EX-99.1 2 d187327dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

LOGO  

 

    2016 FIRST QUARTER RESULTS

 

 

 

 

 

 

 

 

LOGO

CNH INDUSTRIAL 2016 FIRST QUARTER REVENUES OF $5.4 BILLION AND OPERATING PROFIT OF INDUSTRIAL ACTIVITIES OF $178 MILLION; IMPROVED PROFITABILITY IN THREE OUT OF FOUR INDUSTRIAL SEGMENTS

Financial results presented under U.S. GAAP (1) (2)

 

 

Continued demand strength in Commercial Vehicles segment (+18% in Europe) buffered impact from challenging trading conditions in Agricultural Equipment business

 

 

Industrial Activities operating margin of 3.5%, with year-over-year operating profit and margin improvements achieved in Commercial Vehicles, Construction Equipment and Powertrain businesses

 

 

Agricultural Equipment operating margin at 4.2% despite significant underproduction in NAFTA row crop sector

 

 

Net industrial debt of $2.5 billion, with industrial operations cash flow improved by $375 million as compared to Q1 2015

 

 

Full year guidance reaffirmed

 

   

 

    

                                      
   

 

Summary of Results under U.S. GAAP ($ million except EPS)

                                   
                                              1st  Quarter       
                      

 

2016

 

    

 

2015

 

    

 

Change

 

      
   

 

Revenues

 

              

 

5,372

 

  

 

    

 

          5,960

 

  

 

    

 

-9.9%

 

  

 

   
   

 

Net income (loss)

 

              

 

(513)

 

  

 

    

 

23

 

  

 

    

 

-536

 

  

 

   
   

 

Adjusted net income (2)

 

              

 

1

 

  

 

    

 

33

 

  

 

    

 

-32

 

  

 

   
   

 

Basic EPS ($)

 

              

 

(0.38)

 

  

 

    

 

0.02

 

  

 

    

 

-0.40

 

  

 

   
   

 

Diluted EPS ($)

 

              

 

(0.38)

 

  

 

    

 

0.02

 

  

 

    

 

-0.40

 

  

 

   
   

 

Adjusted diluted EPS (2) ($)

 

              

 

0.00

 

  

 

    

 

0.02

 

  

 

    

 

-0.02

 

  

 

   
   

    

                                        

London (UK) – (April 29, 2016) CNH Industrial N.V. (NYSE:CNHI / MI:CNHI) today announced consolidated revenues of $5,372 million for the first quarter 2016, down 5.7% compared to the first quarter 2015 on a constant currency basis (down 9.9% on a reported basis). Net sales of Industrial Activities were $5,076 million in Q1 2016, down 5.7% compared to the same period in 2015 on a constant currency basis (down 9.8% on a reported basis). Operating profit of Industrial Activities was $178 million for the first quarter, a $45 million decrease compared to the same period in 2015, with an operating margin of 3.5%, down 0.5 p.p. compared to the first quarter 2015. “Given market conditions, we are pleased with the performance of our operating segments this quarter,” said Richard Tobin, Chief Executive Officer of CNH Industrial. “While we continue to navigate challenging trading conditions in the agricultural equipment industry, we are encouraged by the improved operating profits and margins in our other industrial segments compared to last year.”

Net loss was $513 million for the quarter, or -$0.38 per share, after recording the previously announced exceptional non-tax deductible charge of $502 million related to the investigation of the Company’s wholly-owned subsidiary, Iveco S.p.A., and its competitors by the European Commission for certain alleged anticompetitive practices and related matters. Adjusted net income, which excludes this exceptional charge and restructuring expenses, was $1 million for the quarter.

 

 

(1)

CNH Industrial reports quarterly and annual consolidated financial results under U.S. GAAP and EU-IFRS. The tables and discussion related to the financial results of the Company and its segments shown in this press release are prepared in accordance with U.S. GAAP. Financial results under EU-IFRS are shown in specific tables at the end of this press release.

 

(2)

Refer to the Non-GAAP Financial Information section of this press release for information regarding Non-GAAP financial measures.

 
 

 

 CNH Industrial N.V.

 

 Corporate Office:

 25 St James’s Street

 London, SW1A 1HA

 United Kingdom


LOGO     

 

    2016 FIRST QUARTER RESULTS

 

 

 

 

Given the losses in certain jurisdictions and the inability to book the related tax benefit, the Company recorded a tax charge in excess of its long-term objective of between 34% to 36%.

Net industrial debt of $2.5 billion at March 31, 2016, was $0.9 billion higher than at December 31, 2015, including a $0.2 billion negative foreign exchange translation impact. Net industrial cash flow was a net outflow of $0.6 billion in the first quarter 2016, a $0.4 billion improvement over the same period last year. As of March 31, 2016, available liquidity was $8.2 billion, up $1.0 billion compared to March 31, 2015.

Segment Results

 

 

CNH INDUSTRIAL

Revenues and Operating profit by Segment under U.S. GAAP – 1st Quarter ($ million)

                          
                              
                 Revenues             Operating profit (loss) (1)      
   

 

       

 

 

 
     2016    2015   %
    change
    % change  
excl. FX  
         

2016  

Profit  

   

2015

  Profit

    

  change 

    

2016  

  Margin  

     2015    
  Margin    
 
   

 

 
   
                 2,124      2,577   -17.6     -13.6         Agricultural Equipment            90            204         -114          4.2%           7.9%       
   

 

 
   
    536    602   -11.0     -8.1         Construction Equipment            14            0         14          2.6%           0.0%       
   

 

 
   
    2,045      2,037   0.4     5.3         Commercial Vehicles            38            1         37          1.9%           0.0%       
   

 

 
   
    882    901   -2.1     0.8         Powertrain            53            36         17          6.0%           4.0%       
   

 

 
   
    (511)    (492)  

-

    -         Eliminations and other            (17)            (18)                 -           -       
   

 

 
    5,076      5,625   -9.8     -5.7        

Total      

Industrial Activities      

     178            223         -45          3.5%           4.0%       
   

 

 
   
    388    413   -6.1     -0.1         Financial Services            130            129                 33.5%           31.2%       
   

 

 
   
    (92)    (78)   -     -         Eliminations and other            (76)            (68)         -8          -           -       
   

 

 
   
    5,372      5,960   -9.9     -5.7         Total            232            284         -52          4.3%           4.8%       
   

 

 
   

 

(1)       Operating profit of Industrial Activities (a non-GAAP measure) is defined as net sales less cost of goods sold, selling, general and      administrative expenses, and research and development expenses. Operating profit of Financial Services (a non-GAAP measure) is defined      as revenues less selling, general and administrative expenses, interest expense and certain other operating expenses.

