|
Delaware
|
| |
3714
|
| |
13-3398766
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Delaware
|
| |
3714
|
| |
20-1059842
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Delaware
|
| |
3714
|
| |
13-3398767
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Icahn Enterprises L.P.
|
| |
Icahn Enterprises Holdings L.P.
|
| ||||||
| Large accelerated filer ☒ | | | Accelerated filer ☐ | | | Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated Filer ☐ | | | Smaller Reporting Company ☐ | | | Non-accelerated Filer ☒ | | | Smaller Reporting Company ☐ | |
CALCULATION OF REGISTRATION FEE
|
| ||||||||||||||||||||||||
Title of Each Class of Securities to be Registered
|
| |
Amount to Be
Registered(1) |
| |
Proposed
Maximum Offering Price Per Note(1) |
| |
Proposed
Maximum Aggregate Offering Price(1) |
| |
Amount of
Registration Fee(2) |
| ||||||||||||
6.250% Senior Notes due 2022
|
| | | $ | 510,000,000 | | | | | | 100.000% | | | | | $ | 510,000,000 | | | | | $ | 63,495.00 | | |
Guarantee of 6.250% Senior Notes due 2022(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
6.375% Senior Notes due 2025
|
| | | $ | 750,000,000 | | | | | | 100.000% | | | | | $ | 750,000,000 | | | | | $ | 93,375.00 | | |
Guarantee of 6.375% Senior Notes due 2025(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
| | |
Pages
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 18 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 23 | | | |
| | | | 31 | | | |
| | | | 68 | | | |
| | | | 105 | | | |
| | | | 112 | | | |
| | | | 112 | | | |
| | | | 112 | | | |
| | | | 112 | | | |
| | | | 113 | | |
| | |
Nine Months
Ended September 30, 2017 |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
|
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||||
Ratio of earnings to fixed charges
|
| | | | 4.5 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | | | | | 4.9 | | | | | | 2.1 | | |
|
| | |
Icahn Enterprises
|
| |
Icahn Enterprises Holdings
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Nine Months
Ended September 30, |
| |
Year Ended December 31,
|
| |
Nine Months
Ended September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
(in millions, except per unit data)
|
| |
(in millions)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Statement of Operations Data:
|
| | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net sales
|
| | | $ | 12,893 | | | | | $ | 11,546 | | | | | $ | 15,511 | | | | | $ | 14,604 | | | | | $ | 18,072 | | | | | $ | 17,785 | | | | | $ | 14,574 | | | | | $ | 12,893 | | | | | $ | 11,546 | | | | | $ | 15,511 | | | | | $ | 14,604 | | | | | $ | 18,072 | | | | | $ | 17,785 | | | | | $ | 14,574 | | |
Other revenues from operations
|
| | | | 1,389 | | | | | | 1,506 | | | | | | 1,958 | | | | | | 1,386 | | | | | | 1,250 | | | | | | 988 | | | | | | 951 | | | | | | 1,389 | | | | | | 1,506 | | | | | | 1,958 | | | | | | 1,386 | | | | | | 1,250 | | | | | | 988 | | | | | | 951 | | |
Net gain (loss) from investment activities
|
| | | | 604 | | | | | | (826) | | | | | | (1,373) | | | | | | (987) | | | | | | (564) | | | | | | 1,694 | | | | | | 343 | | | | | | 604 | | | | | | (826) | | | | | | (1,373) | | | | | | (987) | | | | | | (564) | | | | | | 1,694 | | | | | | 343 | | |
