EX-99.1 2 d428808dex991.htm EX-99.1 EX-99.1

Exhibit 99.1   

LOGO       

 2017 SECOND QUARTER RESULTS

 

 

 

 

 

LOGO

CNH Industrial 2017 second quarter revenues up 3% to $6.9 billion, net income at $247 million, with adjusted net income(2)(3) up 23% to $266 million or $0.19 per share.

Net industrial debt at $2.1 billion

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

 

 

Industrial Activities’ revenues up 3.2% (up 4.5% on a constant currency basis) on strengthening agricultural equipment demand in LATAM and positive developments in APAC markets across all segments

 

 

Operating profit(2)(3) of Industrial Activities increased 6.2% to $481 million, with an operating margin of 7.2% as a result of a solid performance in all segments

 

 

Adjusted net income increased to $266 million in the second quarter of 2017, with adjusted diluted EPS(2)(3) of $0.19

 

 

Net industrial debt(2)(3) was $2.1 billion at June 30, 2017, in line with March 31, 2017

 

 

In June, S&P Global Ratings raised the credit ratings of both CNH Industrial N.V. and CNH Industrial Capital LLC to “investment grade”, with stable outlook

 

 

Full year guidance leading to the high end of the sales and EPS range

 

                     
     Summary of Results     ($ million except EPS)             
        

 

Six Months Ended June 30,

         

 

Three Months Ended June 30,

      
        

 

2017

    

 

2016

    

 

        Change

          

 

2017

    

 

            2016

    

 

            Change

      
              12,629                  12,125          4.2%      Revenues            6,948        6,753        2.9%      
        296          (384)        680      Net income (loss)      247        129        118      
        324          217          107      Adjusted net income      266        216        50      
   
        0.21          (0.28)        0.49      Basic EPS ($)      0.18        0.10        0.08      
        0.21          (0.28)        0.49      Diluted EPS ($)      0.18        0.10        0.08      
        0.23          0.16          0.07      Adjusted diluted EPS ($)      0.19        0.16        0.03      
                                                                   

London (UK) – (July 26, 2017) CNH Industrial N.V. (NYSE:CNHI / MI:CNHI) today announced consolidated revenues of $6,948 million for the second quarter of 2017, up 2.9% compared to the second quarter of 2016. Net sales of Industrial Activities were $6,655 million in the second quarter of 2017, up 3.2% compared to the second quarter of 2016. Reported net income was $247 million for the second quarter of 2017 and includes a charge of $17 million ($11 million net of tax impact) related to the early redemption, in June 2017, of all outstanding Case New Holland Industrial Inc. 7 78% Senior Notes due 2017. Adjusted net income was $266 million for the second quarter, with adjusted diluted EPS of $0.19, up 19% compared to the second quarter of 2016.

Operating profit of Industrial Activities was $481 million for the second quarter of 2017, a $28 million increase compared to the second quarter of 2016, with an operating margin of 7.2%, up 0.2 p.p. compared to the second quarter of 2016.

 

(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 the non-GAAP financial measure and the most comparable GAAP financial measure.

CNH Industrial N.V.

Corporate Office:

25 St. James’s Street

London, SW1A 1HA

United Kingdom

 


LOGO       

 

 2017 SECOND QUARTER RESULTS

 

 

 

Income taxes were $113 million in the second quarter of 2017 ($107 million in the second quarter of 2016). Adjusted income taxes(1)(2) for the second quarter of 2017 were $123 million ($107 million in the second quarter of 2016). The adjusted effective tax rate (adjusted ETR)(1)(2) was 34% (36% in the second quarter of 2016).

Net industrial debt was $2.1 billion at June 30, 2017, in line with March 31, 2017, with cash flow generation from industrial operations of more than $400 million in the second quarter, offset by the payment of $161 million in dividends to shareholders in May 2017 and a foreign exchange impact on euro denominated debt. Total debt was $25.5 billion at June 30, 2017, compared to $24.5 billion at March 31, 2017. At June 30, 2017, available liquidity(1)(2) was $8.3 billion, up $0.8 billion compared to March 31, 2017.

During the quarter, the Company redeemed all of the outstanding $636 million aggregate principal amount of its 7 78% Senior Notes due 2017 (the “2017 Notes”). The $17 million one-time charge related to the early redemption of the notes will be more than offset by interest cost savings achieved through the remaining original term of the 2017 Notes.