 

         

Agricultural Equipment’s net sales decreased 13.6% for the first quarter 2016 compared to the same period in 2015 on a constant currency basis, as a result of unfavorable industry volume and product mix in the row crop sector in NAFTA and the Brazilian market in LATAM. Net sales increased in EMEA and APAC, mainly driven by favorable volume in Australia.

Operating profit was $90 million for the first quarter ($204 million in the first quarter 2015). Operating margin decreased 3.7 p.p. to 4.2%, mainly due to unfavorable volume, industrial absorption and product mix in NAFTA and LATAM, partially offset by disciplined pricing and lower material costs.

Construction Equipment’s net sales decreased 8.1% for the first quarter 2016 compared to the same period in 2015 on a constant currency basis, due to negative volume and mix primarily in NAFTA and LATAM.

Operating profit was $14 million for the first quarter 2016, a $14 million increase compared to Q1 2015, with an operating margin of 2.6%. Construction Equipment’s operating profit increased as a result of improved margins in NAFTA and APAC more than offsetting the negative effects of challenging trading conditions in LATAM.

 

 

2


LOGO     

 

    2016 FIRST QUARTER RESULTS

 

 

 

 

Commercial Vehicles’ net sales increased 5.3% for the first quarter 2016 compared to the same period in 2015 on a constant currency basis, primarily as a result of favorable truck volume in EMEA. In LATAM, net sales decreased 52.6% due to lower industry volumes in Brazil and Argentina. In APAC, net sales decreased, mainly for buses.

Operating profit was $38 million for the first quarter (operating margin of 1.9%). This represents a $37 million increase compared to Q1 2015, or a $49 million increase excluding the $12 million operating profit of our Venezuelan subsidiary recorded in Q1 2015 before the currency re-measurement in the second half of 2015. The increase was a result of improved volume and mix, positive pricing across all regions, and lower product costs. In EMEA, the increase was mainly due to favorable volume in trucks and buses. In LATAM, operating profit was flat as cost containment actions offset the effect of lower volumes due to market declines. In APAC, operating profit was positive due to truck pricing offsetting lower bus volumes.

Powertrain’s net sales increased slightly in the first quarter 2016 compared to the same period in 2015 on a constant currency basis. Sales to external customers accounted for 44% of total net sales (47% in Q1 2015).

Operating profit was $53 million for the first quarter, a $17 million increase compared to the first quarter 2015, with an operating margin of 6.0%, up 2.0 p.p. over the same period in 2015. The improvement was mainly due to positive product mix and industrial efficiencies.

Financial Services’ revenues totaled $388 million in the first quarter 2016, flat compared to the first quarter 2015 on a constant currency basis. In the first quarter 2016, retail loan originations (including unconsolidated joint ventures) were $1.9 billion, down $0.1 billion compared to the first quarter 2015 on a constant currency basis, primarily due to the decline in Agricultural Equipment sales. The managed portfolio (including unconsolidated joint ventures) of $24.9 billion as of March 31, 2016 (of which retail was 65% and wholesale 35%) was down $0.6 billion compared to December 31, 2015 on a constant currency basis, primarily in NAFTA and EMEA.

Net income was $87 million for the first quarter 2016, an increase of $2 million over the same period in 2015, with improved net interest margin more than offsetting slightly higher provision for credit losses and the negative impact of currency translation.

2016 Outlook

Trading conditions in Agricultural Equipment continue to remain challenging particularly in the row crop industry in NAFTA and in LATAM, while EMEA agricultural equipment markets are expected to be flat. The commercial vehicles industry is expected to increase between 5% and 10% in EMEA; trading conditions in LATAM are expected to remain challenging. CNH Industrial is confirming its 2016 guidance as follows:

 

   

Net sales of Industrial Activities between $23 billion and $24 billion, with an operating margin of Industrial Activities between 5.2% and 5.8%;

 

   

Net industrial debt at the end of 2016 between $1.5 billion and $1.8 billion, excluding any potential cash payment as a result of the European Commission investigation and related matters.

 

 

3


LOGO     

 

    2016 FIRST QUARTER RESULTS

 

 

 

 

About CNH Industrial

CNH Industrial N.V. (NYSE: CNHI /MI: CNHI) is a global leader in the capital goods sector with established industrial experience, a wide range of products and a worldwide presence. Each of the individual brands belonging to the Company is a major international force in its specific industrial sector: Case IH, New Holland Agriculture and Steyr for tractors and agricultural machinery; Case and New Holland Construction for earth moving equipment; Iveco for commercial vehicles; Iveco Bus and Heuliez Bus for buses and coaches; Iveco Astra for quarry and construction vehicles; Magirus for firefighting vehicles; Iveco Defence Vehicles for defence and civil protection; and FPT Industrial for engines and transmissions. More information can be found on the corporate website: www.cnhindustrial.com

Additional Information

Today, at 3:30 p.m. CEST / 2:30 p.m. BST / 9:30 a.m. EDT, management will hold a conference call to present 2016 first quarter results to financial analysts and institutional investors. The call can be followed live online at: http://bit.ly/CNH_Industrial_Q1_2016 and a recording will be available later on the Company’s website (www.cnhindustrial.com). A presentation will be made available on the CNH Industrial website prior to the call.

Non-GAAP Financial Information

CNH Industrial monitors its operations through the use of several non-GAAP financial measures. CNH Industrial believes that these non-GAAP financial measures provide useful and relevant information regarding its results and enhance the reader’s ability to assess CNH Industrial’s financial performance and financial position. They provide measures which facilitate management’s ability to identify operational trends, as well as make decisions regarding future spending, resource allocations and other operational decisions. These and similar measures are widely used in the industries in which the Company operates. These financial measures may not be comparable to other similarly titled measures used by other companies and are not intended to be substitutes for measures of financial performance and financial position prepared in accordance with U.S. GAAP and/or EU-IFRS.

CNH Industrial non-GAAP financial measures are defined as follows:

 

 

Operating Profit under U.S. GAAP: Operating Profit of Industrial Activities is defined as net sales less cost of goods sold, selling, general and administrative expenses, and research and development expenses. Operating Profit of Financial Services is defined as revenues less selling, general and administrative expense, interest expenses and certain other operating expenses.

 

 

Trading Profit under EU-IFRS: Trading Profit is derived from financial information prepared in accordance with EU-IFRS and is defined as income before restructuring, gains/(losses) on disposal of investments and other unusual items, interest expense of Industrial Activities, income taxes, equity in income (loss) of unconsolidated subsidiaries and affiliates, non-controlling interests.

 

 

Operating Profit under EU-IFRS: Operating Profit under EU-IFRS is computed starting from Trading Profit under EU-IFRS plus/minus restructuring costs, other income (expenses) that are unusual in the ordinary course of business (such as gains and losses on the disposal of investments and other unusual items arising from infrequent external events or market conditions).

 

 

Adjusted Net Income (Loss): is defined as net income (loss), less restructuring charges and exceptional items, after tax.

