EX-99.1 2 d267640dex991.htm EX-99.1 EX-99.1

LOGO

 

 

 

LOGO

Exhibit 99.1

2016 THIRD QUARTER RESULTS

 

CNH Industrial 2016 third quarter revenues of $5.7 billion, with net income of $39 million and net industrial debt of $2.7 billion at quarter-end

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

 

  Adjusted net income(2)(3) was $68 million in the third quarter of 2016, with adjusted diluted EPS(2) of $0.05

 

  Operating profit(2) of Industrial Activities was $248 million in the third quarter of 2016, with operating margin of 4.5%; year-over-year operating profit and margin improvements were achieved in Agricultural Equipment, Powertrain and Commercial Vehicles

 

  In the quarter the Company repurchased $450 million in principal amount of 7.875% Notes due 2017, and issued $600 million in principal amount of 4.50% Notes due 2023

 

  CNH Industrial announced today its agreement to acquire the agricultural grass and soil implement business of Kongskilde Industries to expand its offering in tillage, seeding and hay & forage segments

 

  Full year guidance reaffirmed

Summary of Results ($ million except EPS)

 

Nine Months Ended
September 30,
         Three Months Ended
September 30,
 
2016     2015      Change          2016      2015     Change  
  17,874        18,768         -4.8   Revenues      5,749         5,850        -1.7
  (345     17         -362      Net income (loss)      39         (128     167   
  285        212         73      Adjusted net income      68         38        30   
  (0.25     0.02         -0.27      Basic EPS ($)      0.03         (0.09     0.12   
  (0.25     0.02         -0.27      Diluted EPS ($)      0.03         (0.09     0.12   
  0.21        0.16         0.05      Adjusted diluted EPS ($)      0.05         0.03        0.02   

London (UK) – (October 31, 2016) CNH Industrial N.V. (NYSE:CNHI / MI:CNHI) today announced consolidated revenues of $5,749 million for the third quarter of 2016, down 1.7% compared to the third quarter of 2015. Net sales of Industrial Activities were $5,461 million for the third quarter of 2016, down 1.6% compared to the third quarter of 2015. Reported net income was $39 million in the third quarter, and includes a charge of $38 million ($24 million net of tax impact) related to the repurchase of a portion of the Case New Holland Industrial Inc. 7.875% Notes due 2017. Adjusted net income was $68 million for the quarter, up 79% compared to the third quarter of 2015.

Operating profit of Industrial Activities was $248 million for the third quarter of 2016, in line with the third quarter of 2015, with an operating margin of 4.5%. “Our third quarter results were consistent with our expectations,” said Richard Tobin, Chief Executive Officer of CNH Industrial. “Despite the challenging demand environment in our agricultural equipment business we have been able to increase our comparable profit margin for the quarter in the segment as a result of proactive cost control measures, and improved equipment demand in Latin America. Our commercial vehicles business continues to gain market share in Europe as our new vehicle product launches continue to gain traction in the market.”

 

(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) This item is a non-GAAP financial measure. Refer to the “Non-GAAP Financial Information” section of this press release for information regarding non-GAAP financial measures.
(3) Refer to the specific table in the “Other Supplemental Financial Information” section of this press release for the reconciliation between “Net income (loss)” and “Adjusted net income”.

CNH Industrial N.V.

Corporate Office:

25 St. James’s Street

London, SW1A 1HA

United Kingdom

 


LOGO

  

2016 THIRD QUARTER RESULTS

 

The effective tax rate was 55.2% for the third quarter of 2016. Excluding the impact of the exceptional non-tax deductible charge of $551 million incurred in the first half of 2016 following finalization of the European Commission settlement, and the impact of the inability to record deferred tax assets on losses in certain jurisdictions, the effective tax rate year-to-date was 34%, in line with the Company’s long-term effective tax rate objective of between 34% to 36%.

Net industrial debt(1) was $2.7 billion at September 30, 2016, a $0.5 billion increase compared to June 30, 2016 primarily attributable to non-inventory related timing differences in the production cycle and their impact on net working capital. Total debt of $26.3 billion at September 30, 2016, was in line with June 30, 2016 and December 31, 2015. As of September 30, 2016, available liquidity(1) was $8.9 billion, up $0.1 billion compared to June 30, 2016 and down $0.4 billion compared to December 31, 2015.

During the quarter, the Company issued $600 million in aggregate principal amount of 4.50% Notes due 2023. In addition, the Company repurchased $450 million of the outstanding 7.875% Notes due 2017 issued by its subsidiary Case New Holland Industrial Inc. The $38 million one-off charge related to the repurchase will be more than offset by interest cost savings achieved through the remaining term of the 2017 Notes.

“We have had some very positive developments in the quarter,” said Richard Tobin. “We demonstrated our commitment to technological advancement and Precision Farming with our autonomous tractor concept vehicle at Farm Progress in August. Today we have announced our agreement to acquire the tillage, seeding and hay and forage segments of Kongskilde Industries. Furthermore, we announced a new exclusive alliance with Hyundai Heavy Industries in the mini-excavator segment which will become operational in the first quarter of 2017, and CNH Industrial was confirmed Industry Leader for the sixth consecutive year by the Dow Jones Sustainability Indices. We are effectively managing our businesses through some challenging market conditions by reducing our structural costs, retaining our leading market share positions and positioning ourselves to take full advantage of opportunities as they arise in the cycle.”

