XML 40 R32.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information (Tables)
6 Months Ended
Jun. 30, 2018
Segment Reporting [Abstract]  
Reconciliation from Consolidated Net Income (Loss) Under US GAAP To Adjusted EBIT and Adjusted EBITDA (Detail)

The following tables summarize selected financial information by segment as well as the reconciliation from consolidated net income (loss) under U.S. GAAP to adjusted EBIT and adjusted EBITDA for the three and six months ended June 30, 2018 and 2017.

 

 

Three Months Ended June 30, 2018

 

 

 

Agricultural Equipment

 

 

Construction Equipment

 

 

Commercial Vehicles

 

 

Powertrain

 

 

Unallocated items, eliminations and other

 

 

Total Industrial Activities

 

 

Financial Services

 

 

Eliminations

 

 

Total

 

 

 

(in millions)

 

Revenues

 

$

3,312

 

 

$

799

 

 

$

2,889

 

 

$

1,218

 

 

$

(639

)

 

$

7,579

 

 

$

498

 

 

$

(32

)

 

$

8,045

 

Net income(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

306

 

 

 

102

 

 

 

 

 

 

408

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79

 

 

 

39

 

 

 

 

 

 

118

 

Interest expense of Industrial Activities, net of interest income and eliminations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

88

 

 

 

 

 

 

 

 

 

88

 

Foreign exchange losses, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

97

 

 

 

 

 

 

 

 

 

97

 

Finance and non-service component of Pension and OPEB costs(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4

)

 

 

 

 

 

 

 

 

(4

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring expenses

 

 

1

 

 

 

 

 

 

3

 

 

 

1

 

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

5

 

Adjusted EBIT

 

$

396

 

 

$

33

 

 

$

92

 

 

$

108

 

 

$

(58

)

 

$

571

 

 

$

141

 

 

$

 

 

$

712

 

Depreciation and amortization

 

 

75

 

 

 

15

 

 

 

53

 

 

 

33

 

 

 

1

 

 

 

177

 

 

 

2

 

 

 

 

 

 

179

 

Depreciation of assets on operating lease and assets sold with buy-back commitment

 

 

1

 

 

 

 

 

 

94

 

 

 

 

 

 

 

 

 

95

 

 

 

60

 

 

 

 

 

 

155

 

Adjusted EBITDA

 

$

472

 

 

$

48

 

 

$

239

 

 

$

141

 

 

$

(57

)

 

$

843

 

 

$

203

 

 

$

 

 

$

1,046

 

 

(1)

For Industrial Activities, net income net of “Results from intersegment investments”.

 

(2)

This item includes the pre-tax gain of $20 million as a result of the amortization over approximately 4.5 years of the $527 million positive impact from the modification of certain healthcare benefits in the U.S.

 

 

 

 

Six Months Ended June 30, 2018

 

 

 

Agricultural Equipment

 

 

Construction Equipment

 

 

Commercial Vehicles

 

 

Powertrain

 

 

Unallocated items, eliminations and other

 

 

Total Industrial Activities

 

 

Financial Services

 

 

Eliminations

 

 

Total

 

 

 

(in millions)

 

Revenues

 

$

5,891

 

 

$

1,481

 

 

$

5,384

 

 

$

2,404

 

 

$

(1,281

)

 

$

13,879

 

 

$

1,000

 

 

$

(61

)

 

$

14,818

 

Net income(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

405

 

 

 

205

 

 

 

 

 

 

610

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

102

 

 

 

79

 

 

 

 

 

 

181

 

Interest expense of Industrial Activities, net of interest income and eliminations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

181

 

 

 

 

 

 

 

 

 

181

 

Foreign exchange losses, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

122

 

 

 

 

 

 

 

 

 

122

 

Finance and non-service component of Pension and OPEB costs(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

 

 

 

 

 

 

14

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring expenses

 

 

1

 

 

 

 

 

 

6

 

 

 

1

 

 

 

 

 

 

8

 

 

 

 

 

 

 

 

 

8

 

Adjusted EBIT

 

$

582

 

 

$

33

 

 

$

141

 

 

$

203

 

 

$

(127

)

 

$

832

 

 

$

284

 

 

$

 

 

$

1,116

 

Depreciation and amortization

 

 

154

 

 

 

31

 

 

 

108

 

 

 

67

 

 

 

1

 

 

 

361

 

 

 

3

 

 

 

 

 

 

364

 

Depreciation of assets on operating lease and assets sold with buy-back commitment

 

 

1

 

 

 

 

 

 

196

 

 

 

 

 

 

 

 

 

197

 

 

 

126

 

 

 

 

 

 

323

 

Adjusted EBITDA

 

$

737

 

 

$

64

 

 

$

445

 

 

$

270

 

 

$

(126

)

 

$

1,390

 

 

$

413

 

 

$

 

 

$

1,803

 

(1)

For Industrial Activities, net income net of “Results from intersegment investments”.

