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)
|
¨
|
Written
communication pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
|
¨
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
¨
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
|
¨
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
|
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,
2008
|
Nine
Months Ended
September
30,
2009
|
||||||||||||||||||||||||
|
2006
|
2007
|
2008
|
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
|
$
|
678
|
$
|
(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
|
)
|
(65
|
)
|
(35
|
)
|
(26
|
)
|
(19
|
)
|
(35
|
)
|
(19
|
)
|
||||||||||||||
Holding
Company
|
192
|
213
|
119
|
122
|
(5
|
)
|
119
|
(5
|
)
|
|||||||||||||||||||
Railcar
|
—
|
—
|
—
|
—
|
—
|
91
|
40
|
|||||||||||||||||||||
Food/Packaging
|
—
|
—
|
—
|
—
|
—
|
39
|
40
|
|||||||||||||||||||||
|
$
|
1,259
|
$
|
903
|
$
|
(1,961
|
)
|
$
|
(551
|
)
|
$
|
1,809
|
$
|
(1,831
|
)
|
$
|
1,889
|
|||||||||||
Adjusted
EBITDA attributable to Icahn Enterprises(3):
|
|
|||||||||||||||||||||||||||
Investment
Management
|
$
|
260
|
$
|
189
|
$
|
(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
|
(21
|
)
|
(39
|
)
|
(22
|
)
|
(17
|
)
|
(12
|
)
|
(22
|
)
|
(12
|
)
|
||||||||||||||
Holding
Company
|
192
|
213
|
119
|
122
|
(5
|
)
|
119
|
(5
|
)
|
|||||||||||||||||||
Railcar
|
—
|
—
|
—
|
—
|
—
|
49
|
22
|
|||||||||||||||||||||
Food/Packaging
|
—
|
—
|
—
|
—
|
—
|
28
|
29
|
|||||||||||||||||||||
|
$
|
523
|
$
|
440
|
$
|
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
|
As
of September 30, 2009
|
||||||||
|
Actual(2)
|
Pro
Forma
|
||||||
|
(In
millions, except ratios)
|
|||||||
Liquid
assets:
|
|
|||||||
Holding
Company cash and cash equivalents
|
$
|
1,033
|
$
|
1,675
|
||||
Holding
Company investments in the Private Funds
|
1,233
|
1,233
|
||||||
Holding
Company liquid assets
|
$
|
2,266
|
$
|
2,908
|
||||
Total
consolidated assets
|
$
|
18,254
|
$
|
19,870
|
||||
Total
Holding Company debt
|
1,945
|
2,631
|
||||||
Total
debt
|
4,634
|
5,772
|
||||||
Equity:
|
|
|
||||||
Attributable
to Icahn Enterprises
|
$
|
2,668
|
$
|
2,961
|
||||
Attributable
to non-controlling interests
|
4,467
|
4,620
|
||||||
Total
equity
|
$
|
7,135
|
$
|
7,581
|
||||
Ratios:
|
|
|
||||||
Holding
Company asset value(2)
to Holding Company debt
|
2.6x
|
2.3x
|
||||||
Holding
Company asset value(2)
(net of cash and cash equivalents) to Holding Company net
debt
|
4.5x
|
4.5x
|
||||||
Holding
Company liquid assets to Holding Company debt
|
1.2x
|
1.1x
|
(1)
|
Automotive
segment results are for the periods commencing March 1,
2008.
|
(2)
|
See
page 3 of this offering memorandum
for the calculation of Holding Company asset value. Certain asset values
of our publicly traded companies for purposes of the ratios are as of
December 31, 2009.
|
(3)
|
EBITDA
represents earnings before interest expense, income tax (benefit) expense
and depreciation, depletion and amortization.We define Adjusted EBITDA as
EBITDA excluding the effect of impairments, restructuring costs, non-cash
pension plan expenses, purchase accounting inventory adjustments,
discontinued operations and gains on extinguishment of debt.We present
EBITDA and Adjusted EBITDA because we consider them important supplemental
measures of our performance and believe they are frequently used by
securities analysts, investors and other interested parties in the
evaluation of companies that have issued debt, many of which present
EBITDA and Adjusted EBITDA when reporting their results.We present EBITDA
and Adjusted EBITDA on a consolidated basis, net of the effect of
non-controlling interests.We conduct substantially all of our operations
through subsidiaries. The operating results of our subsidiaries may not be
sufficient to make distributions to us. In addition, our subsidiaries are
not obligated to make funds available to us for payment of our
indebtedness, payment of distributions on our depositary units or
otherwise, and distributions and intercompany transfers from our
subsidiaries to us may be restricted by applicable law or covenants
contained in debt agreements and other agreements to which these
subsidiaries currently may be subject or into which they may enter into in
the future. The terms of any borrowings of our subsidiaries or other
entities in which we own equity may restrict dividends, distributions or
loans to us.
|
•
|
do
not reflect our cash expenditures, or future requirements for capital
expenditures, or contractual
commitments;
|
•
|
do
not reflect changes in, or cash requirements for, our working capital
needs; and
|
•
|
do
not reflect the significant interest expense, or the cash requirements
necessary to service interest or principal payments on our
debt.