Segment Results

CNH INDUSTRIAL

Revenues by Segment ($ million)

 

Nine Months Ended
September 30,
          Three Months Ended
September 30,
 
2016     2015     % change      % change
excl. FX(1)
          2016     2015     % change      % change
excl. FX(1)
 
  7,291        8,043        -9.3         -7.8       Agricultural Equipment      2,359        2,431        -3.0         -3.4   
  1,726        1,933        -10.7         -9.4       Construction Equipment      595        591        0.7         0.5   
  6,754        6,696        0.9         2.6       Commercial Vehicles      2,114        2,189        -3.4         -3.7   
  2,755        2,648        4.0         4.6       Powertrain      850        800        6.3         5.9   
  (1,539     (1,512     —           —         Eliminations and other      (457     (462     —           —     

 

 

   

 

 

   

 

 

    

 

 

       

 

 

   

 

 

   

 

 

    

 

 

 
  16,987        17,808        -4.6         -3.1       Total Industrial Activities      5,461        5,549        -1.6         -1.9   
  1,173        1,226        -4.3         -2.2       Financial Services      386        390        -1.0         -2.9   
  (286     (266     —           —         Eliminations and other      (98     (89     —           —     

 

 

   

 

 

   

 

 

    

 

 

       

 

 

   

 

 

   

 

 

    

 

 

 
  17,874        18,768        -4.8         -3.2       Total      5,749        5,850        -1.7         -2.0   

 

(1) “Change excl. FX” or “constant currency” is a non-GAAP financial measure. Refer to the “Non-GAAP Financial Information” section of this press release for information regarding non-GAAP financial measures.

 

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

 

2


LOGO

  

2016 THIRD QUARTER RESULTS

 

CNH INDUSTRIAL

Operating Profit (loss)(1) by Segment ($ million)

 

Nine Months Ended
September 30,
         Three Months Ended
September 30,
 
2016
Profit
    2015
Profit
    $
change
     2016
Margin
    2015
Margin
         2016
Profit
    2015
Profit
    $
change
     2016
Margin
    2015
Margin
 
  546        604        -58         7.5     7.5   Agricultural Equipment      155        137        18         6.6     5.6
  32        72        -40         1.9     3.7   Construction Equipment      1        37        -36         0.2     6.3
  202        128        74         3.0     1.9   Commercial Vehicles      64        60        4         3.0     2.7
  171        124        47         6.2     4.7   Powertrain      52        35        17         6.1     4.4
  (72     (59     -13         —          —        Eliminations and other      (24     (24     —           —          —     

 

 

   

 

 

   

 

 

    

 

 

   

 

 

      

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 
  879        869        10         5.2     4.9   Total Industrial Activities      248        245        3         4.5     4.4
  363        397        -34         30.9     32.4   Financial Services      114        128        -14         29.5     32.8
  (244     (227     -17         —          —        Eliminations and other      (84     (85     1         —          —     

 

 

   

 

 

   

 

 

    

 

 

   

 

 

      

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 
  998        1,039        -41         5.6     5.5   Total      278        288        -10         4.8     4.9

 

(1) Operating profit of Industrial Activities (a non-GAAP financial 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 financial measure) is defined as revenues less selling, general and administrative expenses, interest expense and certain other operating expenses.

Agricultural Equipment’s net sales decreased 3.0% for the third quarter of 2016 compared to the third quarter of 2015 (down 3.4% on a constant currency basis), as a result of unfavorable industry volume and product mix in the row crop sector in NAFTA and unfavorable industry volume in the small grain sector in EMEA. Net sales of specialty tractors in EMEA remain strong. Net sales increased in LATAM due to market improvements in Brazil and Argentina, and slightly decreased in APAC due to lower market demand in China, while Australia continues to improve.

Operating profit was $155 million for the third quarter of 2016 ($137 million in the third quarter of 2015). The increase was primarily due to net price realization and lower material costs, partially offset by unfavorable volume, including fixed cost absorption, and unfavorable product mix in NAFTA and EMEA. Operating margin increased 1.0 p.p. to 6.6%.

Construction Equipment’s net sales increased 0.7% for the third quarter of 2016 compared to the third quarter of 2015 (up 0.5% on a constant currency basis), driven by favorable volume in APAC, partially offset by lower sales in NAFTA.

Operating profit was $1 million in the third quarter of 2016 compared to $37 million in the third quarter of 2015, as a result of unfavorable market mix and product mix and negative price realization primarily in NAFTA, partially mitigated by cost containment actions.

Commercial Vehicles’ net sales decreased 3.4% for the third quarter of 2016 compared to the third quarter of 2015 (down 3.7% on a constant currency basis), primarily as a result of lower volume in all ranges in LATAM mainly due to continuing deterioration of market conditions in Brazil and the Euro V pre-buy impact in the Argentinian market in the second half of 2015. Net sales were flat in EMEA as a volume increase in trucks was offset by decreases in buses and specialty vehicles.

 

3


LOGO

  

2016 THIRD QUARTER RESULTS

 

Operating profit was $64 million for the third quarter of 2016 ($60 million in the third quarter of 2015), with an operating margin of 3.0% (up 0.3 p.p. compared to the third quarter of 2015). The increase was due to positive pricing and manufacturing efficiencies in EMEA trucks and buses, partially offset by lower volume in the specialty vehicle business. In LATAM, market conditions remained challenging primarily in Brazil. In APAC, operating profit improved mainly as a result of positive pricing.

Powertrain’s net sales increased 6.3% in the third quarter of 2016 compared to the third quarter of 2015 (up 5.9% on a constant currency basis) due to higher volumes primarily in on-road engine applications. Sales to external customers accounted for 48% of total net sales (44% in the third quarter of 2015).

