Delaware
|
1-9516
|
13-3398766
|
(State
or Other Jurisdiction of Incorporation)
|
(Commission
File Number)
|
(IRS
Employer
Identification
No.)
|
767
Fifth Avenue, Suite 4700, New York, NY
|
10153
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
ICAHN
ENTERPRISES L.P.
(Registrant)
|
||||
|
By:
|
Icahn
Enterprises G.P. Inc.
its General Partner
|
||
By: | /s/ Dominick Ragone | |||
Dominick Ragone | ||||
Principal Financial Officer |
Historical
|
Pro
Forma
|
|||||||||||||||||||||||||||
Year
Ended December 31,
|
Nine
Months Ended September
30, |
Year
Ended December
31, |
Nine
Months Ended
|
|||||||||||||||||||||||||
2006
|
2007
|
2008
|
2008
|
2009
|
2008
|
2009
|
||||||||||||||||||||||
(In
millions, except per unit data)
|
||||||||||||||||||||||||||||
Consolidated
revenues:
|
||||||||||||||||||||||||||||
Investment
Management
|
$ | 1,104 | $ | 588 | $ | (2,783 | ) | $ | (1,290 | ) | $ | 1,575 | $ | (2,783 | ) | $ | 1,575 | |||||||||||
Automotive(1)
|
— | — | 5,727 | 4,392 | 3,976 | 5,727 | 3,976 | |||||||||||||||||||||
Metals
|
715 | 834 | 1,243 | 1,144 | 273 | 1,243 | 273 | |||||||||||||||||||||
Real
Estate
|
137 | 113 | 103 | 75 | 71 | 103 | 71 | |||||||||||||||||||||
Home
Fashion
|
898 | 706 | 438 | 328 | 270 | 438 | 270 | |||||||||||||||||||||
Holding
Company
|
152 | 250 | 299 | 142 | 6 | 299 | 6 | |||||||||||||||||||||
Railcar
|
— | — | — | — | — | 821 | 348 | |||||||||||||||||||||
Food/Packaging
|
— | — | — | — | — | 289 | 222 | |||||||||||||||||||||
$ | 3,006 | $ | 2,491 | $ | 5,027 | $ | 4,791 | $ | 6,171 | $ | 6,137 | $ | 6,741 | |||||||||||||||
Adjusted
EBITDA before
|
||||||||||||||||||||||||||||
non-controlling
interest(3)
:
|
||||||||||||||||||||||||||||
Investment Management
|
$ | 1,035 | $ | 503 | $ | (2,837 | ) | $ | (1,338 | ) | $ | 1,474 | $ | (2,837 | ) | $ | 1,474 | |||||||||||
Automotive(1)
|
— | — | 635 | 536 | 345 | 635 | 345 | |||||||||||||||||||||
Metals
|
55 | 47 | 122 | 134 | (20 | ) | 122 | (20 | ) | |||||||||||||||||||
Real
Estate
|
37 | 30 | 35 | 21 | 34 | 35 | 34 | |||||||||||||||||||||
Home
Fashion
|
(60 | ) | (73 | ) | (35 | ) | (26 | ) | (19 | ) | (35 | ) | (19 | ) | ||||||||||||||
Holding
Company
|
126 | 213 | 119 | 122 | (5 | ) | 119 | (5 | ) | |||||||||||||||||||
Railcar
|
— | — | — | — | — | 91 | 40 | |||||||||||||||||||||
Food/Packaging
|
— | — | — | — | — | 39 | 40 | |||||||||||||||||||||
$ | 1,193 | $ | 720 | $ | (1,961 | ) | $ | (551 | ) | $ | 1,809 | $ | (1,831 | ) | $ | 1,889 | ||||||||||||
Adjusted
EBITDA
|
||||||||||||||||||||||||||||
attributable to
Icahn
|
||||||||||||||||||||||||||||
Enterprises(3)
:
|
||||||||||||||||||||||||||||
Investment
Management
|
$ | 260 | $ | 172 | $ | (334 | ) | $ | (157 | ) | $ | 460 | $ | (334 | ) | $ | 460 | |||||||||||
Automotive(1)
|
— | — | 478 | 401 | 255 | 478 | 255 | |||||||||||||||||||||
Metals
|
55 | 47 | 122 | 134 | (20 | ) | 122 | (20 | ) | |||||||||||||||||||
Real
Estate
|
37 | 30 | 35 | 21 | 34 | 35 | 34 | |||||||||||||||||||||
Home
Fashion
|
(43 | ) | (55 | ) | (22 | ) | (17 | ) | (12 | ) | (22 | ) | (12 | ) | ||||||||||||||
Holding
Company
|
126 | 213 | 119 | 122 | (5 | ) | 119 | (5 | ) | |||||||||||||||||||
Railcar
|
— | — | — | — | — | 49 | 22 | |||||||||||||||||||||
Food/Packaging
|
— | — | — | — | — | 28 | 29 | |||||||||||||||||||||
$ | 435 | $ | 407 | $ | 398 | $ | 504 | $ | 712 | $ | 475 | $ | 763 | |||||||||||||||
Other
financial data:
|
||||||||||||||||||||||||||||
Capital
expenditures
|
$ | 30 | $ | 60 | $ | 794 | $ | 699 | $ | 158 | $ | 859 | $ | 188 | ||||||||||||||
Cash
distributions
