XML 48 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Reporting (Tables)
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Condensed statements of operations by reporting segment
 
Three Months Ended September 30, 2017
 
Investment
 
Automotive
 
Energy
 
Railcar
 
Gaming
 
Metals
 
Mining
 
Food Packaging
 
Real Estate
 
Home Fashion
 
Holding Company
 
Consolidated
 
(in millions)
Revenues:
  

 
  

 
 
 
  

 
  

 
  

 
 
 
  

 
  

 
 
 
 
 
  

Net sales
$

 
$
2,493

 
$
1,453

 
$
68

 
$

 
$
110

 
$
21

 
$
99

 
$
2

 
$
46

 
$

 
$
4,292

Other revenues from operations

 
96

 

 
66

 
246

 

 

 

 
19

 

 

 
427

Net income from investment activities
386

 

 

 

 

 

 

 

 

 

 
34

 
420

Interest and dividend income
27

 
3

 
1

 
1

 

 

 

 

 
2

 

 
3

 
37

Gain (loss) on disposition of assets, net

 
1

 
(1
)
 
(10
)
 

 

 

 

 
456

 

 

 
446

Other (loss) income, net
(9
)
 
15

 
(16
)
 
1

 
60

 
(1
)
 
(2
)
 
4

 
1

 

 
5

 
58

 
404

 
2,608

 
1,437

 
126

 
306

 
109

 
19

 
103

 
480

 
46

 
42

 
5,680

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of goods sold

 
2,022

 
1,356

 
65

 

 
105

 
15

 
75

 
2

 
39

 

 
3,679

Other expenses from operations

 
107

 

 
25

 
109

 

 

 

 
13

 

 

 
254

Selling, general and administrative
3

 
455

 
35

 
9

 
87

 
5

 
4

 
14

 
2

 
11

 
8

 
633

Restructuring, net

 
4

 

 

 

 

 

 
1

 

 

 

 
5

Impairment

 
4

 

 
1

 

 

 

 

 

 

 

 
5

Interest expense
42

 
42

 
28

 
5

 
3

 

 
2

 
3

 

 

 
82

 
207

 
45

 
2,634

 
1,419

 
105

 
199

 
110

 
21

 
93

 
17

 
50

 
90

 
4,783

Income (loss) before income tax benefit (expense)
359

 
(26
)
 
18

 
21

 
107

 
(1
)
 
(2
)
 
10

 
463

 
(4
)
 
(48
)
 
897

Income tax benefit (expense)

 
19

 
(2
)
 
(6
)
 
(27
)
 
2

 

 
(4
)
 

 

 
(50
)
 
(68
)
Net income (loss)
359

 
(7
)
 
16

 
15

 
80

 
1

 
(2
)
 
6

 
463

 
(4
)
 
(98
)
 
829

Less: net income (loss) attributable to non-controlling interests
221

 
2

 
(2
)
 
3

 
7

 

 

 
1

 

 

 

 
232

Net income (loss) attributable to Icahn Enterprises
$
138

 
$
(9
)
 
$
18

 
$
12

 
$
73

 
$
1

 
$
(2
)
 
$
5

 
$
463

 
$
(4
)
 
$
(98
)
 
$
597

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
$

 
$
113

 
$
23

 
$
30

 
$
30

 
$
1

 
$
10

 
$
6

 
$
7

 
$
2

 
$

 
$
222

Depreciation and amortization(1)
$

 
$
128

 
$
70

 
$
15

 
$
19

 
$
5

 
$
2

 
$
5

 
$
5

 
$
2

 
$

 
$
251

 
Three Months Ended September 30, 2016
 
Investment
 
Automotive
 
Energy
 
Railcar
 
Gaming
 
Metals
 
Mining
 
Food Packaging
 
Real Estate
 
Home Fashion
 
Holding Company
 
Consolidated
 
(in millions)
Revenues:
  

 
  

 
 
 
  

 
  

 
 
 
 
 
  

 
  

 
 
 
 
 
  

Net sales
$

 
$
2,346

 
$
1,240

 
$
94

 
$

 
$
72

 
$
18

 
$
81

 
$
5

 
$
48

 
$

 
$
3,904

Other revenues from operations

 
116

 

 
133

 
268

 

