



---

##### Table of Contents

coverage ratio to be tested only when available credit is less than $15.0 million, and imposes maximum capital
expenditures of $45.0 million for 2005, $42.5 million in 2006, $47.5 million in 2007 and $47.5 million in 2008. These capital expenditure covenants allow for the carry forward of a certain amount of spending below covenant levels in previous
periods. In order to satisfy significant business awards, including those relating to conversions from other forms of packaging, the Company may need to purchase additional equipment. To the extent such purchases would cause the Company to exceed
the capital expenditure restrictions of the New Revolver Loan, the Company would have to obtain the lenders consent before making such purchases. There can be no assurances that the lenders would grant any such consent.



The negative covenants contained in the Companys new credit facility
limit the Companys ability and the ability of the Companys subsidiaries to, among other things, incur additional indebtedness and guarantee obligations, create liens, make equity investments or loans, sell, lease or otherwise dispose of
assets, pay dividends, make distributions, redeem or repurchase any equity securities, prepay, redeem, repurchase or cancel certain indebtedness, engage in mergers, consolidations, acquisitions, joint ventures or the creation of subsidiaries and
change the nature of the business.



At June 30, 2005, there was
$220.0 million outstanding on the Senior Notes, $175.0 million on the Subordinated Notes, $20.0 million outstanding on the New Revolver Loan and $4.6 million outstanding under letters of credit. In addition, the Company had $8.4 million of cash and
cash equivalents on hand as well as $45.4 million of availability under the New Revolver Loan.



7. Restructuring



In
September 2003, the Company announced its plans to implement a cost reduction initiative under which it closed facilities in Birmingham, Alabama and in Reserve, Louisiana. Under the plan, approximately 130 positions were eliminated at the affected
facilities and as of March 31, 2004 all employees have been terminated. A summary of the 2003 initiative is presented below:



|                             |  |                                      |       |   |                                    |   |     |       |  |   |       |  
|---------------------------- |  | ------------------------------------ | ----- | - | ---------------------------------- | - | --- | ----- |  | - | ----- | -
|                             |  | Contract and Lease Termination Costs |       |   | Severance and Termination Benefits |   |     | Total | 
|Balance at December 31, 2004 |  | $                                    | 2,581 |   |                                    | $ | 10  |       |  | $ | 2,591 |  
|Charges to income            |  |                                      | 110   |   |                                    |   |    |       |  |   | 110   |  
|Payments                     |  |                                      | (711  | ) |                                    |   | (10 | )     |  |   | (721  | )
|                             |  |                                      |       |   |                                    |   |     |       |  |   |       |  
|Balance at June 30, 2005     |  | $                                    | 1,980 |   |                                    | $ |    |       |  | $ | 1,980 |  
|                             |  |                                      |       |   |                                    |   |     |       |  |   |       |  



During the three
months ended June 30, 2005, the Company recognized a $110 thousand restructuring charge related to period costs associated with the two closed facilities. The balance in the restructuring reserves at June 30, 2005 represents the expected lease costs
and other exit costs which are expected to be paid over the next two years. The short-term portion of the restructuring balance, which is expected to be paid over the next twelve months, is $1.1 million and is reported in Accounts Payable and
Accrued Liabilities on the Condensed Consolidated Balance Sheets. The expected long-term portion of the restructuring balance is $882 thousand and is reported in Other Liabilities on the Condensed Consolidated Balance Sheets.



In 1997 the Company had a restructuring program which included the
reorganization and closing of manufacturing locations within the U.S. The balance in the restructuring reserves, which represents the expected lease costs and other exit costs for the closed facilities associated with the 1997 restructuring
initiative, was $929 thousand and $1.1 million as of June 30, 2005 and December 31, 2004, respectively. The Company expects that all payments pertaining to this initiative will be paid out in 2005.



8. Stock-Based Compensation



The Company accounts for stock-based compensation using the intrinsic value
method prescribed in Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations. Accordingly, compensation cost for stock options is measured as the excess, if any,
of the quoted market price of the Companys stock at the date of the grant over the amount an employee must pay to acquire the stock.



11



---

##### Table of Contents

The Company did not record compensation expense related to its stock option plan for the period ending
June 30, 2005 because grants were at 100% of the fair market value on the grant date and no shares were issued during the period. If the fair value based method prescribed in SFAS No. 123 Accounting for Stock-Based Compensation, had been
applied to stock option grants at the grant date, the Companys net loss and basic and diluted net loss per share would have increased as summarized below:



|                                                                                                                                            |  |                    |        |   |                  |   |        |              |  |   |               |   |  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ------ | - | ---------------- | - | ------ | ------------ |  | - | ------------- | - |  | - | ------- | -
|                                                                                                                                            |  | Three Months Ended |        |   | Six Months Ended |  
|                                                                                                                                            |  | June 30, 2005      |        |   | June 30,2004     |   |        | June 30,2005 |  |   | June 30, 2004 |  
|Net loss                                                                                                                                    |  |                    |        |   |                  |   |        |              |  |   |               |   |  |   |         |  
|As reported                                                                                                                                 |  | $                  | (7,701 | ) |                  | $ | (3,886 | )            |  | $ | (27,749       | ) |  | $ | (12,798 | )
|Add: Stock-based employee compensation expense included in reported net loss, net of related tax effects                                    |  |                    | 116    |   |                  |   | 119    |              |  |   | 233           |   |  |   | 228     |  
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |                    | (144   | ) |                  |   | (163   | )            |  |   | (289          | ) |  |   | (317    | )
|                                                                                                                                            |  |                    |        |   |                  |   |        |              |  |   |               |   |  |   |         |  
|Pro forma                                                                                                                                   |  | $                  | (7,729 | ) |                  | $ | (3,930 | )            |  | $ | (27,805       | ) |  | $ | (12,887 | )
|                                                                                                                                            |  |                    |        |   |                  |   |        |              |  |   |               |   |  |   |         |  
|Basic and diluted loss per share                                                                                                            |  |                    |        |   |                  |   |        |              |  |   |               |   |  |   |         |  
|As reported                                                                                                                                 |  | $                  | (0.63  | ) |                  | $ | (0.32  | )            |  | $ | (2.29         | ) |  | $ | (1.07   | )
|Pro forma                                                                                                                                   |  | $                  | (0.64  | ) |                  | $ | (0.33  | )            |  | $ | (2.29         | ) |  | $ | (1.07   | )



On February 17, 2005,
the Company issued 55,205 restricted stock units to certain officers in connection with the Companys incentive compensation plan for fiscal 2004. When these units vest on February 17, 2008, they may be paid, at the discretion of the
Compensation Committee of the Companys Board of Directors, in cash or the Companys common stock. Any payments in stock would be made from shares of the Companys common stock authorized under the 2002 Stock Based Incentive
Compensation Plan.



For the periods ending June 30, 2005 and
2004, the Company recorded an expense of approximately $358 thousand and $351 thousand, respectively, related to the amortization of the deferred compensation over the vesting period of the grants made under the Companys compensation plan.



9. Earnings per Share



The following table summarizes the basic and diluted earnings per share (EPS)
computations for the periods ended June 30, 2005 and 2004:



|                                            |  |                    |        |   |                  |   |        |              |  |   |              |   |  |   |         |  
|------------------------------------------- |  | ------------------ | ------ | - | ---------------- | - | ------ | ------------ |  | - | ------------ | - |  | - | ------- | -
|                                            |  | Three Months Ended |        |   | Six Months Ended |  
|                                            |  | June 30, 2005      |        |   | June 30,2004     |   |        | June 30,2005 |  |   | June 30,2004 |  
|Net loss                                    |  | $                  | (7,701 | ) |                  | $ | (3,886 | )            |  | $ | (27,749      | ) |  | $ | (12,798 | )
|Weighted average common shares outstanding: |  |                    |        |   |                  |   |        |              |  |   |              |   |  |   |         |  
|Basic and diluted                           |  |                    | 12,129 |   |                  |   | 12,000 |              |  |   | 12,124       |   |  |   | 12,000  |  
|Basic and diluted loss per share:           |  |                    |        |   |                  |   |        |              |  |   |              |   |  |   |         |  
|Net loss                                    |  | $                  | (0.63  | ) |                  | $ | (0.32  | )            |  | $ | (2.29        | ) |  | $ | (1.07   | )



Basic EPS excludes all
potentially dilutive securities and is computed by dividing loss available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted EPS includes the assumed exercise and conversion of potentially
dilutive securities, including stock options in periods when they are not anti-dilutive; otherwise, it is the same as basic EPS.



Shares of the Companys common stock contingently issuable upon the exercise of outstanding stock options totaled 176,063 and restricted shares
outstanding totaled 424,151 for the six months ended June 30, 2005. Since the exercise prices of the then-outstanding options were above the average market price for the related period, these shares were excluded from the computation of earnings per
share because the impact of their inclusion would be anti-dilutive.



12



---

##### Table of Contents

10. Pension and Postretirement Benefits



The U.S. salaried and hourly personnel participate in a defined benefit
pension plan. The benefits under this plan for salaried employees are based primarily on years of service and remuneration near retirement. The benefits for hourly employees are based primarily on years of service and a fixed monthly multiplier.
Plan assets consist principally of common stocks and fixed income securities.



In the U.S., the Company sponsors unfunded plans to provide health care and life insurance benefits to pensioners and survivors. Generally, the medical plans pay a stated percentage of medical expenses reduced by
deductibles and other coverage. Life insurance benefits are generally provided by insurance contracts. The Company reserves the right, subject to existing agreements, to change, modify or discontinue the plans.



Employees of the U.K. operation may participate in a contributory pension
plan with a benefit based on years of service and final salary. Participants contribute 5% of their salary each year and the U.K. operation contributes the balance, which is currently approximately 8% of salary. The assets of the plan are held in a
trust and are primarily invested in equity securities.



Employees in the Netherlands operation are entitled to a retirement benefit based on years of service and final salary. The plan is financed via participating annuity contracts and the values of the participation rights approximate the
unfunded service obligation based on future compensation increases.



The components of the pension and postretirement benefit expense/(income) for the Companys plans were as follows:



|                                         |  |                                  |        |   |                                  |   |     |                                |  |   |                                |   |  |         |     |   |                  |   |        |         |  |   |                  |   |  |   |        |   |  |   |     |  
|---------------------------------------- |  | -------------------------------- | ------ | - | -------------------------------- | - | --- | ------------------------------ |  | - | ------------------------------ | - |  | ------- | --- | - | ---------------- | - | ------ | ------- |  | - | ---------------- | - |  | - | ------ | - |  | - | --- | -
|                                         |  | Three Months Ended June 30, 2005 |        |   | Three Months Ended June 30, 2004 |   |     | Six Months Ended June 30, 2005 |  |   | Six Months Ended June 30, 2004 |  
|                                         |  | Pension                          |        |   | Post- retirement                 |   |     | Pension                        |  |   | Post- retirement               |   |  | Pension |     |   | Post- retirement |   |        | Pension |  |   | Post- retirement |  
|Service cost                             |  | $                                | 801    |   |                                  | $ |    |                                |  | $ | 506                            |   |  | $       | 11  |   |                  | $ | 1,602  |         |  | $ |                 |   |  | $ | 1,012  |   |  | $ | 22  |  
|Interest cost                            |  |                                  | 1,219  |   |                                  |   | 102 |                                |  |   | 1,033                          |   |  |         | 113 |   |                  |   | 2,438  |         |  |   | 204              |   |  |   | 2,068  |   |  |   | 226 |  
|Expected return on plan assets           |  |                                  | (1,329 | ) |                                  |   |    |                                |  |   | (1,176                         | ) |  |         |     |   |                  |   | (2,659 | )       |  |   |                 |   |  |   | (2,352 | ) |  |   |     |  
|Amortization of net loss                 |  |                                  | 839    |   |                                  |   | 194 |                                |  |   | 626                            |   |  |         | 196 |   |                  |   | 1,678  |         |  |   | 388              |   |  |   | 1,252  |   |  |   | 392 |  
|Amortization of prior service cost       |  |                                  | 38     |   |                                  |   | (49 | )                              |  |   | 38                             |   |  |         | (48 | ) |                  |   | 76     |         |  |   | (98              | ) |  |   | 76     |   |  |   | (96 | )
|                                         |  |                                  |        |   |                                  |   |     |                                |  |   |                                |   |  |         |     |   |                  |   |        |         |  |   |                  |   |  |   |        |   |  |   |     |  
|Total pension and postretirement expense |  | $                                | 1,568  |   |                                  | $ | 247 |                                |  | $ | 1,027                          |   |  | $       | 272 |   |                  | $ | 3,135  |         |  | $ | 494              |   |  | $ | 2,056  |   |  | $ | 544 |  
|                                         |  |                                  |        |   |                                  |   |     |                                |  |   |                                |   |  |         |     |   |                  |   |        |         |  |   |                  |   |  |   |        |   |  |   |     |  



Constar estimates that
its expected contribution to its pension plans for the 2005 fiscal year is $8.5 million of which $1.4 million was paid during the six months ended June 30, 2005.