Operating profit was $52 million for the third quarter of 2016, a $17 million increase compared to the third quarter of 2015 primarily due to favorable volume and industrial efficiencies. Operating margin increased 1.7 p.p. to 6.1%, the highest third quarter margin ever reported in the segment’s history, confirming the positive contribution of a well-balanced portfolio of engine applications.

Financial Services’ revenues totaled $386 million in the third quarter of 2016, a 1.0% decrease compared to the third quarter of 2015 (down 2.9% on a constant currency basis), due to a lower average portfolio and reduced interest spreads, partially offset by the positive impact of currency translation. In the third quarter of 2016, retail loan originations (including unconsolidated joint ventures) were $2.2 billion, flat compared to the third quarter of 2015. The managed portfolio (including unconsolidated joint ventures) of $24.8 billion as of September 30, 2016 (of which retail was 65% and wholesale 35%) was up $0.3 billion compared to September 30, 2015 (down $0.2 billion on a constant currency basis).

Net income was $77 million for the third quarter of 2016, a decrease of $17 million compared to the third quarter of 2015, primarily due to the lower average portfolio and the reduction in interest spreads.

2016 Outlook

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 $2.0 billion and $2.3 billion (or $1.5 billion and $1.8 billion excluding the European Commission settlement of $0.5 billion).

 

4


LOGO

  

2016 THIRD 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 2:00 p.m. CET / 1:00 p.m. GMT / 9:00 a.m. EDT, management will hold a conference call to present 2016 third quarter and first nine months results to financial analysts and institutional investors. The call can be followed live online at: http://bit.ly/2deoEuE 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’s management believes that these non-GAAP financial measures provide useful and relevant information regarding its results and allow management and investors to assess CNH Industrial’s operating trends, financial performance and financial position. Management uses these non-GAAP measures to identify operational trends, as well as make decisions regarding future spending, resource allocations and other operational decisions as they provide additional transparency with respect to our core operations. These non-GAAP financial measures have no standardized meaning presented in U.S. GAAP or EU-IFRS and are unlikely to be comparable to other similarly titled measures used by other companies due to potential differences between the companies in calculations. As a result, the use of these non-GAAP measures has limitations and should not be considered as 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. In particular, exceptional items are specifically disclosed items that management believes are not reflective of on-going operational activities.

 

  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.

 

5


LOGO

  

2016 THIRD QUARTER RESULTS

 

  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.

 

  Available Liquidity: is defined as cash and cash equivalents plus restricted cash and undrawn committed facilities.

 

  Change excl. FX or 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.

The tables attached to this press release provide reconciliations of the non-GAAP measures used in this press release to the most directly comparable GAAP measures.

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, follow-on private litigation in various jurisdictions after the recently settled EU antitrust investigation announced on July 19, 2016, 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, possible effects of Brexit, political evolutions in Turkey, terror attacks in Europe and elsewhere, and 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, the Company’s subsequently filed reports on Form 6-K, in the Company’s EU Annual Report at December 31, 2015, prepared in accordance with EU-IFRS and Semi-Annual Report for the period ended on June 30, 2016 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.

 

6


LOGO

  

2016 THIRD QUARTER RESULTS

 

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”).

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 338

    Tel: +1 630 887 3745

Italy

   

Francesco Polsinelli

   

Tel: +39 335 1776091

   

Cristina Formica

   

Tel: +39 335 5762520

   

e-mail: mediarelations@cnhind.com

   

www.cnhindustrial.com

   

 

7


CNH INDUSTRIAL N.V.

Condensed Consolidated Statements of Operations

For The Three Months Ended September 30, 2016 and 2015 and For the Nine Months Ended

September 30, 2016 and 2015

(Unaudited)

(U.S. GAAP)

 

($ million)

   Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
       2016              2015             2016             2015      

Revenues

         

Net sales

     5,461         5,549        16,987        17,808   

Finance and interest income

     288         301        887        960   
  

 

 

    

 

 

   

 

 

   

 

 

 

TOTAL REVENUES

     5,749         5,850        17,874        18,768   

Costs and Expenses

         

Cost of goods sold

     4,524         4,599        14,014        14,771   

Selling, general and administrative expenses

     546         565        1,687        1,758   

Research and development expenses

     211         207        619        622   

Restructuring expenses

     6         18        31        52   

Interest expense(1)

     273         258        743        824   

Other, net(2)

     131         286        951        498   
  

 

 

    

 

 

   

 

 

   

 

 

 

TOTAL COSTS AND EXPENSES

     5,691         5,933        18,045        18,525   

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

     58         (83     (171     243   

Income taxes

     32         56        179        259   

Equity in income of unconsolidated subsidiaries and affiliates(3)

     13         11        5        33   

NET INCOME (LOSS)

     39         (128     (345     17   

Net income (loss) attributable to noncontrolling interests

     —           (4     2        (5

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

     39         (124     (347     22   
(in $)                          

Earnings (loss) per share attributable to common shareholders

         

Basic

     0.03         (0.09     (0.25     0.02   

Diluted

     0.03         (0.09     (0.25     0.02   

Cash dividends declared per common share

     —           —          0.148        0.216   

Notes:

(1) In the three and nine months ended September 30, 2016, Interest expense also includes the charge of $38 million related to the repurchase of a portion of the Case New Holland Industrial Inc. 7.875% Notes due 2017.
(2) In the nine months ended September 30, 2016, Other, net also includes the exceptional non-tax deductible charge of $551 million recorded in the first-half of 2016 following the final settlement reached with the European Commission on the truck competition investigation. In the three and nine months ended September 30, 2015, Other, net also included the exceptional pre-tax charge of $150 million relating to the re-measurement of the net monetary assets of the Venezuelan subsidiary denominated in bolivar fuerte.
(3) In the nine months ended September 30, 2016, Equity in income of unconsolidated subsidiaries and affiliates also includes a one-time $28 million negative impact incurred in the second quarter of 2016 by the joint venture Naveco Ltd due to its exit from a line of business.

