Diversified Subsidiary Companies Presentation

Made public by

Icahn Enterprises

sourced by PitchSend

1 of 27

Creator

Icahn Enterprises

Category

Financial

Published

December 31, 2023

Slides

Transcriptions

#1ICAHN ENTERPRISES L.P. Icahn Enterprises L.P. Investor Presentation March 2024#2Forward-Looking Statements and Non-GAAP Financial Measures Forward-Looking Statements This presentation contains certain statements that are, or may be deemed to be, "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements included herein, other than statements that relate solely to historical fact, are "forward-looking statements." Such statements include, but are not limited to, any statement that may predict, forecast, indicate or imply future results, performance, achievements or events, or any statement that may relate to strategies, plans or objectives for, or potential results of, future operations, financial results, financial condition, business prospects, growth strategy or liquidity, and are based upon management's current plans and beliefs or current estimates of future results or trends. Forward-looking statements can generally be identified by phrases such as "believes," "expects," "potential," "continues," "may," "should," "seeks," "predicts," "anticipates," "intends,' "projects," "estimates," "plans," "could," "designed," "should be" and other similar expressions that denote expectations of future or conditional events rather than statements of fact. Our expectations, beliefs and projections are expressed in good faith, and we believe that there is a reasonable basis for them. However, there can be no assurance that these expectations, beliefs and projections will result or be achieved. There are a number of risks and uncertainties that could cause our actual results to differ materially from the forward-looking statements contained in this presentation, including risks related to economic downturns, substantial competition and rising operating costs; the impacts from the Russia/Ukraine conflict and conflict in the Middle East, including economic volatility and the impacts of export controls and other economic sanctions; risks related to our investment activities, including the nature of the investments made by the private funds in which we invest, declines in the fair value of our investments as a result of the COVID-19 pandemic, losses in the private funds and loss of key employees; risks related to our ability to continue to conduct our activities in a manner so as to not be deemed an investment company under the Investment Company Act of 1940, as amended, or be taxed as a corporation; risks relating to short sellers and associated litigation and regulatory inquires; risks related to our general partner and controlling unitholder; risks related to our energy business, including the volatility and availability of crude oil, other feed stocks and refined products, declines in global demand for crude oil, refined products and liquid transportation fuels, unfavorable refining margin (crack spread), interrupted access to pipelines, significant fluctuations in nitrogen fertilizer demand in the agricultural industry and seasonality of results; the success of a spin-off of the fertilizer business including risks related to any decision to cease exploration of a spin-off; risks related to our automotive activities and exposure to adverse conditions in the automotive industry, including as a result of the COVID-19 pandemic and the Chapter 11 filing of our automotive parts subsidiary; risks related to our food packaging activities, including competition from better capitalized competitors, inability of our suppliers to timely deliver raw materials, and the failure to effectively respond to industry changes in casings technology; supply chain issues; inflation, including increased costs of raw materials and shipping, including as a result of the Russia/Ukraine conflict; interest rate increases; labor shortages and workforce availability; 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, manufacturing disruptions, and changes in transportation costs and delivery times. These and other risks and uncertainties are described in our filings with the Securities and Exchange Commission including our Annual Report on Form 10-K and our quarterly reports on Form 10-Q under the caption "Risk Factors". There may be other factors not presently known to us or which we currently consider to be immaterial that may cause our actual results to differ materially from the forward-looking statements. All forward-looking statements attributable to us or persons acting on our behalf apply only as of the date of this presentation and are expressly qualified in their entirety by the cautionary statements included in this presentation. Except to the extent required by law, we undertake no obligation to update or revise forward-looking statements to reflect events or circumstances after the date such statements are made or to reflect the occurrence of unanticipated events. Non-GAAP Financial Measures This presentation contains certain non-GAAP financial measures, including EBITDA, Adjusted EBITDA and Indicative Net Asset Value. The non-GAAP financial measures contained herein have limitations as analytical tools and should not be considered in isolation or in lieu of an analysis of our results as reported under U.S. GAAP. These non-GAAP measures should be evaluated only on a supplementary basis in connection with our U.S. GAAP results, including those reported in our consolidated financial statements and the related notes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2023 and our subsequent quarterly reports on Form 10-Q. A reconciliation of these non-GAAP financial measures to the most directly comparable U.S. GAAP financial measures can be found in the back of this presentation. 