XML 23 R48.htm IDEA: XBRL DOCUMENT v2.4.1.9
Schedule I (Tables) (Parent Company [Member])
12 Months Ended
Dec. 31, 2014
Condensed Financial Statements, Captions [Line Items]  
Financial Statement Schedule, Parent Company Balance Sheet [Table Text Block]
SCHEDULE I

ICAHN ENTERPRISES, L.P.
(Parent Company)

CONDENSED BALANCE SHEETS


 
December 31,
 
2014
 
2013
 
(In millions, except unit amounts)
ASSETS
 
 
 
Investments in subsidiaries, net
$
11,028

 
$
10,384

Deferred financing costs
8

 
7

Total Assets
$
11,036

 
$
10,391

 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Accrued expenses and other liabilities
$
107

 
$
283

Debt
5,486

 
4,016

 
5,593

 
4,299

 
 
 
 
Commitments and contingencies (Note 3)
 
 
 
 
 
 
 
Equity:
 
 
 
Limited partners: Depositary units: 123,103,414 and 115,900,309 units issued and outstanding at December 31, 2014 and 2013, respectively
5,672

 
6,308

General partner
(229
)
 
(216
)
Total equity
5,443

 
6,092

Total Liabilities and Equity
$
11,036

 
$
10,391

Financial Statement Schedule, Parent Company Statement of Operations [Table Text Block]
SCHEDULE I

ICAHN ENTERPRISES, L.P.  
(Parent Company)

CONDENSED STATEMENTS OF OPERATIONS


 
Year Ended December 31,
 
2014
 
2013
 
2012
 
(In millions)
Interest expense
$
(291
)
 
$
(303
)
 
$
(284
)
Loss on extinguishment of debt
(108
)
 

 

Equity in earnings of subsidiaries
26

 
1,328

 
680

Net (loss) income
$
(373
)
 
$
1,025

 
$
396

Net (loss) income allocable to:
 
 
 
 
 
     Limited partners
$
(366
)
 
$
1,005

 
$
379

     General partner
(7
)
 
20

 
17

 
$
(373
)
 
$
1,025

 
$
396

Financial Statement Schedule, Parent Company Statement of Cash Flows [Table Text Block]
SCHEDULE I

ICAHN ENTERPRISES, L.P.
(Parent Company)

CONDENSED STATEMENTS OF CASH FLOWS


 
Year Ended December 31,
 
2014
 
2013
 
2012
 
(In millions)
Cash flows from operating activities:
 
 
 
 
 
Net (loss) income
$
(373
)
 
$
1,025

 
$
396

Adjustments to reconcile net (loss) income to net cash used in operating activities:
 
 
 
 
 
     Amortization of deferred financing costs
1

 
2

 
2

     Loss on extinguishment of debt
108

 

 

     Equity in earnings of subsidiary
(26
)
 
(1,328
)
 
(680
)
Net cash used in operating activities
(290
)
 
(301
)
 
(282
)
Cash flows from investing activities:
 
 
 
 
 
Net investment in and advances from subsidiary
(952
)
 
(172
)
 
(1,212
)
Net cash used in investing activities
(952
)
 
(172
)
 
(1,212
)
Cash flows from financing activities:
 
 
 
 
 
Partnership distributions
(125
)
 
(51
)
 
(41
)
Partnership contributions

 
587

 
505

Proceeds from borrowings
4,991

 
493

 
1,030

Repayments of borrowings
(3,624
)
 
(556
)
 

Net cash provided by financing activities
1,242

 
473

 
1,494

Net change in cash and cash equivalents

 

 

Cash and cash equivalents, beginning of period

 

 

Cash and cash equivalents, end of period
$

 
$

 
$

Financial Statement Schedule, Parent Company Debt Note [Table Text Block]
See Note 10, “Debt,” to the consolidated financial statements located in Part II, Item 8 of this Report. Icahn Enterprises' Parent company debt consists of the following:
 
December 31,
 
2014
 
2013
 
(in millions)
Senior unsecured 5.875% notes due 2022
$
1,337

 
$

Senior unsecured 6.00% notes due 2020
1,708

 
493

Senior unsecured 4.875% notes due 2019
1,270

 

Senior unsecured 8% notes due 2018

 
2,473

Senior unsecured 3.5% notes due 2017
1,171

 

Senior unsecured 7.75% notes due 2016

 
1,050

Total debt
$
5,486

 
$
4,016

Icahn Enterprises Holdings [Member]
 