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.

 

8


CNH INDUSTRIAL N.V.

Condensed Consolidated Balance Sheets

As of September 30, 2016 and December 31, 2015

(Unaudited)

(U.S. GAAP)

 

($ million)

   September 30, 2016     December 31, 2015(1)  

Cash and cash equivalents

     5,133        5,384   

Restricted cash

     740        927   

Trade receivables, net

     687        580   

Financing receivables, net

     18,638        19,001   

Inventories, net

     6,657        5,690   

Property, plant and equipment, net

     6,584        6,481   

Investments in unconsolidated subsidiaries and affiliates

     494        527   

Equipment under operating leases

     1,892        1,835   

Goodwill

     2,457        2,447   

Other intangible assets, net

     786        810   

Deferred tax assets

     1,022        1,250   

Derivative assets

     117        211   

Other assets

     1,866        1,534   
  

 

 

   

 

 

 

TOTAL ASSETS

     47,073        46,677   

Debt

     26,341        26,301   

Trade payables

     5,221        5,342   

Deferred tax liabilities

     75        334   

Pension, postretirement and other postemployment benefits

     2,216        2,282   

Derivative liabilities

     211        69   

Other liabilities

     8,522        7,488   
  

 

 

   

 

 

 

Total Liabilities

     42,586        41,816   

Redeemable noncontrolling interest

     22        18   

Common shares, €0.01, par value; outstanding 1,361,622,742 common shares and 412,079,742 special voting shares at 09/30/2016; and outstanding 1,362,048,989 common shares and 413,249,206 special voting shares at 12/31/2015

     25        25   

Treasury stock, at cost; 1,286,869 shares at 09/30/2016 and 0 shares at 12/31/2015

     (9     —     

Additional paid in capital

     4,435        4,399   

Retained earnings

     1,695        2,241   

Accumulated other comprehensive loss

     (1,689     (1,863

Noncontrolling interests

     8        41   
  

 

 

   

 

 

 

Equity

     4,465        4,843   
  

 

 

   

 

 

 

TOTAL EQUITY AND LIABILITIES

     47,073        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.

 

9


CNH INDUSTRIAL N.V.

Condensed Consolidated Statements of Cash Flows

For The Nine Months Ended September 30, 2016 and 2015

(Unaudited)

(U.S. GAAP)

 

($ million)

   Nine Months Ended
September 30,
 
   2016     2015  

Operating activities:

    

Net income (loss)

     (345     17   

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

     537        516   

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

     406        325   

Loss from disposal of assets

     2        6   

Loss on repurchase of notes

     38        —     

Undistributed income of unconsolidated subsidiaries

     52        27   

Other non-cash items

     172        283   

Changes in operating assets and liabilities:

    

Provisions

     500        (82

Deferred income taxes

     14        37   

Trade and financing receivables related to sales, net

     367        603   

Inventories, net

     (754     (657

Trade payables

     (173     (154

Other assets and liabilities

     304        108   
  

 

 

   

 

 

 

NET CASH PROVIDED BY OPERATING ACTIVITIES

     1,120        1,029   
  

 

 

   

 

 

 

Investing activities:

    

Additions to retail receivables

     (2,747     (3,171

Collections of retail receivables

     3,287        3,561   

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

     8        3   

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

     429        511   

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

     (290     (375

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

     (1,091     (1,315

Other

     (42     317   
  

 

 

   

 

 

 

NET CASH USED IN INVESTING ACTIVITIES

     (446     (469
  

 

 

   

 

 

 

Financing activities:

    

Proceeds from long-term debt

     8,778        5,368   

Payments of long-term debt

     (9,146     (6,889

Net increase (decrease) in other financial liabilities

     (451     420   

Dividends paid

     (205     (294

Other

     (58     17   
  

 

 

   

 

 

 

NET CASH USED IN FINANCING ACTIVITIES

     (1,082     (1,378
  

 

 

   

 

 

 

Effect of foreign exchange rate changes on cash and cash equivalents

     157        (628
  

 

 

   

 

 

 

DECREASE IN CASH AND CASH EQUIVALENTS

     (251     (1,446
  

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

     5,384        5,163   
  

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

     5,133        3,717   
  

 

 

   

 

 

 

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.

 

10


CNH INDUSTRIAL N.V.

Supplemental Statements of Operations

For The Three Months Ended September 30, 2016 and 2015 and For The Nine Months Ended

September 30, 2016 and 2015

(Unaudited)

(U.S. GAAP)

 

     Industrial Activities     Financial Services  
     Three Months Ended
September 30,
    Nine Months Ended
September 30,
    Three Months Ended
September 30,
     Nine Months Ended
September 30,
 

($ million)

   2016     2015     2016     2015     2016      2015      2016      2015  

Revenues

                   

Net sales

     5,461        5,549        16,987        17,808        —           —           —           —     

Finance and interest income

     39        32        103        162        386         390         1,173         1,226   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL REVENUES

     5,500        5,581        17,090        17,970        386         390         1,173         1,226   

Costs and Expenses

                   

Cost of goods sold

     4,524        4,599        14,014        14,771        —           —           —           —     