2#3Company Overview#4. • Overview of Icahn Enterprises Icahn Enterprises L.P. (IEP) is a diversified holding company with operating businesses in Investment, Energy, Automotive, Real Estate, Food Packaging, Home Fashion and Pharma IEP is majority owned and controlled by Carl Icahn . Over many years, Carl Icahn has contributed most of his businesses to and executed transactions primarily through IEP As of December 31, 2023, Carl Icahn and his affiliates owned approximately 86% of IEP's outstanding depositary units As of March 4, 2024, IEP has a $4.00 annualized distribution, which is a 20% yield (1) IEP has liquidity through its investment in the Investment Funds of approximately $3.2 billion as of December 31, 2023 ($Millions) Investment (2) Energy Automotive Real Estate (3) All Other Holding Company As of December 31, 2023 Twelve Months Ended December 31, 2023 Net Income (Loss) Assets Total Revenue Attributable to IEP Adjusted EBITDA Attributable to IEP $5,360 ($1,165) ($701) ($701) 5,259 9,297 508 869 2,019 1,754 (6) 113 488 143 16 28 951 708 3 87 1,996 110 (504) (35) $16,073 $10,847 ($684) $361 (1) Based on March 4, 2024, closing price of $19.67 (2) Investment segment total assets represents total equity (equity attributable to IEP was $3.2 billion). (3) All Other operating segments includes Food Packaging, Home Fashion, and Pharma. 4#5Summary Corporate Organizational Chart Icahn 1% GP Enterprises G.P. Inc. As of 12/31/2023, Icahn Enterprises had interests in the Investment Funds of approximately $3.2 billion 1% GP Holding Company Segment Icahn Enterprises L.P. (NasdaqGS: IEP) Icahn 99% LP Enterprises Holdings L.P. Investment Segment: Investment Funds 100% Engaged in rental commercial real estate, property development and associated club and resort activities Real Estate Segment: Real Estate Holdings Provider of home textile products for more than 200 years Specialty pharmaceutical company 100% 100% Home Fashion Segment: WestPoint Home LLC 100% Pharma Segment: Vivus LLC Note: Percentages denote equity ownership as of December 31, 2023. Excludes intermediary and pass-through entities. 90% 100% Food Packaging Segment: Viskase Companies, Inc. (OTCPK: VKSC) One of the worldwide leaders in cellulosic, fibrous and plastic casings for the processed meat industry Automotive Segment: Icahn Automotive Group LLC Primarily engaged in the automotive repair and maintenance services business 66% Energy Segment: CVR Energy, Inc. (NYSE:CVI) Independent refiner and marketer of transportation fuels 37% CVR Partners, LP (NYSE:UAN) Producer and distributer of nitrogen fertilizer products 5#6Diversified Subsidiary Companies with Significant Inherent Value • IEP's subsidiary companies possess key competitive strengths and/or leading market positions • IEP seeks to create incremental value by investing in organic growth and targeting businesses that offer consolidation opportunities ICAHN CVR Energy BUTTO MO TIME AAMCO TRANSMISIONES Precision Tune- =PEPBOYS= Auto Care VISKASE Strategically located mid-continent petroleum refiner and nitrogen fertilizer producer Primarily engaged in the automotive repair and maintenance services business Leading global market position in non-edible meat casings poised to capture further growth in emerging markets Real Estate Segment Long-term real estate portfolio primarily consisting of investment properties, development, clubs and resorts WEST POINT HOME VIVUS Over 200 year heritage with some of the best known brands in home fashion Dedicated to addressing the therapeutic needs of patients with serious medical conditions and life-limiting diseases The Company's diversification across multiple industries and geographies provides a natural hedge against cyclical and general economic swings 6#7• • Evolution of Icahn Enterprises IEP began as American Real Estate Partners, which was founded in 1987, and now has diversified its portfolio to seven operating businesses and approximately $21 billion of assets as of December 31, 2023. IEP's record is based on a long-term horizon that can enhance business value for continued operations and/or facilitate a profitable exit strategy. IEP has demonstrated a history of successfully acquiring undervalued assets and improving and enhancing their operations and financial results. • In 2017, IEP sold American Railcar Leasing for $3.3 billion, resulting in a pre-tax gain of $1.7 billion. • • In 2018, IEP sold Federal-Mogul for $5.1 billion, resulting in a pre-tax gain of $251 million, Tropicana for $1.5 billion, resulting in a pre-tax gain of $779 million, and American Railcar Industries