 

 

Adjusted Diluted EPS: is computed by dividing Adjusted Net Income (loss) attributable to CNH Industrial N.V. by a weighted-average number of common shares outstanding during the period that takes into consideration potential common shares outstanding deriving from the CNH Industrial share-based payment awards, when inclusion is not anti-dilutive.

 

 

Net Debt and Net Debt of Industrial Activities (or Net Industrial Debt): CNH Industrial provides the reconciliation of Net Debt to Total Debt, which is the most directly comparable measure included in the consolidated balance sheets. Due to different sources of cash flows used for the repayment of the debt between Industrial Activities and Financial Services (by cash from operations for Industrial Activities and by collection of financing receivables for Financial Services), management separately evaluates the cash flow performance of Industrial Activities using Net Debt of Industrial Activities.

 

 

4


LOGO     

 

    2016 FIRST QUARTER RESULTS

 

 

 

 

 

 

Working Capital: is defined as trade receivables and financing receivables related to sales, net, plus inventories, less trade payables, plus other assets (liabilities), net.

 

 

Constant Currency: CNH Industrial discusses the fluctuations in revenues and certain non-GAAP financial measures on a constant currency basis by applying the prior year exchange rates to current year’s values expressed in local currency in order to eliminate the impact of foreign exchange rate fluctuations.

Forward-looking statements

All statements other than statements of historical fact contained in this earning release including statements regarding our competitive strengths; business strategy; future financial position or operating results; budgets; projections with respect to revenue, income, earnings (or loss) per share, capital expenditures, dividends, capital structure or other financial items; costs; and plans and objectives of management regarding operations and products, are forward-looking statements. These statements may include terminology such as “may”, “will”, “expect”, “could”, “should”, “intend”, “estimate”, “anticipate”, “believe”, “outlook”, “continue”, “remain”, “on track”, “design”, “target”, “objective”, “goal”, “forecast”, “projection”, “prospects”, “plan”, or similar terminology. Forward-looking statements are not guarantees of future performance. Rather, they are based on current views and assumptions and involve known and unknown risks, uncertainties and other factors, many of which are outside our control and are difficult to predict. If any of these risks and uncertainties materialize or other assumptions underlying any of the forward-looking statements prove to be incorrect, the actual results or developments may differ materially from any future results or developments expressed or implied by the forward-looking statements. Factors, risks and uncertainties that could cause actual results to differ materially from those contemplated by the forward-looking statements include, among others: the many interrelated factors that affect consumer confidence and worldwide demand for capital goods and capital goods-related products; general economic conditions in each of our markets; changes in government policies regarding banking, monetary and fiscal policies; legislation, particularly relating to capital goods-related issues such as agriculture, the environment, debt relief and subsidy program policies, trade and commerce and infrastructure development; government policies on international trade and investment, including sanctions, import quotas, capital controls and tariffs; actions of competitors in the various industries in which we compete; development and use of new technologies and technological difficulties; the interpretation of, or adoption of new, compliance requirements with respect to engine emissions, safety or other aspects of our products; production difficulties, including capacity and supply constraints and excess inventory levels; labor relations; interest rates and currency exchange rates; inflation and deflation; energy prices; prices for agricultural commodities; housing starts and other construction activity; our ability to obtain financing or to refinance existing debt; a decline in the price of used vehicles; the resolution of pending litigation and investigations on a wide range of topics, including dealer and supplier litigation, intellectual property rights disputes, product warranty and defective product claims, and emissions and/or fuel economy regulatory and contractual issues; the evolution of our contractual relations with Kobelco Construction Machinery Co., Ltd. and Sumitomo (S.H.I.) Construction Machinery Co., Ltd.; our pension plans and other post-employment obligations; political and civil unrest; volatility and deterioration of capital and financial markets, including further deterioration of the Eurozone sovereign debt crisis, other similar risks and uncertainties and our success in managing the risks involved in the foregoing. Further information concerning factors, risks, and uncertainties that could materially affect the Company’s financial results is included in our annual report on Form 20-F for the year ended December 31, 2015, prepared in accordance with U.S. GAAP and in our EU Annual Report at December 31, 2015, prepared in accordance with EU-IFRS. Investors should refer to and consider the incorporated information on risks, factors, and uncertainties in addition to the information presented here.

Forward-looking statements speak only as of the date on which such statements are made. Furthermore, in light of ongoing difficult macroeconomic conditions, both globally and in the industries in which we operate, it is particularly difficult to forecast our results and any estimates or forecasts of particular periods that we provide in this earnings release are uncertain. Accordingly, investors should not place undue reliance on such forward-looking statements. We can give no assurance that the expectations reflected in our forward-looking statements will prove to be correct. Our outlook is based upon assumptions relating to the factors described in the earnings release, which are sometimes based upon estimates and data received from third parties. Such estimates and data are often revised. Our actual results could differ materially from those anticipated in such forward-looking statements. We undertake no obligation to update or revise publicly our outlook or forward-looking statements. Further information concerning CNH Industrial and its businesses, including factors that potentially could materially affect CNH Industrial’s financial results, is included in CNH Industrial’s reports and filings with the U.S. Securities and Exchange Commission (“SEC”), the Autoriteit Financiële Markten (“AFM”) and Commissione Nazionale per le Società e la Borsa (“CONSOB”).

 

 

5


LOGO     

 

    2016 FIRST QUARTER RESULTS

 

 

 

 

All future written and oral forward-looking statements by CNH Industrial or persons acting on the behalf of CNH Industrial are expressly qualified in their entirety by the cautionary statements contained herein or referred to above.

 

Contacts   
Media Inquiries    Investor Relations
United Kingdom   
Richard Gadeselli    Federico Donati
Tel: +44 207 7660 346    Tel: +44 207 7660 386
Laura Overall    Noah Weiss
Tel: +44 207 7660 346    Tel: +1 630 887 3745
Italy   
Francesco Polsinelli   
Tel: +39 335 1776091   
Cristina Formica   
Tel: +39 011 0062464   
e-mail: mediarelations@cnhind.com   
www.cnhindustrial.com   
 

 

6


CNH INDUSTRIAL N.V.

Condensed Consolidated Statements of Operations

For The Three Months Ended March 31, 2016 and 2015

(Unaudited)

(U.S. GAAP)

 

                                  Three Months Ended March 31,  

 

($ million)

   2016    2015  

 

Revenues

         

 

Net sales

   5,076    5,625  

 

Finance and interest income

   296    335  

 

TOTAL REVENUES

   5,372    5,960  

 

Costs and Expenses

         

 

Cost of goods sold

   4,238    4,716  

 

Selling, general and administrative expenses

   546    567  

 

Research and development expenses

   183    190  

 

Restructuring expenses

   15    12  

 

Interest expense

   230    284  

 

Other, net (1)

   630    100  

 

TOTAL COSTS AND EXPENSES

   5,842    5,869  

INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN INCOME OF UNCONSOLIDATED SUBSIDIARIES AND AFFILIATES

   (470)    91  

 

Income taxes (2)

   40    77  

 

Equity in income of unconsolidated subsidiaries and affiliates

   (3)    9  

 

NET INCOME (LOSS)

   (513)    23  

 

Net income (loss) attributable to noncontrolling interests

   (1)    1  

 

NET INCOME (LOSS) ATTRIBUTABLE TO CNH INDUSTRIAL N.V.