Selling, general and administrative expenses

     478        498        1,475        1,546        68         67         212         212   

Research and development expenses

     211        207        619        622        —           —           —           —     

Restructuring expenses

     6        18        30        51        —           —           1         1   

Interest expense

     192        152        494        501        132         141         390         448   

Interest compensation to Financial Services

     84        83        245        229        —           —           —           —     

Other, net

     60        234        741        398        73         55         213         174   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL COSTS AND EXPENSES

     5,555        5,791        17,618        18,118        273         263         816         835   

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

     (55     (210     (528     (148     113         127         357         391   

Income taxes

     (10     18        54        130        42         38         125         129   

Equity in income of unconsolidated subsidiaries and affiliates

     7        6        (14     18        6         5         19         15   

Results from intersegment investments

     77        94        251        277        —           —           —           —     

NET INCOME (LOSS)

     39        (128     (345     17        77         94         251         277   

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.

 

11


CNH INDUSTRIAL N.V.

Supplemental Balance Sheets

As of September 30, 2016 and December 31, 2015

(Unaudited)

(U.S. GAAP)

 

     Industrial Activities      Financial Services  

($ million)

   September 30,
2016
     December 31,
2015(1)
     September 30,
2016
     December 31,
2015(1)
 

Cash and cash equivalents

     4,632         4,551         501         833   

Restricted cash

     —           15         740         912   

Trade receivables, net

     658         555         58         52   

Financing receivables, net

     1,786         2,162         19,744         19,974   

Inventories, net

     6,464         5,513         193         177   

Property, plant and equipment, net

     6,582         6,479         2         2   

Investments in unconsolidated subsidiaries and affiliates

     2,938         2,846         157         136   

Equipment under operating leases

     12         10         1,880         1,825   

Goodwill

     2,303         2,295         154         152   

Other intangible assets, net

     772         793         14         17   

Deferred tax assets

     1,132         1,087         190         163   

Derivative assets

     115         205         6         6   

Other assets

     1,635         1,271         411         490   
  

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL ASSETS

     29,029         27,782         24,050         24,739   

Debt

     8,937         8,260         20,295         21,176   

Trade payables

     5,110         5,176         143         197   

Deferred tax liabilities

     74         60         300         274   

Pension, postretirement and other postemployment benefits

     2,185         2,263         31         19   

Derivative liabilities

     205         62         10         7   

Other liabilities

     8,031         7,100         670         611   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     24,542         22,921         21,449         22,284   

Redeemable noncontrolling interest

     22         18         —           —     

Equity

     4,465         4,843         2,601         2,455   
  

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL EQUITY AND LIABILITIES

     29,029         27,782         24,050         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.

 

12


CNH INDUSTRIAL N.V.

Supplemental Statements of Cash Flows

For The Nine Months Ended September 30, 2016 and 2015

(Unaudited)

(U.S. GAAP)

 

     Industrial Activities     Financial Services  

($ million)

   Nine Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2016     2015     2016     2015  

Operating activities:

        

Net income (loss)

     (345     17        251        277   

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

     533        512        4        4   

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

     215        173        191        152   

Loss from disposal of assets

     2        6        —          —     

Loss on repurchase of notes

     38        —          —          —     

Undistributed income (loss) of unconsolidated subsidiaries

     62        (103     (19     (12

Other non-cash items

     83        196        89        87   

Changes in operating assets and liabilities:

        

Provisions

     501        (93     (1     11   

Deferred income taxes

     (4     13        18        24   

Trade and financing receivables related to sales, net

     (61     101        428        529   

Inventories, net

     (740     (618     (14     (39

Trade payables

     (114     (139     (59     (45

Other assets and liabilities

     161        (204     143        315   
  

 

 

   

 

 

   

 

 

   

 

 

 

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

     331        (139     1,031        1,303   
  

 

 

   

 

 

   

 

 

   

 

 

 

Investing activities:

        

Additions to retail receivables

     —          —          (2,747     (3,171

Collections of retail receivables

     —          —          3,287        3,561   

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

     8        3        —          —     

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

     169        218        260        293   

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

     (290     (375     —          —     

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

     (600     (597     (491     (718

Other

     496        1,766        (538     (1,491
  

 

 

   

 

 

   

 

 

   

 

 

 

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES

     (217     1,015        (229     (1,526
  

 

 

   

 

 

   

 

 

   

 

 

 

Financing activities:

        

Proceeds from long-term debt

     1,705        452        7,072        4,916   

Payments of long-term debt

     (1,291     (2,076     (7,854     (4,813

Net increase (decrease) in other financial liabilities

     (299     167        (152     253   

Dividends paid

     (205     (294     (242     (135

Other

     (58     17        —          42   
  

 

 

   

 

 

   

 

 

   

 

 

 

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

     (148     (1,734     (1,176     263   
  

 

 

   

 

 

   

 

 

   

 

 

 

Effect of foreign exchange rate changes on cash and cash equivalents

     115        (471     42        (157
  

 

 

   

 

 

   

 

 

   

 

 

 

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

     81        (1,329     (332     (117
  

 

 

   

 

 

   

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

     4,551        4,122        833        1,041   
  

 

 

   

 

 

   

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

     4,632        2,793        501        924   
  

 

 

   

 

 

   

 

 

   

 

 

 

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.