Gain (loss) on disposition of assets, net
|
| | | | 1,966 | | | | | | 10 | | | | | | 14 | | | | | | 40 | | | | | | 25 | | | | | | (56) | | | | | | 5 | | | | | | 1,966 | | | | | | 10 | | | | | | 14 | | | | | | 40 | | | | | | 25 | | | | | | (56) | | | | | | 5 | | |
Net income (loss)
|
| | | | 2,394 | | | | | | (1,656) | | | | | | (2,220) | | | | | | (2,127) | | | | | | (529) | | | | | | 2,444 | | | | | | 762 | | | | | | 2,395 | | | | | | (1,655) | | | | | | (2,219) | | | | | | (2,126) | | | | | | (528) | | | | | | 2,444 | | | | | | 763 | | |
Less: Net income (loss) attributable to non-controlling interests
|
| | | | 262 | | | | | | (734) | | | | | | (1,092) | | | | | | (933) | | | | | | (156) | | | | | | 1,419 | | | | | | 366 | | | | | | 262 | | | | | | (734) | | | | | | (1,092) | | | | | | (933) | | | | | | (156) | | | | | | 1,419 | | | | | | 366 | | |
Net income (loss) attributable
to Icahn Enterprises/Icahn Enterprises Holdings |
| | | $ | 2,132 | | | | | $ | (922) | | | | | $ | (1,128) | | | | | $ | (1,194) | | | | | $ | (373) | | | | | $ | 1,025 | | | | | $ | 396 | | | | | $ | 2,133 | | | | | $ | (921) | | | | | $ | (1,127) | | | | | $ | (1,193) | | | | | $ | (372) | | | | | $ | 1,025 | | | | | $ | 397 | | |
Net income (loss) attributable
to Icahn Enterprises/Icahn Enterprises Holdings allocable to: |
| | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Limited partners
|
| | | $ | 2,090 | | | | | $ | (904) | | | | | $ | (1,106) | | | | | $ | (1,170) | | | | | $ | (366) | | | | | $ | 1,005 | | | | | $ | 379 | | | | | $ | 2,112 | | | | | $ | (912) | | | | | $ | (1,116) | | | | | $ | (1,181) | | | | | $ | (368) | | | | | $ | 1,015 | | | | | $ | 384 | | |
General partner
|
| | | | 42 | | | | | | (18) | | | | | | (22) | | | | | | (24) | | | | | | (7) | | | | | | 20 | | | | | | 17 | | | | | | 21 | | | | | | (9) | | | | | | (11) | | | | | | (12) | | | | | | (4) | | | | | | 10 | | | | | | 13 | | |
| | | | $ | 2,132 | | | | | $ | (922) | | | | | $ | (1,128) | | | | | $ | (1,194) | | | | | $ | (373) | | | | | $ | 1,025 | | | | | $ | 396 | | | | | $ | 2,133 | | | | | $ | (921) | | | | | $ | (1,127) | | | | | $ | (1,193) | | | | | $ | (372) | | | | | $ | 1,025 | | | | | $ | 397 | | |
Basic income (loss) per LP unit
|
| | | $ | 13.23 | | | | | $ | (6.70) | | | | | $ | (8.07) | | | | | $ | (9.29) | | | | | $ | (3.08) | | | | | $ | 9.14 | | | | | $ | 3.72 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic weighted average LP units outstanding
|
| | | | 158 | | | | | | 135 | | | | | | 137 | | | | | | 126 | | | | | | 119 | | | | | | 110 | | | | | | 102 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted income (loss) per LP
unit |
| | | $ | 13.23 | | | | | $ | (6.70) | | | | | $ | (8.07) | | | | | $ | (9.29) | | | | | $ | (3.08) | | | | | $ | 9.07 | | | | | $ | 3.72 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted weighted average LP units outstanding
|
| | | | 158 | | | | | | 135 | | | | | | 137 | | | | | | 126 | | | | | | 119 | | | | | | 111 | | | | | | 102 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
Icahn Enterprises
|
| |
Icahn Enterprises Holdings