On June 15, 2017, S&P Global Ratings raised its long-term corporate credit rating on both CNH Industrial N.V. and CNH Industrial Capital LLC from “BB+” to “BBB-” with stable outlook. The short-term rating of CNH Industrial N.V. was raised from “B” to “A-3”. The issue-level ratings of both CNH Industrial N.V. and CNH Industrial Capital LLC were also raised to “BBB-”.

Segment Results

 

 

CNH INDUSTRIAL

                                   
Revenues by Segment    ($ million)                                          
    

 

Six Months Ended June 30,

              Three Months Ended June 30,        
     2017      2016      % change     

 

% change
excl. FX(1)

                2017      2016      % change      % change    
excl. FX(1)    
     
    5,239        4,932        6.2        5.6     

 

Agricultural Equipment

         2,893        2,808        3.0      3.3         
    1,199        1,131        6.0        5.8     

 

Construction Equipment

         676        595        13.6      13.5         
    4,666        4,640        0.6        2.9     

 

Commercial Vehicles

         2,575        2,595        -0.8      1.4         
    2,138        1,905        12.2        15.3     

 

Powertrain

         1,136        1,023        11.0      13.8         
    (1,203)        (1,082)        -        -     

 

Eliminations and other

         (625)        (571)        -      -         
    12,039        11,526        4.5        5.4     

 

Total Industrial Activities

         6,655        6,450        3.2      4.5         
    796        787        1.1        -0.5     

 

Financial Services

         400        399        0.3      -         
    (206)        (188)        -        -     

 

Eliminations and other

         (107)        (96)        -      -         
        12,629        12,125        4.2        4.9     

 

Total

         6,948        6,753        2.9      3.8         
   
   

(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)

Refer to the specific table in the “Other Supplemental Financial Information” section of this press release for the reconciliation between the non-GAAP financial measure and the most comparable GAAP financial measure.

 

 

2     


LOGO       

 

 2017 SECOND QUARTER RESULTS

 

 

 

 

 

CNH INDUSTRIAL

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

 

Six Months Ended June 30,

          Three Months Ended June 30,         
    

2017  

Profit  

  

2016

Profit

    

$

change

     2017
Margin
    

 

2016
Margin

          

2017

Profit

    

2016

Profit

    

$

change

     2017
Margin
     2016  
Margin  
     
    462        391        71        8.8%        7.9%     

Agricultural    

Equipment    

     303        301        2        10.5%      10.7%      
    (5)        31        -36        (0.4)%        2.7%     

Construction    

Equipment    

     17        17        -        2.5%      2.9%      
    119        138        -19        2.6%        3.0%     

 

Commercial Vehicles    

     91        100        -9        3.5%      3.9%      
    172        119        53        8.0%        6.2%     

 

Powertrain    

     98        66        32        8.6%      6.5%      
    (48)        (48)        -        -        -     

Eliminations and    

other    

     (28)        (31)        3        -      -      
    700        631        69        5.8%        5.5%     

Total    

Industrial Activities    

     481        453        28        7.2%      7.0%      
    245        249        -4        30.8%        31.6%     

 

Financial Services    

     125        119        6        31.3%      29.8%      
    (165)        (160)        -5        -        -     

Eliminations and    

other    

     (83)        (84)        1        -      -      
        780        720        60        6.2%        5.9%     

 

Total    

     523        488        35        7.5%      7.2%      
   
   

(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 increased 3.0% in the second quarter of 2017 compared to the second quarter of 2016 (up 3.3% on a constant currency basis), as a result of a strong rebound in demand in LATAM. Net sales increased in APAC, mainly driven by favorable volume in Australia, and in the EMEA region. Net sales, as forecast, were down in NAFTA due to unfavorable industry volume in the small grain and hay & forage product lines.

Operating profit was $303 million in the second quarter ($301 million in the second quarter of 2016), with an operating margin of 10.5% (down 0.2 p.p. compared to the second quarter of 2016). Favorable volume in LATAM including improved fixed cost absorption, and disciplined net price realization across all regions, offset negative volume and mix in NAFTA and increased spending on research and development.

Construction Equipment’s net sales increased 13.6% in the second quarter of 2017 compared to the second quarter of 2016 (up 13.5% on a constant currency basis), as a result of a strengthening of NAFTA and APAC markets.