 

13


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)

 

Nine Months Ended
September 30,
         Three Months Ended
September 30,
 
2016     2015          2016     2015  
  998        1,039      Total Operating Profit      278        288   
  31        52      Restructuring expenses      6        18   
  392        341      Interest expenses of Industrial Activities, net of interest income and eliminations(1)      153        118   
  (746     (403   Other, net(2)      (61     (235
  (171     243      Income (loss) before income taxes and equity in income of unconsolidated subsidiaries and affiliates      58        (83
  179        259      Income taxes      32        56   
  5        33      Equity in income of unconsolidated subsidiaries and affiliates      13        11   
  (345     17      Net income (loss)      39        (128

 

(1) In the three and nine months ended September 30, 2016, this item also includes the charge of $38 million related to the repurchase of a portion of the Case New Holland Industrial Inc. 7.875% Notes due 2017.
(2) In the nine months ended September 30, 2016, this item also includes the exceptional non-tax deductible charge of $551 million recorded in the first-half of 2016 following the final settlement reached with the European Commission on the truck competition investigation. In the three and nine months ended September 30, 2015, this item also included the exceptional pre-tax charge of $150 million relating to the re-measurement of the net monetary assets of the Venezuelan subsidiary denominated in bolivar fuerte.

CNH INDUSTRIAL

Net debt under U.S. GAAP ($ million)

 

     Consolidated      Industrial Activities      Financial Activities  
     September 30,
2016
     December 31,
2015(1)
     September 30,
2016
     December 31,
2015(1)
     September 30,
2016
     December 31,
2015(1)
 

Third party debt

     26,341         26,301         7,661         7,214         18,680         19,087   

Intersegment notes payable

     —           —           1,276         1,046         1,615         2,089   

Total Debt(2)

     26,341         26,301         8,937         8,260         20,295         21,176   

Less:

                 

Cash and cash equivalents

     5,133         5,384         4,632         4,551         501         833   

Restricted cash

     740         927         —           15         740         912   

Intersegment notes receivable

     —           —           1,615         2,089         1,276         1,046   

Derivatives hedging debt

     17         27         17         27         —           —     

Net debt (cash)(3)

     20,451         19,963         2,673         1,578         17,778         18,385   

 

(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. 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) Total Debt of Industrial Activities includes Intersegment notes payable to Financial Services of $1,276 million and $1,046 million at September 30, 2016 and December 31, 2015, respectively. Total Debt of Financial Services includes Intersegment notes payable to Industrial Activities of $1,615 million and $2,089 million at September 30, 2016 and December 31, 2015, respectively.
(3) The net intersegment receivable/payable balance owed by Financial Services to Industrial Activities was $339 million and $1,043 million as of September 30, 2016 and December 31, 2015, respectively.

CNH INDUSTRIAL

Available liquidity under U.S. GAAP ($ million)

 

     September 30, 2016      June 30, 2016      December 31, 2015  

Cash and cash equivalents

     5,133         4,882         5,384   

Restricted cash

     740         934         927   

Undrawn committed facilities

     3,011         2,987         2,995   

Available liquidity

     8,884         8,803         9,306   

 

14


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

CNH INDUSTRIAL

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

 

Nine Months Ended
September 30,
         Three Months Ended
September 30,
 
2016     2015(1)          2016     2015(1)  
  (1,578 )(1)      (2,628   Net industrial (debt)/cash at beginning of period      (2,135     (2,963
  (345     17      Net income (loss)      39        (128
  533        512      Amortization and depreciation(2)      178        166   
  38        —        Loss on repurchase of notes      38        —     
  654        41      Changes in provisions and similar(3)      4        157   
  (989     (1,086   Change in working capital      (505     (459
  (290     (374   Investments in property, plant and equipment, and intangible assets(2)      (118     (150
  (100     (105   Other changes      (115     (103
  (499     (995   Net industrial cash flow      (479     (517
  (219     (277   Capital increases and dividends(4)      (1     —     
  (377     511      Currency translation differences and other(5)      (58     91   
  (1,095     (761   Change in Net industrial debt      (538     (426
  (2,673     (3,389   Net industrial (debt)/cash at end of period      (2,673     (3,389

 

(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. In the nine months ended September 30, 2016, this item also includes the exceptional non-tax deductible charge of $551 million recorded in the first-half of 2016 following the final settlement reached with the European Commission on the truck competition investigation.
(4) This item also includes share buy-back transactions.
(5) This item also includes the charge of $38 million related to the repurchase of a portion of the Case New Holland Industrial Inc. 7.875% Notes due 2017.

CNH INDUSTRIAL

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

($ million, except per share data)

 

Nine Months Ended
September 30,
         Three Months Ended
September 30,
 
2016     2015          2016     2015  
  (345     17      Net income (loss)      39        (128
  31        52      Restructuring expenses      6        18   
  —          150      Venezuelan re-measurement      —          150   
  551        —        EC settlement      —          —     
  38        —        Loss on repurchase of notes      38        —     
  28        —        Chinese JV charge for exiting a line of business      —          —     
  (18     (7   Tax impact on adjustments      (15     (2
  285        212      Adjusted net income      68        38   
  283        214      Adjusted net income attributable to CNH Industrial N.V.      68        39   
  1,364        1,363      Weighted average shares outstanding – diluted (million)      1,364        1,364   
  0.21        0.16      Adjusted diluted EPS ($)      0.05        0.03   

 

15


CNH INDUSTRIAL N.V.