 

 

 
20

 

 

 
537

Net gain (loss) from investment activities
412

 

 
5

 

 

 

 

 

 

 

 
1

 
418

Interest and dividend income
24

 

 
1

 

 

 

 

 

 

 

 
2

 
27

(Loss) gain on disposition of assets, net

 
(1
)
 
(1
)
 
1

 

 

 

 

 

 

 

 
(1
)
Other (loss) income, net
(1
)
 
15

 
(1
)
 

 
3

 

 
(1
)
 
(1
)
 

 

 

 
14

 
435

 
2,476

 
1,244

 
228

 
271

 
72

 
17

 
80

 
25

 
48

 
3

 
4,899

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of goods sold

 
1,899

 
1,195

 
86

 

 
78

 
13

 
61

 
4

 
42

 

 
3,378

Other expenses from operations

 
122

 

 
80

 
127

 

 

 

 
13

 

 

 
342

Selling, general and administrative
21

 
382

 
35

 
10

 
118

 
4

 
4

 
12

 
4

 
10

 
3

 
603

Restructuring, net

 
7

 

 

 

 
1

 

 

 

 

 

 
8

Impairment

 
1

 

 

 
92

 

 

 

 

 

 

 
93

Interest expense
52

 
41

 
26

 
22

 
3

 

 
2

 
4

 

 

 
72

 
222

 
73

 
2,452

 
1,256

 
198

 
340

 
83

 
19

 
77

 
21

 
52

 
75

 
4,646

Income (loss) before income tax benefit (expense)
362

 
24

 
(12
)
 
30

 
(69
)
 
(11
)
 
(2
)
 
3

 
4

 
(4
)
 
(72
)
 
253

Income tax benefit (expense)

 
9

 
4

 
(9
)
 
(14
)
 
5

 
(1
)
 
(1
)
 

 

 
(8
)
 
(15
)
Net income (loss)
362

 
33

 
(8
)
 
21

 
(83
)
 
(6
)
 
(3
)
 
2

 
4

 
(4
)
 
(80
)
 
238

Less: net income (loss) attributable to non-controlling interests
251

 
4

 
(10
)
 
3

 
6

 

 
(1
)
 
1

 

 

 

 
254

Net income (loss) attributable to Icahn Enterprises
$
111

 
$
29

 
$
2

 
$
18

 
$
(89
)
 
$
(6
)
 
$
(2
)
 
$
1

 
$
4

 
$
(4
)
 
$
(80
)
 
$
(16
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
$

 
$
98

 
$
23

 
$
42

 
$
15

 
$
1

 
$
7

 
$
5

 
$

 
$
3

 
$

 
$
194

Depreciation and amortization(1)
$

 
$
120

 
$
68

 
$
35

 
$
18

 
$
6

 
$
2

 
$
4

 
$
4

 
$
1

 
$

 
$
258

 
Nine Months Ended September 30, 2017
 
Investment
 
Automotive
 
Energy
 
Railcar
 
Gaming
 
Metals
 
Mining
 
Food Packaging
 
Real Estate
 
Home Fashion
 
Holding Company
 
Consolidated
 
(in millions)
Revenues:
  

 
  

 
 
 
  

 
  

 
  

 
 
 
  

 
  

 
 
 
 
 
  

Net sales
$

 
$
7,488

 
$
4,395

 
$
184

 
$

 
$
315

 
$
76

 
$
288

 
$
9

 
$
138

 
$

 
$
12,893

Other revenues from operations

 
329

 

 
320

 
685

 

 

 

 
55

 

 

 
1,389

Net income from investment activities
552

 

 

 
2

 

 

 

 

 

 

 
50

 
604

Interest and dividend income
80

 
4

 
1

 
2

 
1

 

 
1

 

 
2

 

 
8

 
99

Gain (loss) on disposition of assets, net

 
4

 
(2
)
 
1,511

 
(3
)
 

 

 

 
456

 

 

 
1,966

Other (loss) income, net
(50
)
 
45

 
(3
)
 
2

 
61

 
(1
)
 
(3
)
 
3

 
1

 

 
5

 
60

 
582

 
7,870

 
4,391

 
2,021

 
744

 
314

 
74

 
291

 
523

 
138

 
63

 
17,011

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of goods sold

 
6,045

 
4,191

 
170

 

