0000813762-13-000073.txt : 20130807 0000813762-13-000073.hdr.sgml : 20130807 20130807080317 ACCESSION NUMBER: 0000813762-13-000073 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20130807 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20130807 DATE AS OF CHANGE: 20130807 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ICAHN ENTERPRISES L.P. CENTRAL INDEX KEY: 0000813762 STANDARD INDUSTRIAL CLASSIFICATION: MOTOR VEHICLE PARTS & ACCESSORIES [3714] IRS NUMBER: 133398766 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-09516 FILM NUMBER: 131015772 BUSINESS ADDRESS: STREET 1: 767 FIFTH AVENUE STREET 2: SUITE 4600 CITY: NEW YORK STATE: NY ZIP: 10153 BUSINESS PHONE: 212-702-4300 MAIL ADDRESS: STREET 1: 767 FIFTH AVENUE STREET 2: SUITE 4600 CITY: NEW YORK STATE: NY ZIP: 10153 FORMER COMPANY: FORMER CONFORMED NAME: AMERICAN REAL ESTATE PARTNERS L P DATE OF NAME CHANGE: 19920703 8-K 1 q220138-kpressrelease.htm 8-K Q2 2013 8-K Press Release


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): August 7, 2013 
 
ICAHN ENTERPRISES L.P.
    (Exact Name of Registrant as Specified in Its Charter)

 
 
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)


(212) 702-4300
    (Registrant's Telephone Number, Including Area Code)


N/A
    (Former Name or Former Address, if Changed Since Last Report)


Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o
Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))






Section 2 - Financial Information

Item 2.02   Results of Operations and Financial Condition.

On August 7, 2013, Icahn Enterprises L.P. issued a press release reporting its financial results for the second quarter 2013. A copy of the press release is attached hereto as Exhibit 99.1.

The information furnished pursuant to this Item 2.02, including exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended.

Section 9 - Financial Statements and Exhibits

Item 9.01   Financial Statements and Exhibits.

(d) Exhibits
 
99.1 Press Release dated August 7, 2013.






SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
ICAHN ENTERPRISES L.P.
 
 
 
(Registrant)
 
 
 
 
 
 
By:
Icahn Enterprises G.P. Inc.,
its general partner  
 
 
 
 
 
 
By: 
/s/ Peter Reck
 
 
 
Peter Reck
 
 
 
Chief Accounting Officer
 
 
Date:   August 7, 2013



EX-99.1 2 ex991q22013pressrelease.htm EXHIBIT Ex 99.1 Q2 2013 Press Release


EXHIBIT 99.1

Icahn Enterprises L.P.


Investor Contacts:
SungHwan Cho, Chief Financial Officer
Peter Reck, Chief Accounting Officer
(212) 702-4300


For Release: August 7, 2013

Icahn Enterprises L.P. Reports Second Quarter 2013 Financial Results and
Announces Increased Quarterly Dividend of $1.25 per Depositary Unit


New York, NY - Icahn Enterprises L.P. (NASDAQ:IEP) is reporting revenues of $9.9 billion for the six months ended June 30, 2013 and net income attributable to Icahn Enterprises of $331 million, or $2.99 per LP unit. For the six months ended June 30, 2012, revenues were $6.9 billion and net income attributable to Icahn Enterprises was $306 million, or $2.93 per LP unit. For the six months ended June 30, 2013, Adjusted EBITDA attributable to Icahn Enterprises was $899 million compared to $722 million for six months ended June 30, 2012. For the six months ended June 30, 2013, Adjusted EBIT attributable to Icahn Enterprises was $675 million compared to $539 million for six months ended June 30, 2012. Icahn Enterprises has received over $1.0 billion of cash distributions from its operating subsidiaries during the first six months of 2013.

