XML 29 R19.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Segment Reporting
Segment Reporting.
We report segment information based on the various industries in which our businesses operate and how we manage those businesses in accordance with our investment strategies, which may include: identifying and acquiring undervalued assets and businesses, often through the purchase of distressed securities; increasing value through management, financial or other operational changes; and managing complex legal, regulatory or financial issues, which may include bankruptcy or insolvency, environmental, zoning, permitting and licensing issues. Therefore, although many of our businesses are operated under separate local management, certain of our businesses are grouped together when they operate within a similar industry, comprising similarities in products, customers, production processes and regulatory environments, and when such businesses, when considered together, may be managed in accordance with one or more investment strategies specific to those businesses. Among other measures, we assess and measure segment operating results based on net income from continuing operations attributable to Icahn Enterprises and Icahn Enterprises Holdings. Certain terms of financings for certain of our businesses impose restrictions on the business' ability to transfer funds to us, including restrictions on dividends, distributions, loans and other transactions.
Condensed Statements of Operations
Icahn Enterprises' condensed statements of operations by reporting segment are presented below. Icahn Enterprises Holdings' condensed statements of operations are substantially the same, with immaterial differences relating to our Holding Company's interest expense.
 
Three Months Ended September 30, 2018
 
Investment
 
Automotive
 
Energy
 
Railcar
 
Metals
 
Mining
 
Food Packaging
 
Real Estate
 
Home Fashion
 
Holding Company
 
Consolidated
 
(in millions)
Revenues:
  

 
  

 
 
 
  

 
  

 
 
 
  

 
  

 
 
 
 
 
  

Net sales
$

 
$
600

 
$
1,935

 
$
40

 
$
120

 
$
26

 
$
98

 
$
7

 
$
38

 
$

 
$
2,864

Other revenues from operations

 
135

 

 
60

 

 

 

 
22

 

 

 
217

Net (loss) gain from investment activities
(549
)
 

 

 

 

 

 

 

 

 
35

 
(514
)
Interest and dividend income
27

 

 

 

 

 
1

 
1

 
5

 

 
2

 
36

(Loss) gain on disposition of assets, net

 

 

 

 

 
(2
)
 

 
67

 

 

 
65

Other (loss) income, net

 
(2
)
 
8

 
11

 
1

 
2

 
(2
)
 

 

 
(1
)
 
17

 
(522
)
 
733

 
1,943

 
111

 
121

 
27

 
97

 
101

 
38

 
36

 
2,685

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of goods sold

 
373

 
1,742

 
42

 
115

 
18

 
77

 
6

 
33

 

 
2,406

Other expenses from operations

 
123

 

 
36

 

 

 

 
14

 

 

 
173

Selling, general and administrative
4

 
253

 
31

 
11

 
5

 
6

 
14

 
2

 
8

 
6

 
340

Restructuring, net

 
4

 
4

 

 

 

 
10

 

 
(1
)
 

 
17

Impairment

 

 

 

 

 

 

 

 

 

 

Interest expense
6

 
4

 
26

 
5

 

 

 
5

 

 

 
84

 
130

 
10

 
757

 
1,803

 
94

 
120

 
24

 
106

 
22

 
40

 
90

 
3,066

(Loss) income from continuing operations before income tax benefit (expense)
(532
)
 
(24
)
 
140

 
17

 
1

 
3

 
(9
)
 
79

 
(2
)
 
(54
)
 
(381
)
Income tax benefit (expense)

 
11

 
(31
)
 
(4
)
 

 

 
(2
)
 
(6
)
 

 
103

 
71

Net (loss) income from continuing operations
(532
)
 
(13
)
 
109

 
13

 
1

 
3

 
(11
)
 
73

 
(2
)
 
49

 
(310
)
Less: net (loss) income from continuing operations attributable to non-controlling interests
(326
)
 

 
43

 
5

 

 

 
(2
)
 

 

 
(1
)
 
(281
)
Net (loss) income from continuing operations attributable to Icahn Enterprises
$
(206
)
 
$
(13
)
 
$
66

 
$
8

 
$
1

 
$
3

 
$
(9
)
 
$
73

 
$
(2
)
 
$
50

 
$
(29
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
$

 
$
16

 
$
26

 
$
57

 
$
8

 
$
9

 
$
8

 
$
2

 
$
1

 
$

 
$
127

Depreciation and amortization(1)
$

 
$
23

 
$
67

 
$
15

 
$
4

 
$
2

 
$
6

 
$
5

 
$
2

 
$

 
$
124

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

 
  