Operating profit was $17 million in the second quarter of 2017, flat compared to the second quarter of 2016, with an operating margin of 2.5% (down 0.4 p.p. compared to the second quarter of 2016). The favorable volume trend was offset by foreign exchange impact on product cost. Net pricing was stable across the major markets.

Commercial Vehicles’ net sales decreased 0.8% in the second quarter of 2017 compared to the second quarter of 2016 (up 1.4% on a constant currency basis). Higher volumes in APAC and LATAM were more than offset by lower truck and bus volume in EMEA, mainly due to the 2016 Euro VI pre-buy effect in the light vehicle range.

Operating profit was $91 million for the second quarter of 2017 ($100 million in the second quarter of 2016), with an operating margin of 3.5% (down 0.4 p.p. compared to the second quarter of 2016). The decrease was primarily due to lower volume and unfavorable mix in EMEA, partially offset by manufacturing efficiencies and material cost reductions.

 

 

3     


LOGO       

 

 2017 SECOND QUARTER RESULTS

 

 

 

Powertrain’s net sales increased 11.0% in the second quarter of 2017 compared to the second quarter of 2016 (up 13.8% on a constant currency basis), as a result of higher volumes. Sales to external customers accounted for 47% of total net sales (46% in the second quarter of 2016).

Operating profit was $98 million for the second quarter of 2017, a $32 million increase compared to the second quarter of 2016, with an operating margin of 8.6%, up 2.1 p.p. compared to the second quarter of 2016 as a result of higher volumes and manufacturing efficiencies.

Financial Services’ revenues totaled $400 million in the second quarter of 2017, flat compared to the second quarter of 2016. In the second quarter of 2017, retail loan originations (including unconsolidated joint ventures) were $2.3 billion, flat compared to the second quarter of 2016. The managed portfolio (including unconsolidated joint ventures) was $25.6 billion as of June 30, 2017 (of which retail was 63% and wholesale 37%), up $0.3 billion compared to June 30, 2016.

Net income was $87 million in the second quarter of 2017, flat compared to the second quarter of 2016.

2017 Outlook

During the first half of 2017, market conditions across our major segments have been better than originally expected, despite continued inventory destocking efforts in high horsepower tractors in NAFTA row crop, weakened demand in hay & forage product lines, and persisting end-market weakness in France. Therefore, the Company is leading its 2017 guidance for sales and EPS to the upper end of the range while keeping the net industrial debt guidance unchanged as follows:

 

   

Net sales of Industrial Activities of approximately $24 billion;

 

   

Adjusted diluted EPS(1) of approximately $0.41;

 

   

Net industrial debt at the end of 2017 between $1.4 billion and $1.6 billion.

 

(1)

Outlook is not provided on diluted EPS, the most comparable GAAP financial measure of this non-GAAP financial measure, as the income or expense excluded from the calculation of adjusted diluted EPS and instead included in the calculation of diluted EPS are, by definition, not predictable and uncertain.

 

 

4     


LOGO       

 

 2017 SECOND 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 2017 second quarter and first half results to financial analysts and institutional investors. The call can be followed live online at: http://bit.ly/CNH_Industrial_Q2_2017 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 they should not be considered as substitutes for measures of financial performance and financial position as 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 expenses, interest expense 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 net revenues less cost of sales, selling, general and administrative costs, research and development costs, and other operating income and expenses.

 

 

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 non-recurring items, after tax. In particular, non-recurring items are specifically disclosed items that management considers rare or discrete events that are infrequent in nature and 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       

 

 2017 SECOND QUARTER RESULTS

 

 

 

 

 

Adjusted Income Taxes: is defined as income taxes less the tax effect of restructuring expenses and non-recurring items and non-recurring tax charges.

 

 

Adjusted Effective Tax Rate (Adjusted ETR): is computed by dividing a) adjusted income taxes by b) income (loss) before income taxes and equity in income of unconsolidated subsidiaries and affiliates, less restructuring expenses and non-recurring items.

 

 

Net Debt and Net Debt of Industrial Activities (or Net Industrial Debt): Net Debt is defined as total debt less intersegment notes receivable, cash and cash equivalents, restricted cash and derivative hedging 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 on a constant currency basis by applying the prior year average exchange rates to current year’s revenues 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 settlement of the 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; 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

 

 

6     


LOGO       

 

 2017 SECOND QUARTER RESULTS

 

 

 

December 31, 2016, prepared in accordance with U.S. GAAP, and in the Company’s EU Annual Report at December 31, 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.