For the three months ended June 30, 2013, revenues were $4.6 billion and net income attributable to Icahn Enterprises of $54 million, or $0.48 per LP unit. For the three months ended June 30, 2012, revenues were $4.2 billion and net income attributable to Icahn Enterprises was $257 million, or $2.37 per LP unit. For the second quarter of 2013, Adjusted EBITDA attributable to Icahn Enterprises was $277 million compared to $506 million in the second quarter of 2012. For the second quarter of 2013, Adjusted EBIT attributable to Icahn Enterprises was $164 million compared to $401 million in the second quarter of 2012.

Mr. Icahn stated, “I am happy to report that for the six months ended June 30, 2013, our Net Asset Value per unit was up from $57 to $64, an increase of 12%. I am also happy to state, that in July, our Net Asset Value per unit was up another $7 to $71 per unit, an increase of 11% for the month, equating to an increase year to date in Net Asset Value of 25%. The increase in July was driven by strong performance from our Investment and Automotive segments.”

During the second quarter of 2013, the board of directors of the general partner of Icahn Enterprises L.P. approved a modification to Icahn Enterprises' distribution policy to provide for an increase in the annual distribution from $4.00 to $5.00 per depositary unit, payable in either cash or additional depositary units, at the election of each depositary unit holder. On August 6, 2013, the Board of Directors of the general partner of Icahn Enterprises declared a quarterly distribution in the amount of $1.25 per depositary unit, which will be paid on or about October 9, 2013 to depositary unit holders of record at the close of business on August 16, 2013.


***

Icahn Enterprises L.P. (NASDAQ:IEP), a master limited partnership, is a diversified holding company engaged in nine primary business segments: Investment, Automotive, Energy, Metals, Railcar, Gaming, Food Packaging, Real Estate and Home Fashion. 

Caution Concerning Forward-Looking Statements

Results for any interim period are not necessarily indicative of results for any full fiscal period. This release contains certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, many of which are beyond our ability to control or predict. Forward-looking statements may be identified by words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," "will" or words of similar meaning and include, but are not





limited to, statements about the expected future business and financial performance of Icahn Enterprises L.P. and its subsidiaries. Among these risks and uncertainties are risks related to economic downturns, substantial competition and rising operating costs; risks related to our investment activities, including the nature of the investments made by the private funds in which we invest, losses in the private funds and loss of key employees; risks related to our automotive activities, including exposure to adverse conditions in the automotive industry, and risks related to operations in foreign countries; risks related to our energy business, including the volatility and availability of crude oil, other feed stocks and refined products, unfavorable refining margin (crack spread), interrupted access to pipelines, significant fluctuations in nitrogen fertilizer demand in the agricultural industry and seasonality of results; risk related to our gaming operations, including reductions in discretionary spending due to a downturn in the local, regional or national economy, intense competition in the gaming industry from present and emerging internet online markets and extensive regulation; risks related to our railcar activities, including reliance upon a small number of customers that represent a large percentage of revenues and backlog, the health of and prospects for the overall railcar industry and the cyclical nature of the railcar manufacturing business; risks related to our food packaging activities, including competition from better capitalized competitors, inability of its suppliers to timely deliver raw materials, and the failure to effectively respond to industry changes in casings technology; risks related to our scrap metals activities, including potential environmental exposure; risks related to our real estate activities, including the extent of any tenant bankruptcies and insolvencies; risks related to our home fashion operations, including changes in the availability and price of raw materials, and changes in transportation costs and delivery times; and other risks and uncertainties detailed from time to time in our filings with the Securities and Exchange Commission. Past performance in our Investment segment is not necessarily indicative of future performance. We undertake no obligation to publicly update or review any forward-looking information, whether as a result of new information, future developments or otherwise.







CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except per unit amounts)
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2013
 
2012
 
2013
 
2012
Revenues:
(Unaudited)
Net sales
$
4,497

 
$
3,707

 
$
9,071

 
$
6,106

Other revenues from operations
203

 
204

 
392

 
396

Net (loss) gain from investment activities
(228
)
 
299

 
350

 
357

Interest and dividend income
52

 
17

 
76

 
42

Other income (loss), net
94

 
(1
)
 
48

 
9

 
4,618

 
4,226

 
9,937

 
6,910

Expenses:
 
 
 
 
 
 
 
Cost of goods sold
3,887

 
3,252

 
7,780

 
5,324

Other expenses from operations
105

 
108

 
205

 
214

Selling, general and administrative
313

 
336

 
682

 
645

Restructuring
9

 
9

 
17

 
16

Impairment
5

 
32

 
5

 
34

Interest expense
126

 
129

 
260

 
246

 
4,445

 
3,866

 
8,949

 
6,479

Income before income tax (expense) benefit
173

 
360

 
988

 
431

Income tax (expense) benefit
(97
)
 
101

 
(217
)
 
131

Net income
76

 
461

 
771

 
562

Less: net income attributable to non-controlling interests
(22
)
 
(204
)
 
(440
)
 
(256
)
Net income attributable to Icahn Enterprises
$
54

 
$
257

 
$
331

 
$
306

 
 
 
 
 
 
 
 
Net income attributable to Icahn Enterprises allocable to:
 
 
 
 
 
 
 
Limited partners
$
53

 
$
249

 
$
324

 
$
297

General partner
1

 
8

 
7

 
9

 
$
54

 
$
257

 
$
331

 
$
306

 
 
 
 
 
 
 
 
Basic income per LP unit
$
0.48

 
$
2.44

 
$
3.00

 
$
2.97

Basic weighted average LP units outstanding
110

 
102

 
108

 
100

 
 
 
 
 
 
 
 
Diluted income per LP unit
$
0.48

 
$
2.37

 
$
2.99

 
$
2.93

Diluted weighted average LP units outstanding
111

 
107

 
109

 
105

Cash distributions declared per LP unit
$
1.00

 
$
0.10

 
$
2.00

 
$
0.20







CONSOLIDATED BALANCE SHEETS
(In millions, except unit amounts)
 
June 30,
 
December 31,
 
2013
 
2012
ASSETS
(Unaudited)
 
 
Cash and cash equivalents
$
3,340

 
$
3,071

Cash held at consolidated affiliated partnerships and restricted cash
1,635

 
1,419

Investments
9,604

 
5,491

Accounts receivable, net
2,017

 
1,841

Inventories, net
2,029

 
1,955

Property, plant and equipment, net
6,628

 
6,523

Goodwill
2,089

 
2,082

Intangible assets, net
1,159

 
1,206

Other assets
743

 
968

Total Assets
$
29,244

 
$
24,556

LIABILITIES AND EQUITY
 
 
 
Accounts payable
$
1,352

 
$
1,383

Accrued expenses and other liabilities
2,237

 
1,496

Deferred tax liability
1,465

 
1,335

Securities sold, not yet purchased, at fair value
667

 
533

Due to brokers
2,414

 

Post-employment benefit liability
1,418

 
1,488

Debt
8,245

 
8,548

Total liabilities
17,798

 
14,783

 
 
 
 
Commitments and contingencies (Note 17)

 

 
 
 
 
Equity:
 
 
 
Limited partners: Depositary units: 111,147,379 and 104,850,813 units issued and outstanding at June 30, 2013 and December 31, 2012, respectively
5,488

 
4,913

General partner
(232
)
 
(244
)
Equity attributable to Icahn Enterprises
5,256

 
4,669

Equity attributable to non-controlling interests
6,190

 
5,104

Total equity
11,446

 
9,773

Total Liabilities and Equity
$
29,244

 
$
24,556







Use of Non-GAAP Financial Measures

The Company uses certain non-GAAP financial measures in evaluating its performance. These include non-GAAP EBITDA, Adjusted EBITDA, EBIT and Adjusted EBIT. EBITDA represents earnings before interest expense, income tax (benefit) expense and depreciation and amortization. EBIT represents earnings before interest expense and income tax (benefit) expense. We define Adjusted EBITDA and Adjusted EBIT as EBITDA and EBIT, respectively, excluding the effects of impairment, restructuring costs, certain pension plan expenses, OPEB curtailment gains, purchase accounting inventory adjustments, certain share based compensation, discontinued operations, gains/losses on extinguishment of debt, major scheduled turnaround expenses, FIFO adjustments and unrealized gains/losses on energy segment derivatives and certain other non-operational charges. We present EBITDA, Adjusted EBITDA, EBIT and Adjusted EBIT on a consolidated basis and attributable to Icahn Enterprises 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.