   (512)    22  
(in $)            

 

Earnings per share attributable to common shareholders

         

 

Basic

   (0.38)    0.02  

 

Diluted

   (0.38)    0.02  

Notes:

 (1)   

In the first quarter of 2016, Other, net includes the exceptional non-tax deductible charge of $502 million related to the investigation by the European Commission in relation to certain alleged anticompetitive practices and related matters.

 (2)   

Excluding the impact of the exceptional non-tax deductible charge and the impact of the inability to record deferred tax assets on losses in certain jurisdictions, primarily Brazil, the ETR for the first quarter of 2016 was 50%, in line with the comparable rate of Q1 2015.

 

 

These Condensed Consolidated Statements of Operations should be read in conjunction with the Company’s Audited Consolidated Financial Statements and Notes for the Year Ended December 31, 2015 included in the Annual Report on Form 20-F. These Condensed Consolidated Statements of Operations represent the consolidation of all CNH Industrial N.V. subsidiaries.

 

7


CNH INDUSTRIAL N.V.

Condensed Consolidated Balance Sheets

As of March 31, 2016 and December 31, 2015

(Unaudited)

(U.S. GAAP)

 

 

($ million)            March 31, 2016            December 31, 2015 (1)  

 

ASSETS

         

 

Cash and cash equivalents

   4,311    5,384  

 

Restricted cash

   831    927  

 

Trade receivables, net

   642    580  

 

Financing receivables, net

   18,820    19,001  

 

Inventories, net

   6,630    5,690  

 

Property, plant and equipment, net

   6,591    6,481  

 

Investments in unconsolidated subsidiaries and affiliates

   502    527  

 

Equipment under operating leases

   1,874    1,835  

 

Goodwill

   2,461    2,447  

 

Other intangible assets, net

   807    810  

 

Deferred tax assets

   937    1,250  

 

Derivative assets

   182    211  

 

Other assets

   1,847    1,534  

 

TOTAL ASSETS

   46,435    46,677  

 

LIABILITIES AND EQUITY

         

 

Debt

   25,767    26,301  

 

Trade payables

   5,608    5,342  

 

Deferred tax liabilities

   80    334  

 

Pension, postretirement and other postemployment benefits

   2,298    2,282  

 

Derivative liabilities

   162    69  

 

Other liabilities

   8,139    7,488  

 

Total Liabilities

   42,054    41,816  

 

Redeemable noncontrolling interest

   19    18  

 

Equity

   4,362    4,843  

 

TOTAL EQUITY AND LIABILITIES

   46,435    46,677  

Notes:

 (1)   

Certain amounts have been recast to conform to the current presentation of debt issuance costs in the balance sheet following the adoption of a new guidance effective January 1, 2016.

 

 

These Condensed Consolidated Balance Sheets should be read in conjunction with the Company’s Audited Consolidated Financial Statements and Notes for the Year Ended December 31, 2015 included in the Annual Report on Form 20-F. These Condensed Consolidated Balance Sheets represent the consolidation of all CNH Industrial N.V. subsidiaries.

 

8


CNH INDUSTRIAL N.V.

Condensed Consolidated Statements of Cash Flows

For The Three Months Ended March 31, 2016 and 2015

(Unaudited)

(U.S. GAAP)

 

                     Three Months Ended March 31,  
($ million)   

 

2016

   2015 (1)  

 

Operating activities:

         

 

Net income (loss)

   (513)    23  

 

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

         

Depreciation and amortization expense, net of assets under operating
leases and assets sold under buy-back commitments

   177    173  

Depreciation and amortization expense of assets under operating leases
and assets sold under buy-back commitments

   133    103  

 

Loss from disposal of assets

   1    3  

 

Undistributed income of unconsolidated subsidiaries

   42    19  

 

Other non-cash items

   55    47  

 

Changes in operating assets and liabilities:

         

 

Provisions

   357    (75)  

 

Deferred income taxes

   98    81  

 

Trade and financing receivables related to sales, net

   301    276  

 

Inventories, net

   (704)    (746)  

 

Trade payables

   126    7  

 

Other assets and liabilities

   (82)    (533)  

 

NET CASH USED IN OPERATING ACTIVITIES

   (9)    (622)  

 

Investing activities:

         

 

Net collections of retail receivables

   314    454  

Proceeds from the sale of assets, net of assets under operating leases and
assets sold under buy-back commitments

   2    -  

Proceeds from the sale of assets previously under operating leases and assets
sold under buy-back commitments

   154    162  

Expenditures for property, plant and equipment and intangible assets, net of
assets under operating leases and assets sold under buy-back commitments

   (81)    (88)  

Expenditures for assets under operating leases and assets sold under buy-back
commitments

   (300)    (363)  

 

Other

   21    423  

 

NET CASH PROVIDED BY INVESTING ACTIVITIES

   110    588  

 

Financing activities:

         

 

Net decrease in debt

   (1,264)    (1,026)  

 

Dividends paid

   (2)    -  

 

Other

   (49)    2  

 

NET CASH USED IN FINANCING ACTIVITIES

   (1,315)    (1,024)  

 

Effect of foreign exchange rate changes on cash and cash equivalents

   141    (407)  

 

DECREASE IN CASH AND CASH EQUIVALENTS

   (1,073)    (1,465)  

 

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

   5,384    5,163  

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

   4,311    3,698  

Notes:

      (1)    

Certain amounts have been recast to conform to the current presentation of debt issuance costs in the balance sheet following the adoption of a new guidance effective January 1, 2016.

These Condensed Consolidated Statements of Cash Flows should be read in conjunction with the Company’s Audited Consolidated Financial Statements and Notes for the Year Ended December 31, 2015 included in the Annual Report on Form 20-F. These Condensed Consolidated Statements of Cash Flows represent the consolidation of all CNH Industrial N.V. subsidiaries.

 

9


CNH INDUSTRIAL N.V.