for $1.75 billion, resulting in a pre-tax gain of $400 million. In 2019, IEP sold Ferrous Resources for aggregate consideration of approximately $550 million (including repaid indebtedness), resulting in a pre-tax gain of $252 million. • • In 2021, IEP sold PSC Metals for total cash consideration of approximately $323 million resulting in a pre-tax gain of $163 million. Acquired partnership interest in Icahn Capital Management L.P. in 2007 • IEP and certain of Mr. Icahn's family members and affiliates are the sole investors in the Investment Funds. Timeline of Significant Acquisitions and Exits As of December 31, 2012(1) Mkt. Cap: $4.8bn Total Assets: $24.6bn CVR Energy 5/4/12: Acquired a majority interest in CVR via a tender offer to purchase all outstanding shares of CVR Ferrous Resources 6/8/15: IEP acquired a controlling interest in Ferrous Resources IEH Auto Parts Holding 6/1/15: Acquired substantially all of the auto part assets in the U.S. of Uni-Select Inc. 2017: Sale of ARL for $3.3 billion American Railcar Leasing American Railcar Industries 12/5/18: Sold American Railcar Industries for $1.75 billion Vivus, Inc As of December 31, 2023 (2) Mkt. Cap: $7.5bn Total Assets: $20.9bn 12/11/20: Acquired all of the outstanding common stock of Vivus upon its emergence from bankruptcy Year: 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 American Railcar Leasing 10/2/13: Acquired 75% of ARL from companies wholly owned by Carl Icahn CVR Refining & CVR Partners 2013: CVR Refining completed IPO and secondary offering. CVR Partners completed a secondary offering Pep Boys 2/4/16: IEP acquired Pep Boys Federal-Mogul & Tropicana 10/1/18: Sold Federal- Mogul for $5.1 billion and Tropicana for $1.5 billion Ferrous Resources 8/1/19: Sold Ferrous Resources for $550 million, IEP share of cash proceeds was $463 million (1) Based on the closing stock price of $44.70 and approximately 107.0 million depositary and general partner equivalent units outstanding as of December 31, 2012 (2) Based on the closing stock price of $17.19 and approximately 437.7 million depositary and general partner equivalent units outstanding as of December 31, 2023 PSC Metals 12/7/21: Sold PSC Metals, LLC for $323 million#8Ability to Maximize Shareholder Value Through Proven Activist Strategy • IEP seeks undervalued companies and often becomes "actively" involved in the targeted companies • Activist strategy requires significant capital, • • rapid execution and willingness to take control of companies Implement changes required to improve businesses Putting Activism into Action ⚫ IEP pursues its activist strategy and seeks to promulgate change. - Dealing with the board and management IEP's investment and legal team is capable of unlocking a target's hidden value. Financial/balance sheet restructuring Operation turnarounds Strategic initiatives Corporate governance changes Purchase of Stock or Debt Proxy fights Tender offers - Taking control Mr. Icahn and Icahn Capital have a long and successful track record of generating significant returns employing the activist strategy • IEP's subsidiaries often started out as investment positions in debt or equity either directly by Icahn Capital or Mr. Icahn • Active participation in the strategy and capital allocation for targeted companies • Not involved in day-to-day operations • IEP will make necessary investments to ensure subsidiary companies can compete effectively 00 8#9Overview of Operating Segments 9#10Segment: Investment Highlights and Recent Developments • Long history of investing in public equity and debt securities and pursuing activist agenda Employs an activist strategy that seeks to unlock hidden value through various tactics • • • Financial/balance sheet restructurings Operational turnarounds Strategic initiatives Corporate governance changes As of December 31, 2023, the Funds had a net short notional exposure of 36% Segment Description • • • Our Investment segment is comprised of various private investment funds ("Investment Funds") in which we have general partner interests and through which we invest our proprietary capital We and certain of Mr. Icahn's family members and affiliates are the only investors in the Investment Funds Fair value of IEP's investment in the Funds was approximately $3.2 billion as of December 31, 2023 Significant Holdings Historical Segment Financial Summary As of December 31, 2023 FYE December 31, Investment Segment ($Millions) 2021 2022 2023 Company Mkt. Value ($mm) (1) % Ownership(2) Selected Income Statement Data: $698 15.41% Total revenue $202 ($23) ($1,165) SOUTHWEST GAS Adjusted EBITDA (3) (32) (223) (1,353) Net income (loss) (32) (223) (1,353) illumina $306 1.38% Adjusted EBITDA attributable to IEP (3) (16) (89) (701) Net income (loss) attributable to IEP (16) (89) (701) iff $304 1.47% Returns -0.3% -2.4% -16.9% $303 2.73% CROWN Segment Balance Sheet Data (4): Brand-Building Packaging™ Equity attributable to IEP $4,271 Total Equity $9,390 $4,184 $3,243 $9,150 $5,360 $278 9.51% BAUSCH-Health Includes common stock and forward contracts as a percentage of common shares issued and outstanding. (1) Based on closing share price as of specified date. (2) (3) Refer to the Adjusted EBITDA reconciliations in the Appendix. (4) Balance Sheet data as of end of each respective period. 