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

    

United Kingdom

Richard Gadeselli

    

Federico Donati

Tel: +44 207 7660 346

    

Tel: +44 207 7660 386

 

United States

Laura Overall

    

Noah Weiss

Tel: +44 207 7660 338

    

Tel: +1 630 887 3745

E-mail: mediarelations@cnhind.com

www.cnhindustrial.com

    
 

 

7     


CNH INDUSTRIAL N.V.

Condensed Consolidated Statements of Operations

For The Three Months Ended June 30, 2017 and 2016 and For The Six Months Ended June 30, 2017

and 2016

(Unaudited)

(U.S. GAAP)

 

    Three Months Ended June 30,            Six Months Ended June 30,  

 

($ million)

 

 

 

2017

   

 

2016

          

 

2017

          

 

2016

 

Revenues

                                               

 

Net sales

    6,655       6,450               12,039               11,526  

 

Finance and interest income

    293       303               590               599  

 

TOTAL REVENUES

    6,948       6,753               12,629               12,125  

 

Costs and Expenses

                                               

 

Cost of goods sold

    5,427       5,252               9,924               9,490  

 

Selling, general and administrative expenses

    575       595               1,117               1,141  

 

Research and development expenses

    228       225               419               408  

 

Restructuring expenses

    12       10               24               25  

 

Interest expense(1)

    234       240               453               470  

 

Other, net(2)

    139       190               280               820  

 

TOTAL COSTS AND EXPENSES

    6,615       6,512               12,217               12,354  

 

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

    333       241               412               (229)  

 

Income tax (expense)

    (113)       (107)               (161)               (147)  

 

Equity in income of unconsolidated subsidiaries and affiliates(3)

    27       (5)               45               (8)  

 

NET INCOME (LOSS)

    247       129               296               (384)  

 

Net income (loss) attributable to noncontrolling interests

    5       3               8               2  

 

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

    242       126               288               (386)  

(in $)

                                               

Earnings (loss) per share attributable to common shareholders

                                               

 

Basic

    0.18       0.10               0.21               (0.28)  

 

Diluted

    0.18       0.10               0.21               (0.28)  

Cash dividends declared per common share

    0.118       0.148               0.118               0.148  

Notes:

  (1)

In the three and six months ended June 30, 2017, Interest expense includes the charge of $17 million related to the early redemption of all outstanding Case New Holland Industrial Inc. 7 78% Senior Notes due 2017.

 
  (2)

In the three and six months ended June 30, 2016, Other, net included the non-recurring charge of $49 million and $551 million, respectively, related to the European Commission settlement.

 
  (3)

In the three and six months ended June 30, 2016, Equity in income of unconsolidated subsidiaries and affiliates included a negative impact of $28 million incurred 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, 2016 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 June 30, 2017 and December 31, 2016

(Unaudited)

(U.S. GAAP)

 

($ million)    June 30, 2017     December 31, 2016  

 

ASSETS

                

 

Cash and cash equivalents

     4,601       5,017  

 

Restricted cash

     690       837  

 

Trade receivables, net

     656       623  

 

Financing receivables, net

     18,939       18,662  

 

Inventories, net

     6,965       5,609  

 

Property, plant and equipment, net

     6,794       6,397  

 

Investments in unconsolidated subsidiaries and affiliates

     532       487  

 

Equipment under operating leases

     1,928       1,907  

 

Goodwill

     2,463       2,449  

 

Other intangible assets, net

     776       787  

 

Deferred tax assets

     1,000       937  

 

Derivative assets

     88       95  

 

Other assets

     1,832       1,740  

 

TOTAL ASSETS

     47,264       45,547  

 

LIABILITIES AND EQUITY

                

 

Debt

     25,474       25,276  

 

Trade payables

     6,129       5,185  

 

Deferred tax liabilities

     98       84  

 

Pension, postretirement and other postemployment benefits

     2,328       2,276  

 

Derivative liabilities

     94       249  

 

Other liabilities

     8,661       8,005  

 

Total Liabilities

     42,784       41,075  

 

Redeemable noncontrolling interest

     23       21  

 