Supplemental Statements of Operations

For The Three Months Ended March 31, 2016 and 2015

(Unaudited)

(U.S. GAAP)

 

     Industrial Activities   Financial Services  
  

 

    

 

            Three Months Ended March 31,

              Three Months Ended March 31,  
  

 

($ million)   

 

2016

  2015   2016        2015  

 

 

Revenues

         

 

 

  Net sales

   5,076   5,625   -        -  

 

 

  Finance and interest income

   31   71   388        413  

 

 

TOTAL REVENUES

   5,107   5,696   388        413  

 

 

Costs and Expenses

         

 

 

  Cost of goods sold

   4,238   4,716   -        -  

 

 

  Selling, general and administrative expenses

   477   496   69        71  

 

 

  Research and development expenses

   183   190   -        -  

 

 

  Restructuring expenses

   15   12   -        -  

 

 

  Interest expense

   150   174   126        156  

 

 

  Interest compensation to Financial Services

   76   71   -        -  

 

 

  Other, net

   565   73   66        59  

 

 

TOTAL COSTS AND EXPENSES

   5,704   5,732   261        286  

 

INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN INCOME OF UNCONSOLIDATED SUBSIDIARIES AND AFFILIATES

   (597)   (36)   127        127  

 

 

Income taxes

   (6)   30   46        47  

 

 

Equity in income of unconsolidated subsidiaries and affiliates

   (9)   4   6        5  

 

 

Results from intersegment investments

   87   85   -        -  

 

 

NET INCOME (LOSS)

   (513)   23   87        85  

 

 

 

These Supplemental Statements of Operations are presented for informational purposes. The supplemental Industrial Activities data in these statements (with Financial Services on the equity basis) include CNH Industrial N.V.’s Agricultural Equipment, Construction Equipment, Commercial Vehicles and Powertrain segments, as well as Corporate functions. The supplemental Financial Services data in these statements refer to CNH Industrial N.V.’s Financial Services segment. Transactions between Industrial Activities and Financial Services have been eliminated to arrive at the consolidated financial statements.

 

10


CNH INDUSTRIAL N.V.

Supplemental Balance Sheets

As of March 31, 2016 and December 31, 2015

(Unaudited)

(U.S. GAAP)

 

     Industrial Activities      Financial Services    
  

 

 

 
($ million)   

            March 31,

2016

    

  December 31,

2015 (1)

         March 31,
2016
    

  December 31,  

2015 (1)  

 

 

 

 

ASSETS

           

 

 

 

Cash and cash equivalents

     3,606         4,551         705         833     

 

 

 

Restricted cash

     15         15         816         912     

 

 

 

Trade receivables, net

     612         555         50         52     

 

 

 

Financing receivables, net

     1,829         2,162         19,489         19,974     

 

 

 

Inventories, net

     6,432         5,513         198         177     

 

 

 

Property, plant and equipment, net

     6,589         6,479         2         2     

 

 

 

Investments in unconsolidated subsidiaries and affiliates

     2,924         2,846         148         136     

 

 

 

Equipment under operating leases

     10         10         1,864         1,825     

 

 

 

Goodwill

     2,306         2,295         155         152     

 

 

 

Other intangible assets, net

     791         793         16         17     

 

 

 

Deferred tax assets

     1,092         1,087         173         163     

 

 

 

Derivative assets

     176         205         10         6     

 

 

 

Other assets

     1,573         1,271         470         490     

 

 

 

TOTAL ASSETS

     27,955         27,782         24,096         24,739     

 

 

 

LIABILITY AND EQUITY

           

 

 

 

Debt

     7,884         8,260         20,381         21,176     

 

 

 

Trade payables

     5,485         5,176         147         197     

 

 

 

Deferred tax liabilities

     77         60         332         274     

 

 

 

Pension, postretirement and other postemployment benefits

     2,272         2,263         26         19     

 

 

 

Derivative liabilities

     157         62         9         7     

 

 

 

Other liabilities

     7,699         7,100         632         611     

 

 

 

Total Liabilities

     23,574         22,921         21,527         22,284     

 

 

 

Redeemable noncontrolling interest

     19         18         -         -     

 

 

 

Equity

     4,362         4,843         2,569         2,455     

 

 

 

TOTAL EQUITY AND LIABILITIES

     27,955         27,782         24,096         24,739     

 

 

Notes:

  (1)

Certain amounts have been recast to conform to the current presentation of debt issuance costs in the balance sheet following the adoption of a new guidance effective January 1, 2016.

 

These Supplemental Balance Sheets are presented for informational purposes. The supplemental Industrial Activities data in these statements (with Financial Services on the equity basis) include CNH Industrial N.V.’s Agricultural Equipment, Construction Equipment, Commercial Vehicles and Powertrain segments, as well as Corporate functions. The supplemental Financial Services data in these statements refer to CNH Industrial N.V.’s Financial Services segment. Transactions between Industrial Activities and Financial Services have been eliminated to arrive at the consolidated financial statements.

 

11


CNH INDUSTRIAL N.V.

Supplemental Statements of Cash Flows

For The Three Months Ended March 31, 2016 and 2015

(Unaudited)

(U.S. GAAP)

 

     Industrial Activities      Financial Services    
  

 

 

 
     Three Months
Ended March 31,
     Three Months  
Ended March 31,  
 
  

 

 

 

($ million)

Operating activities:

   2016      2015 (1)      2016      2015 (1)    

 

 

 

Net income (loss)

     (513)         23         87         85     

 

 

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

           

 

 

Depreciation and amortization expense, net of assets under operating leases and assets sold under buy-back commitments

     176         172         1         1     

 

 

Depreciation and amortization expense of assets under operating leases and assets sold under buy-back commitments

     72         56         61         47     

 

 

 

Loss from disposal of assets

     1         1         -         2     

 

 

 

Undistributed income (loss) of unconsolidated subsidiaries

     37         (25)         (7)         (6)     

 

 

 

Other non-cash items

     26         22         29         25     

 

 

 

Changes in operating assets and liabilities:

           

 

 

 

Provisions

     359         (77)         (2)         2     

 

 

 

Deferred income taxes

     39         38         59         43     

 

 

 

Trade and financing receivables related to sales, net

     (33)         178         341         115     

 

 

 

Inventories, net

     (684)         (738)         (20)         (8)     

 

 

 

Trade payables

     174         6         (55)         (16)     

 

 

 

Other assets and liabilities

     (134)         (491)         52         (42)     

 

 

 

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

     (480)         (835)         546         248     

 

 

 

Investing activities:

           

 

 

 

Net collections of retail receivables

     -         -         314         454     

 

 

Proceeds from the sale of assets, net of assets sold under operating leases and assets sold under buy-back commitments

     2         -         -         -     

 

 

Proceeds from the sale of assets previously under operating leases and assets sold under buy-back commitments

     76         60         78         102     

 

 

Expenditures for property, plant and equipment and intangible assets, net of assets under operating leases and assets sold under buy-back commitments

     (80)         (88)         (1)         -     

 

 

Expenditures for assets under operating leases and assets sold under buy-back commitments

     (143)         (117)         (157)         (246)     

 

 

 

Other

     (38)         901         59         (418)     

 

 

 

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES

     (183)         756         293         (108)     

 

 

 

Financing activities:

           

 

 

 

Net decrease in debt

     (341)         (1,017)         (923)         (9)     

 

 

 

Dividends paid

     (2)         -         (75)         (35)     

 

 

 

Other

     (49)         2         -         (60)     

 

 

 

NET CASH USED IN FINANCING ACTIVITIES

     (392)         (1,015)         (998)         (104)     

 

 

 

Effect of foreign exchange rate changes on cash and cash equivalents

     111         (298)         30         (109)     

 

 

 

DECREASE IN CASH AND CASH EQUIVALENTS

     (944)         (1,392)         (129)         (73)     

 

 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

     4,551         4,122         833         1,041     

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

     3,607         2,730         704         968     

 

 

Notes:

  (1)

Certain amounts have been recast to conform to the current presentation of debt issuance costs in the balance sheet following the adoption of a new guidance effective January 1, 2016.