10 10#11Segment: Energy Segment Description • • CVR Energy, Inc. (NYSE: CVI) is a diversified holding company primarily engaged in the petroleum refining and nitrogen fertilizer manufacturing businesses through its interests in CVR Refining, LP and CVR Partners, LP (NYSE: UAN) CVR Refining is an independent petroleum refiner and marketer of high-value transportation fuels in the mid- continent of the United States CVR Partners is a manufacturer of ammonia and urea ammonium nitrate solution fertilizer products Historical Segment Financial Summary Energy Segment ($Millions) Selected Income Statement Data: Net sales FYE December 31, 2021 2022 2023 Highlights and Recent Developments Petroleum • Two strategically located Mid-Continent refineries close to Cushing, Oklahoma with total nameplate capacity 206,500 bpd Direct access to crude oil and condensate fields in the Anadarko and Arkoma Basins Complimentary logistics assets and access to multiple key pipelines provide a variety of price advantaged crude oil supply options Declared a fourth quarter 2023 cash dividend of $0.50 per share, bringing regular and special cumulative dividends declared for 2023 to $4.50 per share Fertilizer • Two strategically located facilities serving the Southern Plains and Corn Belt Primarily engaged in the production of the nitrogen fertilizers ammonia and urea ammonium nitrate (UAN) • Diverse feedstock exposure through petroleum coke and natural gas Declared a fourth quarter 2023 cash distribution of $1.68 per common unit, bringing the cumulative cash distributions declared for 2023 to $17.80 per common unit $7,242 $10,896 $9,247 Adjusted EBITDA (1) 462 1,253 1,435 Net income (loss) 29 596 831 Adjusted EBITDA attributable to IEP (1) 231 707 869 Net income (loss) attributable to IEP (5) 304 508 Segment Balance Sheet Data (2): Total assets Equity attributable to IEP $4,587 $4,735 $5,259 $686 $648 $795 (1) (2) Refer to the Adjusted EBITDA reconciliations in the Appendix. Balance Sheet data as of the end of each respective period. 11#12Segment: Automotive Segment Description • We conduct our Automotive segment through our wholly owned subsidiaries, Icahn Automotive Group LLC ("Icahn Automotive") and our wholly owned subsidiary, AEP PLC LLC ("AEP PLC") The Automotive segment is engaged in providing a full range of automotive repair and maintenance services, along with the sale of any installed parts or materials related to automotive services ("Automotive Services") to its customers, as well as sales of automotive aftermarket parts and retailed merchandise ("Aftermarket Parts"). In addition to its primary business, the Automotive segment leases available and excess real estate in certain locations under long-term operating leases Historical Segment Financial Summary Highlights and Recent Developments • . • • FYE December 31, Automotive Segment (1) ($Millions) 2021 2022 2023 • Selected Income Statement Data: Net sales and other revenue from $2,394 $2,394 $1,741 operations Adjusted EBITDA (2) (67) (31) 113 • Net income (loss) (260) (192) (6) Segment Balance Sheet Data (3): Total assets $2,582 $2,532 $2,019 Equity attributable to IEP $1,575 $1,530 $1,096 Automotive Services provides Do-It-For-Me automotive repair services for retail and fleet customers with over 900 stores and 8,000 service bays located in the United States and Puerto Rico The Automotive segment continues to progress through its multi-year transformation plan focused on customer service, quality, and profitable growth The leadership team has focused on key strategic initiatives including: Positioning the Automotive Services business to take advantage of opportunities in the do-it-for-me market and vehicle fleets Improving inventory management and distribution network Investment in, and strategic review of, capital projects within Icahn Automotive's owned and leased locations to increase leasing revenue, restructure lease liabilities, and reduce occupancy costs Strategic investment in brownfield and greenfield supplementing existing store footprints Investment in customer experience initiatives and selective upgrades in facilities Investment in employees with focus on training and career development Business process improvements, including investments in our supply chain and information technology capabilities 23 As of January 31, 2023, IEH Auto Parts Holdings LLC ("Auto Plus") was deconsolidated due to voluntary Chapter 11 bankruptcy proceedings. Refer to the Adjusted EBITDA reconciliations in the Appendix. Balance Sheet data as of the end of each respective period. 