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Nine Months
Ended September 30, |
| |
Year Ended December 31,
|
| |
Nine Months
Ended September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
(in millions, except per unit data)
|
| |
(in millions)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA attributable to Icahn Enterprises/Icahn Enterprises Holdings(1)
|
| | | $ | 3,315 | | | | | $ | 163 | | | | | $ | 270 | | | | | $ | 198 | | | | | $ | 705 | | | | | $ | 1,804 | | | | | $ | 1,158 | | | | | $ | 3,315 | | | | | $ | 163 | | | | | $ | 270 | | | | | $ | 198 | | | | | $ | 705 | | | | | $ | 1,804 | | | | | $ | 1,158 | | |
Adjusted EBITDA attributable to Icahn Enterprises/Icahn Enterprises Holdings(1)
|
| | | | 1,496 | | | | | | 693 | | | | | | 837 | | | | | | 930 | | | | | | 1,018 | | | | | | 1,899 | | | | | | 1,546 | | | | | | 1,496 | | | | | | 693 | | | | | | 837 | | | | | | 930 | | | | | | 1,018 | | | | | | 1,899 | | | | | | 1,546 | | |
Cash distributions declared per LP unit
|
| | | | 4.50 | | | | | | 4.50 | | | | | | 6.00 | | | | | | 6.00 | | | | | | 6.00 | | | | | | 4.50 | | | | | | 0.40 | | | | | | | | | |
| | |
Icahn Enterprises
|
| |
Icahn Enterprises Holdings
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
September 30,
2017 |
| |
December 31,
|
| |
September 30,
2017 |
| |
December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| ||||||||||||||||||||||||||||||||||||||||||||
| | |
(in millions)
|
| |
(in millions)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,038 | | | | | $ | 1,833 | | | | | $ | 2,078 | | | | | $ | 2,908 | | | | | $ | 3,257 | | | | | $ | 3,102 | | | | | $ | 2,038 | | | | | $ | 1,833 | | | | | $ | 2,078 | | | | | $ | 2,908 | | | | | $ | 3,257 | | | | | $ | 3,102 | | |
Investments
|
| | | | 9,748 | | | | | | 9,881 | | | | | | 15,351 | | | | | | 14,480 | | | | | | 12,261 | | | | | | 5,491 | | | | | | 9,748 | | | | | | 9,881 | | | | | | 15,351 | | | | | | 14,480 | | | | | | 12,261 | | | | | | 5,491 | | |
Property, plant and equipment, net
|
| | | | 9,631 | | | | | | 10,122 | | | | | | 9,535 | | | | | | 8,955 | | | | | | 8,077 | | | | | | 7,661 | | | | | | 9,631 | | | | | | 10,122 | | | | | | 9,535 | | | | | | 8,955 | | | | | | 8,077 | | | | | | 7,661 | | |
Total assets
|
| | | | 32,817 | | | | | | 33,371 | | | | | | 36,407 | | | | | | 35,743 | | | | | | 31,706 | | | | | | 25,888 | | | | | | 32,847 | | | | | | 33,399 | | | | | | 36,434 | | | | | | 35,769 | | | | | | 31,723 | | | | | | 25,902 | | |
Deferred tax liability
|
| | | | 1,678 | | | | | | 1,613 | | | | | | 1,201 | | | | | | 1,255 | | | | | | 1,394 | | | | | | 1,335 | | | | | | 1,678 | | | | | | 1,613 | | | | | | 1,201 | | | | | | 1,255 | | | | | | 1,394 | | | | | | 1,335 | | |
Due to brokers
|
| | | | 603 | | | | | | 3,725 | | | | | | 7,317 | | | | | | 5,197 | | | | | | 2,203 | | | | | | — | | | | | | 603 | | | | | | 3,725 | | | | | | 7,317 | | | | | | 5,197 | | | | | | 2,203 | | | | | | — | | |
Post-employment benefit liability
|
| | | | 1,210 | | | | | | 1,180 | | | | | | 1,224 | | | | | | 1,391 | | | | | | 1,111 | | | | | | 1,488 | | | | | | 1,210 | | | | | | 1,180 | | | | | | 1,224 | | | | | | 1,391 | | | | | | 1,111 | | | | | | 1,488 | | |