 

These Supplemental Statements of Cash Flows are presented for informational purposes. The supplemental Industrial Activities data in these statements (with Financial Services on the equity basis) include CNH Industrial N.V.’s Agricultural Equipment, Construction Equipment, Commercial Vehicles and Powertrain segments, as well as Corporate functions. The supplemental Financial Services data in these statements refer to CNH Industrial N.V.’s Financial Services segment. Transactions between Industrial Activities and Financial Services have been eliminated to arrive at the consolidated financial statements.

 

12


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

 

 

  CNH INDUSTRIAL

  Reconciliation of Operating Profit (loss) to Net Income (loss) under U.S. GAAP  ($ million)

 

                     
                         
                        

        1st Quarter  

 

    
                  

 

2016

 

   

 

2015  

 

    
   

 

Total Operating Profit

 

                                232      284      
   

 

Restructuring expenses

 

            15      12      
   

 

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

 

            119      106      
   

 

Other, net

 

            (568   (75)      
   

 

Income (loss) before income taxes and equity in income of unconsolidated subsidiaries and affiliates

 

            (470   91      
   

 

Income taxes

 

            40      77      
   

 

Equity in income of unconsolidated subsidiaries and affiliates

 

            (3   9      
   

 

Net income (loss)

 

            (513   23      
                 
                             

 

 

 

  CNH INDUSTRIAL

                   

  Net debt under U.S. GAAP  ($ million)

 

                       
                                                  

                  March 31,

2016

 

    

                    December 31,  

2015 (1)  

 

    
   

 

Total debt (2)

 

         (25,767)       (26,301)      
   

 

- Asset-backed financing

 

         (11,970)       (12,999)      
   

 

- Other debt

 

         (13,797)       (13,302)      
   

 

Derivative hedging debt

 

         28       27      
   

 

Cash and cash equivalents

 

         4,311       5,384      
   

 

Restricted cash

 

         831       927      
   

 

Net debt (3)

 

         (20,597)       (19,963)      
   

 

                                                               Of which: Industrial Activities

 

         (2,470)       (1,578)      
   

 

                                                                                  Financial Services

 

         (18,127)       (18,385)      
                           
   

 

Cash, cash equivalents and restricted cash

 

         5,142       6,311      
   

 

Undrawn committed facilities

 

         3,019       2,995      
   

 

Available liquidity

 

         8,161       9,306      
   

 

(1)      Debt amounts have been recast to conform to the current presentation of debt issuance costs in the balance sheet following the adoption of a new guidance effective January 1,   2016. The impact was $87 million on consolidated Net debt, of which $44 million related to Industrial Activities and $43 million related to Financial Services.

(2)      Inclusive of adjustments to fair value hedges.

(3)      Net debt is a non-GAAP measure. Refer to Non-GAAP Financial information section of this press release for information regarding non-GAAP financial measures.

 

   

 

13


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

 

 

CNH INDUSTRIAL

Change in Net Industrial Debt under U.S. GAAP   ($ million)

 

             
               
         1st Quarter        
         

 

2016

   

 

2015 (1)    

    
   

 

Net industrial (debt)/cash at beginning of period

    (1,578) (1)                  (2,628)      
   

 

Net income (loss)

    (513)      23      
   

 

Amortization and depreciation (2)

    177      172      
   

 

Changes in provisions and similar (3)

    464      (55)      
   

 

Change in working capital

    (673)      (1,040)      
   

 

Investments in property, plant and equipment, and intangible assets (2)

    (80)      (88)      
   

 

Other changes

    3      (9)      
   

 

Net industrial cash flow

    (622)      (997)      
   

 

Capital increases and dividends

    (7)      2      
   

 

Currency translation differences and other

    (263)      625      
   

 

Change in Net industrial debt

    (892)      (370)      
   

 

Net industrial (debt)/cash at end of period

                (2,470)      (2,998)      
   

 

(1)  Certain amounts have been recast to conform to the current presentation of debt issuance costs in the balance sheet following the adoption of a new guidance effective January 1, 2016.

(2)  Excluding assets sold under buy-back commitments and assets under operating leases.

(3)  This item also includes changes in items related to assets sold under buy-back commitments, and assets under operating leases.

 

   

 

 

CNH INDUSTRIAL

Adjusted net income (loss) and Adjusted diluted EPS under U.S.GAAP

($ million, except per share data)

 

                   
                       
               Three Months Ended March 31,       
                

 

2016

   

 

2015  

    
   

 

Net income (loss)

                        (513)      23      
   

 

Restructuring expenses, net of tax

            12      10      
   

 

Other exceptional items, net of tax

            502      -      
   

 

Adjusted net income

            1      33      
   

 

Adjusted net income attributable to CNH Industrial N.V.

            2      32      
   

 

Weighted average shares outstanding – diluted (million)

            1,364      1,362      
   

 

Adjusted diluted EPS ($)

            0.00      0.02      
            

 

 

CNH INDUSTRIAL

Industrial Activities Cash Provided (Used) by Working Capital under U.S. GAAP

($ million)

 

                               
                                       
          Balance as of
March 31,
2016
    Balance as of
December 31,
2015 (1)
    Differences     Of which:
effect of
Foreign
Currency
Translation
and Non-
Cash
Transactions
    Cash   
Provided   
      (Used) by   
Working   
Capital    
    
   

 

Trade and financing receivables related to sales, net

    649        599        (50)        (17)      (33)      
   

 

Inventories, net

    6,432        5,513        (919)        (230)      (689)      
   

 

Trade payables

    (5,485)        (5,176)        309        136      173      
   

 

Other assets and liabilities, net

    (236)        (416)        (180)        (56)      (124)      
   

 

Working capital (2)

    1,360        520        (840)        (167)      (673)      
   

 

(1)  Certain amounts have been recast to conform to the current presentation of debt issuance costs in the balance sheet following the adoption of a new guidance effective January 1, 2016.