Common shares, 0.01, par value; outstanding 1,364,122,455 common shares and 396,237,285 special voting shares at 06/30/2017; and outstanding 1,361,630,903 common shares and 412,268,203 special voting shares at 12/31/2016

     25       25  

 

Treasury stock, at cost: 9,674 common shares at 06/30/2017 and 1,278,708 common shares at 12/31/2016

     —         (9

 

Additional paid in capital

     4,413       4,408  

 

Retained earnings

     1,914       1,787  

 

Accumulated other comprehensive loss

     (1,902     (1,767

 

Noncontrolling interests

     7       7  

 

Equity

     4,457       4,451  

 

TOTAL LIABILITIES AND EQUITY

     47,264       45,547  

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, 2016 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 Six Months Ended June 30, 2017 and 2016

(Unaudited)

(U.S. GAAP)

 

     Six Months Ended June 30,  
($ million)    2017              2016  

 

Operating activities:

                          

 

Net income (loss)

     296                 (384)  

 

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

     354                 358  

 

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

     280                 271  

 

Loss from disposal of assets

     12                 2  

 

Loss on repurchase/early redemption of Notes

     17                   -  

 

Undistributed income (loss) of unconsolidated subsidiaries

     (10)                 65  

 

Other non-cash items

     87                 116  

 

Changes in operating assets and liabilities:

                          

 

Provisions

     41                 507  

 

Deferred income taxes

     (85)                 9  

 

Trade and financing receivables related to sales, net

     (291)                 (276)  

 

Inventories, net

     (1,057)                 (806)  

 

Trade payables

     617                 394  

 

Other assets and liabilities

     6                 222  

 

NET CASH PROVIDED BY OPERATING ACTIVITIES

     267                 478  

 

Investing activities:

                          

 

Additions to retail receivables

     (1,806)                 (1,781)  

 

Collections of retail receivables

     2,190                 2,328  

 

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

     2                 8  

 

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

     377                 323  

 

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

     (165)                 (172)  

 

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

     (850)                 (669)  

Other

     145                 (148)  

 

NET CASH USED IN INVESTING ACTIVITIES

     (107)                 (111)  

 

Financing activities:

                          

 

Proceeds from long-term debt

     7,395                 5,417  

 

Payment of long-term debt

     (8,104)                 (5,981)  

 

Net increase (decrease) in other financial liabilities

     90                 (192)  

 

Dividends paid

     (165)                 (204)  

 

Other

     (5)                 (58)  

 

NET CASH USED IN FINANCING ACTIVITIES

     (789)                 (1,018)  

 

Effect of foreign exchange rate changes on cash and cash equivalents

     213                 149  

 

DECREASE IN CASH AND CASH EQUIVALENTS

     (416)                 (502)  

 

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

     5,017                 5,384  

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

     4,601                 4,882  

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, 2016 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 June 30, 2017 and 2016 and For The Six Months Ended June 30, 2017

and 2016

(Unaudited)

(U.S. GAAP)

 

                   Industrial Activities      Financial Services  

($ million)

   Three Months Ended
June 30,
     Six Months Ended
June 30,
     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
  

 

2017

     2016      2017      2016      2017      2016      2017      2016  

 

Revenues

                                                                       

 

Net sales

     6,655        6,450        12,039        11,526        -        -        -        -  

 

Finance and interest income

     29        33        65        64        400        399        796        787  

 

TOTAL REVENUES

     6,684        6,483        12,104        11,590        400        399        796        787  

 

Costs and Expenses

                                                                       

 

Cost of goods sold

     5,427        5,252        9,924        9,490        -        -        -        -  

 

Selling, general and administrative expenses

     519        520        996        997        56        75        121        144  

 

Research and development expenses

     228        225        419        408        -        -        -        -  

 

Restructuring expenses

     11        9        22        24        1        1        2        1  

 

Interest expense

     150        152        289        302        137        132        268        258  

 

Interest compensation to Financial Services

     84        85        166        161        -        -        -        -  

 

Other, net

     53        116        116        681        85        74        165        140  

 

TOTAL COSTS AND EXPENSES

     6,472        6,359        11,932        12,063        279        282        556        543  

 

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

     212        124        172        (473)        121        117        240        244  

 

Income tax (expense)

     (72)        (70)        (82)        (64)        (41)        (37)        (79)        (83)  

 