11. Segment Information



Constar has only one reportable segment. The operations within Europe and the U.S. are similar in the nature of their products, production processes, the
types or classes of customers for products and the methods used to distribute products.



13



---

##### Table of Contents

Net customer sales for the countries in which Constar operated were:



|               |  |                            |         |                          |   |         |  |      |         |  |   |        
|-------------- |  | -------------------------- | ------- | ------------------------ | - | ------- |  | ---- | ------- |  | - | -------
|               |  | Three Months Ended June 30 |         | Six Months Ended June 30
|               |  | 2005                       |         | 2004                     |   | 2005    |  | 2004
|United States  |  | $                          | 199,399 |                          | $ | 162,221 |  | $    | 368,846 |  | $ | 302,992
|United Kingdom |  |                            | 34,538  |                          |   | 34,677  |  |      | 62,434  |  |   | 60,445 
|Other          |  |                            | 30,242  |                          |   | 27,876  |  |      | 53,144  |  |   | 52,082 
|               |  |                            |         |                          |   |         |  |      |         |  |   |        
|               |  | $                          | 264,179 |                          | $ | 224,774 |  | $    | 484,424 |  | $ | 415,519
|               |  |                            |         |                          |   |         |  |      |         |  |   |        



12. Commitments and
Contingencies



Constar was one of 42 defendants in a
patent infringement action seeking unspecified monetary damages brought on August 3, 1999 by North American Container, Inc. in the U.S. District Court for the Northern District of Texas based on its patent for a certain plastic container base
design. The other defendants included many of the principal plastic container manufacturers, various food and beverage companies, and three grocery store chains. On November 28, 2003, the Court granted summary judgment in favor of the defendants.
The parties dismissed without prejudice certain remaining unadjudicated claims in order to position the case for appeal to the Federal Circuit Court of Appeals by the plaintiff. On February 24, 2004, judgment was entered in accordance with the
November 28, 2003 ruling and an appeal was filed. On July 14, 2005, the Federal Circuit Court of Appeals affirmed the summary judgment as to most of the accused containers, including all of Constars containers.



The Company and certain of its present and former directors, along with Crown
Holdings, Inc., as well as various underwriters, have been named as defendants in a consolidated putative securities class action lawsuit filed in the United Sates District Court for the Eastern District of Pennsylvania, In re Constar International,
Inc. Securities Litigation (Master File No. 03-CV-05020). This action consolidates previous lawsuits, namely Parkside Capital LLC v. Constar International Inc. et al. (Civil Action No. 03-5020), filed on September 5, 2003 and Walter Frejek v.
Constar International Inc. et al. (Civil Action No. 03-5166), filed on September 15, 2003. The consolidated and amended complaint, filed June 17, 2004, generally alleges that the registration statement and prospectus for the Companys initial
public offering of its common stock on November 14, 2002 contained material misrepresentations and/or omissions. Plaintiffs claim that defendants in these lawsuits violated Sections 11 and 15 of the Securities Act of 1933. Plaintiffs seek class
action certification and an award of damages and litigation costs and expenses. Under the Companys charter documents, an agreement with Crown and an underwriting agreement with Crown and the underwriters, Constar has incurred certain
indemnification and contribution obligations to the other defendants with respect to this lawsuit. The court denied the Companys motion to dismiss for failure to state a claim upon which relief may be granted on June 7, 2005 and the
Companys answer was filed on August 8, 2005. The Company believes the claims in the action are without merit and intends to defend against them vigorously.



The Company is a defendant in a lawsuit that was filed in the Ninth Judicial Circuit of Florida on January 9, 2001 by former
and current employees of its Orlando, Florida facility seeking unspecified monetary damages. The lawsuit alleges bodily injury as a result of exposure to off-gasses from polyvinyl chloride (PVC) during the manufacture of plastic bottles
from 1980 to 1987. PVC suppliers and a manufacturer of the manufacturing equipment used to process the PVC are also defendants. The litigation is currently in the discovery stage. On May 5, 2005, the court denied Constars motion for summary
judgment which had been brought as to one of the plaintiffs. The Company believes the claims are without merit and is aggressively defending against the claims.



On May 23, 2005, the Company instituted arbitration proceedings against Motts Inc. and Motts LLP before the American Arbitration
Association. The Company asserts that Motts has breached the terms of a supply agreement by underpaying Constar for PET preform products manufactured and sold to Motts pursuant to the supply agreement. In the Companys Statement of
Claim, the Company seeks damages of approximately $1.0 million, plus interest. Motts has stated that it intends to continue to pay a reduced amount for PET preform products supplied by the Company, and accordingly, the amount the Company seeks
as damages will increase over time. Motts has filed a counterclaim asserting that it has overpaid for PET preforms in the past, but has not specified the amount of any such alleged overpayments.



The Company cannot reasonably estimate the amount of any loss that may result
from the above matters.



14



---

##### Table of Contents

The Company is subject to other lawsuits and claims in the normal course of business and related to
businesses operated by predecessor corporations. Management believes that the ultimate liabilities resulting from these lawsuits and claims will not materially impact its financial position, cash flows or results of operations.



Constar has received requests for information or notifications of potential
responsibility from the Environmental Protection Agency (EPA), and certain state environmental agencies for certain off-site locations. Constar has not incurred any significant costs relating to these matters. Constar has been identified
by the Wisconsin Department of Natural Resources as a potentially responsible party at three related sites in Wisconsin and agreed to share in the remediation costs with one other party. Remediation is ongoing at two of these sites and remediation
has been completed at the third site. Constar has also been identified as a potentially responsible party at the Bush Valley Landfill site in Abingdon, Maryland and entered into a settlement agreement with the EPA in July 1997. The activities
required under that agreement are ongoing. Constars share of the remediation costs has been minimal thus far and no accrual has been recorded for future remediation at these sites.



The Companys Didam, Netherlands facility has been identified as having impacts to soil and groundwater from volatile
organic compounds at concentrations that exceed those permissible under Dutch law. The main body of the groundwater plume is beneath the Didam facility but it also appears to extend from an upgradient neighboring property. Following the results of
recent testing, remediation is not required to begin until 2007. The Company records an environmental liability on a undiscounted basis when it is probable that a liability has been incurred and the amount of the liability is reasonably estimable.
Constar has recorded an accrual of $161 thousand for costs associated with completing the required investigations and certain other activities that may be required at the Didam facility. As more information becomes available relating to what
additional actions may be required at the site, including potential remediation activities, this accrual may be adjusted, as necessary, to reflect the new information. There are no other accruals for environmental matters.



Environmental exposures are difficult to assess for numerous reasons,
including the identification of new sites, advances in technology, changes in environmental laws and regulations and their application, the scarcity of reliable data pertaining to identified sites, the difficulty in assessing the involvement and
financial capability of other potentially responsible parties and the time periods over which site remediation occurs. It is possible that some of these matters, the outcomes of which are subject to various uncertainties, may be decided in a manner
unfavorable to Constar. However, management does not believe that any unfavorable decision will have a material adverse effect on our financial position, cash flows or results of operations.



As of June 30, 2005 there were seven letters of credit outstanding under the
New Revolver Loan with a total outstanding balance of approximately $4.6 million. These letters of credit are being used as guarantees of insurance obligations, lease security guarantees, a payment guarantee to a vendor and loan obligations of a
foreign affiliate.



13. Income Taxes



During the first six months of 2005, the Company recorded a valuation
allowance of $9.3 million to cover the net operating losses being generated in the U.S. during fiscal 2005. The Company does not currently anticipate realizing deferred tax assets to the extent the assets exceed deferred tax liabilities.



14. Derivative Financial Instruments (Cash Flow Hedge)



During May 2005, the Company entered into an interest rate swap for a
notional amount of $100.0 million relating to its Senior Notes. The Company effectively exchanged its floating interest rate of LIBOR plus 3.375% for a fixed rate of 7.9% over the remaining term of the underlying notes. The objective and strategy
for undertaking this Interest Rate Swap was to hedge the exposure to variability in expected future cash flows as a result of the floating interest rate associated with the Companys debt due in 2012.



The Companys risk management reviews opportunities and options to
reduce the Companys financial risks and exposure. The Company may enter into a derivative instrument by approval of the Companys executive management based on guidelines established by the Companys Board of Directors. Market and
credit risks associated with this instrument are regularly reported to management.



The Company accounted for this interest rate swap as a cash flow hedge and assumes that there is no ineffectiveness in the hedging relationship and recognizes in other comprehensive income the entire change in the
fair value of the swap. At June 30, 2005, the Company reported a loss in other comprehensive income of $1.5 million, net of tax of $0.8 million.



15



---

##### Table of Contents

15. Condensed Consolidating Financial Information



As discussed in Note 5, on February 11, 2005, the Company completed a
refinancing which consisted of the sale of the Senior Notes and entered into the New Revolver Loan. The Senior Notes are guaranteed on a senior basis by each of the Companys domestic and United Kingdom restricted subsidiaries. The guarantor
subsidiaries are 100% owned and the guarantees are made on a joint and several basis and are full and unconditional. The following guarantor and non-guarantor condensed financial information gives effect to the guarantee of the Senior Notes by each
of our domestic and United Kingdom restricted subsidiaries. These statements differ from our historical audited and unaudited interim financial statements because they reflect the guarantee by the Companys United Kingdom subsidiary of the
Senior Notes, which was not previously provided to the existing Subordinated Notes. As a result of the refinancing, the Companys United Kingdom subsidiary now guarantees the existing Subordinated Notes on a senior subordinated basis. The
following condensed consolidating financial statements are required in accordance with Regulation S-X Rule 3-10:



| |  |  | Balance sheets as of June 30, 2005 and December 31, 2004;
| | - |  | ---------------------------------------------------------



| |  |  | Statements of operations for the three months and six months ended June 30, 2005 and June 30, 2004; and
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | Statements of cash flows for the six months ended June 30, 2005 and June 30, 2004.
| | - |  | ----------------------------------------------------------------------------------



16



---

##### Table of Contents

CONSTAR INTERNATIONAL INC.