12 12#13Segment: Real Estate Segment Description • Our Real Estate segment consists of investment properties which includes land, retail, office and industrial properties leased to corporate tenants, the development and sale of single-family homes, and the operations of a resort and two country clubs Historical Segment Financial Summary Real Estate Segment ($Millions) FYE December 31, 2021 2022 2023 Selected Income Statement Data: Net sales and other revenue from $93 $118 $142 operations Adjusted EBITDA (1) (1) 20 28 Net income (loss) (8) 7 16 Segment Balance Sheet Data (2): Total assets $526 $507 $488 Equity attributable to IEP $472 $455 $439 Highlights and Recent Developments Business strategy is based on long-term investment outlook and operational expertise Management is actively looking to expand the real estate portfolio Investment Property Maximize value of commercial lease portfolio through effective management of existing properties • Seek to acquire or sell assets on opportunistic basis Focused on securing long-term, quality tenants in our commercial office space and continue our positive growth in the retail leasing space Property Development Development of luxury single family homes on the East Coast that supplements our country club operations Continues strong performance with a healthy backlog of homes under contract Club and Resort Operations Club operations focus on operating golf and other country club activities on the East Coast Resort operations in Aruba focus on maintaining high occupancy rates (1) (2) Refer to the Adjusted EBITDA reconciliations in the Appendix. Balance Sheet data as of the end of each respective period. 13#14All Other Operating Segments All Other Operating Segments Description Food Packaging: We conduct our Food Packaging segment through our majority owned subsidiary, Viskase Companies, Inc. (OTCPK:VKSC), a worldwide leader in the production and sale of cellulosic, fibrous and plastic casings for the processed meat and poultry industry Home Fashion: We conduct our Home Fashion segment through our wholly owned subsidiary, West Point Home LLC ("WPH"). WPH is engaged in manufacturing, sourcing, marketing, distributing and selling home fashion consumer products Pharma: We conduct our Pharma segment through our wholly owned subsidiary, Vivus LLC. Vivus is a specialty pharmaceutical company with two approved therapies and two product candidates in active clinical development Other Operating Segments Financial Summary FYE December 31, All Other Operating Segments ($Millions) (1) 2021 2022 2023 Selected Income Statement Data: Highlights and Recent Developments Food Packaging Viskase operates plants in the United States, Mexico, Brazil, France, Italy, Germany, Poland, and the Philippines Steady growth is projected globally for cellulose casings, with more emphasis on South America and Asia Pacific markets Market demand is generally resilient as end products represent a cost-effective and attractive source of protein; however inventory reductions in the channel as supply chains have stabilized have had some impact on short term market demand • Business remains focused on reducing complexity and optimizing product and customer mix, while targeting growth with key customers globally Home Fashion Focusing on core profitable customers and product lines Implemented a more customer-focused organizational structure with the intent of expanding key customer relationships and rebuilding the company's sales backlog Continued strength with institutional customers and growth into new international markets including Africa, Australia, and the Middle East Advancing our sustainability efforts in line with our company and customer values Net sales and other revenue from operations $698 $718 $717 Adjusted EBITDA (2) 62 51 93 Pharma Net income (loss) (13) (38) 4 Adjusted EBITDA attributable to IEP (2) 56 45 87 Focused on continued market share gains and prescription growth in the U.S. for both Qsymia and Pancreaze Net income (loss) attributable to IEP (13) (38) 3 Launching Qsymia into European and Middle East markets, coupled with other global licensing deals for other parts of the globe Segment Balance Sheet Data (3): Total assets Continued development of our pipeline products Equity attributable to IEP $1,010 $534 $990 $951 $546 $548 All Other operating segments include Food Packaging, Home Fashion, and Pharma. Results for each of these separate segments can be found in our Quarterly Reports on Form 10-Q and our Annual Report on Form 10-K filed with the SEC. Refer to Adjusted EBITDA reconciliation in the Appendix. (1) (2) (3) Balance Sheet data as of the end of each respective period. 14#15Financial Performance 15#16Financial Performance Net Income (Loss) Attributable to Icahn Enterprises FYE December 31, ($Millions) 2021 2022 2023 ($Millions) Adjusted EBITDA Attributable to Icahn Enterprises (1) FYE December 31, 2021 2022 2023 Segments: Energy Automotive Real Estate Segments: ($5) $304 $508 Energy $231 $707 $869 (260) (192) (6) Automotive (67) (31) 113 (8) 7 16 Real Estate (1) 20 28 Metals (2) (2) 186 Metals 38 (3) All Other (13) (38) (3) 3 All Other 56 45 87 Subtotal (100) 81 521 Subtotal 257 741 1,097 Investment (16) (89) (701) Investment (16) (89) (701) Holding Company (402) (175) (504) Consolidated ($518) ($183) ($684) Holding Company Consolidated (67) 27 (35) $174 $679 $361 (3) Refer to the Adjusted EBITDA reconciliations in the Appendix. We completed the sale of 100% of the equity interest in PSC Metals, LLC on December 7, 2021. All Other operating segments include Food Packaging, Home Fashion, and Pharma. Results for each of these separate segments can be found in our Quarterly Reports on Form 10-Q and our Annual Report on Form 10-K filed with the SEC. 16#17Consolidated Financial Snapshot FYE