Equity in income of unconsolidated subsidiaries and affiliates

     20        (12)        32        (21)        7        7        13        13  

 

Results from intersegment investments

     87        87        174        174        -        -        -        -  

 

NET INCOME (LOSS)

     247        129        296        (384)        87        87        174        174  

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 June 30, 2017 and December 31, 2016

(Unaudited)

(U.S. GAAP)

 

    Industrial Activities     Financial Services  
($ million)  

June 30,

2017

 

December 31,

2016

    June 30,
2017
   

December 31,

2016

 

 

ASSETS

                           

 

Cash and cash equivalents

  4,085     4,649       516       368  

 

Restricted cash

  6     -       684       837  

 

Trade receivables

  626     596       54       58  

 

Financing receivables

  1,373     1,592       19,687       19,546  

 

Inventories, net

  6,767     5,396       198       213  

 

Property, plant and equipment, net

  6,792     6,395       2       2  

 

Investments in unconsolidated subsidiaries and affiliates

  3,008     2,886       181       153  

 

Equipment under operating leases

  31     17       1,897       1,890  

 

Goodwill

  2,309     2,296       154       153  

 

Other intangible assets, net

  763     772       13       15  

 

Deferred tax assets

  1,161     1,060       205       188  

 

Derivative assets

  83     98       16       8  

 

Other assets

  1,718     1,505       334       382  

 

TOTAL ASSETS

  28,722     27,262       23,941       23,813  

 

LIABILITY AND EQUITY

                           

 

Debt

  7,468     7,691       20,127       20,061  

 

Trade payables

  6,020     5,042       137       180  

 

Deferred tax liabilities

  157     84       308       310  

 

Pension, postretirement and other postemployment benefits

  2,300     2,256       28       20  

 

Derivative liabilities

  91     239       14       21  

 

Other liabilities

  8,206     7,478       671       669  

 

Total Liabilities

  24,242     22,790       21,285       21,261  

 

Redeemable noncontrolling interest

  23     21       -       -  

 

Equity

  4,457     4,451       2,656       2,552  

 

TOTAL LIABILITIES AND EQUITY

  28,722     27,262       23,941       23,813  

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 Six Months Ended June 30, 2017 and 2016

(Unaudited)

(U.S. GAAP)

 

     Industrial Activities      Financial Services  
($ million)    Six Months Ended
June 30,
     Six Months Ended
June 30,
 

 

Operating activities:

     2017        2016        2017        2016  

 

Net income (loss)

     296        (384)        174        174  

 

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

     352        355        2        3  

 

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

     152        146        128        125  

 

Loss from disposal of assets

     12        2        -        -  

 

Loss on repurchase/early redemption of Notes

     17        -        -        -  

 

Undistributed income (loss) of unconsolidated subsidiaries

     (2)        63        (13)        (13)  

 

Other non-cash items

     48        54        39        62  

 

Changes in operating assets and liabilities:

                                   

 

Provisions

     45        514        (4)        (7)  

 

Deferred income taxes

     (73)        (1)        (12)        10  

 

Trade and financing receivables related to sales, net

     (2)        (113)        (284)        (158)  

 

Inventories, net

     (1,073)        (791)        16        (15)  

 

Trade payables

     658        447        (45)        (58)  

 

Other assets and liabilities

     (52)        30        57        192  

 

NET CASH PROVIDED BY OPERATING ACTIVITIES

     378        322        58        315  

 

Investing activities:

                                   

 

Additions to retail receivables

     -        -        (1,806)        (1,781)  

 

Collections of retail receivables

     -        -        2,190        2,328  

 

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

     2        8        -        -  

 

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

     144        152        233        171  

 

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

     (165)        (172)        -        -  

 

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

     (496)        (338)        (354)        (331)  

 

Other

     (139)        (91)        255        (57)  

 

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES

     (654)        (441)        518        330  

 

Financing activities:

                                   

 

Proceeds from long-term debt

     713        978        6,682        4,439  

 

Payment of long-term debt

     (973)        (794)        (7,131)        (5,187)  

 

Net increase (decrease) in other financial liabilities

     (67)        (127)        157        (65)  

 

Dividends paid

     (165)        (204)        (169)        (159)  

 

Other

     (5)        (58)        29        -  

 

NET CASH USED IN FINANCING ACTIVITIES

     (497)        (205)        (432)        (972)  