CONDENSED CONSOLIDATING BALANCE SHEET

AS OF JUNE 30, 2005

(in thousands)

(unaudited)



|                                                                        |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|----------------------------------------------------------------------- |  | ------ | ------- | - | --------- | - | -------------- |  | - | ------------ | - |  | ------------- | -------- | - |  | - | ------- | -
|                                                                        |  | Parent |         |   | Guarantor |   | Non- Guarantor |  |   | Eliminations |   |  | Total Company |         
|Assets                                                                  |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|Current assets                                                          |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|Cash and cash equivalents                                               |  | $      |         |   |           | $ | 5,275          |  | $ | 3,077        |   |  | $             |          |   |  | $ | 8,352   |  
|Inter-company receivable                                                |  |        |         |   |           |   | 47,184         |  |   | 2,005        |   |  |               | (49,189  | ) |  |   |        |  
|Accounts receivable, net                                                |  |        |         |   |           |   | 86,764         |  |   | 22,540       |   |  |               |          |   |  |   | 109,304 |  
|Inventories, net                                                        |  |        |         |   |           |   | 92,223         |  |   | 10,345       |   |  |               |          |   |  |   | 102,568 |  
|Prepaid expenses and other current assets                               |  |        |         |   |           |   | 14,601         |  |   | 702          |   |  |               |          |   |  |   | 15,303  |  
|                                                                        |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|Total current assets                                                    |  |        |         |   |           |   | 246,047        |  |   | 38,669       |   |  |               | (49,189  | ) |  |   | 235,527 |  
|                                                                        |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|Property plant and equipment, net                                       |  |        |         |   |           |   | 173,376        |  |   | 14,336       |   |  |               |          |   |  |   | 187,712 |  
|Goodwill                                                                |  |        |         |   |           |   | 148,813        |  |   |              |   |  |               |          |   |  |   | 148,813 |  
|Investments                                                             |  |        | 441,931 |   |           |   | 21,015         |  |   |              |   |  |               | (462,946 | ) |  |   |        |  
|Other assets                                                            |  |        | 11,384  |   |           |   | 9,423          |  |   | (5           | ) |  |               |          |   |  |   | 20,802  |  
|                                                                        |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|Total assets                                                            |  | $      | 453,315 |   |           | $ | 598,674        |  | $ | 53,000       |   |  | $             | (512,135 | ) |  | $ | 592,854 |  
|                                                                        |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|Liabilities, Minority Interests and Stockholders Equity (Deficit)      |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|Current Liabilities                                                     |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|Short-term debt                                                         |  | $      | 20,000  |   |           | $ |                |  | $ | 1,510        |   |  | $             |          |   |  | $ | 21,510  |  
|Inter-company payable                                                   |  |        | 43,398  |   |           |   | 2,005          |  |   | 3,786        |   |  |               | (49,189  | ) |  |   |        |  
|Accounts payable and accrued liabilities                                |  |        | 6,032   |   |           |   | 120,223        |  |   | 22,002       |   |  |               |          |   |  |   | 148,257 |  
|Income taxes payable                                                    |  |        |         |   |           |   | 834            |  |   |              |   |  |               |          |   |  |   | 834     |  
|                                                                        |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|Total current liabilities                                               |  |        | 69,430  |   |           |   | 123,062        |  |   | 27,298       |   |  |               | (49,189  | ) |  |   | 170,601 |  
|                                                                        |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|Long-term debt, net of current portion                                  |  |        | 393,073 |   |           |   |                |  |   |              |   |  |               |          |   |  |   | 393,073 |  
|Pension and post-retirement liabilities                                 |  |        |         |   |           |   | 18,933         |  |   | 15           |   |  |               |          |   |  |   | 18,948  |  
|Deferred income taxes                                                   |  |        |         |   |           |   | 8,476          |  |   | 1,926        |   |  |               |          |   |  |   | 10,402  |  
|Other liabilities                                                       |  |        |         |   |           |   | 6,272          |  |   | 440          |   |  |               |          |   |  |   | 6,712   |  
|                                                                        |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|Total liabilities                                                       |  |        | 462,503 |   |           |   | 156,743        |  |   | 29,679       |   |  |               | (49,189  | ) |  |   | 599,736 |  
|                                                                        |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|Minority interests                                                      |  |        |         |   |           |   |                |  |   | 2,306        |   |  |               |          |   |  |   | 2,306   |  
|Stockholders equity (deficit)                                          |  |        | (9,188  | ) |           |   | 441,931        |  |   | 21,015       |   |  |               | (462,946 | ) |  |   | (9,188  | )
|                                                                        |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  
|Total liabilities, minority interests and stockholders equity(deficit) |  | $      | 453,315 |   |           | $ | 598,674        |  | $ | 53,000       |   |  | $             | (512,135 | ) |  | $ | 592,854 |  
|                                                                        |  |        |         |   |           |   |                |  |   |              |   |  |               |          |   |  |   |         |  



17



---

##### Table of Contents

CONSTAR INTERNATIONAL INC.

CONDENSED CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2004

(in thousands)

(unaudited)



|                                                               |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|-------------------------------------------------------------- |  | ------ | ------- | --------- | - | -------------- |  | ------------ | ------ |  | ------------- | -------- | - |  | - | -------
|                                                               |  | Parent |         | Guarantor |   | Non- Guarantor |  | Eliminations |        |  | Total Company
|Assets                                                         |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|Current assets                                                 |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|Cash and cash equivalents                                      |  | $      |         |           | $ | 6,791          |  | $            | 2,525  |  | $             |          |   |  | $ | 9,316  
|Inter-company receivable                                       |  |        |         |           |   | 38,173         |  |              | 1,263  |  |               | (39,436  | ) |  |   |        
|accounts receivable, net                                       |  |        |         |           |   | 67,252         |  |              | 17,064 |  |               |          |   |  |   | 84,316 
|Inventories, net                                               |  |        |         |           |   | 92,354         |  |              | 11,595 |  |               |          |   |  |   | 103,949
|Prepaid expenses and other current assets                      |  |        |         |           |   | 16,322         |  |              | 632    |  |               |          |   |  |   | 16,954 
|                                                               |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|Total current assets                                           |  |        |         |           |   | 220,892        |  |              | 33,079 |  |               | (39,436  | ) |  |   | 214,535
|                                                               |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|Property plant and equipment, net                              |  |        |         |           |   | 177,796        |  |              | 16,716 |  |               |          |   |  |   | 194,512
|Goodwill                                                       |  |        |         |           |   | 148,813        |  |              |        |  |               |          |   |  |   | 148,813
|Investments                                                    |  |        | 436,756 |           |   | 23,694         |  |              |        |  |               | (460,450 | ) |  |   |        
|Other assets                                                   |  |        | 11,323  |           |   | 11,093         |  |              | 1      |  |               |          |   |  |   | 22,417 
|                                                               |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|Total assets                                                   |  | $      | 448,079 |           | $ | 582,288        |  | $            | 49,796 |  | $             | (499,886 | ) |  | $ | 580,277
|                                                               |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|Liabilities, Minority Interests and Stockholders Equity       |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|Current Liabilities                                            |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|Short-term debt                                                |  | $      | 18,248  |           | $ |                |  | $            | 1,540  |  | $             |          |   |  | $ | 19,788 
|Inter-company payable                                          |  |        | 35,488  |           |   | 439            |  |              | 3,509  |  |               | (39,436  | ) |  |   |        
|Accounts payable and accrued liabilities                       |  |        | 1,709   |           |   | 110,476        |  |              | 16,220 |  |               |          |   |  |   | 128,405
|Income taxes payable                                           |  |        |         |           |   | 1,141          |  |              | 131    |  |               |          |   |  |   | 1,272  
|                                                               |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|Total current liabilities                                      |  |        | 55,445  |           |   | 112,056        |  |              | 21,400 |  |               | (39,436  | ) |  |   | 149,465
|                                                               |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|Long-term debt, net of current portion                         |  |        | 368,637 |           |   |                |  |              |        |  |               |          |   |  |   | 368,637
|Pension and post-retirement liabilities                        |  |        |         |           |   | 17,460         |  |              | 15     |  |               |          |   |  |   | 17,475 
|Deferred income taxes                                          |  |        |         |           |   | 9,826          |  |              | 2,003  |  |               |          |   |  |   | 11,829 
|Other liabilities                                              |  |        |         |           |   | 6,190          |  |              | 397    |  |               |          |   |  |   | 6,587  
|                                                               |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|Total liabilities                                              |  |        | 424,082 |           |   | 145,532        |  |              | 23,815 |  |               | (39,436  | ) |  |   | 553,993
|                                                               |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|Minority interests                                             |  |        |         |           |   |                |  |              | 2,287  |  |               |          |   |  |   | 2,287  
|Stockholders equity                                           |  |        | 23,997  |           |   | 436,756        |  |              | 23,694 |  |               | (460,450 | ) |  |   | 23,997 
|                                                               |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        
|Total liabilities, minority interests and stockholders equity |  | $      | 448,079 |           | $ | 582,288        |  | $            | 49,796 |  | $             | (499,886 | ) |  | $ | 580,277
|                                                               |  |        |         |           |   |                |  |              |        |  |               |          |   |  |   |        



18



---

##### Table of Contents

CONSTAR INTERNATIONAL INC.

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED
JUNE 30, 2005

(in thousands)

(unaudited)



|                                              |  |        |        |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|--------------------------------------------- |  | ------ | ------ | - | --------- | - | ------- | -------------- |  | - | ------------ | - |  | ------------- | ------ | - |  | - | ------- | -
|                                              |  | Parent |        |   | Guarantor |   |         | Non- Guarantor |  |   | Eliminations |   |  | Total Company |       
|Net sales                                     |  | $      |        |   |           | $ | 235,115 |                |  | $ | 30,243       |   |  | $             |        |   |  | $ | 265,358 |  
|Cost of products sold, excluding depreciation |  |        |        |   |           |   | 214,953 |                |  |   | 28,525       |   |  |               |        |   |  |   | 243,478 |  
|Depreciation                                  |  |        |        |   |           |   | 10,576  |                |  |   | 855          |   |  |               |        |   |  |   | 11,431  |  
|                                              |  |        |        |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Gross profit                                  |  |        |        |   |           |   | 9,586   |                |  |   | 863          |   |  |               |        |   |  |   | 10,449  |  
|Selling and administrative expenses           |  |        |        |   |           |   | 5,003   |                |  |   | 449          |   |  |               |        |   |  |   | 5,452   |  
|Research and technology expenses              |  |        |        |   |           |   | 1,572   |                |  |   |              |   |  |               |        |   |  |   | 1,572   |  
|Interest expense                              |  |        | 9,089  |   |           |   | 206     |                |  |   | 97           |   |  |               |        |   |  |   | 9,392   |  
|Foreign exchange adjustments                  |  |        |        |   |           |   | 817     |                |  |   | 48           |   |  |               |        |   |  |   | 865     |  
|Other expenses, net                           |  |        | 688    |   |           |   | (147    | )              |  |   | (79          | ) |  |               |        |   |  |   | 462     |  
|                                              |  |        |        |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Income (loss) before taxes                    |  |        | (9,777 | ) |           |   | 2,135   |                |  |   | 348          |   |  |               |        |   |  |   | (7,294  | )
|Benefit (provision) for income taxes          |  |        |        |   |           |   | (156    | )              |  |   | (241         | ) |  |               |        |   |  |   | (397    | )
|Equity earnings                               |  |        | 2,076  |   |           |   | 97      |                |  |   |              |   |  |               | (2,173 | ) |  |   |        |  
|Minority interest                             |  |        |        |   |           |   |         |                |  |   | (10          | ) |  |               |        |   |  |   | (10     | )
|                                              |  |        |        |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Net income (loss)                             |  | $      | (7,701 | ) |           | $ | 2,076   |                |  | $ | 97           |   |  | $             | (2,173 | ) |  | $ | (7,701  | )
|                                              |  |        |        |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  



19



---

##### Table of Contents

CONSTAR INTERNATIONAL INC.