(2)  This item is a non-GAAP measure. Refer to the NON-GAAP Financial Information section of this press release for information regarding non GAAP financial measures.

 

   

 

14


CNH INDUSTRIAL N.V.

Condensed Consolidated Income Statement

For The Three Months Ended March 31, 2016 and 2015

(Unaudited)

(EU-IFRS)

 

                             Three Months Ended March 31,    
  

 

 

 

($ million)

        2016             2015    

 

 

 

Net revenues

        5,475                      6,067     

 

 

 

Cost of sales

        4,536            5,047     

 

 

 

Selling, general and administrative costs

        514            539     

 

 

 

Research and development costs

        225            203     

 

 

 

Other income/(expenses)

        (16)            (11)     

 

 

 

TRADING PROFIT/(LOSS)

        184            267     

 

 

 

Gains/(losses) on the disposal of investments

        -            -     

 

 

 

Restructuring costs

        15            9     

 

 

 

Other unusual income/(expenses) (1)

        (504)            -     

 

 

 

OPERATING PROFIT/(LOSS)

        (335)            258     

 

 

 

Financial income/(expenses)

        (156)            (155)     

 

 

 

Result from investments:

        (2)            10     

 

 

 

Share of the profit/(loss) of investees accounted for using the equity method

        (2)            12     

 

 

 

Other income/(expenses) from investments

        -            (2)     

 

 

 

PROFIT/(LOSS) BEFORE TAXES

        (493)            113     

 

 

 

Income taxes

        37            83     

 

 

 

PROFIT/(LOSS) FROM CONTINUING OPERATIONS

        (530)            30     

 

 

 

PROFIT/(LOSS) FOR THE PERIOD

        (530)            30     

 

 
           

 

 

 

PROFIT/(LOSS) FOR THE PERIOD ATTRIBUTABLE TO:

           

 

 

 

Owners of the parent

        (529)            28     

 

 

 

Non-controlling interests

        (1)            2     

 

 
(in $)                          

 

 

 

BASIC EARNINGS/(LOSS) PER COMMON SHARE

        (0.39)            0.02     

 

 

 

DILUTED EARNINGS/(LOSS) PER COMMON SHARE

        (0.39)            0.02     

 

 

Notes:

  (1)

In the first quarter of 2016, Other unusual income/(expenses) include the exceptional non-tax deductible charge of $502 million related to the investigation by the European Commission in relation to certain alleged anticompetitive practices and related matters.

 

This Condensed Consolidated Income Statement should be read in conjunction with the Company’s Audited Consolidated Financial Statements and Notes for the Year Ended December 31, 2015 included in the EU Annual Report. This Condensed Consolidated Income Statement represents the consolidation of all CNH Industrial N.V. subsidiaries.

 

15


CNH INDUSTRIAL N.V.

Condensed Consolidated Statement of Financial Position

As of March 31, 2016 and December 31, 2015

(Unaudited)

(EU-IFRS)

 

($ million)    March 31, 2016      December 31, 2015    

 

 

ASSETS

     

 

 

Intangible assets

     5,747         5,680     

 

 

Property, plant and equipment

     6,483         6,371     

 

 

Investments and other financial assets:

     576         601     

 

 

Investments accounted for using the equity method

     531         560     

 

 

Other investments and financial assets

     45         41     

 

 

Leased assets

     1,874         1,835     

 

 

Defined benefit plan assets

     7         6     

 

 

Deferred tax assets

     1,015         1,256     

 

 

Total Non-current assets

     15,702         15,749     

 

 

Inventories

     6,739         5,800     

 

 

Trade receivables

     642         580     

 

 

Receivables from financing activities

     18,820         19,001     

 

 

Current tax receivables

     457         371     

 

 

Other current assets

     1,237         1,017     

 

 

Current financial assets:

     234         265     

 

 

Current securities

     52         54     

 

 

Other financial assets

     182         211     

 

 

Cash and cash equivalents

     5,142         6,311     

 

 

Total Current assets

     33,271         33,345     

 

 

Assets held for sale

     22         23     

 

 

TOTAL ASSETS

     48,995         49,117     

 

 

EQUITY AND LIABILITIES

     

 

 

Issued capital and reserves attributable to owners of the parent

     6,774         7,170     

 

 

Non-controlling interests

     19         47     

 

 

Total Equity

     6,793         7,217     

 

 

Provisions:

     6,055         5,589     

 

 

Employee benefits

     2,427         2,494     

 

 

Other provisions

     3,628         3,095     

 

 

Debt:

     25,875         26,458     

 

 

Asset-backed financing

     11,970         12,999     

 

 

Other debt

     13,905         13,459     

 

 

Other financial liabilities

     162         69     

 

 

Trade payables

     5,608         5,342     

 

 

Current tax payables

     138         126     

 

 

Deferred tax liabilities

     222         409     

 

 

Other current liabilities

     4,142         3,907     

 

 

Liabilities held for sale

     -         -     

 

 

Total Liabilities

     42,202         41,900     

 

 

TOTAL EQUITY AND LIABILITIES

     48,995         49,117     

 

 

This Condensed Consolidated Statement of Financial Position should be read in conjunction with the Company’s Audited Consolidated Financial Statements and Notes for the Year Ended December 31, 2015 included in the EU Annual Report. This Condensed Consolidated Statement of Financial Position represents the consolidation of all CNH Industrial N.V. subsidiaries.

 

16


CNH INDUSTRIAL N.V.

Condensed Consolidated Statement of Cash Flows

For The Three Months Ended March 31, 2016 and 2015

(Unaudited)

(EU-IFRS)

 

            Three Months Ended March 31,    
  

 

 

 
($ million)          

 

2016

     2015    

 

 

A) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

                       6,311         6,141     

 

 

B) CASH FLOWS FROM/(USED IN) OPERATING ACTIVITIES:

        

 

 

Profit/(loss) for the period

        (530)         30     

 

 

Amortization and depreciation (net of vehicles sold under buy-back commitments and operating leases)

        295         280     

 

 

Loss on disposal of non-current assets (net of vehicles sold under buy-back commitments)

        -         1     

 

 

Other non-cash items

        43         27     

 

 

Dividends received

        39         29     

 

 

Change in provisions

        311         (185)     

 

 

Change in deferred income taxes

        100         64     

 

 

Change in items due to buy-back commitments (1)

        40         (153)     

 

 

Change in operating lease items (2)

        (36)         (110)     

 

 

Change in working capital

        (761)         (653)     

 

 

TOTAL

        (499)         (670)     

 

 

C) CASH FLOWS FROM/(USED IN) INVESTMENT ACTIVITIES:

        

 

 

Investments in:

        

 

 

Property, plant and equipment and intangible assets (net of vehicles sold under buy-back commitments and operating leases)

        (161)         (185)     

 

 

Consolidated subsidiaries and other equity investments

        5         (5)     