December 31, ($Millions) Net Income (Loss): Investment Energy Automotive Real Estate Metals All Other (1) Holding Company 2021 2022 2023 ($32) ($223) ($1,353) 29 596 831 (260) (192) (6) (8) 7 16 186 (13) (38) 4 (402) (175) (504) Net income (loss) ($500) ($25) ($1,012) Less: net income (loss) attributable to non-controlling interests 18 158 (328) Net income (loss) attributable to Icahn Enterprises ($518) ($183) ($684) Adjusted EBITDA (2): Investment Energy Automotive Real Estate Metals ($32) ($223) ($1,353) 462 1,253 1,435 (67) (31) 113 (1) 20 28 38 (1) All Other 62 51 93 Holding Company (67) 27 (35) Consolidated Adjusted EBITDA $395 $1,097 $281 Less: Adjusted EBITDA attributable to non-controlling interests Adjusted EBITDA attributable to Icahn Enterprises 221 418 (80) $174 $679 $361 Capital Expenditures $305 $338 $303 All Other operating segments include Food Packaging, Home Fashion, and Pharma. Results for each of these separate segments can be found in our Quarterly Reports on Form 10-Q and our Annual Report on Form 10-K filed with the SEC. Refer to the Adjusted EBITDA reconciliations in the Appendix. 17#18Balance Sheet ($Millions) ASSETS As of December 31, 2023 Investment Energy Food Automotive Packaging (1) Real Estate Home Fashion Holding (1) (1) Pharma Company Consolidated Cash and cash equivalents $23 $1,179 $104 $8 $22 $5 $26 $1,584 $2,951 Cash held at consolidated affiliated partnerships and restricted cash 2,799 7 9 4 3 173 2,995 Investments 2,898 100 14 3,012 Accounts receivable, net 286 41 89 16 26 27 Inventories, net 604 228 111 81 23 485 23 1,047 Related party notes receivable, net 11 11 Property, plant and equipment, net 2,594 822 134 363 52 4 3,969 Goodwill and intangible assets, net 179 335 23 19 198 754 Other assets 4,425 310 480 101 69 17 8 224 5,634 Total assets $10,145 $5,259 $2,019 $466 $488 $203 $282 $1,996 $20,858 LIABILITIES AND EQUITY Accounts payable, accrued expenses and other liabilities $1,312 $1,553 $890 $148 $43 $42 $55 $62 $4,105 Securities sold, not yet purchased, at fair value Debt 3,473 3,473 2,185 33 133 1 8 4,847 7,207 Total liabilities $4,785 $3,738 $923 $281 $44 $50 $55 $4,909 $14,785 Equity attributable to Icahn Enterprises $3,243 $795 $1,096 $168 $439 $153 $227 ($2,913) $3,208 Equity attributable to non-controlling interests 2,117 726 17 5 2,865 Total equity $5,360 $1,521 $1,096 $185 $444 $153 $227 ($2,913) $6,073 Total liabilities and equity $10,145 $5,259 $2,019 $466 $488 $203 $282 $1,996 $20,858 (1) All Other operating segments includes Food Packaging, Home Fashion, and Pharma. 18#19Indicative Net Asset Value ($Millions) 12/31/2022 3/31/2023 3/31/2023 As of 6/30/2023 6/30/2023 9/30/2023 12/31/2023 Market-valued Subsidiaries and Investments: Holding Company interest in Investment Funds (1) CVR Energy (2) $ 4,184 $ 4,013 $ 3,799 $ 3,634 $ 3,243 2,231 2,334 2,133 2,270 2,021 Total market-valued Subsidiaries and Investments: $ 6,415 $ 6,347 $ 5,932 $ 5,904 $ 5,264 Other Subsidiaries: Viskase (3) Real Estate Holdings (1) WestPoint Home: (1) 243 285 341 378 386 455 457 461 440 439 156 161 162 158 153 Vivus (1) 241 237 237 227 227 Automotive Services (4) Automotive Parts (1)(5)(6) 490 573 608 601 660 381 11 8 15 Automotive Owned Real Estate Assets (7) 831 831 831 831 763 Icahn Automotive Group 1,702 1,404 1,450 1,440 1,438 Operating Business Indicative Gross Asset Value $ 9,212 $ 8,891 $ 8,583 $ 8,547 $ 7,907 Add: Other Net Assets (8) 20 130 173 117 114 Indicative Gross Asset Value $ 9,232 $ 9,021 $ 8,756 $ 8,664 $ 8,021 Add: Holding Company cash and cash equivalents (9) Less: Holding Company debt (9) 1,720 1,868 1,574 1,813 1,584 (5,309) (5,309) (5,308) (5,308) (4,847) Indicative Net Asset Value $ 5,643 $ 5,580 $ 5,022 $ 5,169 $ 4,758 Note: Refer to the next page for footnotes and additional information. 19#20Indicative Net Asset Value Use of Indicative Net Asset Value Data The Company uses indicative net asset value as an additional method for considering the value of the Company's assets, and we believe that this information can be helpful to investors. Please note, however, that the indicative net asset value does not represent the market price at which the depositary units trade. Accordingly, data regarding indicative net asset value is of limited use and should not be considered in isolation. 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 and other net assets attributable to IEP. 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. Footnotes to Company's calculation of Indicative Net Asset Value: (1) Represents GAAP equity attributable to us as of each respective date. (2) Based on closing share price on each date (or if such date was not a trading day, the immediately preceding trading day) 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, valued at 9.0x Adjusted EBITDA for the trailing twelve months ended as of each respective date. (4) Amounts based on market comparables, valued at 10.0x Adjusted EBITDA for the trailing twelve months ended December 31, 2023, and September 30, 2023, and 14.0x Adjusted EBITDA for the trailing twelve months ended June 30, 2023, March 31, 2023, and December 31, 2022. (5) On January 31, 2023, a subsidiary of Icahn Automotive, IEH Auto Parts Holding LLC and its