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED
JUNE 30, 2004

(in thousands)

(unaudited)



|                                              |  |        |        |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|--------------------------------------------- |  | ------ | ------ | - | --------- | - | ------- | -------------- |  | - | ------------ | - |  | ------------- | ------ | - |  | - | ------- | -
|                                              |  | Parent |        |   | Guarantor |   |         | Non- Guarantor |  |   | Eliminations |   |  | Total Company |       
|Net sales                                     |  | $      |        |   |           | $ | 198,209 |                |  | $ | 27,875       |   |  | $             |        |   |  | $ | 226,084 |  
|Cost of products sold, excluding depreciation |  |        |        |   |           |   | 173,671 |                |  |   | 25,339       |   |  |               |        |   |  |   | 199,010 |  
|Depreciation                                  |  |        |        |   |           |   | 12,085  |                |  |   | 1,094        |   |  |               |        |   |  |   | 13,179  |  
|                                              |  |        |        |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Gross profit                                  |  |        |        |   |           |   | 12,453  |                |  |   | 1,442        |   |  |               |        |   |  |   | 13,895  |  
|Selling and administrative expenses           |  |        |        |   |           |   | 5,515   |                |  |   | 465          |   |  |               |        |   |  |   | 5,980   |  
|Research and technology expenses              |  |        |        |   |           |   | 1,143   |                |  |   |              |   |  |               |        |   |  |   | 1,143   |  
|Interest expense                              |  |        | 9,782  |   |           |   | 162     |                |  |   | 44           |   |  |               |        |   |  |   | 9,988   |  
|Foreign exchange adjustments                  |  |        |        |   |           |   | 16      |                |  |   | 345          |   |  |               |        |   |  |   | 361     |  
|Other expenses, net                           |  |        |        |   |           |   | (181    | )              |  |   | (60          | ) |  |               |        |   |  |   | (241    | )
|                                              |  |        |        |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Income (loss) before taxes                    |  |        | (9,782 | ) |           |   | 5,798   |                |  |   | 648          |   |  |               |        |   |  |   | (3,336  | )
|Provision for income taxes                    |  |        |        |   |           |   | (221    | )              |  |   | (343         | ) |  |               |        |   |  |   | (564    | )
|Equity earnings                               |  |        | 5,896  |   |           |   | 319     |                |  |   |              |   |  |               | (6,215 | ) |  |   |        |  
|Minority interest                             |  |        |        |   |           |   |         |                |  |   | 14           |   |  |               |        |   |  |   | 14      |  
|                                              |  |        |        |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Net income (loss)                             |  | $      | (3,886 | ) |           | $ | 5,896   |                |  | $ | 319          |   |  | $             | (6,215 | ) |  | $ | (3,886  | )
|                                              |  |        |        |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  



20



---

##### Table of Contents

CONSTAR INTERNATIONAL INC.

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

FOR THE SIX MONTHS ENDED JUNE
30, 2005

(in thousands)

(unaudited)



|                                              |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|--------------------------------------------- |  | ------ | ------- | - | --------- | - | ------- | -------------- |  | - | ------------ | - |  | ------------- | ------ | - |  | - | ------- | -
|                                              |  | Parent |         |   | Guarantor |   |         | Non- Guarantor |  |   | Eliminations |   |  | Total Company |       
|Net sales                                     |  | $      |         |   |           | $ | 433,493 |                |  | $ | 53,144       |   |  | $             |        |   |  | $ | 486,637 |  
|Cost of products sold, excluding depreciation |  |        |         |   |           |   | 396,574 |                |  |   | 50,511       |   |  |               |        |   |  |   | 447,085 |  
|Depreciation                                  |  |        |         |   |           |   | 21,077  |                |  |   | 1,655        |   |  |               |        |   |  |   | 22,732  |  
|                                              |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Gross profit                                  |  |        |         |   |           |   | 15,842  |                |  |   | 978          |   |  |               |        |   |  |   | 16,820  |  
|Selling and administrative expenses           |  |        |         |   |           |   | 10,218  |                |  |   | 921          |   |  |               |        |   |  |   | 11,139  |  
|Research and technology expenses              |  |        |         |   |           |   | 3,046   |                |  |   |              |   |  |               |        |   |  |   | 3,046   |  
|Write off of deferred financing costs         |  |        | 10,025  |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   | 10,025  |  
|Interest expense                              |  |        | 18,563  |   |           |   | 352     |                |  |   | 122          |   |  |               |        |   |  |   | 19,037  |  
|Foreign exchange adjustments                  |  |        |         |   |           |   | 892     |                |  |   | 184          |   |  |               |        |   |  |   | 1,076   |  
|Other expenses, net                           |  |        | 688     |   |           |   | (260    | )              |  |   | (76          | ) |  |               |        |   |  |   | 352     |  
|                                              |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Income (loss) before taxes                    |  |        | (29,276 | ) |           |   | 1,594   |                |  |   | (173         | ) |  |               |        |   |  |   | (27,855 | )
|Benefit (provision) for income taxes          |  |        |         |   |           |   | 202     |                |  |   | (77          | ) |  |               |        |   |  |   | 125     |  
|Equity earnings                               |  |        | 1,527   |   |           |   | (269    | )              |  |   |              |   |  |               | (1,258 | ) |  |   |        |  
|Minority interest                             |  |        |         |   |           |   |         |                |  |   | (19          | ) |  |               |        |   |  |   | (19     | )
|                                              |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Net income (loss)                             |  | $      | (27,749 | ) |           | $ | 1,527   |                |  | $ | (269         | ) |  | $             | (1,258 | ) |  | $ | (27,749 | )
|                                              |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  



21



---

##### Table of Contents

CONSTAR INTERNATIONAL INC.

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

FOR THE SIX MONTHS ENDED JUNE
30, 2004

(in thousands)

(unaudited)



|                                              |  |        |         |   |           |   |                |  |   |              |   |  |               |        |   |  |   |         |  
|--------------------------------------------- |  | ------ | ------- | - | --------- | - | -------------- |  | - | ------------ | - |  | ------------- | ------ | - |  | - | ------- | -
|                                              |  | Parent |         |   | Guarantor |   | Non- Guarantor |  |   | Eliminations |   |  | Total Company |       
|Net sales                                     |  | $      |         |   |           | $ | 365,740        |  | $ | 52,082       |   |  | $             |        |   |  | $ | 417,822 |  
|Cost of products sold, excluding depreciation |  |        |         |   |           |   | 321,181        |  |   | 47,269       |   |  |               |        |   |  |   | 368,450 |  
|Depreciation                                  |  |        |         |   |           |   | 24,105         |  |   | 1,972        |   |  |               |        |   |  |   | 26,077  |  
|                                              |  |        |         |   |           |   |                |  |   |              |   |  |               |        |   |  |   |         |  
|Gross profit                                  |  |        |         |   |           |   | 20,454         |  |   | 2,841        |   |  |               |        |   |  |   | 23,295  |  
|Selling and administrative expenses           |  |        |         |   |           |   | 11,339         |  |   | 918          |   |  |               |        |   |  |   | 12,257  |  
|Research and technology expenses              |  |        |         |   |           |   | 2,517          |  |   |              |   |  |               |        |   |  |   | 2,517   |  
|Interest expense                              |  |        | 19,586  |   |           |   | 294            |  |   | 90           |   |  |               |        |   |  |   | 19,970  |  
|Foreign exchange adjustments                  |  |        |         |   |           |   | 16             |  |   | 391          |   |  |               |        |   |  |   | 407     |  
|Other expenses, net                           |  |        |         |   |           |   | 100            |  |   | 413          |   |  |               |        |   |  |   | 513     |  
|                                              |  |        |         |   |           |   |                |  |   |              |   |  |               |        |   |  |   |         |  
|Income (loss) before taxes                    |  |        | (19,586 | ) |           |   | 6,188          |  |   | 1,029        |   |  |               |        |   |  |   | (12,369 | )
|Benefit (provision) for income taxes          |  |        |         |   |           |   | 42             |  |   | (490         | ) |  |               |        |   |  |   | (448    | )
|Equity earnings                               |  |        | 6,788   |   |           |   | 558            |  |   |              |   |  |               | (7,346 | ) |  |   |         |  
|Minority interest                             |  |        |         |   |           |   |                |  |   | 19           |   |  |               |        |   |  |   | 19      |  
|                                              |  |        |         |   |           |   |                |  |   |              |   |  |               |        |   |  |   |         |  
|Net income (loss)                             |  | $      | (12,798 | ) |           | $ | 6,788          |  | $ | 558          |   |  | $             | (7,346 | ) |  | $ | (12,798 | )
|                                              |  |        |         |   |           |   |                |  |   |              |   |  |               |        |   |  |   |         |  



22



---

##### Table of Contents

CONSTAR INTERNATIONAL INC.

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE
30, 2005

(in thousands)

(unaudited)



|                                                                                                   |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  
|-------------------------------------------------------------------------------------------------- |  | ------ | -------- | - | --------- | - | ------- | -------------- |  | - | ------------ | - |  | ------------- | ------ | - |  | - | -------- | -
|                                                                                                   |  | Parent |          |   | Guarantor |   |         | Non- Guarantor |  |   | Eliminations |   |  | Total Company |       
|Cash flows from operating activities                                                               |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  
|Net income (loss)                                                                                  |  | $      | (27,749  | ) |           | $ | 1,527   |                |  | $ | (269         | ) |  | $             | (1,258 | ) |  | $ | (27,749  | )
|Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  
|Depreciation and amortization                                                                      |  |        | 688      |   |           |   | 21,077  |                |  |   | 1,655        |   |  |               |        |   |  |   | 23,420   |  
|Earned compensation on restricted stock                                                            |  |        |          |   |           |   | 358     |                |  |   |              |   |  |               |        |   |  |   | 358      |  
|Write off of deferred financing costs                                                              |  |        | 6,556    |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   | 6,556    |  
|Equity earnings                                                                                    |  |        | (1,527   | ) |           |   | 269     |                |  |   |              |   |  |               | 1,258  |   |  |   |         |  
|Change in assets and liabilities, net                                                              |  |        | 1,989    |   |           |   | (2,976  | )              |  |   | (289         | ) |  |               |        |   |  |   | (1,276   | )
|                                                                                                   |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  
|Net cash provided by operating activities                                                          |  |        | (20,043  | ) |           |   | 20,255  |                |  |   | 1,097        |   |  |               |        |   |  |   | 1,309    |  
|                                                                                                   |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  
|Cash flows from investing activities                                                               |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  
|Purchases of property, plant and equipment, net                                                    |  |        |          |   |           |   | (18,922 | )              |  |   | (706         | ) |  |               |        |   |  |   | (19,628  | )
|Proceeds from sale of property, plant and equipment                                                |  |        |          |   |           |   | 570     |                |  |   |              |   |  |               |        |   |  |   | 570      |  
|                                                                                                   |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  
|Net cash used in investing activities                                                              |  |        |          |   |           |   | (18,352 | )              |  |   | (706         | ) |  |               |        |   |  |   | (19,058  | )
|                                                                                                   |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  
|Cash flows from financing activities                                                               |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  
|Proceeds from sale of Senior Notes                                                                 |  |        | 220,000  |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   | 220,000  |  
|Repayment of term loan                                                                             |  |        | (121,941 | ) |           |   |         |                |  |   |              |   |  |               |        |   |  |   | (121,941 | )
|Proceeds from Revolver Loan                                                                        |  |        | 362,000  |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   | 362,000  |  
|Repayment of Revolver Loan                                                                         |  |        | (359,000 | ) |           |   |         |                |  |   |              |   |  |               |        |   |  |   | (359,000 | )
|Repayment of second lien loan                                                                      |  |        | (75,000  | ) |           |   |         |                |  |   |              |   |  |               |        |   |  |   | (75,000  | )
|Costs associated with debt refinancing                                                             |  |        | (10,774  | ) |           |   |         |                |  |   |              |   |  |               |        |   |  |   | (10,774  | )
|Change in outstanding cash overdrafts                                                              |  |        |          |   |           |   | 1,996   |                |  |   |              |   |  |               |        |   |  |   | 1,996    |  
|Net change in Constar inter-company loans                                                          |  |        | 4,758    |   |           |   | (5,192  | )              |  |   | 434          |   |  |               |        |   |  |   |         |  
|Other financing activities, net                                                                    |  |        |          |   |           |   | (85     | )              |  |   |              |   |  |               |        |   |  |   | (85      | )
|                                                                                                   |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  
|Net cash provided by financing activities                                                          |  |        | 20,043   |   |           |   | (3,281  | )              |  |   | 434          |   |  |               |        |   |  |   | 17,196   |  
|                                                                                                   |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  
|Effect of exchange rate changes on cash and cash equivalents                                       |  |        |          |   |           |   | (138    | )              |  |   | (273         | ) |  |               |        |   |  |   | (411     | )
|                                                                                                   |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  
|Net change in cash and cash equivalents                                                            |  |        |          |   |           |   | (1,516  | )              |  |   | 552          |   |  |               |        |   |  |   | (964     | )
|Cash and cash equivalents at beginning of period                                                   |  |        |          |   |           |   | 6,791   |                |  |   | 2,525        |   |  |               |        |   |  |   | 9,316    |  
|                                                                                                   |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  
|Cash and cash equivalents at end of period                                                         |  | $      |         |   |           | $ | 5,275   |                |  | $ | 3,077        |   |  | $             |       |   |  | $ | 8,352    |  
|                                                                                                   |  |        |          |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |          |  