 
299

 
45

 
218

 
7

 
119

 

 
11,094

Other expenses from operations

 
326

 

 
107

 
317

 

 

 

 
36

 

 

 
786

Selling, general and administrative
8

 
1,320

 
105

 
38

 
280

 
14

 
12

 
47

 
8

 
30

 
21

 
1,883

Restructuring, net

 
11

 

 

 

 

 

 
3

 

 

 

 
14

Impairment

 
12

 

 
68

 

 

 

 

 
2

 

 

 
82

Interest expense
134

 
124

 
82

 
39

 
9

 

 
5

 
10

 
1

 

 
244

 
648

 
142

 
7,838

 
4,378

 
422

 
606

 
313

 
62

 
278

 
54

 
149

 
265

 
14,507

Income (loss) before income tax benefit (expense)
440

 
32

 
13

 
1,599

 
138

 
1

 
12

 
13

 
469

 
(11
)
 
(202
)
 
2,504

Income tax benefit (expense)

 
537

 
2

 
(525
)
 
(48
)
 
3

 
(2
)
 
(5
)
 

 

 
(72
)
 
(110
)
Net income (loss)
440

 
569

 
15

 
1,074

 
90

 
4

 
10

 
8

 
469

 
(11
)
 
(274
)
 
2,394

Less: net income (loss) attributable to non-controlling interests
228

 
8

 
(7
)
 
11

 
18

 

 
2

 
2

 

 

 

 
262

Net income (loss) attributable to Icahn Enterprises
$
212

 
$
561

 
$
22

 
$
1,063

 
$
72

 
$
4

 
$
8

 
$
6

 
$
469

 
$
(11
)
 
$
(274
)
 
$
2,132

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
$

 
$
333

 
$
80

 
$
139

 
$
83

 
$
4

 
$
27

 
$
15

 
$
7

 
$
4

 
$

 
$
692

Depreciation and amortization(1)
$

 
$
375

 
$
208

 
$
51

 
$
54

 
$
15

 
$
4

 
$
18

 
$
15

 
$
6

 
$

 
$
746

 
Nine Months Ended September 30, 2016
 
Investment
 
Automotive
 
Energy
 
Railcar
 
Gaming
 
Metals
 
Mining
 
Food Packaging
 
Real Estate
 
Home Fashion
 
Holding Company
 
Consolidated
 
(in millions)
Revenues:
  

 
  

 
 
 
  

 
  

 
 
 
 
 
  

 
  

 
 
 
 
 
  

Net sales
$

 
$
7,140

 
$
3,429

 
$
315

 
$

 
$
206

 
$
49

 
$
243

 
$
13

 
$
151

 
$

 
$
11,546

Other revenues from operations

 
314

 

 
398

 
740

 

 

 

 
54

 

 

 
1,506

Net (loss) gain from investment activities
(841
)
 

 
5

 

 

 

 

 

 

 

 
10

 
(826
)
Interest and dividend income
84

 
2

 
1

 
2

 

 

 
1

 

 

 

 
7

 
97

Gain on disposition of assets, net

 
8

 
(1
)
 
1

 

 
1

 

 

 
1

 

 

 
10

Other (loss) income, net
(3
)
 
52

 
(9
)
 
3

 
3

 

 
(9
)
 
4

 

 
1

 
1

 
43

 
(760
)
 
7,516

 
3,425

 
719

 
743

 
207

 
41

 
247

 
68

 
152

 
18

 
12,376

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of goods sold

 
5,797

 
3,297

 
270

 

 
217

 
43

 
185

 
10

 
130

 

 
9,949

Other expenses from operations

 
323

 

 
186

 
358

 

 

 

 
35

 

 

 
902

Selling, general and administrative
28

 
1,131

 
103

 
32

 
329

 
14

 
12

 
39

 
9

 
28

 
11

 
1,736

Restructuring, net

 
28

 

 

 

 
1

 

 

 

 

 

 
29

Impairment

 
4

 
574

 

 
92

 

 

 

 

 

 

 
670

Interest expense
184

 
118

 
56

 
66

 
9

 

 
5

 
10

 
1

 