 

 

Proceeds from the sale of non-current assets (net of vehicles sold under buy-back commitments)

        2         -     

 

 

Net change in receivables from financing activities

        666         571     

 

 

Change in current securities

        2         (1)     

 

 

Other changes

        (109)         262     

 

 

TOTAL

        405         642     

 

 

D) CASH FLOWS FROM/(USED IN) FINANCING ACTIVITIES:

        

 

 

Bonds issued

        500         -     

 

 

Repayment of bonds

        (263)         (1,126)     

 

 

Issuance of other medium-term borrowings (net of repayment)

        (98)         157     

 

 

Net change in other financial payables and other financial assets/liabilities

        (1,322)         (201)     

 

 

Capital increase

        -         2     

 

 

Dividends paid

        (2)         -     

 

 

Purchase of treasury shares

        (5)         -     

 

 

Purchase of ownership interests in subsidiaries

        (44)         -     

 

 

TOTAL

        (1,234)         (1,168)     

 

 

Translation exchange differences

        159         (430)     

 

 

E) TOTAL CHANGE IN CASH AND CASH EQUIVALENTS

        (1,169)         (1,626)     

 

 

F) CASH AND CASH EQUIVALENTS AT END OF PERIOD

        5,142         4,515     

 

 

 

(1)

Cash flows generated by the sale of vehicles under buy-back commitments, net of the amounts included in Profit/(loss) for the period, are included under operating activities in a single line item which includes changes in working capital, capital expenditures, depreciation and impairment losses. This item also includes gains and losses arising from the sales of vehicles transferred under buy-back commitments that occur before the end of the agreement term without repossession of the vehicle.

 

(2)

Cash flows generated during the period by operating lease arrangements are included in operating activities in a single line item which includes capital expenditures, depreciation, impairment losses and changes in inventories.

These Condensed Consolidated Statement of Cash Flows should be read in conjunction with the Company’s Audited Consolidated Financial Statements and Notes for the Year Ended December 31, 2015 included in the EU Annual Report. This Condensed Consolidated Statement of Cash Flows represents the consolidation of all CNH Industrial N.V. subsidiaries.

 

17


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

 

 

CNH INDUSTRIAL

Revenues and Trading profit/(loss) by Segment under EU-IFRS – 1st Quarter

($ million)

 

                             
                                  
    

 

Net revenues

              

 

Trading profit/(loss)

      
    

 

2016

     2015      % change               

 

2016

    

 

2015

    

 

Change

      
   

 

 

 

2,124

 

  

     2,577         -17.6      

Agricultural Equipment

          19         157         -138       
   

 

 

 

536

 

  

     602         -11.0      

Construction Equipment

          (6)         (4)         -2       
   

 

 

 

        2,097

 

  

             2,091         0.3      

Commercial Vehicles

                      15         (22)         37       
   

 

 

 

884

 

  

     904         -2.2      

Powertrain

          46                     28                     18       
   

 

 

 

(511)

 

  

     (492)         -      

Eliminations and other

          (17)         (19)         2       
   

 

 

 

5,130

 

  

     5,682         -9.7      

Total of Industrial Activities

          57         140         -83       
   

 

 

 

455

 

  

     494         -7.9      

Financial Services

          127         127         0       
   

 

 

 

(110)

 

  

     (109)         -      

Eliminations and other

          -         -         -       
   

 

 

 

5,475

 

  

     6,067         -9.8      

Total

          184         267         -83       
                                                                    

 

 

CNH INDUSTRIAL

Key Balance Sheet data under EU-IFRS   ($ million)

 

                               
                                   
                           

 

 March 31, 2016

    

 

December 31, 2015

      
   

 

Total Assets

                   48,995         49,117       
   

 

Total Equity

                   6,793         7,217       
   

 

Equity attributable to CNH Industrial N.V.

                   6,774         7,170       
   

 

Net debt

                   (20,661)         (19,951)       
   

 

Of which Net industrial debt

                   (2,499)         (1,570)       
                                         

 

 

CNH INDUSTRIAL

Net income reconciliation – 1st Quarter    ($ million)

 

                                     
                                         
                                  

 

2016

     2015       
   

 

Net income (loss) in accordance with U.S. GAAP

                         (513)         23       
   

 

Adjustments to conform with EU-IFRS:

                                         
   

 

Development costs

                         (40)         (10)       
   

 

Goodwill and other intangible assets

                         2         2       
   

 

Defined benefit plans

                                     12                     11       
   

 

Restructuring provisions

                         -         3       
   

 

Other adjustments

                         6         7       
   

 

Tax impact on adjustments

                         10         (8)       
   

 

Deferred tax assets and tax contingencies recognition

                         (7)         2       
   

 

Total adjustments

                         (17)         7       
   

 

Profit (loss) in accordance with EU-IFRS

                         (530)         30       
                                               

 

18


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

 

 

CNH INDUSTRIAL

Total Equity reconciliation   ($ million)

 

                                
                                    
                            

 

        March 31, 2016

    

 

December 31, 2015

      
   

 

Total Equity under U.S. GAAP

                    4,362         4,843       
   

 

Adjustments to conform with EU-IFRS:

                                    
   

 

Development costs, net of amortization

                    2,591         2,536       
   

 

Goodwill and other intangible assets

                    (112)         (113)       
   

 

Defined benefit plans

                    (9)         -       
   

 

Restructuring provisions

                    (5)         (5)       
   

 

Other adjustments

                    1         2       
   

 

Tax impact on adjustments

                    (732)         (729)       
   

 

Deferred tax assets and tax contingencies recognition

                    697         683       
   

 

Total adjustments

                    2,431         2,374       
   

 

Total Equity under EU-IFRS

                    6,793         7,217       
                                          

Translation of financial statements denominated in a currency other than the U.S. dollar

The principal exchange rates used to translate into U.S. dollars the financial statements prepared in currencies other than the U.S. dollar were as follows:

 

     1st Quarter 2016          At December 31, 2015        1st Quarter 2015    
  

 

 

    

 

 

    

 

 

 
    

 

    Average

         At March 31                   Average          At March 31    

 

 

 

Euro

     0.907         0.878           0.919          0.888         0.929     

 

 

 

Pound sterling

     0.699         0.695           0.674          0.660         0.676     

 

 

 

Swiss franc

     0.994         0.960           0.995          0.952         0.972     

 

 

 

Polish zloty

     3.959         3.740           3.917          3.723         3.797     

 

 

 

Brazilian real

     3.902         3.617           3.960          2.863         3.249     

 

 

 

Canadian dollar

     1.374         1.295           1.388          1.239         1.277     

 

 

 

Argentine peso

     14.440         14.680           12.984          8.684         8.809     

 

 

 

Turkish lira

     2.945         2.821           2.918          2.462         2.615     

 

 

 

19