Condensed Consolidated Income Statement

For The Three Months Ended September 30, 2016 and 2015 and For the Nine Months Ended

September 30, 2016 and 2015

(Unaudited)

(EU-IFRS)

 

     Three Months
Ended
September 30,
    Nine Months
Ended

September 30,
 

($ million)

   2016     2015     2016     2015  

Net revenues

     5,836        5,968        18,197        19,095   

Cost of sales

     4,824        4,923        14,966        15,740   

Selling, general and administrative costs

     515        537        1,588        1,666   

Research and development costs

     255        223        725        638   

Other income/(expenses)

     (14     (18     (52     (60

TRADING PROFIT/(LOSS)

     228        267        866        991   

Gains/(losses) on the disposal of investments

     —          —          —          —     

Restructuring costs

     6        16        31        48   

Other unusual income/(expenses)(1)

     (6     (30     (560     (41

OPERATING PROFIT/(LOSS)

     216        221        275        902   

Financial income/(expenses)(2)

     (178     (296     (483     (608

Result from investments(3):

     14        12        (5     38   

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

     14        12        (5     40   

Other income/(expenses) from investments

     —          —          —          (2

PROFIT/(LOSS) BEFORE TAXES

     52        (63     (213     332   

Income taxes

     42        49        184        237   

PROFIT/(LOSS) FROM CONTINUING OPERATIONS

     10        (112     (397     95   

PROFIT/(LOSS) FOR THE PERIOD

     10        (112     (397     95   

PROFIT/(LOSS) FOR THE PERIOD ATTRIBUTABLE TO:

        

Owners of the parent

     11        (108     (399     98   

Non-controlling interests

     (1     (4     2        (3

(in $)

                        

BASIC EARNINGS/(LOSS) PER COMMON SHARE

     0.01        (0.08     (0.29     0.07   

DILUTED EARNINGS/(LOSS) PER COMMON SHARE

     0.01        (0.08     (0.29     0.07   

Notes:

(1) In the nine months ended September 30, 2016, Other unusual income/(expenses) also includes the exceptional non-tax deductible charge of $551 million recorded in the first-half of 2016 following the final settlement reached with the European Commission on the truck competition investigation.
(2) In the three and nine months ended September 30, 2016, Financial income/(expenses) also includes the charge of $38 million related to the repurchase of a portion of the Case New Holland Industrial Inc. 7.875% Notes due 2017. In the three and nine months ended September 30, 2015, Financial income/(expenses) also included the exceptional pre-tax charge of $150 million relating to the re-measurement of the net monetary assets of the Venezuelan subsidiary denominated in bolivar fuerte.
(3) In the nine months ended September 30, 2016, Result from investments also includes a one-time $42 million negative impact incurred in the second quarter of 2016 by the joint venture Naveco Ltd due to its exit from a line of business.

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.

 

16


CNH INDUSTRIAL N.V.

Condensed Consolidated Statement of Financial Position

As of September 30, 2016 and December 31, 2015

(Unaudited)

(EU-IFRS)

 

($ million)

   September 30,
2016
     December 31,
2015
 

ASSETS

     

Intangible assets

     5,652         5,680   

Property, plant and equipment

     6,466         6,371   

Investments and other financial assets:

     560         601   

Investments accounted for using the equity method

     512         560   

Other investments and financial assets

     48         41   

Leased assets

     1,892         1,835   

Defined benefit plan assets

     7         6   

Deferred tax assets

     1,044         1,256   
  

 

 

    

 

 

 

Total Non-current assets

     15,621         15,749   

Inventories

     6,778         5,800   

Trade receivables

     687         580   

Receivables from financing activities

     18,638         19,001   

Current tax receivables

     437         371   

Other current assets

     1,307         1,017   

Current financial assets:

     138         265   

Current securities

     21         54   

Other financial assets

     117         211   

Cash and cash equivalents

     5,873         6,311   
  

 

 

    

 

 

 

Total Current assets

     33,858         33,345   

Assets held for sale

     20         23   
  

 

 

    

 

 

 

TOTAL ASSETS

     49,499         49,117   

EQUITY AND LIABILITIES

     

Issued capital and reserves attributable to owners of the parent

     6,788         7,170   

Non-controlling interests

     14         47   
  

 

 

    

 

 

 

Total Equity

     6,802         7,217   

Provisions:

     6,154         5,589   

Employee benefits

     2,431         2,494   

Other provisions

     3,723         3,095   

Debt:

     26,500         26,458   

Asset-backed financing

     11,905         12,999   

Other debt

     14,595         13,459   

Other financial liabilities

     211         69   

Trade payables

     5,221         5,342   

Current tax payables

     198         126   

Deferred tax liabilities

     177         409   

Other current liabilities

     4,236         3,907   

Liabilities held for sale

     —           —     
  

 

 

    

 

 

 

Total Liabilities

     42,697         41,900   
  

 

 

    

 

 

 

TOTAL EQUITY AND LIABILITIES

     49,499         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.

 

17


CNH INDUSTRIAL N.V.

Condensed Consolidated Statement of Cash Flows

For The Nine Months Ended September 30, 2016 and 2015

(Unaudited)

(EU-IFRS)

 

     Nine Months Ended September 30,  

($ 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

     (397     95   

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

     893        841   

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

     1        6   

Loss on repurchase of notes

     38        —     

Other non-cash items

     134        233   

Dividends received

     57        61   

Change in provisions

     459        (146

Change in deferred income taxes

     38        47   

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

     98        75   

Change in operating lease items(2)

     (52     (316

Change in working capital

     (1,185     (718
  

 

 

   

 

 

 

TOTAL

     84        178   

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)

     (561     (704

Consolidated subsidiaries and other equity investments

     5        (5

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

     8        (3

Net change in receivables from financing activities

     871        902   

Change in current securities

     33        —     

Other changes

     (145     199   
  

 

 

   

 

 

 

TOTAL

     211        389   

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

    

Bonds issued

     1,714        600   

Repayment of bonds

     (751     (1,126

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

     (17     (476

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

     (1,569     (266

Capital increase

     —          17   

Dividends paid

     (205     (294

Purchase of treasury shares

     (14     —     

Purchase of ownership interests in subsidiaries

     (44     —     
  

 

 

   

 

 

 

TOTAL

     (886     (1,545

Translation exchange differences

     153        (664
  

 

 

   

 

 

 

E) TOTAL CHANGE IN CASH AND CASH EQUIVALENTS

     (438     (1,642

F) CASH AND CASH EQUIVALENTS AT END OF PERIOD

     5,873        4,499   

 

(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.