 
216

 
665

 
212

 
7,401

 
4,030

 
554

 
788

 
232

 
60

 
234

 
55

 
158

 
227

 
13,951

(Loss) income before income tax (expense) benefit
(972
)
 
115

 
(605
)
 
165

 
(45
)
 
(25
)
 
(19
)
 
13

 
13

 
(6
)
 
(209
)
 
(1,575
)
Income tax (expense) benefit

 
(12
)
 
17

 
(42
)
 
(24
)
 
12

 
(2
)
 
(5
)
 

 

 
(25
)
 
(81
)
Net (loss) income
(972
)
 
103

 
(588
)
 
123

 
(69
)
 
(13
)
 
(21
)
 
8

 
13

 
(6
)
 
(234
)
 
(1,656
)
Less: net (loss) income attributable to non-controlling interests
(526
)
 
18

 
(259
)
 
25

 
11

 

 
(5
)
 
2

 

 

 

 
(734
)
Net (loss) income attributable to Icahn Enterprises
$
(446
)
 
$
85

 
$
(329
)
 
$
98

 
$
(80
)
 
$
(13
)
 
$
(16
)
 
$
6

 
$
13

 
$
(6
)
 
$
(234
)
 
$
(922
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
$

 
$
306

 
$
106

 
$
104

 
$
63

 
$
3

 
$
12

 
$
11

 
$

 
$
10

 
$

 
$
615

Depreciation and amortization(1)
$

 
$
337

 
$
191

 
$
103

 
$
53

 
$
17

 
$
3

 
$
15

 
$
15

 
$
5

 
$

 
$
739

(1) 
Excludes amounts related to the amortization of deferred financing costs and debt discounts and premiums included in interest expense in the amounts of $4 million and $6 million for the three months ended September 30, 2017 and 2016, respectively, and $13 million and $14 million for the nine months ended September 30, 2017 and 2016, respectively.
Condensed balance sheets by reporting segment
 
September 30, 2017
 
Investment
 
Automotive
 
Energy
 
Railcar
 
Gaming
 
Metals
 
Mining
 
Food Packaging
 
Real Estate
 
Home Fashion
 
Holding Company
 
Consolidated
 
(in millions)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
17

 
$
366

 
$
849

 
$
106

 
$
125

 
$
14

 
$
17

 
$
18

 
$
41

 
$
1

 
$
484

 
$
2,038

Cash held at consolidated affiliated partnerships and restricted cash
951

 

 

 
19

 
15

 
4

 

 
2

 
2

 
4

 
2

 
999

Investments
9,016

 
302

 
6

 
24

 
27

 

 

 

 

 

 
373

 
9,748

Accounts receivable, net

 
1,477

 
143

 
34

 
11

 
57

 
8

 
78

 
10

 
35

 

 
1,853

Inventories, net

 
2,618

 
340

 
73

 

 
30

 
26

 
93

 

 
76

 

 
3,256

Property, plant and equipment, net

 
3,453

 
3,239

 
1,180

 
800

 
89

 
177

 
166

 
454

 
73

 

 
9,631

Goodwill and intangible assets, net

 
1,817

 
303

 
7

 
74

 
3

 

 
36

 
31

 

 

 
2,271

Other assets
1,026

 
618

 
67

 
467

 
281

 
26

 
23

 
106

 
393

 
4

 
10

 
3,021

   Total assets
$
11,010

 
$
10,651

 
$
4,947

 
$
1,910

 
$
1,333

 
$
223

 
$
251

 
$
499

 
$
931

 
$
193

 
$
869

 
$
32,817

LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable, accrued expenses and other liabilities
$
1,712

 
$
3,066

 
$
1,532

 
$
351

 
$
187

 
$
52

 
$
46

 
$
96

 
$
57

 
$
35

 
$
216

 
$
7,350

Securities sold, not yet purchased, at fair value
1,258

 

 

 

 

 

 

 

 

 

 

 
1,258

Due to brokers
603

 

 

 

 

 

 

 

 

 

 

 
603

Post-employment benefit liability

 
1,127

 

 
9

 

 
2

 

 
72

 

 

 

 
1,210

Debt

 
3,451

 
1,166

 
552

 
162

 