23



---

##### Table of Contents

CONSTAR INTERNATIONAL INC.

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE
30, 2004

(in thousands)

(unaudited)



|                                                                                                   |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|-------------------------------------------------------------------------------------------------- |  | ------ | ------- | - | --------- | - | ------- | -------------- |  | - | ------------ | - |  | ------------- | ------ | - |  | - | ------- | -
|                                                                                                   |  | Parent |         |   | Guarantor |   |         | Non- Guarantor |  |   | Eliminations |   |  | Total Company |       
|Cash flows from operating activities                                                               |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Net income (loss)                                                                                  |  | $      | (12,798 | ) |           | $ | 6,788   |                |  | $ | 558          |   |  | $             | (7,346 | ) |  | $ | (12,798 | )
|Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Depreciation and amortization                                                                      |  |        | 1,361   |   |           |   | 24,103  |                |  |   | 1,973        |   |  |               |        |   |  |   | 27,437  |  
|Write off of fixed assets                                                                          |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Deferred income taxes                                                                              |  |        |         |   |           |   | (121    | )              |  |   | 31           |   |  |               |        |   |  |   | (90     | )
|Equity earnings                                                                                    |  |        | (6,788  | ) |           |   | (558    | )              |  |   |              |   |  |               | 7,346  |   |  |   |        |  
|Change in assets and liabilities, net                                                              |  |        | (131    | ) |           |   | (8,717  | )              |  |   | (498         | ) |  |               |        |   |  |   | (9,346  | )
|                                                                                                   |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Net cash (used in) provided by operating activities                                                |  |        | (18,356 | ) |           |   | 21,495  |                |  |   | 2,064        |   |  |               |        |   |  |   | 5,203   |  
|                                                                                                   |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Cash flows from investing activities                                                               |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Purchases of property, plant and equipment, net                                                    |  |        |         |   |           |   | (13,383 | )              |  |   | (2,651       | ) |  |               |        |   |  |   | (16,034 | )
|Proceeds from sale of property, plant and equipment                                                |  |        |         |   |           |   | 71      |                |  |   |              |   |  |               |        |   |  |   | 71      |  
|                                                                                                   |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Net cash used in investing activities                                                              |  |        |         |   |           |   | (13,312 | )              |  |   | (2,651       | ) |  |               |        |   |  |   | (15,963 | )
|                                                                                                   |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Cash flows from financing activities                                                               |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Repayment of Term B Loan                                                                           |  |        | (624    | ) |           |   |         |                |  |   |              |   |  |               |        |   |  |   | (624    | )
|Proceeds from Revolver Loan                                                                        |  |        | 31,500  |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   | 31,500  |  
|Repayment of Revolver Loan                                                                         |  |        | (20,000 | ) |           |   |         |                |  |   |              |   |  |               |        |   |  |   | (20,000 | )
|Change in outstanding overdrafts                                                                   |  |        |         |   |           |   | (2,730  | )              |  |   |              |   |  |               |        |   |  |   | (2,730  | )
|Net change in Constar intercompany loans                                                           |  |        | 7,480   |   |           |   | (7,480  | )              |  |   |              |   |  |               |        |   |  |   |         |  
|                                                                                                   |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Net cash provided by (used in) financing activities                                                |  |        | 18,356  |   |           |   | (10,210 | )              |  |   |              |   |  |               |        |   |  |   | 8,146   |  
|                                                                                                   |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Effect of exchange rate changes on cash and cash equivalents                                       |  |        |         |   |           |   | 124     |                |  |   | (78          | ) |  |               |        |   |  |   | 46      |  
|                                                                                                   |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Net change in cash and cash equivalents                                                            |  |        |         |   |           |   | (1,903  | )              |  |   | (665         | ) |  |               |        |   |  |   | (2,568  | )
|Cash and cash equivalents at beginning of period                                                   |  |        |         |   |           |   | 12,319  |                |  |   | 4,159        |   |  |               |        |   |  |   | 16,478  |  
|                                                                                                   |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  
|Cash and cash equivalents at end of period                                                         |  | $      |        |   |           | $ | 10,416  |                |  | $ | 3,494        |   |  | $             |       |   |  | $ | 13,910  |  
|                                                                                                   |  |        |         |   |           |   |         |                |  |   |              |   |  |               |        |   |  |   |         |  



24



---

##### Table of Contents

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS



Overview



The Company
is a manufacturer of PET plastic containers for food and beverages. Approximately 76% of the Companys revenues for the first half of 2005 were generated in the United States, with the remainder attributable to its European operations. During
the first half of 2005, one customer accounted for approximately 32% of the Companys consolidated revenues, while the top ten customers accounted for an aggregate of approximately 76% of the Companys consolidated revenues. Approximately
79% of the Companys sales for the first half of 2005 relate to conventional PET containers which are primarily used for carbonated soft drinks and bottled water. These products generally carry low profit margins. Profitability is driven
principally by volume and maintaining efficient manufacturing operations. In recent years, the largest growth within conventional products has come from bottled water. The Company believes that in the long run, profitability from bottled water may
decline as economic factors force some water bottlers into self manufacturing of PET bottles and some smaller water bottlers out of business. The Company does not expect appreciable growth in the carbonated soft drink market in the near term.



In addition to the conventional product lines, the Company is
also a producer of higher margin custom products that are used in such packaging applications as hot-fill beverages, food, beer and flavored alcoholic beverages, most of which require containers with special performance characteristics. Critical
success factors in the custom PET market include technology, design capabilities and expertise with specialized equipment. The technology required to produce certain types of custom products is commonly available, which has resulted in increased
competition and lower margins for such products.



In recent
years, the PET packaging industry has experienced very competitive pricing conditions. Pricing pressure continues especially for custom products that can be produced with commercially available technology. Pricing pressure for conventional products
has been declining and domestic conventional capacity appears to be tightening. The Company expects its competitors may continue to bid aggressively when customer contracts expire. Many of the Companys largest contracts are scheduled to expire
over the next few years. The Companys main contract with PepsiCo, its largest customer, expires on December 31, 2007.



In negotiations with certain customers for new business and the extension of current business, the Company has agreed to price concessions averaging
approximately $6.0 million to $16.0 million for each year 2005, 2006 and 2007, with the most significant reductions scheduled to take place in 2005. The Company believes that it will continue to face two additional significant sources of pricing
pressure. The first source is customer consolidation. When smaller customers combine or are acquired by larger customers or customers purchase through buying cooperatives and thereby aggregate purchasing power, the profitability of Constars
business with these smaller customers tends to decline. In addition, as customers grow through acquisitions, they acquire more leverage in contract negotiations. The Company will negotiate aggressively and seek to minimize the impact of customer
consolidation. The second source of pricing pressure is contractual provisions that permit customers to terminate contracts if the customer receives an offer from another manufacturer that the Company chooses not to match. The Company is seeking to
remove these provisions in all new contracts and contract renewals.



Constar is currently attempting to improve its margins by improving customer and product mix, increasing prices on certain products, maximizing utilization rates, updating existing facilities and investing in cost reduction and efficiency
improvements. If the Company is unsuccessful in these efforts, its ability to maintain its current operating margins will be adversely affected. Constar has recently operated at high utilization rates; however the Company does not intend to invest
in additional capacity in the low margin conventional business until overall margins and prices increase to levels where acceptable returns can be achieved.



The primary raw material and component cost of the Companys products is PET resin, which is a commodity available globally. The price of PET resin
is subject to frequent fluctuations as a result of raw material costs, overseas markets, PET production capacity and seasonal demand. Following a period of dramatic price increases, the price of PET resin has recently begun to decline. Constar is
one of the largest purchasers of PET resin in North America, which it believes provides it with negotiating leverage necessary to obtain PET resin on favorable terms. However, higher resin prices may impact the Companys sales where customers
have a choice between PET and other forms of packaging.



25



---

##### Table of Contents

Substantially all of the Companys sales are made under contracts that allow for the pass through of
changes in the price of PET resin. An industry index that monitors PET resin price movement and which is used for the resin pass-through mechanisms of customer agreements representing approximately 25% of the Companys net sales made a
significant non-market adjustment in its January 2005 report to re-set its index basis. Because this adjustment does not reflect changes in current resin costs, Constar believes it should not result in a decrease in its resin prices as
reflected in the pass-through provisions in its customer contracts that use this index. Accordingly, the Company has not passed through this decrease to its customers. One such customer, Motts Inc., began reducing its payments to the Company
to give effect to the non-market adjustment. The Company has commenced legal action against Motts and Motts has filed a counterclaim. To the extent the Company is required to give effect to the non-market adjustment, its sales and
margins will be affected insofar as its costs will not have decreased correspondingly.



PET bottle manufacturing is capital intensive, requiring both specialized production equipment and significant support infrastructure for power, high pressure air and resin handling. Constar believes that the
introduction of new PET technologies has created significant opportunities for the conversion of glass containers to PET containers for bottled teas, beer, flavored alcoholic beverages and food applications. These conversion opportunities will
require significant capital expenditures to obtain the appropriate production equipment. The Companys New Revolver Loan imposes maximum capital expenditures of $45.0 million in 2005, $42.5 million in 2006, $47.5 million in 2007 and $47.5
million in 2008. These capital expenditure covenants allow for the carry forward of a certain amount of spending below covenant levels in previous periods. If Constar is awarded a significant volume of conversions over a short period of time, it may
have to obtain waivers or amendments to these covenants.