 

Effect of foreign exchange rate changes on cash and cash equivalents

     209        103        4        46  

 

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

     (564)        (221)        148        (281)  

 

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

     4,649        4,551        368        833  

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

     4,085        4,330        516        552  

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)

 

                     
                             
    

 

                Six Months Ended June 30,    

 

           

            Three Months Ended June 30,   

 

    
    

 

2017  

 

  

2016  

 

             

2017  

 

  

2016  

 

    
   

 

                    780  

 

  

                    720  

 

  

Total Operating Profit

 

      

523  

 

  

488  

 

   
   

 

24  

 

  

25  

 

  

Restructuring expenses

 

      

12  

 

  

10  

 

   
   

 

225  

 

  

239  

 

  

Interest expenses of Industrial Activities, net of interest income and eliminations(1)

 

  

                122  

 

  

                120  

 

   
   

 

(119)  

 

  

(685)  

 

  

Other, net(2)

 

      

(56)  

 

  

(117)  

 

   
   

 

412  

 

  

(229)  

 

  

 

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

 

  

333  

 

  

241  

 

   
   

 

(161)  

 

  

(147)  

 

  

Income tax (expense)

 

      

(113)  

 

  

(107)  

 

   
   

 

45  

 

  

(8)  

 

  

Equity in income of unconsolidated subsidiaries and affiliates(3)

 

      

27  

 

  

(5)  

 

   
   

 

296  

 

  

(384)  

 

  

Net income (loss)

 

      

247  

 

  

129  

 

   

 

(1)   In the three and six months ended June 2017, Interest expenses includes the charge of $17 million related to the early redemption of all outstanding Case New Holland Industrial Inc. 7 78% Senior Notes due 2017.

(2)   In the three and six months ended June 2016, Other, net included the non-recurring charge of $49 million and $551 million, respectively, related to the European Commission settlement.

(3)   In the three and six months ended June 30, 2016, Equity in income of unconsolidated subsidiaries and affiliates included a negative impact of $28 million incurred by the joint venture Naveco Ltd due to its exit from a line of business.

 

   

 

 

CNH INDUSTRIAL

Reconciliation of Total Debt to Net debt under U.S. GAAP  ($ million)

 

                              
                        
                

 

Consolidated

         Industrial Activities          Financial Activities       
          

June 30,

2017

   

December 31,

2016

         

June 30,

2017

   

December 31,

2016

       

June 30,

2017

    

December 31,

2016

    
   

 

Third party debt

     25,474       25,276            6,665     6,694            18,809      18,582      
   

 

Intersegment notes payable

     -       -            803     997            1,318      1,479      
   

 

Total Debt(1)

     25,474       25,276            7,468     7,691            20,127      20,061      
   

Less:

Cash and cash equivalents

     4,601       5,017            4,085     4,649            516      368      
   

 

Restricted cash

     690       837            6     -            684      837      
   

 

Intersegment notes receivable

     -       -            1,318     1,479            803      997      
   

 

Derivatives hedging debt

     (5     2            (5   2            -      -      
   

 

Net debt (cash)(2)

     20,188       19,420            2,064     1,561            18,124      17,859      
   

 

(1)   Total Debt of Industrial Activities includes Intersegment notes payable to Financial Services of $803 million and $997 million as of June 30, 2017 and December 31, 2016, respectively. Total Debt of Financial Services includes Intersegment notes payable to Industrial Activities of $1,318 million and $1,479 million as of June 30, 2017 and December 31, 2016, respectively.

(2)   The net intersegment receivable/payable balance owed by Financial Services to Industrial Activities was $515 million and $482 million as of June 30, 2017 and December 31, 2016, respectively.