Debt
|
| | | | 11,198 | | | | | | 11,119 | | | | | | 12,594 | | | | | | 11,541 | | | | | | 9,256 | | | | | | 9,829 | | | | | | 11,202 | | | | | | 11,122 | | | | | | 12,597 | | | | | | 11,544 | | | | | | 9,251 | | | | | | 9,821 | | |
Equity attributable to Icahn
Enterprises/Icahn Enterprises Holdings |
| | | | 4,784 | | | | | | 2,154 | | | | | | 3,987 | | | | | | 5,443 | | | | | | 6,092 | | | | | | 4,669 | | | | | | 4,810 | | | | | | 2,179 | | | | | | 4,011 | | | | | | 5,466 | | | | | | 6,114 | | | | | | 4,691 | | |
| | |
Icahn Enterprises
|
| |
Icahn Enterprises Holdings
|
| | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Nine Months
Ended September 30, |
| |
Year Ended December 31,
|
| |
Nine Months
Ended September 30, |
| |
Year Ended December 31,
|
| | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| | | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(in millions)
|
| |
(in millions)
|
| | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Attributable to Icahn Enterprises/
Icahn Enterprises Holdings: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Net income (loss)
|
| | | $ | 2,132 | | | | | $ | (922) | | | | | $ | (1,128) | | | | | $ | (1,194) | | | | | $ | (373) | | | | | $ | 1,025 | | | | | $ | 396 | | | | | $ | 2,133 | | | | | $ | (921) | | | | | $ | (1,127) | | | | | $ | (1,193) | | | | | $ | (372) | | | | | $ | 1,025 | | | | | $ | 397 | | | | | | ||||||
Interest expense, net
|
| | | | 485 | | | | | | 468 | | | | | | 620 | | | | | | 762 | | | | | | 614 | | | | | | 464 | | | | | | 456 | | | | | | 484 | | | | | | 467 | | | | | | 619 | | | | | | 761 | | | | | | 613 | | | | | | 464 | | | | | | 455 | | | | | | ||||||
Income tax expense (benefit)
|
| | | | 97 | | | | | | 60 | | | | | | 12 | | | | | | 14 | | | | | | (109) | | | | | | (170) | | | | | | (128) | | | | | | 97 | | | | | | 60 | | | | | | 12 | | | | | | 14 | | | | | | (109) | | | | | | (170) | | | | | | (128) | | | | | | ||||||
Depreciation, depletion and amortization
|
| | | | 601 | | | | | | 557 | | | | | | 766 | | | | | | 616 | | | | | | 573 | | | | | | 485 | | | | | | 434 | | | | | | 601 | | | | | | 557 | | | | | | 766 | | | | | | 616 | | | | | | 573 | | | | | | 485 | | | | | | 434 | | | | | | ||||||
EBITDA attributable to Icahn Enterprises/Icahn Enterprises Holdings
|
| | | $ | 3,315 | | | | | $ | 163 | | | | | $ | 270 | | | | | $ | 198 | | | | | $ | 705 | | | | | $ | 1,804 | | | | | $ | 1,158 | | | | | $ | 3,315 | | | | | $ | 163 | | | | | $ | 270 | | | | | $ | 198 | | | | | $ | 705 | | | | | $ | 1,804 | | | | | $ | 1,158 | | | | | | ||||||
Impairment
|
| | | $ | 82 | | | | | $ | 429 | | | | | $ | 466 | | | | | $ | 544 | | | | | $ | 72 | | | | | $ | 14 | | | | | $ | 106 | | | | | $ | 82 | | | | | $ | 429 | | | | | $ | 466 | | | | | $ | 544 | | | | | $ | 72 | | | | | $ | 14 | | | | | $ | 106 | | | | | | ||||||
Restructuring
|
| | | | 13 | | | | | | 24 | | | | | | 26 | | | | | | 80 | | | | | | 67 | | | | | | 41 | | | | | | 25 | | | | | | 13 | | | | | | 24 | | | | | | 26 | | | | | | 80 | | | | | | 67 | | | | | | 41 | | | | | | 25 | | | | | | ||||||
Non-service cost of U.S. based pension
|