subsidiaries ("Auto Plus"), an aftermarket parts distributor held within our Automotive segment, filed voluntary petitions in the United States Bankruptcy Court. As a result, IEP deconsolidated Auto Plus, writing down its remaining equity interest to zero which is offset by the recognition of a related party note receivable reflected in Other Net Assets. (6) Beginning in Q2 2023, a wholly owned subsidiary of IEP within the Automotive Segment acquired assets from the Auto Plus bankruptcy auction and began operations of an Aftermarket Parts business and represents GAAP equity attributable to us as of each respective date. (7) Management performed a valuation on the owned real-estate with the assistance of third-party consultants to estimate fair-market-value. This analysis utilized property-level market rents, location level profitability, and utilized prevailing cap rates ranging from 7.0% to 10.0% as of December 31, 2023, and 6.8% to 8.0% as of September 30, 2023, June 30, 2023, March 31, 2023, and December 31, 2022. The valuation assumed that triple net leases are in place for all the locations at rents estimated by management based on market conditions. There is no assurance we would be able to sell the assets on the timeline or at the prices and lease terms we estimate. Different judgments or assumptions would result in different estimates of the value of these real estate assets. Moreover, although we evaluate and provide our Indicative Net Asset Value on a regular basis, the estimated values may fluctuate in the interim, so that any actual transaction could result in a higher or lower valuation. (8) Represents GAAP equity of the Holding Company Segment, excluding cash and cash equivalents, debt and non-cash deferred tax assets or liabilities. As of December 31, 2023, September 30, 2023, and June 30, 2023, Other Net Assets includes $20, $26, and $20 million, respectively, of Automotive Segment liabilities assumed from the Auto Plus bankruptcy. (9) Holding Company's balance as of each respective date. 20#21Adjusted EBITDA Reconciliations 21 21#22Non-GAAP Financial Measures The Company uses certain non-GAAP financial measures in evaluating its performance. These include non-GAAP EBITDA and Adjusted EBITDA. EBITDA represents earnings from continuing operations before net interest expense (excluding our Investment Segment), income tax (benefit) expense and depreciation and amortization. We define Adjusted EBITDA as EBITDA excluding certain effects of impairment, restructuring costs, transformation costs, certain pension plan expenses, gains/losses on disposition of assets, gains/losses on extinguishment of debt and certain other non-operational charges. We present EBITDA and Adjusted EBITDA on a consolidated basis and on a basis attributable to Icahn Enterprises net of the effects 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 and Adjusted EBITDA 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 certain effects of impairment, restructuring costs, certain pension plan expenses, gains/losses on disposition of assets, gains/losses on extinguishment of debt 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 and Adjusted EBITDA present meaningful measures of performance exclusive of our capital structure and the method by which assets were acquired and financed. Effective December 31, 2023, we modified our calculation of EBITDA to exclude the impact of net interest expense from the Investment segment. This change has been applied to all periods presented. We believe that this revised presentation improves the supplemental information provided to our investors because interest expense within the Investment segment is associated with its core operations of investment activity rather than representative of its capital structure. EBITDA and Adjusted EBITDA 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 and Adjusted EBITDA: • 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 and Adjusted EBITDA differently than we do, limiting their usefulness as comparative measures. In addition, EBITDA and Adjusted EBITDA do not reflect the impact of earnings or charges resulting from matters we consider not to be indicative of our ongoing operations. EBITDA and Adjusted EBITDA 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 and Adjusted EBITDA only as a supplemental measure of our financial performance. 22#23Adjusted EBITDA Reconciliation by Segment - Year Ended December 31, 2023 ($Millions) Adjusted EBITDA: Food (1) Investment Energy Automotive Packaging Real Estate Home Fashion (1) (1) Pharma Holding Company Consolidated Net (loss) income Interest expense, net (1,353) 831 (6) 13 16 (6) (3) 52 12 1 (1) (504) 189 ($1,012) 253 Income tax expense (benefit) 189 (10) 4 (93) 90 Depreciation and amortization 363 81 25 13 7 28 1 518 EBITDA before non-controlling interests ($1,353) $1,435 $65 $54 $29 $2 $24 ($407) ($151) Impairment 7 7 Credit loss on related party note receivable 139 139 Loss on deconsolidation of subsidiary 246 246 Restructuring costs 1 1 (Gain) loss on disposition of assets, net (10) Transformation costs དྨེཝ (10) 41 41 Net (gain) loss on extinguishment of debt (13) (13) Out of period adjustments 10 10 Other 11 Adj. EBITDA before