|
||||||||||||||||||||||||||||
declared
per LP unit
|
0.40 | 0.55 | 1.00 | 0.75 | 0.75 | 1.00 | 0.75 |
Historical
|
Pro
Forma
|
|||||||||||||||||||||||||||
Year
Ended December 31,
|
Nine
Months
Ended
September
30,
|
Year
Ended December
31, |
Nine
Months Ended |
|||||||||||||||||||||||||
2006
|
2007
|
2008
|
2008
|
2009
|
|
2008
|
|
2009
|
||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||||
Attributable
to
|
||||||||||||||||||||||||||||
Icahn
Enterprises:
|
||||||||||||||||||||||||||||
Net
income (loss)
|
$ | 1,108 | $ | 308 | $ | (43 | ) | $ | 425 | $ | 241 | $ | (119 | ) | $ | 217 | ||||||||||||
Interest
expense
|
134 | 157 | 273 | 216 | 184 | 344 | 239 | |||||||||||||||||||||
Income
tax expense (benefit)
|
(8 | ) | 23 | 308 | 357 | (24 | ) | 326 | (20 | ) | ||||||||||||||||||
Depreciation,
depletion and
|
||||||||||||||||||||||||||||
amortization
|
158 | 32 | 248 | 174 | 215 | 268 | 231 | |||||||||||||||||||||
EBITDA
attributable to
|
||||||||||||||||||||||||||||
Icahn
Enterprises
|
$ | 1,392 | $ | 520 | $ | 786 | $ | 1,172 | $ | 616 | $ | 819 | $ | 667 | ||||||||||||||
Impairments
of assets(a)
|
$ | 7 | $ | 19 | $ | 337 | $ | 6 | $ | 21 | $ | 337 | $ | 21 | ||||||||||||||
Restructuring
costs(b)
|
8 | 13 | 117 | 22 | 38 | 117 | 38 | |||||||||||||||||||||
Purchase
accounting inventory
|
||||||||||||||||||||||||||||
adjustment(c)
|
— | — | 54 | 54 | — | 54 | — | |||||||||||||||||||||
Non-cash
pension expenses(d)
|
— | — | 3 | 3 | 38 | 3 | 38 | |||||||||||||||||||||
Discontinued
operations(e)
|
(972 | ) | (145 | ) | (753 | ) | (753 | ) | (1 | ) | (753 | ) | (1 | ) | ||||||||||||||
Gain/loss
on extinguishment
|
||||||||||||||||||||||||||||
of debt(f)
|
— | — | (146 | ) | — | — | (102 | ) | — | |||||||||||||||||||
Adjusted
EBITDA attributable
|
||||||||||||||||||||||||||||
to Icahn
Enterprises
|
$ | 435 | $ | 407 | $ | 398 | $ | 504 | $ | 712 | $ | 475 | $ | 763 |
(a)
|
Represents
asset impairment charges, primarily relating to our Automotive segment in
2008, related to goodwill and other indefinite-lived intangible
assets.
|
(b)
|
Restructuring
costs represent expenses incurred primarily by our Automotive and Home
Fashion segments, relating to efforts to integrate and rationalize
businesses and to relocate manufacturing operations to best- cost
countries.
|
(c)
|
In
connection with the application of purchase accounting upon the
acquisition of Federal-Mogul, effective March 1, 2008, we adjusted
Federal-Mogul’s inventory balance as of March 1, 2008 to fair value. This
resulted in an additional non-cash charge to cost of goods sold
during the fiscal year ended December 31, 2008 which is reflected net
of non-controlling interest.
|
(d)
|
Represents
non-cash expense associated with Federal-Mogul’s U.S. based pension plans,
net of non-controlling
interest.
|
(e)
|
Discontinued
operations primarily include the operating results of and gains on sales
of our former oil and gas operations which were sold in November 2006 and
our former gaming segment, ACEP, which was sold in February
2008.
|
(f)
|
During
the fourth quarter of the fiscal year ended December 31, 2008, we
purchased outstanding debt of entities in our consolidated financial
statements in the principal amount of $352 million and recognized an
aggregate gain of $146 million. The pro forma amount also includes $44
million of expenses, primarily representing the net effect of the consent
payments and the write- off of the unamortized deferred financing costs
and debt discounts associated with the repayment of our Existing
Notes.
|