 
 
 
  

 
  

 
 
 
  

 
  

 
 
 
 
 
  

Net sales
$

 
$
604

 
$
1,454

 
$
68

 
$
110

 
$
21

 
$
99

 
$
2

 
$
46

 
$

 
$
2,404

Other revenues from operations

 
96

 

 
66

 

 

 

 
19

 

 

 
181

Net gain from investment activities
386

 

 

 

 

 

 

 

 

 
34

 
420

Interest and dividend income
27

 

 
1

 
1

 

 

 

 
2

 

 
3

 
34

Gain (loss) on disposition of assets, net

 
1

 
(1
)
 
(10
)
 

 

 

 
456

 

 

 
446

Other (loss) income, net
(9
)
 
(1
)
 
(16
)
 
1

 
(1
)
 
(2
)
 
3

 
39

 

 
5

 
19

 
404

 
700

 
1,438

 
126

 
109

 
19

 
102

 
518

 
46

 
42

 
3,504

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of goods sold

 
396

 
1,357

 
65

 
105

 
15

 
75

 
2

 
39

 

 
2,054

Other expenses from operations

 
107

 

 
25

 

 

 

 
12

 

 

 
144

Selling, general and administrative
3

 
229

 
35

 
9

 
5

 
4

 
13

 
6

 
11

 
8

 
323

Restructuring, net

 

 

 

 

 

 
1

 

 

 

 
1

Impairment

 
(1
)
 

 
1

 

 

 

 

 

 

 

Interest expense
42

 
2

 
28

 
5

 

 
2

 
3

 

 

 
82

 
164

 
45

 
733

 
1,420

 
105

 
110

 
21

 
92

 
20

 
50

 
90

 
2,686

Income (loss) from continuing operations before income tax benefit (expense)
359

 
(33
)
 
18

 
21

 
(1
)
 
(2
)
 
10

 
498

 
(4
)
 
(48
)
 
818

Income tax benefit (expense)

 
17

 
(2
)
 
(6
)
 
2

 

 
(4
)
 

 

 
(25
)
 
(18
)
Net income (loss) from continuing operations
359

 
(16
)
 
16

 
15

 
1

 
(2
)
 
6

 
498

 
(4
)
 
(73
)
 
800

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

 

 
(2
)
 
3

 

 

 
1

 

 

 

 
223

Net income (loss) from continuing operations attributable to Icahn Enterprises
$
138

 
$
(16
)
 
$
18

 
$
12

 
$
1

 
$
(2
)
 
$
5

 
$
498

 
$
(4
)
 
$
(73
)
 
$
577

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
$

 
$
22

 
$
23

 
$
30

 
$
2

 
$
10

 
$
6

 
$
7

 
$
2

 
$

 
$
102

Depreciation and amortization(1)
$

 
$
26

 
$
70

 
$
15

 
$
5

 
$
2

 
$
5

 
$
5

 
$
2

 
$

 
$
130

 
Nine Months Ended September 30, 2018
 
Investment
 
Automotive
 
Energy
 
Railcar
 
Metals
 
Mining
 
Food Packaging
 
Real Estate
 
Home Fashion
 
Holding Company
 
Consolidated
 
(in millions)
Revenues:
  

 
  

 
 
 
  

 
  

 
 
 
  

 
  

 
 
 
 
 
  

Net sales
$

 
$
1,760

 
$
5,386

 
$
194

 
$
370

 
$
72

 
$
299

 
$
14

 
$
125

 
$

 
$
8,220

Other revenues from operations

 
398

 

 
169

 

 

 

 
65

 

 

 
632

Net gain from investment activities
233

 

 

 

 

 

 

 

 

 
95

 
328

Interest and dividend income
73

 

 
1

 
1

 

 
1

 
1

 
15

 

 
7

 
99

(Loss) gain on disposition of assets, net

 

 
(5
)
 
5

 

 
(2
)
 

 
67

 

 

 
65

Other (loss) income, net
(1
)
 
(2
)
 
81

 
13

 
1

 
7

 
(15
)
 

 
1

 
(2
)
 
83

 
305

 
2,156

 
5,463

 
382

 
371

 
78

 
285

 
161

 
126

 
100

 
9,427

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of goods sold

 
1,119

 
4,948

 
184

 
349

 
54

 
234

 
11

 
108

 

 
7,007

Other expenses from operations

 
352

 

 
97

 

 

 

 
41

 

 