non-controlling interests ($1,353) $1,435 $113 $65 (1) $28 1 11 $3 $25 ($35) $281 Adjusted EBITDA attributable to IEP: Net (loss) income 46 Interest expense, net Income tax expense (benefit) - (701) 508 (6) 12 16 (6) (3) (504) ($684) 24 11 1 (1) 189 224 135 (10) 4 (93) 36 Depreciation and amortization 202 81 22 13 7 28 1 354 EBITDA attributable to IEP ($701) $869 $65 $49 $29 $2 $24 ($407) ($70) Impairment 7 7 Credit loss on related party note receivable 139 139 Loss on deconsolidation of subsidiary 246 246 Restructuring costs 1 1 (Gain) loss on disposition of assets, net Transformation costs (10) 41 (10) 41 Net (gain) loss on extinguishment of debt (13) (13) Out of period adjustments 10 10 Other 10 (1) 1 10 Adjusted EBITDA attributable to IEP ($701) $869 $113 $59 $28 $3 $25 ($35) $361 (1) The presentation of Adjusted EBITDA for "All Other Operating Segments" included in this presentation consists of results from our Food Packaging, Home Fashion, and Pharma segments. 23#24Adjusted EBITDA Reconciliation by Segment - Year Ended December 31, 2022 ($Millions) Food (1) Investment Energy Automotive Packaging Real Estate Home Fashion Holding (1) (1) Pharma Company Consolidated Adjusted EBITDA: Net (loss) income ($223) $596 ($192) $2 $7 ($22) Interest expense, net 84 2 8 3 ($18) (1) ($175) ($25) 259 355 Income tax expense (benefit) 140 (54) 7 (59) 65 34 Depreciation and amortization 353 80 EBITDA before non-controlling interests ($223) $1,173 ($164) $44 27 27 13 7 28 1 509 $20 ($12) $9 $26 $873 2 2 Restructuring costs (Gain) loss on disposition of assets, net Transformation costs (3) 53 (3) 53 Net (gain) loss on extinguishment of debt 1 1 Out of period adjustments 51 1 52 Call option lawsuits settlement 79 79 Other 1 32 6 1 40 Adj. EBITDA before non-controlling interests ($223) $1,253 ($31) $51 $20 ($10) $10 $27 $1,097 Adjusted EBITDA attributable to IEP: Net (loss) income Interest expense, net Income tax expense (benefit) Depreciation and amortization ($89) $304 ($192) $2 $7 ($22) ($18) ($175) ($183) 44 2 7 3 (1) 259 314 103 (54) 6 (59) (4) 199 80 24 13 7 28 1 352 ($89) $650 ($164) $39 $20 ($12) $9 $26 $479 2 2 EBITDA attributable to IEP Restructuring costs Non-service cost of U.S. based pension (Gain) loss on disposition of assets, net Transformation costs (3) 53 (3) 53 Net (gain) loss on extinguishment of debt 1 1 Out of period adjustments 51 1 52 Call option lawsuits settlement Other 56 56 1 32 5 1 39 Adjusted EBITDA attributable to IEP ($89) $707 ($31) $45 $20 ($10) $10 $27 $679 (1) The presentation of Adjusted EBITDA for "All Other Operating Segments" included in this presentation consists of results from our Food Packaging, Home Fashion, and Pharma segments. 24 24#25Adjusted EBITDA Reconciliation by Segment - Year Ended December 31, 2021 ($Millions) Food (1) Investment Energy Automotive Packaging Real Estate Home Fashion (1) (1) Pharma Metals Holding Company Consolidated Adjusted EBITDA: Net (loss) income ($32) $29 ($260) ($2) ($8) Interest expense, net 109 7 6 ($8) 2 ($3) $186 ($402) ($500) 1 318 443 Income tax expense (benefit) (27) (72) 4 (2) 19 (78) Depreciation and amortization 343 87 28 9 7 28 14 1 517 EBITDA before non-controlling interests ($32) $454 ($238) $36 $1 ($1) $25 $201 ($64) $382 Restructuring costs 1 1 (Gain) loss on disposition of assets, net 22 (3) (163) (144) Transformation losses 149 149 Net (gain) loss on extinguishment of debt 8 (3) 5 Other 14 1 1 (14) 2 Adj. EBITDA before non-controlling interests ($32) $462 ($67) $51 ($1) $0 $11 $38 ($67) $395 Adjusted EBITDA attributable to IEP: Net (loss) income ($16) ($5) ($260) ($2) ($8) ($8) ($3) $186 ($402) ($518) Interest expense, net 48 7 5 2 1 318 381 Income tax expense (benefit) (14) (72) 3 (2) 19 (66) Depreciation and amortization 196 87 25 9 7 28 14 1 367 EBITDA attributable to IEP ($16) $225 ($238) $31 $1 ($1) $25 $201 ($64) $164 Restructuring costs 1 1 (Gain) loss on disposition of assets, net Transformation losses Net (gain) loss on extinguishment of debt Other 22 149 6 (163) (144) 149 (3) 3 13 1 1 (14) 1 Adjusted EBITDA attributable to IEP ($16) $231 ($67) $45 ($1) $0 $11 $38 ($67) $174 (1) The presentation of Adjusted EBITDA for "All Other Operating Segments" included in this presentation consists of results from our Food Packaging, Home Fashion, and Pharma segments. 25

Download to PowerPoint

Download presentation as an editable powerpoint.

Related

Sumitomo Mitsui Financial Group 2021 Financial Overview image

Sumitomo Mitsui Financial Group 2021 Financial Overview

Financial

Organic Capital Generation and IFRS Transition Outlook image

Organic Capital Generation and IFRS Transition Outlook

Financial

Acquisition of Marshall & Ilsley Corp. image

Acquisition of Marshall & Ilsley Corp.

Financial

SMBC Group's Financial and Credit Portfolio image

SMBC Group's Financial and Credit Portfolio

Financial

Blue Stripe Fund Summary image

Blue Stripe Fund Summary

Financial

BRI Performance Highlights and Green Initiatives image

BRI Performance Highlights and Green Initiatives

Financial

Latvia Stability Programme Report image

Latvia Stability Programme Report

Financial

International Banking Volume & Growth Summary image

International Banking Volume & Growth Summary

Financial