|
Historical
|
Pro
Forma
|
|||||||||||||||||||||||||||
|
Year
Ended
December
31,
|
Nine
Months Ended
September
30,
|
Year
Ended
December
31,
2008
|
Nine
Months Ended
September
30,
2009
|
||||||||||||||||||||||||
|
2006
|
2007
|
2008
|
2008
|
2009
|
|||||||||||||||||||||||
|
(In
millions)
|
|||||||||||||||||||||||||||
Attributable
to Icahn
Enterprises:
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net
income (loss)
|
$
|
1,108
|
$
|
308
|
$
|
(43
|
)
|
$
|
425
|
$
|
241
|
$
|
(119
|
)
|
$
|
217
|
||||||||||||
Interest
expense
|
143
|
171
|
273
|
216
|
184
|
344
|
239
|
|||||||||||||||||||||
Income
tax expense (benefit)
|
39
|
27
|
308
|
357
|
(24
|
)
|
326
|
(20
|
)
|
|||||||||||||||||||
Depreciation,
depletion and amortization
|
174
|
39
|
248
|
174
|
215
|
268
|
231
|
|||||||||||||||||||||
EBITDA
attributable to Icahn
Enterprises
|
$
|
1,464
|
$
|
545
|
$
|
786
|
$
|
1,172
|
$
|
616
|
$
|
819
|
$
|
667
|
||||||||||||||
Impairments
of assets(a)
|
$
|
22
|
$
|
24
|
$
|
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)
|
(971
|
)
|
(142
|
)
|
(753
|
)
|
(753
|
)
|
(1
|
)
|
(753
|
)
|
(1
|
)
|
||||||||||||||
Gain/loss
on extinguishment of debt(f)
|
—
|
—
|
(146
|
)
|
—
|
—
|
(102
|
)
|
—
|
|||||||||||||||||||
Adjusted
EBITDA attributable to Icahn Enterprises
|
$
|
523
|
$
|
440
|
$
|
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.
|
|
As
of September 30, 2009
|
||||||||
|
Actual
|
Pro
Forma
|
||||||
|
(In
millions)
|
|||||||
Liquid
assets:
|
|
|
||||||
Holding
Company cash and cash equivalents(1)
|
$
|
1,033
|
$
|
1,675
|
||||
Holding
Company investments in the Private Funds
|
1,233
|
1,233
|
||||||
Holding
Company liquid assets
|
2,266
|
2,908
|
||||||
Subsidiary
cash and cash equivalents
|
1,077
|
1,402
|
||||||
Total
liquid assets
|
$
|
3,343
|
$
|
4,310
|
||||
Holding
Company debt:
|
|
|
||||||
Senior
unsecured 7.125% notes due 2013(2)
|
$
|
967
|
$
|
—
|
||||
Senior
unsecured 8.125% notes due 2012(2)
|
353
|
—
|
||||||
Notes
|
—
|
2,000
|
||||||
Senior
unsecured variable rate convertible notes due 2013
|
556
|
556
|
||||||
Mortgages
payable(3)
|
75
|
75
|
||||||
Total
Holding Company debt
|
$
|
1,951
|
$
|
2,631
|
||||
Subsidiary
debt(3):
|
|
|
||||||
Exit
facilities – Federal-Mogul
|
$
|
2,567
|
$
|
2,567
|
||||
Mortgages
payable
|
40
|
40
|
||||||
Senior
unsecured notes – ARI
|
—
|
275
|
||||||
Senior
secured notes and other debt – Viskase(4)
|
—
|
177
|
||||||
Other
|
82
|
82
|
||||||
Total
subsidiary debt
|
$
|
2,689
|
$
|
3,141
|
||||
Total
consolidated debt
|
$
|
4,640
|
$
|
5,772
|
||||
Preferred
limited partner units
|
$
|
135
|
$
|
—
|
||||
Equity:
|
||||||||
Attributable
to Icahn Enterprises
|
$
|
2,668
|
$
|
2,961
|
||||
Attributable
to non-controlling interests
|
4,467
|
4,620
|
||||||
|
$
|
7,135
|
$
|
7,581
|
||||
Total
capitalization
|
$
|
11,910
|
$
|
13,353
|
(1)
|
Includes
liquid investment (excluding Investment Management) of $17
million.
|
(2)
|
Excludes
unamortized original issue debt
discount.
|
(3)
|
Debt
is non-recourse to Holding Company.
|
(4)
|
Pro
forma for debt refinancing closed on December 21, 2009.
|
Title of
Security
|
Principal
Amount
Outstanding
|
CUSIP
Numbers
|
Base
Consideration
|
Consent
Payment
|
Total Consideration
|
||||||||||||
7.125%
Notes
due
2013
|
$ | 967,000,000 |
029171AD7
029171AF2
|
$ | 1,000.00 | $ | 22.81 | $ | 1,022.81 | ||||||||
8.125%
Notes
due
2012
|
$ | 353,000,000 |
029171AC9
|
$ | 1,000.00 | $ | 20.94 | $ | 1,020.94 |