 
490

Selling, general and administrative
6

 
769

 
102

 
31

 
14

 
18

 
44

 
15

 
26

 
17

 
1,042

Restructuring, net

 
4

 
4

 

 

 

 
10

 

 
2

 

 
20

Impairment

 
3

 

 
4

 

 

 

 

 

 

 
7

Interest expense
33

 
12

 
80

 
16

 

 
2

 
12

 
1

 

 
251

 
407

 
39

 
2,259

 
5,134

 
332

 
363

 
74

 
300

 
68

 
136

 
268

 
8,973

Income (loss) from continuing operations before income tax benefit (expense)
266

 
(103
)
 
329

 
50

 
8

 
4

 
(15
)
 
93

 
(10
)
 
(168
)
 
454

Income tax benefit (expense)

 
38

 
(60
)
 
(14
)
 

 
(2
)
 

 
(6
)
 

 
101

 
57

Net income (loss) from continuing operations
266

 
(65
)
 
269

 
36

 
8

 
2

 
(15
)
 
87

 
(10
)
 
(67
)
 
511

Less: net income (loss) from continuing operations attributable to non-controlling interests
154

 

 
106

 
13

 

 
(1
)
 
(3
)
 

 

 
(1
)
 
268

Net income (loss) from continuing operations attributable to Icahn Enterprises
$
112

 
$
(65
)
 
$
163

 
$
23

 
$
8

 
$
3

 
$
(12
)
 
$
87

 
$
(10
)
 
$
(66
)
 
$
243

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
$

 
$
53

 
$
68

 
$
81

 
$
10

 
$
32

 
$
19

 
$
9

 
$
4

 
$

 
$
276

Depreciation and amortization(1)
$

 
$
72

 
$
207

 
$
46

 
$
13

 
$
6

 
$
19

 
$
15

 
$
6

 
$

 
$
384

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

 
  

 
 
 
  

 
 
 
 
 
  

 
  

 
 
 
 
 
  

Net sales
$

 
$
1,702

 
$
4,395

 
$
184

 
$
315

 
$
76

 
$
288

 
$
9

 
$
138

 
$

 
$
7,107

Other revenues from operations

 
329

 

 
320

 

 

 

 
56

 

 

 
705

Net gain from investment activities
552

 

 

 
2

 

 

 

 

 

 
50

 
604

Interest and dividend income
80

 

 
1

 
2

 

 
1

 

 
2

 

 
8

 
94

Gain (loss) on disposition of assets, net

 
4

 
(2
)
 
1,511

 

 

 

 
456

 

 

 
1,969

Other (loss) income, net
(50
)
 

 
(3
)
 
2

 
(1
)
 
(3
)
 

 
39

 

 
5

 
(11
)
 
582

 
2,035

 
4,391

 
2,021

 
314

 
74

 
288

 
562

 
138

 
63

 
10,468

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of goods sold

 
1,125

 
4,191

 
170

 
299

 
45

 
218

 
7

 
119

 

 
6,174

Other expenses from operations

 
326

 

 
107

 

 

 

 
36

 

 

 
469

Selling, general and administrative
8

 
657

 
105

 
38

 
14

 
12

 
44

 
16

 
30

 
21

 
945

Restructuring, net

 

 

 

 

 

 
3

 

 

 

 
3

Impairment

 
6

 

 
68

 

 

 

 
2

 

 

 
76

Interest expense
134

 
10

 
82

 
39

 

 
5

 
10

 
1

 

 
244

 
525

 
142

 
2,124

 
4,378

 
422

 
313

 
62

 
275

 
62

 
149

 
265

 
8,192

Income (loss) from continuing operations before income tax benefit (expense)
440

 
(89
)
 
13

 
1,599

 
1

 
12

 
13

 
500

 
(11
)
 
(202
)
 
2,276

Income tax benefit (expense)

 
53

 
2

 
(525
)
 
3

 
(2
)
 
(5
)
 

 

 
461

 
(13
)
Net income (loss) from continuing operations
440

 
(36
)
 
15

 
1,074

 
4

 
10

 
8

 
500

 
(11
)
 
259

 
2,263

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

 

 
(7
)
 
11

 

 
2

 
2

 

 

 

 
236

Net income (loss) from continuing operations attributable to Icahn Enterprises
$
212

 
$
(36
)
 
$
22

 
$
1,063

 
$
4

 
$
8

 
$
6

 
$
500

 
$
(11
)
 