We believe that providing EBITDA, Adjusted EBITDA, EBIT and Adjusted EBIT to investors has economic substance as these measures provide important supplemental information of our performance to investors and permits investors and management to evaluate the core operating performance of our business without regard to interest, taxes and depreciation and amortization and the effects of impairment, restructuring costs, certain pension plan expenses, OPEB curtailment gains, purchase accounting inventory adjustments, certain share based compensation, discontinued operations, gains/losses on extinguishment of debt, major scheduled turnaround expenses, FIFO adjustments and unrealized gains/losses on energy segment derivatives and certain other non-operational charges. Additionally, we believe this information is frequently used by securities analysts, investors and other interested parties in the evaluation of companies that have issued debt. Management uses, and believes that investors benefit from referring to these non-GAAP financial measures in assessing our operating results, as well as in planning, forecasting and analyzing future periods. Adjusting earnings for these charges allows investors to evaluate our performance from period to period, as well as our peers, without the effects of certain items that may vary depending on accounting methods and the book value of assets. Additionally, EBITDA, Adjusted EBITDA, EBIT and Adjusted EBIT present meaningful measures of corporate performance exclusive of our capital structure and the method by which assets were acquired and financed.

EBITDA, Adjusted EBITDA, EBIT and Adjusted EBIT have limitations as analytical tools, and you should not consider them in isolation, or as substitutes for analysis of our results as reported under generally accepted accounting principles in the United States, or U.S. GAAP. For example, EBITDA, Adjusted EBITDA, EBIT and Adjusted EBIT:
    
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.

Although depreciation and amortization are non-cash charges, the assets being depreciated or amortized often will have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements. Other companies in the industries in which we operate may calculate EBITDA, Adjusted EBITDA, EBIT and Adjusted EBIT differently than we do, limiting their usefulness as comparative measures. In addition, EBITDA, Adjusted EBITDA, EBIT and Adjusted EBIT do not reflect the impact of earnings or charges resulting from matters we consider not to be indicative of our ongoing operations.

EBITDA, Adjusted EBITDA, EBIT and Adjusted EBIT are not measurements of our financial performance under U.S. GAAP and should not be considered as alternatives to net income or any other performance measures derived in accordance with U.S. GAAP or as alternatives to cash flow from operating activities as a measure of our liquidity. Given these limitations, we rely primarily on our U.S. GAAP results and use EBITDA, Adjusted EBITDA, EBIT and Adjusted EBIT only as a supplemental measure of our financial performance.

Use of Indicative Net Asset Value Data

The Company uses the indicative net asset value of the depository units as an additional method for considering the value of the units, and we believe that this information can be helpful to investors. Please note, however, that the indicative net asset value





of the units does not represent the market price at which the units trade. Accordingly, data regarding indicative net asset value is of limited use and should not be considered in isolation.

The Company's depository units are not redeemable, which means that investors have no right or ability to obtain from the Company the indicative net asset value of units that they own. Units may be bought and sold on The NASDAQ Global Select Market at prevailing market prices. Those prices may be higher or lower than the indicative net asset value of the units as calculated by Management.

See below for more information on how we calculate the indicative net asset value of the Company's depository units.