Condensed Financial Statements, Captions [Line Items]  
Financial Statement Schedule, Parent Company Balance Sheet [Table Text Block]
SCHEDULE I
ICAHN ENTERPRISES HOLDINGS L.P.
(Parent Company)  
CONDENSED BALANCE SHEETS

 
December 31,
 
2014
 
2013
 
(in millions)
ASSETS
 
 
 
Cash and cash equivalents
$
388

 
$
142

Other assets
114

 
112

Investments in subsidiaries, net
10,592

 
10,054

Total Assets
$
11,094

 
$
10,308

LIABILITIES AND EQUITY
 
 
 
Accrued expenses and other liabilities
$
111

 
$
144

Debt
5,517

 
4,050

 
5,628

 
4,194

 
 
 
 
Commitments and contingencies (Note 3)
 
 
 
 
 
 
 
Equity:
 
 
 
Limited partner
5,751

 
6,393

General partner
(285
)
 
(279
)
Total equity
5,466

 
6,114

Total Liabilities and Equity
$
11,094

 
$
10,308

Financial Statement Schedule, Parent Company Statement of Operations [Table Text Block]
SCHEDULE I 
ICAHN ENTERPRISES HOLDINGS L.P.
(Parent Company)
CONDENSED STATEMENTS OF OPERATIONS

 
Year Ended December 31,
 
2014
 
2013
 
2012
 
(in millions)
Net gain from investment activities
$

 
$

 
$
8

Interest and dividend income
1

 

 

Loss on extinguishment of debt
(108
)
 

 

Equity in earnings of subsidiaries
28

 
1,342

 
682

Other income, net
20

 
15

 
16

 
(59
)
 
1,357

 
706

Interest expense
290

 
305

 
286

Selling, general and administrative
23

 
27

 
23

 
313

 
332

 
309

Net (loss) income
$
(372
)
 
$
1,025

 
$
397

Net (loss) income allocable to:
 
 
 
 
 
     Limited partner
$
(368
)
 
$
1,015

 
$
384

     General partner
(4
)
 
10

 
13

 
$
(372
)
 
$
1,025

 
$
397

Financial Statement Schedule, Parent Company Statement of Cash Flows [Table Text Block]
SCHEDULE I
ICAHN ENTERPRISES HOLDINGS L.P.
(Parent Company)
CONDENSED STATEMENTS OF CASH FLOWS
 
Year Ended December 31,
 
2014
 
2013
 
2012
 
(in millions)
Cash flows from operating activities:
 
 
 
 
 
Net (loss) income
$
(372
)
 
$
1,025

 
$
397

Adjustments to reconcile net (loss) income to net cash used in operating activities:
 
 
 
 
 
     Equity in income of subsidiary
(28
)
 
(1,342
)
 
(682
)
     Loss on extinguishment of debt
108

 

 

     Investment gains

 

 
(8
)
     Depreciation and amortization
5

 
(1
)
 
1

     Other, net

 

 
14

     Change in operating assets and liabilities
(47
)
 
18

 
26

Net cash used in operating activities
(334
)
 
(300
)
 
(252
)
Cash flows from investing activities:
 
 
 
 
 
Net investment in subsidiaries
(661
)
 
(128
)
 
(681
)
Proceeds from sale of investments

 

 
30

Other, net
9

 
4

 
2

Net cash used in investing activities
(652
)
 
(124
)
 
(649
)
Cash flows from financing activities:
 
 
 
 
 
Partnership distributions
(125
)
 
(51
)
 
(42
)
Partner contribution

 
593

 

Proceeds from borrowings
4,991

 
493

 
1,030

Repayments of borrowings
(3,634
)
 
(576
)
 
(4
)
Net cash provided by financing activities
1,232

 
459

 
984

Net change in cash and cash equivalents
246

 
35

 
83

Cash and cash equivalents, beginning of period
142

 
107

 
24

Cash and cash equivalents, end of period
$
388

 
$
142

 
$
107

Financial Statement Schedule, Parent Company Debt Note [Table Text Block]
See Note 10, “Debt,” to the consolidated financial statements located in Part II, Item 8 of this Report. Icahn Enterprises Holdings' Parent company debt consists of the following:
 
December 31,
 
2014
 
2013
 
(in millions)
Senior unsecured 5.875% notes due 2022
$
1,337

 

Senior unsecured 6.00% notes due 2020
1,708

 
493

Senior unsecured 4.875% notes due 2019
1,270

 

Senior unsecured 8% notes due 2018

 
2,468

Senior unsecured 3.5% notes due 2017
1,171

 

Senior unsecured 7.75% notes due 2016

 
1,048

Mortgages payable
31

 
41

Total debt
$
5,517

 
$
4,050