| | | | 10 | | | | | | 10 | | | | | | 14 | | | | | | 1 | | | | | | (6) | | | | | | 4 | | | | | | 29 | | | | | | 10 | | | | | | 10 | | | | | | 14 | | | | | | 1 | | | | | | (6) | | | | | | 4 | | | | | | 29 | | | | | | ||||||
FIFO impact (favorable) unfavorable
|
| | | | — | | | | | | (18) | | | | | | (31) | | | | | | 35 | | | | | | 94 | | | | | | (15) | | | | | | 58 | | | | | | — | | | | | | (18) | | | | | | (31) | | | | | | 35 | | | | | | 94 | | | | | | (15) | | | | | | 58 | | | | | | ||||||
Unrealized loss/(gain) on certain derivatives
|
| | | | 4 | | | | | | 23 | | | | | | 32 | | | | | | 2 | | | | | | (41) | | | | | | (43) | | | | | | 57 | | | | | | 4 | | | | | | 23 | | | | | | 32 | | | | | | 2 | | | | | | (41) | | | | | | (43) | | | | | | 57 | | | | | | ||||||
OPEB curtailment gains
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15) | | | | | | (40) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15) | | | | | | (40) | | | | | | ||||||
Major scheduled turnaround expense
|
| | | | 24 | | | | | | 20 | | | | | | 20 | | | | | | 62 | | | | | | 5 | | | | | | — | | | | | | 88 | | | | | | 24 | | | | | | 20 | | | | | | 20 | | | | | | 62 | | | | | | 5 | | | | | | — | | | | | | 88 | | | | | | ||||||
Certain share-based compensation expense
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 11 | | | | | | 8 | | | | | | 20 | | | | | | 27 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 11 | | | | | | 8 | | | | | | 20 | | | | | | 27 | | | | | | ||||||
(Gain) loss on disposition of assets, net
|
| | | | (1,966) | | | | | | (8) | | | | | | (9) | | | | | | (37) | | | | | | (6) | | | | | | 46 | | | | | | — | | | | | | (1,966) | | | | | | (8) | | | | | | (9) | | | | | | (37) | | | | | | (6) | | | | | | 46 | | | | | | — | | | | | | ||||||
Net loss on extinguishment of debt
|
| | | | 4 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 152 | | | | | | — | | | | | | 7 | | | | | | 4 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 152 | | | | | | — | | | | | | 7 | | | | | | ||||||
Tax settlement (gain) loss
|
| | | | (57) | | | | | | — | | | | | | — | | | | | | — | | | | | | (22) | | | | | | 9 | | | | | | — | | | | | | (57) | | | | | | — | | | | | | — | | | | | | — | | | | | | (22) | | | | | | 9 | | | | | | — | | | | | | ||||||
Other
|
| | | | 67 | | | | | | 49 | | | | | | 47 | | | | | | 33 | | | | | | (10) | | | | | | 34 | | | | | | 31 | | | | | | 67 | | | | | | 49 | | | | | | 47 | | | | | | 33 | | | | | | (10) | | | | | | 34 | | | | | | 31 | | | | | | ||||||
Adjusted EBITDA attributable to
Icahn Enterprises/Icahn Enterprises Holdings |
| | | $ | 1,496 | | | | | $ | 693 | | | | | $ | 837 | | | | | $ | 930 | | | | | $ | 1,018 | | | | | $ | 1,899 | | | | | $ | 1,546 | | | | | $ | 1,496 | | | | | $ | 693 | | | | | $ | 837 | | | | | $ | 930 | | | | | $ | 1,018 | | | | | $ | 1,899 | | | | | $ | 1,546 | | | | | | ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year
|
| |
Percentage
|
| |||
2019
|
| | | | 103.125% | | |
2020
|
| | | | 101.563% | | |
2021 and thereafter
|
| | | | 100.000% | | |
Year
|
| |
Percentage
|
| |||
2020
|
| | | | 103.188% | | |
2021
|
| | | | 101.594% | | |
2022 and thereafter
|
| | | | 100.000% | | |