Indicative Net Asset Value Calculation
($ in millions, except per unit)
July 31,
 
June 30,
 
December 31,
 
2013
 
2013
 
2012
Market-valued Subsidiaries:
(Unaudited)
Holding Company interest in Funds (1)
$
2,702

 
$
2,543

 
$
2,387

CVR Energy (2)
3,360

 
3,375

 
3,474

CVR Refining - direct holding (2)
174

 
180

 

Federal-Mogul (2)
1,887

 
783

 
615

American Railcar Industries (2)
427

 
398

 
377

   Total market-valued subsidiaries
$
8,549

 
$
7,279

 
$
6,853

 
 
 
 
 
 
Other Subsidiaries:
 
 
 
 
 
Tropicana (3)
$
566

 
$
566

 
$
512

Viskase (3)
237

 
237

 
268

Real Estate Holdings (4)
717

 
717

 
763

PSC Metals (4)
322

 
322

 
338

WestPoint Home (4)
205

 
205

 
256

AEP Leasing (4)
142

 
142

 
60

   Total - other subsidiaries
$
2,189

 
$
2,189

 
$
2,196

   Add: Holding Company cash and cash equivalents (5)
1,451

 
1,412

 
1,045

   Less: Holding Company debt (6)
(4,025
)
 
(3,525
)
 
(4,082
)
   Add: Other Holding Company net assets (7)
(24
)
 
(133
)
 
86

Indicative Net Asset Value
$
8,141

 
$
7,222

 
$
6,098

 
 
 
 
 
 
Units Outstanding (8)
115

 
113

 
107

Indicative Net Asset Value Per Unit
$
71

 
$
64

 
$
57


Indicative net asset value does not purport to reflect a valuation of IEP. The calculated Indicative net asset value does not include any value for our Investment Segment other than the fair market value of our investment in the Investment Funds. A valuation is a subjective exercise and Indicative net asset value does not necessarily consider all elements or consider in the adequate proportion the elements that could affect the valuation of IEP. Investors may reasonably differ on what such elements are and their impact on IEP. No representation or assurance, express or implied is made as to the accuracy and correctness of indicative net asset value as of these dates or with respect to any future indicative or prospective results which may vary.

(1)
Fair market value of Holding Company's interest in the Funds and Investment segment cash as of each respective date.
(2)
Based on closing share price on each date and the number of shares owned by the Holding Company as of each respective date.
(3)
Amounts based on market comparables due to lack of material trading volume. Tropicana valued at 9.0x and 8.0x Adjusted EBITDA for the twelve months ended June 30, 2013 and the twelve months ended December 31, 2012, respectively. Viskase valued at 9.5x and 11.0x Adjusted EBITDA for the twelve months ended June 30, 2013 and the twelve months ended December 31, 2012, respectively. The July 31, 2013 valuations for Tropicana and Viskase are the same as June 30, 2013 valuations due to lack of any new financial information subsequent to June 30, 2013.
(4)
Represents equity attributable to us as of each respective date except for July 31, 2013 which is as of June 30, 2013, due to the lack of any new financial information subsequent to June 30, 2013.





(5)
Holding Company's cash and cash equivalents balance as of each respective date except for July 31, 2013, which is as of June 30, 2013 and pro forma (i) for IEP participation in Federal Mogul's July 2013 rights offering, (ii) IEP's July 2013 quarterly distribution payment, and (iii) proceeds from IEP's debt offering that closed in August 2013.
(6)
June 30, 2013 and July, 31, 2013 Holding Company debt are adjusted for the satisfaction and discharge of the indenture governing our variable rate convertible notes due August 2013. The July 31, 2013 balance includes the $500 million debt issuance that closed on August 1, 2013.
(7)
Represents Holding Company net assets as reported on June 30, 2013, adjusted for the defeasance of the Convertible Notes. The July 31, 2013 balance is the June 30, 2013 balance adjusted for the quarterly dividend paid in July 2013.
(8)
LP Units Outstanding and the GP Unit equivalent as of each respective date.


($ in millions)
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2013
 
2012
 
2013
 
2012
Consolidated Adjusted EBITDA:
(Unaudited)
Net income
$
76

 
$
461

 
$
771

 
$
562

Interest expense, net
123

 
126

 
256

 
241

Income tax expense (benefit)
97

 
(101
)
 
217

 
(131
)
Depreciation and amortization
159

 
133

 
314

 
233

Consolidated EBITDA
$
455

 
$
619

 
$
1,558

 
$
905

Impairment of assets
5

 
32

 
5

 
34

Restructuring costs
9

 
9

 
17

 
16

Non-Service cost US based pensions
1

 
14

 
2

 
28

(Favorable) unfavorable FIFO impact
(24
)
 