 

(2)

This item includes the pre-tax income of $20 million as a result of the amortization over approximately 4.5 years of the $527 million positive impact from the modification of certain healthcare benefits in the U.S.

 

 

 

 

Three Months Ended June 30, 2017

 

 

 

Agricultural Equipment

 

 

Construction Equipment

 

 

Commercial Vehicles

 

 

Powertrain

 

 

Unallocated items, eliminations and other

 

 

Total Industrial Activities

 

 

Financial Services

 

 

Eliminations

 

 

Total

 

 

 

(in millions)

 

Revenues

 

$

2,766

 

 

$

650

 

 

$

2,598

 

 

$

1,136

 

 

$

(625

)

 

$

6,525

 

 

$

502

 

 

$

(24

)

 

$

7,003

 

Net income(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

149

 

 

 

87

 

 

 

 

 

 

236

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

69

 

 

 

41

 

 

 

 

 

 

110

 

Interest expense of Industrial Activities, net of interest income and eliminations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

121

 

 

 

 

 

 

 

 

 

121

 

Foreign exchange losses, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

 

 

 

 

 

 

 

 

 

24

 

Finance and non-service component of Pension and OPEB costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

 

 

 

 

 

 

 

 

 

22

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring expenses

 

 

5

 

 

 

1

 

 

 

4

 

 

 

1

 

 

 

 

 

 

11

 

 

 

1

 

 

 

 

 

 

12

 

Adjusted EBIT

 

$

261

 

 

$

7

 

 

$

72

 

 

$

97

 

 

$

(41

)

 

$

396

 

 

$

129

 

 

$

 

 

$

525

 

Depreciation and amortization

 

 

76

 

 

 

16

 

 

 

53

 

 

 

31

 

 

 

 

 

 

176

 

 

 

1

 

 

 

 

 

 

177

 

Depreciation of assets on operating lease and assets sold with buy-back commitment

 

 

 

 

 

 

 

 

78

 

 

 

 

 

 

 

 

 

78

 

 

 

63

 

 

 

 

 

 

141

 

Adjusted EBITDA

 

$

337

 

 

$

23

 

 

$

203

 

 

$

128

 

 

$

(41

)

 

$

650

 

 

$

193

 

 

$

 

 

$

843

 

(1)

For Industrial Activities, net income net of “Results from intersegment investments”.

 

 

 

 

Six Months Ended June 30, 2017

 

 

 

Agricultural Equipment

 

 

Construction Equipment

 

 

Commercial Vehicles

 

 

Powertrain

 

 

Unallocated items, eliminations and other

 

 

Total Industrial Activities

 

 

Financial Services

 

 

Eliminations

 

 

Total

 

 

 

(in millions)

 

Revenues

 

$

5,006

 

 

$

1,152

 

 

$

4,723

 

 

$

2,137

 

 

$

(1,203

)

 

$

11,815

 

 

$

1,014

 

 

$

(41

)

 

$

12,788

 

Net income(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

108

 

 

 

174

 

 

 

 

 

 

282

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

82

 

 

 

79

 

 

 

 

 

 

161

 

Interest expense of Industrial Activities, net of interest income and eliminations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

224

 

 

 

 

 

 

 

 

 

224

 

Foreign exchange losses, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56

 

 

 

 

 

 

 

 

 

56

 

Finance and non-service component of Pension and OPEB costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45

 

 

 

 

 

 

 

 

 

45

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring expenses

 

 

10

 

 

 

4

 

 

 

7

 

 

 

1

 

 

 

 

 

 

22

 

 

 

2

 

 

 

 

 

 

24

 

Adjusted EBIT

 

$

376

 

 

$

(24

)

 

$

89

 

 

$

171

 

 

$

(75

)

 

$

537

 

 

$

255

 

 

$

 

 

$

792

 

Depreciation and amortization

 

 

155

 

 

 

32

 

 

 

104

 

 

 

61

 

 

 

 

 

 

352

 

 

 

2

 

 

 

 

 

 

354

 

Depreciation of assets on operating lease and assets sold with buy-back commitment

 

 

 

 

 

 

 

 

152

 

 

 

 

 

 

 

 

 

152

 

 

 

128

 

 

 

 

 

 

280

 

Adjusted EBITDA

 

$

531

 

 

$

8

 

 

$

345

 

 

$

232

 

 

$

(75

)

 

$

1,041

 

 

$

385

 

 

$

 

 

$

1,426

 

(1)

For Industrial Activities, net income net of “Results from intersegment investments”.