In
order to capture economies of scale, the Company favors large plants located within a few hours driving distance of the major markets that it services. Normally, this proximity helps the Company to minimize freight costs. However, in order to meet
its customers requirements, the Company must sometimes manufacture products out of territory at a plant that is not its closest plant to the necessary delivery location. This increases freight costs, and depending on the
circumstances, the Company may be required to bear the additional freight costs. These out of territory freight costs tend to peak during the second and third quarters, when the Companys customers requirements are at their highest. In
addition, any general increase in freight rates may impact the Companys margins to the extent that its contracts do not permit it to pass the increase through to its customers.



During the second quarter, the Companys operations located in the United Kingdom reported a significant decline in
profitability and results below expectations. The primary factors related to this shortfall were a combination of softness in customer demand and operational inefficiencies that led to excess costs and lost sales volumes. The Companys
operations located in Holland have also reported declining profitability and results below expectations. These shortfalls are more directly related to competitive activities and weak customer demand. The Company has begun to implement certain key
initiatives to improve operating performance, including increasing prices on certain products, hiring additional experienced employees for key positions, increasing machinery production output and expanding product offerings. Subsequent to quarter
end, the Company has negotiated certain agreements that reflect higher prices as part of these initiatives. As a result of historical net losses and the recent decline in profitability, the Company performed an interim impairment test on the
long-lived assets of the United Kingdom and Holland operations, in accordance with SFAS No. 144 Accounting for the Impairment or Disposal of Long-lived Assets. The impairment test was based on the undiscounted cashflows from the asset
base as compared to the carrying value of those assets. Based on the test results, no impairment charges were recorded during the period. If financial performance of these operations does not improve as a result of the Companys initiatives or
if other factors impact the fair value of these assets, the undiscounted cashflow calculations may not support the test for asset impairment in the future resulting in a write down of the value of these assets on the Companys balance sheet.
The Company will continue to closely monitor these operations and the different risks that may impact future carrying value of these assets.



The Company is highly leveraged. As of June 30, 2005, the Companys debt structure consisted of the $70.0 million New Revolver Loan, $220.0 million
of Senior Notes and $175.0 million of Subordinated Notes. As of June 30, 2005, the Company had $20.0 million borrowed under the New Revolver Loan, $4.6 million outstanding on letters of credit and was fully drawn on the other instruments. Interest
expense for the six months ended June 30, 2005 was $19.0 million. The Company was in compliance with the financial covenants of these debt instruments at June 30, 2005.



Results of Operations



Second Quarter 2005 and 2004



Net Sales (dollars in millions)



|              |  |                             |       |      |   |                    |  |                    |      |  |      |  
|------------- |  | --------------------------- | ----- | ---- | - | ------------------ |  | ------------------ | ---- |  | ---- | -
|              |  | Three Months Ended June 30, |       |      |   |                    | 
|              |  | 2005                        |       | 2004 |   | Increase(Decrease) |  | Increase(Decrease) |     
|United States |  | $                           | 200.6 |      | $ | 163.6              |  | $                  | 37.0 |  | 22.6 | %
|Europe        |  |                             | 64.8  |      |   | 62.5               |  |                    | 2.3  |  | 3.7  | %
|              |  |                             |       |      |   |                    |  |                    |      |  |      |  
|Total         |  | $                           | 265.4 |      | $ | 226.1              |  | $                  | 39.3 |  | 17.4 | %
|              |  |                             |       |      |   |                    |  |                    |      |  |      |  



Net sales increased by
$39.3 million, or 17.4%, to $265.4 million in the second quarter of 2005 from $226.1 million in the second quarter of 2004. The increase in consolidated net sales was primarily driven by the pass through of higher resin prices, increased sales units
and favorable foreign currency translation. The pass through of higher resin prices and favorable foreign currency translation combined for a total increase in consolidated net sales of approximately $37.0 million over the second quarter of 2004.



In the U.S., net sales increased $37.0 million, or 22.6%, to
$200.6 million in the second quarter of 2005 from $163.6 million in the second quarter of 2004. Net sales in the U.S. accounted for approximately 75.6% of net sales in the second quarter of 2005 compared to 72.4% of net sales in the second quarter
of 2004. The increase in U.S. net sales in the second quarter of 2005 from the second quarter of 2004 reflects the pass-through of higher resin prices to customers and increased sales of both conventional and custom units. Conventional unit volumes
increased 4.7% while shipments of custom units increased by approximately 17.0% over the second quarter 2004 volumes. These increases were partly offset by approximately $4.0 million of price concessions that were given in exchange for additional
volume and contract extensions.



26



---

##### Table of Contents

In Europe, net sales increased $2.3 million, or 3.7%, to $64.8 million in the second quarter of 2005 from
$62.5 million in the second quarter of 2004. The increase in European net sales in the second quarter of 2005 compared to the second quarter of 2004 was due to the pass through of higher resin prices and the strengthening of the British Pound and
Euro against the U.S. Dollar partially offset by a reduction in units sold of approximately 7.8%.



Gross Profit



Gross profit decreased $3.5 million, or 25.2%, to $10.4 million in the second quarter of 2005 from $13.9 million in the second quarter of 2004. Gross profit decreased as a result of price concessions implemented to
extend key contracts and meet competitive pricing, decrease in European volumes and increased transportation and utility costs. The reductions were partially offset by an increase in unit sales and a related increase in manufacturing efficiencies in
the U.S.



Selling and Administrative Expenses



Selling and administrative expenses decreased by $0.5
million, or 8.3%, to $5.5 million in the second quarter of 2005 from $6.0 million in the second quarter of 2004. The decrease primarily relates to a reduction in costs associated with litigation activities.



Research and Technology Expenses



Research and technology expenses were $1.6 million in the second quarter of
2005 compared to $1.1 million in the second quarter of 2004. The increase in expenses relate to additional spending for the Companys existing proprietary technologies, new emerging technologies, and an increase in customer development
activity.



Interest Expense



Interest expense decreased $0.6 million to $9.4 million in the second
quarter of 2005 from $10.0 million in the second quarter of 2004. This decrease primarily relates to a decrease in the Companys effective interest rate due to the February 2005 refinancing partially offset by an increase in current interest
rates as compared to the rates outstanding during the second quarter of 2004.



Foreign Exchange Adjustments



Foreign exchange adjustments were approximately $0.9 million of expense in the second quarter of 2005 compared to $0.4 million of expense in the second quarter of 2004. These adjustments primarily relate to changes in the foreign currency
translation rates of intra-company balances.



Other (Income)
Expenses, Net



Other (income) expenses, net was
$0.4 million of expense in the second quarter of 2005 compared to $0.2 million of income in the second quarter of 2004. The other expense during the second quarter 2005 primarily related to bad debt expense of approximately $0.5 million. A gain on
sale of assets was the primary factors for other income for the second quarter of 2004.



Benefit (Provision) for Income Taxes



Loss before taxes was $7.3 million for the second quarter 2005 compared to a loss before taxes of $3.3 million for the second quarter 2004.



Provision for income taxes was $0.4 million for the second quarter of 2005 compared to a provision of $0.6 million for the
second quarter of 2004. The tax provision for the second quarter of 2005 relates primarily to the recording of a valuation allowance of approximately $.8 million to reduce certain deferred tax assets in the United States. The tax provision for the
second quarter of 2004 relates primarily to the income generated in the European operations. In addition, during the second quarter of 2004, the Company recorded a valuation allowance of approximately $1.6 million to reduce certain deferred tax
assets in the United States.



27



---

##### Table of Contents

Net Loss



Net loss was $7.7 million for the second quarter 2005 compared to a net loss of $3.9 million for the second quarter 2004.
The increase in the net loss was primarily related to the decrease in gross profits.



Six Months Ended June 30, 2005 and 2004



Net
Sales (dollars in millions)



|              |  |                           |       |      |   |                    |  |                    |      |  |      |  
|------------- |  | ------------------------- | ----- | ---- | - | ------------------ |  | ------------------ | ---- |  | ---- | -
|              |  | Six Months Ended June 30, |       |      |   |                    | 
|              |  | 2005                      |       | 2004 |   | Increase(Decrease) |  | Increase(Decrease) |     
|United States |  | $                         | 371.0 |      | $ | 305.3              |  | $                  | 65.7 |  | 21.5 | %
|Europe        |  |                           | 115.6 |      |   | 112.5              |  |                    | 3.1  |  | 2.8  | %
|              |  |                           |       |      |   |                    |  |                    |      |  |      |  
|Total         |  | $                         | 486.6 |      | $ | 417.8              |  | $                  | 68.8 |  | 16.5 | %
|              |  |                           |       |      |   |                    |  |                    |      |  |      |  



Net sales increased by
$68.8 million, or 16.5%, to $486.6 million for the six months ended June 30, 2005 from $417.8 million for the six months ended June 30, 2004. The increase in consolidated net sales was primarily driven by the pass through of higher resin prices,
increased sales units and favorable foreign currency translation. The pass through of higher resin prices and favorable foreign currency translation combined for a total increase in consolidated net sales of approximately $70.0 million over the six
months ended June 30, 2004.



In the U.S., net sales increased
$65.7 million, or 21.5%, to $371.0 million for the six months ended June 30, 2005 from $305.3 million for the six months ended June 30, 2004. The increase in U.S. net sales in 2005 reflects the pass-through of higher resin prices to customers and
increased sales of both conventional and custom units. Conventional unit volumes increased 5.2% while shipments of custom units increased by approximately 14.8% over the six months ended June 30, 2004 volumes. These increases were partly offset by
approximately $8 million of price concessions that were given in exchange for additional volume and contract extensions.



In Europe, net sales increased $3.1 million, or 2.8%, to $115.6 million for the six months ended June 30, 2005 from $112.5 million for the six months
ended June 30, 2004. The increase in European net sales in 2005 was due to the pass through of higher resin prices and the strengthening of the British Pound and Euro against the U.S. Dollar partially offset by a reduction in units sold of
approximately 8.6%.



Net sales in the U.S. accounted for
approximately 76.2% of net sales for the six months ended June 30, 2005 compared to 73.1% of net sales for the same period in 2004.



Gross Profit



Gross profit decreased $6.5 million, or 27.9%, to $16.8 million for the six months ended June 30, 2005 from $23.3 million for the six months ended June
30, 2004. Gross profit decreased as a result of price concessions implemented to extend key contracts and meet competitive pricing, decrease in European volumes and increased transportation and utility costs. The reductions were partially offset by
an increase in unit sales and a related increase in manufacturing efficiencies in the U.S.



28



---

##### Table of Contents

Selling and Administrative Expenses



Selling and administrative expenses decreased by $1.2 million, or 9.8%, to $11.1 million for the six months ended June 30,
2005 from $12.3 million for the six months ended June 30, 2004. The decrease primarily relates to a reduction in costs associated with litigation activities and incentive compensation charges.



Research and Technology Expenses



Research and technology expenses were $3.0 million for the six months ended
June 30, 2005 compared to $2.5 million for the six months ended June 30, 2004. The increase in expenses relate to additional spending for the Companys existing proprietary technologies, new emerging technologies, and an increase in customer
development activity.



Write off of Deferred Financing Costs and Other
Fees



In connection with its February 2005
refinancing, the Company repaid amounts outstanding under its former revolving loan facility and two term loans. As a result of these repayments, the Company wrote off the majority of the deferred financing costs related to these three facilities of
approximately $6.5 million and incurred prepayment penalties of approximately $3.5 million.