99

 
(29
)
 
99

Unrealized (gain)/loss on derivatives
(106
)
 
2

 
(138
)
 
2

OPEB curtailment gain
(19
)
 

 
(19
)
 

Loss (gain) on disposal of assets
5

 
2

 
52

 
(1
)
       Stock-based compensation

 
17

 
12

 
19

Other
23

 
8

 
22

 
15

Consolidated Adjusted EBITDA
$
349

 
$
802

 
$
1,482

 
$
1,117

 
 
 
 
 
 
 
 
IEP Adjusted EBITDA:
 
 
 
 
 
 
 
Net income attributable to IEP
$
54

 
$
257

 
$
331

 
$
306

Interest expense, net
109

 
111

 
228

 
213

Income tax expense (benefit)
70

 
(107
)
 
165

 
(142
)
Depreciation and amortization
113

 
105

 
224

 
183

EBITDA attributable to IEP
$
346

 
$
366

 
$
948

 
$
560

Impairment of assets
5

 
25

 
5

 
27

Restructuring costs
7

 
8

 
14

 
14

Non-Service cost US based pensions
1

 
11

 
2

 
22

(Favorable) unfavorable FIFO impact
(16
)
 
76

 
(21
)
 
76

Unrealized (gain)/loss on derivatives
(70
)
 
1

 
(97
)
 
1

OPEB curtailment gain
(15
)
 

 
(15
)
 

Loss on disposal of assets
3

 
1

 
41

 
(1
)
       Stock-based compensation

 
13

 
7

 
14

Other
16

 
5

 
15

 
9

Adjusted EBITDA attributable to IEP
$
277

 
$
506

 
$
899

 
$
722








($ in millions)
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2013
 
2012
 
2013
 
2012
Consolidated Adjusted EBIT:
(Unaudited)
Net income
$
76

 
$
461

 
$
771

 
$
562

Interest expense, net
123

 
126

 
256

 
241

Income tax expense (benefit)
97

 
(101
)
 
217

 
(131
)
Consolidated EBIT
$
296

 
$
486

 
$
1,244

 
$
672

Impairment of assets
5

 
32

 
5

 
34

Restructuring costs
9

 
9

 
17

 
16

Non-Service cost US based pensions
1

 
14

 
2

 
28

(Favorable) unfavorable FIFO impact
(24
)
 
99

 
(29
)
 
99

Unrealized (gain)/loss on derivatives
(106
)
 
2

 
(138
)
 
2

OPEB curtailment gain
(19
)
 

 
(19
)
 

Loss (gain) on disposal of assets
5

 
2

 
52

 
(1
)
       Stock-based compensation

 
17

 
12

 
19

Other
23

 
8

 
22

 
15

Consolidated Adjusted EBIT
$
190

 
$
669

 
$
1,168

 
$
884

 
 
 
 
 
 
 
 
IEP Adjusted EBIT:
 
 
 
 
 
 
 
Net income attributable to IEP
$
54

 
$
257

 
$
331

 
$
306

Interest expense, net
109

 
111

 
228

 
213

Income tax expense (benefit)
70

 
(107
)
 
165

 
(142
)
EBIT attributable to IEP
$
233

 
$
261

 
$
724

 
$
377

Impairment of assets
5

 
25

 
5

 
27

Restructuring costs
7

 
8

 
14

 
14

Non-Service cost US based pensions
1

 
11

 
2

 
22

(Favorable) unfavorable FIFO impact
(16
)
 
76

 
(21
)
 
76

Unrealized (gain)/loss on derivatives
(70
)
 
1

 
(97
)
 
1

OPEB curtailment gain
(15
)
 

 
(15
)
 

Loss on disposal of assets
3

 
1

 
41

 
(1
)
       Stock-based compensation

 
13

 
7

 
14

Other
16

 
5

 
15

 
9

Adjusted EBIT attributable to IEP
$
164

 
$
401

 
$
675

 
$
539