$
259

 
$
2,027

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
$

 
$
57

 
$
80

 
$
139

 
$
4

 
$
27

 
$
15

 
$
7

 
$
4

 
$

 
$
333

Depreciation and amortization(1)
$

 
$
81

 
$
208

 
$
51

 
$
15

 
$
4

 
$
18

 
$
15

 
$
6

 
$

 
$
398

(1) 
Excludes amounts related to the amortization of deferred financing costs and debt discounts and premiums included in interest expense in the amounts of $3 million and $2 million for the three months ended September 30, 2018 and 2017, respectively, and $5 million and $8 million for the nine months ended September 30, 2018 and 2017, respectively.
Disaggregation of Revenue
In addition to the condensed statements of operations by reporting segment above, we provide additional disaggregated revenue information for certain reportable segments below. Refer to Note 2, "Basis of Presentation and Summary of Significant Accounting Policies," for certain revenue recognition policies with respect to the following reporting segments.
Automotive
Disaggregated revenue for our Automotive segment net sales and other revenues from operations is presented below:
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2018
 
2017
 
2018
 
2017
 
(in millions)
Automotive services
$
341

 
$
311

 
$
992

 
$
873

Commercial sales
258

 
246

 
758

 
740

Retail sales
136

 
143

 
408

 
418

 
$
735

 
$
700

 
$
2,158

 
$
2,031

As discussed in Note 1, "Description of Business," we adopted FASB ASC Topic 606 effective January 1, 2018 which affected the revenue recognized on the of sale of goods on a drop ship basis. Beginning in 2018, revenue from drop ship sales is recorded on a net basis and for prior periods was recorded on a gross basis. Prior periods were not adjusted for the adoption of FASB ASC Topic 606 in our condensed consolidated financial statements. Therefore, for the three months ended September 30, 2017, our Automotive segment's commercial sales and costs of goods sold would each have been lower by $14 million under current accounting principles. For the nine months ended September 30, 2017, commercial sales and cost of goods sold would each have been lower by $50 million.
Energy
Disaggregated revenue for our Energy segment net sales is presented below:
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2018
 
2017
 
2018
 
2017
 
(in millions)
Petroleum products
$
1,855

 
$
1,384

 
$
5,133

 
$
4,142

Nitrogen fertilizer products
80

 
70

 
253

 
253

 
$
1,935

 
$
1,454

 
$
5,386

 
$
4,395

Condensed Balance Sheets
Icahn Enterprises' condensed balance sheets by reporting segment are presented below. Icahn Enterprises Holdings' condensed balance sheets are substantially the same, with immaterial differences relating to our Holding Company's other assets, debt and equity attributable to Icahn Enterprises Holdings.
 
September 30, 2018
 
Investment
 
Automotive
 
Energy
 
Railcar
 
Metals
 
Mining
 
Food Packaging
 
Real Estate
 
Home Fashion
 
Holding Company
 
Discontinued Operations
 
Consolidated
 
(in millions)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
5

 
$
46

 
$
702

 
$
74

 
$
20

 
$
19

 
$
49

 
$
40

 
$
1

 
$
97

 
$

 
$
1,053

Cash held at consolidated affiliated partnerships and restricted cash
637

 

 

 
19

 
1

 

 
1

 
141

 
2

 

 

 
801

Investments
8,711

 
24

 
83

 
20

 

 

 

 
15

 

 
479

 

 
9,332

Accounts receivable, net

 
259

 
214

 
40

 
62

 
8

 
78

 
8

 
31

 

 

 
700

Inventories, net

 
1,234

 
427

 
80

 
30

 
26

 
98

 

 
66

 

 

 
1,961

Property, plant and equipment, net

 
947

 
3,049

 
1,231

 
108

 
215

 
167

 
392

 
70

 

 

 
6,179

Goodwill and intangible assets, net

 
497

 
283

 
7

 
3

 

 
34

 
25

 

 

 

 
849

Assets held for sale

 

 
33

 

 
1

 

 

 

 

 

 
8,857

 
8,891

Other assets
395

 
157

 
61

 
27

 
8

 
22

 
88

 
405

 
5

 
41

 

 
1,209

   Total assets
$
9,748

 
$
3,164

 
$
4,852

 
$
1,498

 
$
233

 
$
290

 
$
515

 
$
1,026

 
$
175

 
$
617

 
$
8,857

 
$
30,975

LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable, accrued expenses and other liabilities
$
1,078

 
$
914

 
$
1,147

 
$
295

 
$
53

 
$
48

 
$
168

 
$
61

 
$
37

 
$
65

 
$

 
$
3,866

Securities sold, not yet purchased, at fair value
625

 

 

 

 

 

 

 

 

 