Interest Expense



Interest expense decreased $1.0 million to $19.0 million for the six months ended June 30, 2005 from $20.0 million for the six months ended June 30, 2004. This decrease primarily relates to a decrease in the Companys effective
interest rate due to the February 2005 refinancing partially offset by an increase in current interest rates as compared to the rates outstanding during the six months ended June 30, 2004.



Foreign Exchange Adjustments



Foreign exchange adjustments were approximately $1.1 million expense for the
six months ended June 30, 2005 compared to $0.4 million expense for the six months ended June 30, 2004. These adjustments primarily relate to changes in the foreign currency translation rates of intra-company balances.



Other (Income) Expenses, Net



Other (income) expenses, net was $0.2 million expense for the six months
ended June 30, 2005 and 2004. The other expense during the six months ended June 30, 2005 primarily related to bad debt expense of approximately $0.7 million and earned compensation expense for restricted stock of approximately $0.4 million, which
were partially offset by income from royalties and gains from sales of assets of approximately $0.8 million. During the six months ended June 30, 2004, the Company recorded a $1.8 million charge representing costs incurred from a fire at one of its
European facilities. This charge was reduced by $1.3 million related to recoveries under an insurance claim.



Benefit (Provision) for Income Taxes



Loss before taxes was $27.9 million for the six months ended June 30, 2005 compared to a loss before taxes of $12.4 million for the same period in 2004.



Benefit for income taxes was $0.1 million for the six months ended June 30, 2005 compared to a provision of $0.4 million for
the six months ended June 30, 2004. The tax provision for the six months ended June 30, 2004 related primarily to the income generated in the European operations. In addition, during the six months ended June 30, 2004, the Company recorded a
valuation allowance of approximately $4.6 million to reduce certain deferred tax assets in the United States.



29



---

##### Table of Contents

Net Loss



Net loss was $27.7 million for the six months ended June 30, 2005 compared to a net loss of $12.8 million for the six months ended June 30, 2004. The
increase in the net loss in 2005 compared to 2004 was primarily related to the write off of deferred financing costs and prepayment penalties associated with the 2005 refinancing.



Liquidity and Capital Resources



On November 20, 2002, the Company completed its public offering of $175.0 million aggregate principal amount of 11% Senior Subordinated Notes
(Subordinated Notes) due 2012. The Notes were issued at 98.51% of face value and will mature on December 1, 2012. Interest on the Notes is payable semi-annually on each December 1 and June 1.



On February 11, 2005, the Company completed a refinancing which consisted of
the sale of $220.0 million of Senior Secured Floating Rate Notes due 2012 (Senior Notes) and entered into a new four year $70.0 million Senior Secured Asset Based Revolving Credit Facility (New Revolver Loan). The proceeds,
net of expenses, from the refinancing were used to repay amounts outstanding under the Companys former revolving loan and two term loans. In connection with the repayment and termination of these facilities, the Company incurred approximately
$3.5 million of prepayment penalties. The Company completed its February 11, 2005 refinancing in part because it would not have been in compliance in 2005 with certain financial covenants included in the former revolving loan and two term loans. As
a result of this February 11, 2005 refinancing, the Company has extended its debt maturities, reduced its effective interest borrowing rates and created less restrictive financial covenants. The Subordinated Notes were not refinanced.



The Senior Notes bear interest at the rate of three-month LIBOR plus 3.375%
per annum. Interest on the Senior Notes is reset quarterly. During May 2005, the Company entered into an interest rate swap for a notional amount of $100 million. The Company effectively exchanged its floating interest rate of LIBOR plus 3.375% for
a fixed rate of 7.9% through the period ending February 2012. Interest on the Senior Notes is payable quarterly on each February 15, May 15, August 15 and November 15, commencing on May 15, 2005. The Senior Notes will mature on February 15, 2012.
The Company may redeem some or all of the Senior Notes at any time on or after February 15, 2007, under the circumstances and at the prices described in the indenture governing the Senior Notes. In addition, prior to February 15, 2007, the Company
may also redeem up to 35% of the Senior Notes with the net proceeds of certain equity offerings. The Senior Notes contain provisions that require the Company to make mandatory offers to purchase outstanding amounts in connection with a change of
control, asset sales and events of loss.



The Subordinated
Notes bear interest at a rate of 11% per annum. Interest on the Subordinated Notes is payable semi-annually on each December 1 and June 1. The Company may redeem some or all of the Subordinated Notes at any time on and after December 1, 2007, under
the circumstances and at the prices described in the indenture governing the Subordinated Notes. In addition, prior to December 1, 2005, the Company may redeem up to 35% of the Subordinated Notes with the net proceeds of certain equity offerings. If
the Company experiences a change of control, holders of the Subordinated Notes may require the Company to repurchase the Subordinated Notes. The Subordinated Notes also contain provisions that require the Company to repurchase Subordinated Notes in
connection with certain asset sales.



30



---

##### Table of Contents

Each of the Companys current and future domestic and United Kingdom restricted subsidiaries will
guarantee the Senior Notes. The Senior Notes and the guarantees rank equally with the Companys existing and future senior debt and rank senior to its current and future subordinated debt. The Senior Notes and the guarantees thereof are secured
by a first priority lien on (i) the Companys and the note guarantors real property located in the United States and the United Kingdom which is owned by them on February 11, 2005, (ii) leasehold interests in certain of the real property
located in the United States that the Company or a note guarantor leases on February 11, 2005, and (iii) substantially all of the equipment and other fixed assets related to such properties, in each case, subject to certain exceptions. The
collateral does not include other types of assets, such as inventory, accounts receivable, investment property, instruments, chattel paper, documents, deposit accounts or other intangible assets, or the capital stock of our subsidiaries.



All of the existing and future U.S. and U.K. subsidiaries of the Company
that guarantee the Senior Notes will also guarantee the payment of the principal, premium and interest on the Subordinated Notes on an unsecured senior subordinated basis.



The Senior Notes have been issued under an indenture, dated as of February 11, 2005, with the Bank of New York, as trustee.
The indenture governing the Senior Notes and the indenture governing the Subordinated Notes restrict, among other things, the Companys ability, and the ability of the Companys restricted subsidiaries to:



| |  |  | borrow additional money;
| | - |  | ------------------------



| |  |  | pay dividends on Company stock or repurchase Company stock;
| | - |  | -----------------------------------------------------------



| |  |  | make payment on or redeem or repurchase junior debt;
| | - |  | ----------------------------------------------------



| |  |  | make investments;
| | - |  | -----------------



| |  |  | create liens;
| | - |  | -------------



| |  |  | create restrictions on the payment of dividends or other amounts to the Company from the Companys restricted subsidiaries;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | enter into transactions with affiliates;
| | - |  | ----------------------------------------



| |  |  | sell assets or consolidate or merge with or into other companies; and
| | - |  | ---------------------------------------------------------------------



| |  |  | expand into unrelated businesses.
| | - |  | ---------------------------------



The indentures governing the Senior Notes and the Subordinated Notes include such events of default as failure to pay principal or interest due on the
applicable notes, failure to observe certain covenants, failure to pay certain other indebtedness, failure to pay certain judgments, and insolvency.



If an event of default shall occur and be continuing under the indenture governing the Subordinate Notes or the indenture governing the Senior Notes,
either the trustee or the holders of a specified percentage of the applicable notes may accelerate the maturity of such notes. The covenants, events of default and acceleration rights described above are subject to important exceptions and
qualifications, which are described in the indentures filed by the Company with the SEC.



Both the Senior Notes and the Subordinated Notes limit the incurrence of additional indebtedness unless a certain financial covenant is met. The financial covenant under the Subordinated Notes is more restrictive than
the covenant under the Senior Notes.



The Company can incur
additional indebtedness under the Subordinated Notes indenture that could be senior indebtedness to the extent that, after incurring such debt, the Company would have a Consolidated Fixed Charge Coverage Ratio (as defined in the indenture for the
Subordinated Notes) of greater than 2.25 to 1.0. However, even if the Company is unable to borrow under this ratio, the indenture for the Subordinated Notes permits the Company and the guarantor subsidiaries to incur at least $275.0 million in
indebtedness that could be senior to the indebtedness under the Subordinated Notes, plus other indebtedness that may be incurred in specific circumstances or for permitted uses. This indebtedness may be senior to or in certain circumstances equal in
right of payment with the Subordinated Notes. Any of the Companys non-U.S. restricted subsidiaries, other than Constar International U.K. Limited, may also incur up to $25.0 million of additional indebtedness. The Companys ability to
incur additional debt is subject to other exceptions, terms and conditions set forth in the indenture for the Subordinated Notes.



The Company can incur additional indebtedness under the indenture for the Senior Notes that could rank equal in right of payment with the Senior Notes to
the extent that, after incurring such debt, the Company would have a Consolidated Fixed Charge Coverage Ratio (as defined in the indenture for the Senior Notes) of greater than 2.0 to 1.0. However, even if the Company is unable to borrow under this
ratio, the indenture for the notes permits the Company and



31



---

##### Table of Contents

the guarantor subsidiaries to incur at least $125.0 million in indebtedness that could rank equal in right of payment
with the indebtedness under the Senior Notes, plus other indebtedness that may be incurred in specific circumstances or for permitted uses. This indebtedness may be effectively senior to or equal in right of payment with the Senior Notes. Any of the
Companys non-U.S. restricted subsidiaries, other than Constar International U.K. Limited, may also incur up to $25.0 million of additional indebtedness. The Companys ability to incur additional debt is subject to other exceptions, terms
and conditions set forth in the indenture for the Senior Notes.



Under a registration rights agreement with respect to the Senior Notes, the Company and the note guarantors have filed and will use their reasonable best efforts to cause to become effective a registration statement with respect to an offer
to exchange the Senior Notes for new notes of the Company having terms substantially identical in all material respects to the Senior Notes (except that the exchange notes will not contain terms with respect to transfer restrictions). If the Company
and the note guarantors are not able to effect this exchange offer, they have agreed to use their reasonable best efforts to file, and cause to become effective, a shelf registration statement relating to resales of the Senior Notes and the
guarantees thereof. The Company will be obligated to pay additional interest on the Senior Notes if it does not have the registration statement declared effective within 210 days of February 11, 2005, does not consummate the exchange offer within
240 days of February 11, 2005 or does not maintain the effectiveness of the registration statement during specified periods.



In connection with this refinancing, the Company and its subsidiary Constar International U.K. Limited (Constar UK) entered into a
Supplemental Indenture, dated as of February 11, 2005, among the Company, Constar UK, the Note Guarantors party thereto and Wells Fargo Bank, National Association, as trustee, to the Indenture, dated as of November 20, 2002, relating to the
Companys Subordinated Notes. The purpose of the Supplemental Indenture was to add Constar UK as a guarantor to the Subordinated Notes issued pursuant to such indenture.



The New Revolver Loan consists of a $70.0 million four-year revolving loan facility, $25.0 million of which is available to
provide for the issuance of letters of credit. The New Revolver Loan also includes a $15.0 million swing loan subfacility. The obligations under the New Revolver Loan are guaranteed by each of the Companys existing and future domestic and
United Kingdom subsidiaries (subject to certain exceptions). Borrowings under the New Revolver Loan are limited to the lesser of (1) $70.0 million or (2) a borrowing base comprised of the sum of (i) up to 85% of the Companys and its domestic
subsidiaries eligible trade accounts receivable, (ii) up to 80% of eligible trade accounts receivable of Constar International U.K. Limited, (iii) the lesser of (A) up to 85% of the net orderly liquidation value of the Companys and its
domestic subsidiaries eligible inventory and (B) up to 75% of the Companys and its domestic subsidiaries eligible inventory (valued at the lower of cost on a first-in, first-out basis and market), and (iv) the lesser of (A) up to 80% of
the net orderly liquidation value of eligible inventory of Constar International U.K. Limited and (B) up to 70% of eligible inventory of Constar International U.K. Limited (valued at the lower of cost on a first-in, first-out basis and market), less
in the case of both receivables and inventory discretionary eligibility reserves. In addition, the administrative agent under the New Revolver Loan may impose discretionary reserves against the entire facility. As of June 30, 2005, the Company had
borrowings under the New Revolver Loan of $20.0 million and available credit of $45.4 million. Based on the June 30, 2005 balance sheet, the Companys borrowing base was approximately $92.5 million.