 
58

 
273

 
23

 
5

 
5,508

 
11,198

   Total liabilities
3,573

 
7,644

 
2,698

 
912

 
349

 
54

 
104

 
441

 
80

 
40

 
5,724

 
21,619

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity attributable to Icahn Enterprises
2,882

 
2,852

 
941

 
787

 
841

 
169

 
123

 
40

 
851

 
153

 
(4,855
)
 
4,784

Equity attributable to non-controlling interests
4,555

 
155

 
1,308

 
211

 
143

 

 
24

 
18

 

 

 

 
6,414

   Total equity
7,437

 
3,007

 
2,249

 
998

 
984

 
169

 
147

 
58

 
851

 
153

 
(4,855
)
 
11,198

   Total liabilities and equity
$
11,010

 
$
10,651

 
$
4,947

 
$
1,910

 
$
1,333

 
$
223

 
$
251

 
$
499

 
$
931

 
$
193

 
$
869

 
$
32,817


 
December 31, 2016
 
Investment
 
Automotive
 
Energy
 
Railcar
 
Gaming
 
Metals
 
Mining
 
Food Packaging
 
Real Estate
 
Home Fashion
 
Holding Company
 
Consolidated
 
(in millions)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
13

 
$
353

 
$
736

 
$
179

 
$
244

 
$
4

 
$
14

 
$
39

 
$
24

 
$
2

 
$
225

 
$
1,833

Cash held at consolidated affiliated partnerships and restricted cash
752

 
2

 

 
19

 
15

 
5

 

 
2

 
2

 
4

 
3

 
804

Investments
9,213

 
270

 
6

 
35

 
33

 

 

 

 

 

 
324

 
9,881

Accounts receivable, net

 
1,270

 
152

 
40

 
12

 
29

 
5

 
63

 
3

 
35

 

 
1,609

Inventories, net

 
2,353

 
349

 
75

 

 
38

 
25

 
72

 

 
71

 

 
2,983

Property, plant and equipment, net

 
3,302

 
3,358

 
1,567

 
814

 
100

 
152

 
152

 
602

 
75

 

 
10,122

Goodwill and intangible assets, net

 
1,801

 
318

 
7

 
75

 
4

 

 
8

 
38

 
1

 

 
2,252

Other assets
1,518

 
504

 
94

 
1,410

 
209

 
13

 
23

 
92

 
18

 
5

 
1

 
3,887

   Total assets
$
11,496

 
$
9,855

 
$
5,013

 
$
3,332

 
$
1,402

 
$
193

 
$
219

 
$
428

 
$
687

 
$
193

 
$
553

 
$
33,371

LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable, accrued expenses and other liabilities
$
1,236

 
$
2,870

 
$
1,474

 
$
2,100

 
$
153

 
$
34

 
$
38

 
$
69

 
$
20

 
$
29

 
$
168

 
$
8,191

Securities sold, not yet purchased, at fair value
1,139

 

 

 

 

 

 

 

 

 

 

 
1,139

Due to brokers
3,725

 

 

 

 

 

 

 

 

 

 

 
3,725

Post-employment benefit liability

 
1,113

 

 
9

 

 
2

 

 
56

 

 

 

 
1,180

Debt

 
3,259

 
1,165

 
571

 
287

 
2

 
55

 
265

 
25

 

 
5,490

 
11,119

   Total liabilities
6,100

 
7,242

 
2,639

 
2,680

 
440

 
38

 
93

 
390

 
45

 
29

 
5,658

 
25,354

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity attributable to Icahn Enterprises
1,669

 
2,292

 
1,034

 
444

 
730

 
155

 
104

 
25

 
642

 
164

 
(5,105
)
 
2,154

Equity attributable to non-controlling interests
3,727

 
321

 
1,340

 
208

 
232

 

 
22

 
13

 

 

 

 
5,863

   Total equity
5,396

 
2,613

 
2,374

 
652

 
962

 
155

 
126

 
38

 
642

 
164

 
(5,105
)
 
8,017

   Total liabilities and equity
$
11,496

 
$
9,855

 
$
5,013

 
$
3,332

 
$
1,402

 
$
193

 
$
219

 
$
428

 
$
687

 
$
193

 
$
553

 
$
33,371