 

18


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

CNH INDUSTRIAL

Revenues by Segment under EU-IFRS ($ million)

 

Nine Months Ended
September 30,
          Three Months Ended
September 30,
 
2016     2015     % change           2016     2015     % change  
  7,291        8,043        -9.3       Agricultural Equipment      2,359        2,431        -3.0   
  1,726        1,933        -10.7       Construction Equipment      595        591        0.7   
  6,896        6,860        0.5       Commercial Vehicles      2,150        2,238        -3.9   
  2,760        2,656        3.9       Powertrain      851        803        6.0   
  (1,539     (1,512     —         Eliminations and other      (457     (462     —     

 

 

   

 

 

   

 

 

       

 

 

   

 

 

   

 

 

 
  17,134        17,980        -4.7       Total of Industrial Activities      5,498        5,601        -1.8   
  1,412        1,450        -2.6       Financial Services      462        465        -0.6   
  (349     (335     —         Eliminations and other      (124     (98     —     

 

 

   

 

 

   

 

 

       

 

 

   

 

 

   

 

 

 
  18,197        19,095        -4.7       Total      5,836        5,968        -2.2   

CNH INDUSTRIAL

Trading profit/(loss)(1) by Segment under EU-IFRS ($ million)

 

Nine Months Ended
September 30,
          Three Months Ended
September 30,
 
2016     2015     Change           2016     2015     Change  
      322             434        -112       Agricultural Equipment      75        66        9   
  (26     38        -64       Construction Equipment      (17     23        -40   
  130        79                  51       Commercial Vehicles      37        45        -8   
  155        105        50       Powertrain      45        27        18   
  (74     (57     -17       Eliminations and other      (26     (21     -5   

 

 

   

 

 

   

 

 

       

 

 

   

 

 

   

 

 

 
  507        599        -92       Total of Industrial Activities      114        140        -26   
  359        392        -33       Financial Services      114        127        -13   
  —          —          —         Eliminations and other      —          —          —     

 

 

   

 

 

   

 

 

       

 

 

   

 

 

   

 

 

 
  866        991        -125       Total      228        267        -39   

 

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

CNH INDUSTRIAL

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

 

     September 30,
2016
    June 30,
2016
    December 31,
2015
 

Total Assets

     49,499        49,827        49,117   

Total Equity

     6,802        6,796        7,217   

Equity attributable to CNH Industrial N.V.

     6,788        6,778        7,170   

Net debt(1)

     (20,700     (20,653     (19,951

Of which Net industrial debt(1)

     (2,875     (2,282     (1,570

 

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

 

19


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

CNH INDUSTRIAL

Net income reconciliation U.S. GAAP to EU-IFRS ($ million)

 

Nine Months Ended
September 30,
         Three Months Ended
September 30,
 
2016     2015          2016     2015  
  (345     17      Net income (loss) in accordance with U.S. GAAP      39        (128
    Adjustments to conform with EU-IFRS:     
  (91     2      Development costs      (37     (7
  6        6      Goodwill and other intangible assets      2        2   
  48        33      Defined benefit plans      10        11   
  —          4      Restructuring provisions      —          2   
  (10     11      Other adjustments      6        1   
  18        (12   Tax impact on adjustments      15        2   
  (23     34      Deferred tax assets and tax contingencies recognition      (25     5   
  (52     78      Total adjustments      (29     16   
  (397     95      Profit (loss) in accordance with EU-IFRS      10        (112

CNH INDUSTRIAL

Total Equity reconciliation U.S. GAAP to EU-IFRS ($ million)

 

     September 30, 2016     December 31, 2015  

Total Equity under U.S. GAAP

     4,465        4,843   

Adjustments to conform with EU-IFRS:

    

Development costs

     2,517        2,536   

Goodwill and other intangible assets

     (108     (113

Defined benefit plans

     (26     —     

Restructuring provisions

     (5     (5

Other adjustments

     (5     2   

Tax impact on adjustments

     (721     (729

Deferred tax assets and tax contingencies recognition

     685        683   

Total adjustments

     2,337        2,374   

Total Equity under EU-IFRS

     6,802        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:

 

     Nine Months Ended
September 30, 2016
     At December 31, 2015      Nine Months Ended
September 30, 2015
 
     Average      At September 30             Average      At September 30  

Euro

     0.896         0.896         0.919         0.898         0.893   

Pound sterling

     0.719         0.771         0.674         0.653         0.659   

Swiss franc

     0.980         0.974         0.995         0.953         0.974   

Polish zloty

     3.904         3.870         3.917         3.731         3.789   

Brazilian real

     3.545         3.244         3.960         3.164         4.000   

Canadian dollar

     1.321         1.316         1.388         1.260         1.342   

Argentine peso

     14.520         15.300         12.984         8.966         9.420   

Turkish lira

     2.935         3.008         2.918         2.666         3.026   

 

20