The Company pays a monthly commitment fee equal to 0.5% per year on the
undrawn portion of the New Revolver Loan. The Company also pays fees on any letters of credit outstanding under the New Revolver Loan. The New Revolver Loan initially bears interest at a rate equal to a Base Rate plus 1.25% or LIBOR plus 2.25%, and
after the delivery of financial statements for the fiscal quarter ending June 30, 2005, a Base Rate plus a margin ranging from 1.0% to 1.5% or LIBOR plus a margin ranging from 2.00% to 2.50% depending on average monthly available credit under the
New Revolver Loan.



Under the New Revolver Loan, the Company
pledged as collateral all of the capital stock of its domestic and United Kingdom subsidiaries and 65% of the voting stock of its other foreign subsidiaries, and all of the inventory, accounts receivable, investment property, instruments, chattel
paper, documents, deposit accounts and certain intangibles of its domestic and United Kingdom subsidiaries.



The New Revolver Loan also provides that the Company may request up to a $30.0 million increase in the size of the facility. The lenders are not obligated
to grant such increase, and even if it is obtained, our ability to borrow the increased amount will be subject to various conditions contained in the New Revolver Loan and the indentures governing the Senior Notes and the Subordinated Notes.



The New Revolver Loan contains customary affirmative,
financial and negative covenants relating to the Companys operations and its financial condition. The affirmative covenants cover matters such as delivery of financial information, compliance with law, maintenance of insurance and properties,
pledges of assets and payment of taxes. The financial covenants require the Company to maintain a minimum level of available credit of $10.0 million and a minimum interest



32



---

##### Table of Contents

coverage ratio to be tested only when available credit is less than $15.0 million, and imposes maximum capital
expenditures of $45.0 million for 2005, $42.5 million in 2006, $47.5 million in 2007 and $47.5 million in 2008. These capital expenditure covenants allow for the carry forward of a certain amount of spending below covenant levels in previous
periods. In order to satisfy significant business awards, including those relating to conversions from other forms of packaging, the Company may need to purchase additional equipment. To the extent such purchases would cause the Company to exceed
the capital expenditure restrictions of the New Revolver Loan, the Company would have to obtain the lenders consent before making such purchases. There can be no assurances that the lenders would grant any such consent. As of June 30, 2005,
the Company had borrowings under the New Revolver Loan of $20.0 million and available credit of $45.4 million.



The negative covenants in the New Revolver Loan limit the ability of the Company and its subsidiaries to:



| |  |  | incur additional indebtedness and guarantee obligations;
| | - |  | --------------------------------------------------------



| |  |  | create liens;
| | - |  | -------------



| |  |  | make equity investments or loans;
| | - |  | ---------------------------------



| |  |  | sell, lease or otherwise dispose of assets;
| | - |  | -------------------------------------------



| |  |  | pay dividends, make distributions, redeem or repurchase any equity securities;
| | - |  | ------------------------------------------------------------------------------



| |  |  | prepay, redeem, repurchase or cancel certain indebtedness;
| | - |  | ----------------------------------------------------------



| |  |  | engage in mergers, consolidations, acquisitions, join ventures or the creation of subsidiaries;
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | change the nature of the Companys business;
| | - |  | --------------------------------------------



| |  |  | engage in transactions with affiliates;
| | - |  | ---------------------------------------



| |  |  | enter into agreements restricting the Companys ability or the ability of a subsidiary to incur liens, or restricting the ability of a subsidiary to pay dividends to, make or
repay loans to, transfer property to, or guarantee indebtedness of, the Company or any of the Companys subsidiaries;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | modify the Companys organizational documents or certain material agreements (including the indenture governing the new notes);
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



| |  |  | change the Companys accounting treatment and reporting practices;
| | - |  | ------------------------------------------------------------------



| |  |  | engage in sale and leaseback transactions and operating lease transactions; and
| | - |  | -------------------------------------------------------------------------------



| |  |  | engage in speculative transactions.
| | - |  | -----------------------------------



These negative covenants are subject to certain exceptions set forth in the New Revolver Loan.



Events of defaults under the New Revolver Loan include, but are not limited
to, a default in the payment of any principal, interest or fees due under the New Revolver Loan, or in the payment of material indebtedness; a breach of representations or covenants; a change in control, which includes a change of control under the
indentures governing the Senior Notes and the Subordinated Notes, as well as certain other events under such indentures; the Company becoming subject to certain judgments or pension liabilities; and the insolvency of the Company.



Net cash and cash equivalents decreased by $1.0 million during the six months
ended June 30, 2005 primarily due to the purchases of investment property which was offset by the proceeds from sale of Senior Notes less repayments of its former revolver facility and two term loans.



The Company believes that cash available under its New Revolver Loan combined
with net cash provided by operating activities will be sufficient to finance its activities at least through the next twelve months.



The Company expects to be cash flow negative at least into the second half of 2006. The Company expects to finance ordinary business operations through
borrowings under the New Revolver Loan. The Company therefore does not expect to be able to reduce significantly its leverage in the near term.



Cash Flow



Net cash provided by operating activities was $1.3 million in the six months ended June 30, 2005 as compared to $5.2 million during the six months ended
June 30, 2004. During the first six months of 2005, the Companys accounts payable and accrued expenses increased $17.5 million as compared to an increase of $14.1 million increase in that balance during the same period in 2004. This increase
was a result of higher raw material prices. This increase was more than offset by an increase to accounts receivable of $25.0 million during the first six months of 2005 as compared to $30.5 million increase in that balance during the same period in
2004. The increase in accounts receivable, net, reflects the seasonal increase in sales volume during the second quarter of the fiscal year compared to the fourth quarter. During the first six months of 2005, the Companys inventory level
decreased $1.4 million as compared to an increase of $2.3 million during the same period in 2004. The decrease in inventory in 2005 was the result of additional sales unit volume and the Companys emphasis to reduce its investment in working
capital.



33



---

##### Table of Contents

Net cash used for investing activities increased $3.1 million to $19.1 million in the first six months of
2005 from $16.0 million for the same period in 2004, reflecting an increase in capital spending on equipment for custom products partially offset by reduced spending on equipment for conventional products.



Net cash provided by financing activities was $17.2 million in the first six
month of 2005 reflecting net proceeds from the Senior Notes of $220.0 million offset by the repayment of amounts outstanding under its former revolver facility and two term loans of $196.9 million. Costs associated with the debt refinancing were
$10.8 million. Net cash provided by financing activities was $8.1 million in the first six months of 2004 reflecting an $11.5 million increase in the Companys former revolving loan facility offset by $0.6 million for the scheduled quarterly
payments on the term loan, and a $2.8 million change in outstanding cash overdrafts.



Commitments



Information regarding the
Companys contingent liabilities appears in Part I within Item 1 of this report under Note 11 to the accompanying Consolidated Financial Statements, which information is incorporated herein by reference.



Stockholders Equity (Deficit)



Stockholders equity (deficit) decreased to a $(9.2) million deficit at
June 30, 2005 from $24.0 million at December 31, 2004. The decrease was primarily due to a net loss of $27.7 million during the six months ended June 30, 2005.



Forward-Looking Statements



Statements included herein, which are not historical facts (including any statements concerning plans and objectives of management for future operations
or economic performance, or assumptions related thereto), are forward-looking statements within the meaning of the federal securities laws. In addition, the Company and its representatives may from time to time make other oral or written
statements which are also forward-looking statements. These forward-looking statements are based on the Companys current expectations and projections about future events. Statements that include the words expect,
believe, intend, plan, anticipate, project, will, may, could, should, pro forma, continues, estimates,
potential, predicts, goal, objective and similar statements of a future nature identify forward-looking statements. These forward-looking statements and forecasts are subject to risks, uncertainties
and assumptions, including, among other things, the Companys debt level and its ability to service existing debt or, if necessary, to refinance that debt; the impact of the Companys debt on liquidity; the Companys expectation that
it will be cash flow negative at least into the second half of 2006, and the Companys plans to fund operations using a credit facility that is subject to conditions and borrowing base limitations; indebtedness under the Companys
$220,000,000 of notes issued in 2005, and borrowings under the Companys credit facility, are subject to floating interest rates that may cause interest expense to increase; the Companys ability to comply with the covenants in the
instruments governing its indebtedness; the Companys ability to compete successfully against competitors; the impact of price competition on gross margins and profitability; the level of demand for conventional PET packaging and custom PET
packaging requiring the Companys proprietary technologies and know-how; conventional PET containers, which comprise the bulk of the Companys business, generally carry low profit margins, and the market for conventional soft drink
containers is not expected to grow appreciably in the near term; continued conversion from metal, glass and other materials for packaging to plastic packaging; the Companys relationships with its largest customers; the success of the
Companys customers in selling their products in their markets; the Companys ability to manage inventory levels based on its customers projected sales; risks associated with the Companys international operations; the terms
upon which the Company acquires resin and its ability to reflect price increases in its sales; the Companys ability to obtain resin from suppliers on a timely basis; the impact of consolidation of the Companys customers on sales and
profitability; the Companys ability to fund capital expenditures in the future; general economic and political conditions; increases in the price of petrochemical products such as PET resin and the effect of such increases on the demand for
PET products; the Companys ability to protect its existing technologies and to develop new technologies; the Companys ability to market timely products incorporating MonOxbar technology and the realization of the expected benefits of the
MonOxbar technology; the Companys ability to control costs; the Companys ability to maintain an effective system of internal control; legal and regulatory proceedings and developments; seasonal fluctuations in demand and the impact of
weather on sales; the Companys ability to identify trends in the markets in which it competes and to offer new solutions that address the changing needs of these markets; the Companys ability to execute successfully its business model
and enhance its product mix; the Companys ability to prosecute successfully or defend successfully the legal proceedings to which it is a party; and the other factors disclosed from time to time by the Company in its filings with the
Securities and Exchange Commission. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this quarterly report might not occur. The Company does not intend to review or revise any particular forward-looking
statement or forecast in light of future events.



34



---

##### Table of Contents

PART II  Other Information



Item 6. Exhibits



|     |  |                                                                                                                                                                             
|---- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|31.1 |  | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                         
|     | 
|31.2 |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                         
|     | 
|32.1 |  | Certification of President and Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the SarbanesOxley Act of 2002.            
|     | 
|32.2 |  | Certification of Executive Vice President and Chief Financial Officer Pursuant to U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



35



---

##### Table of Contents

SIGNATURES



Pursuant to the requirements of
Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



|                       |  |                            |  |                                                                                                                
|---------------------- |  | -------------------------- |  | ---------------------------------------------------------------------------------------------------------------
|                       |  | Constar International Inc.
|                       |  |                           
|Dated: August 18, 2005 |  | By:                        |  | /s/ William S. Rymer                                                                                           
|                       |  |                            |  | William S. Rymer                                                                                               
|                       |  |                            |  | Executive Vice President and Chief Financial Officer (duly authorized officer and principal accounting officer)



36