 

 
625

Due to brokers
243

 

 

 

 

 

 

 

 

 

 

 
243

Liabilities held for sale

 

 

 

 

 

 

 

 

 

 
5,998

 
5,998

Debt

 
359

 
1,168

 
527

 
1

 
53

 
271

 
19

 
4

 
5,505

 

 
7,907

   Total liabilities
1,946

 
1,273

 
2,315

 
822

 
54

 
101

 
439

 
80

 
41

 
5,570

 
5,998

 
18,639

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity attributable to Icahn Enterprises
3,003

 
1,891

 
1,231

 
421

 
179

 
166

 
56

 
941

 
134

 
(4,960
)
 
2,550

 
5,612

Equity attributable to non-controlling interests
4,799

 

 
1,306

 
255

 

 
23

 
20

 
5

 

 
7

 
309

 
6,724

   Total equity
7,802

 
1,891

 
2,537

 
676

 
179

 
189

 
76

 
946

 
134

 
(4,953
)
 
2,859

 
12,336

   Total liabilities and equity
$
9,748

 
$
3,164

 
$
4,852

 
$
1,498

 
$
233

 
$
290

 
$
515

 
$
1,026

 
$
175

 
$
617

 
$
8,857

 
$
30,975


 
December 31, 2017
 
Investment
 
Automotive
 
Energy
 
Railcar
 
Metals
 
Mining
 
Food Packaging
 
Real Estate
 
Home Fashion
 
Holding Company
 
Discontinued Operations
 
Consolidated
 
(in millions)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
17

 
$
52

 
$
482

 
$
100

 
$
24

 
$
15

 
$
16

 
$
32

 
$

 
$
526

 
$

 
$
1,264

Cash held at consolidated affiliated partnerships and restricted cash
734

 

 

 
19

 
5

 

 
2

 
2

 
4

 

 

 
766

Investments
9,532

 

 
83

 
23

 

 

 

 
16

 

 
384

 

 
10,038

Accounts receivable, net

 
224

 
178

 
44

 
40

 
10

 
78

 
3

 
35

 

 

 
612

Inventories, net

 
1,145

 
385

 
54

 
33

 
30

 
92

 

 
66

 

 

 
1,805

Property, plant and equipment, net

 
958

 
3,213

 
1,199

 
110

 
188

 
170

 
454

 
72

 

 

 
6,364

Goodwill and intangible assets, net

 
505

 
298

 
7

 
3

 

 
36

 
29

 

 

 

 
878

Assets held for sale

 

 

 
14

 
2

 

 

 

 

 

 
8,774

 
8,790

Other assets
516

 
127

 
61

 
27

 
9

 
22

 
93

 
395

 
6

 
28

 

 
1,284

   Total assets
$
10,799

 
$
3,011

 
$
4,700

 
$
1,487

 
$
226

 
$
265

 
$
487

 
$
931

 
$
183

 
$
938

 
$
8,774

 
$
31,801

LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable, accrued expenses and other liabilities
$
1,302

 
$
944

 
$
1,125

 
$
262

 
$
43

 
$
45

 
$
172

 
$
63

 
$
34

 
$
243

 
$

 
$
4,233

Securities sold, not yet purchased, at fair value
1,023

 

 

 

 

 

 

 

 

 

 

 
1,023

Due to brokers
1,057

 

 

 

 

 

 

 

 

 

 

 
1,057

Liabilities held for sale

 

 

 

 

 

 

 

 

 

 
6,202

 
6,202

Debt

 
340

 
1,166

 
546

 
1

 
58

 
273

 
22

 
5

 
5,507

 

 
7,918

   Total liabilities
3,382

 
1,284

 
2,291

 
808

 
44

 
103

 
445

 
85

 
39

 
5,750

 
6,202

 
20,433

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity attributable to Icahn Enterprises
3,052

 
1,727

 
1,098

 
428

 
182

 
138

 
28

 
846

 
144

 
(4,821
)
 
2,284

 
5,106

Equity attributable to non-controlling interests
4,365

 

 
1,311

 
251

 

 
24

 
14

 

 

 
9

 
288

 
6,262

   Total equity
7,417

 
1,727

 
2,409

 
679

 
182

 
162

 
42

 
846

 
144

 
(4,812
)
 
2,572

 
11,368

   Total liabilities and equity
$
10,799

 
$
3,011

 
$
4,700

 
$
1,487

 
$
226

 
$
265

 
$
487

 
$
931

 
$
183

 
$
938

 
$
8,774

 
$
31,801