 

   

 

 

CNH INDUSTRIAL

Reconciliation of Cash and cash equivalents to Available liquidity under U.S. GAAP

($ million)

                                    
                                   
                  

 

June 30, 2017

           March 31, 2017            December 31, 2016       
   

 

Cash and cash equivalents

              4,601        3,924        5,017      
   

 

Restricted cash

              690        743        837      
   

 

Undrawn committed facilities

              3,033        2,887        2,890      
   

 

Available liquidity

              8,324        7,554        8,744      
                                             

 

14


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

 

 

 

CNH INDUSTRIAL

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

 

Six Months Ended June 30,  

                             Three Months Ended June 30,        
    

 

2017  

       2016                    

 

2017  

     2016      
   

 

            (1,561)  

 

     

 

                  (1,578) 

 

    

 

Net industrial (debt)/cash at beginning of period

 

    

 

(2,123)  

 

    

 

(2,470) 

 

   
   

 

296  

 

     

(384) 

 

    

 

Net income (loss)

 

    

 

247  

 

    

 

129 

 

   
   

 

-  

 

     

 

551 

 

    

 

Add back European Commission settlement

 

    

 

-  

 

    

 

49 

 

   
   

 

17  

 

     

 

- 

 

    

 

Add back cost of repurchase/early redemption of 2017 Notes(1)

 

    

 

17  

 

    

 

- 

 

   
   

 

352  

 

     

 

355 

 

    

 

Amortization and depreciation(2)

 

    

 

176  

 

    

 

178 

 

   
   

 

(49)  

 

     

 

99 

 

    

 

Changes in provisions and similar(3)

 

    

 

44  

 

    

 

137 

 

   
   

 

(597)  

 

     

 

(484) 

 

    

 

Change in working capital

 

    

 

29  

 

    

 

189 

 

   
   

(165)  

 

     

 

(172) 

 

    

 

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

 

    

 

(91)  

 

    

 

(92) 

 

   
   

 

36  

 

     

 

15 

 

    

 

Other changes

 

    

 

1  

 

    

 

12 

 

   
   

 

(110)  

 

     

 

(20) 

 

    

 

Net industrial cash flow

 

    

 

423  

 

    

 

602 

 

   
   

 

(170)  

 

     

 

(218) 

 

    

 

Capital increases and dividends(4)

 

    

 

(169)  

 

    

 

(211) 

 

   
   

 

(223)  

 

     

 

(319) 

 

    

 

Currency translation differences and other(5)

 

    

 

(195)  

 

    

 

(56) 

 

   
   

 

(503)  

 

     

 

(557) 

 

    

 

Change in Net industrial debt

 

    

 

59  

 

    

 

335 

 

   
   

 

(2,064)  

 

     

 

(2,135) 

 

    

 

Net industrial (debt)/cash at end of period

 

    

 

(2,064)  

 

    

 

(2,135) 

 

   
   

 

(1)   Add back item to be excluded from the calculation of net industrial cash flow.

(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.

(4)   This item also includes share buy-back transactions.

(5)   In the three and six months ended June 30, 2017, this item also includes the charge of $17 million related to the early redemption of all outstanding Case New Holland Industrial Inc. 7 78% Senior Notes due 2017.

   
                                           

 

15


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

 

 

CNH INDUSTRIAL

Reconciliation of Adjusted net income and Adjusted income tax (expense) to the most comparable GAAP

financial measure and determination of Adjusted diluted EPS and Adjusted ETR under U.S.GAAP

($ million, except per share data)

             
                
    

 

            Six Months Ended June 30, 

               Three Months Ended June 30,     
    

 

2017  

  

 

2016 

                

 

2017  

  

 

2016

    
   

 

                    296  

                   (384)      

Net income (loss)

   247      129    
    41      576       Adjustments impacting Income (loss) before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates (a)    29      59    
   

 

(13)  

   (3)      

Adjustments impacting Income tax (expense) (b)

   (10)      -    
    -      28       Adjustments impacting Equity in income of unconsolidated subsidiaries and affiliates (c)    -      28    
   

 

324  

   217      

Adjusted net income

   266      216    
   

 

316  

   215      

Adjusted net income attributable to CNH Industrial N.V.

   261      213    
   

 

1,366  

   1,364      

Weighted average shares outstanding – diluted (million)

   1,367      1,364    
   

 

0.23  

   0.16      

Adjusted diluted EPS ($)

   0.19      0.16    
                     
   

412  

   (229)       Income (loss) before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates    333      241    
    41      576       Adjustments impacting Income (loss) before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates (a)    29      59    
    453      347       Adjusted income (loss) before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates (A)    362      300    
                     
   

 

(161)  

   (147)      

Income tax (expense)

   (113)      (107)    
   

 

(13)  

   (3)      

Adjustments impacting Income tax (expense) (b)

   (10)      -    
   

 

(174)  

   (150)      

Adjusted income tax (expense) (B)

   (123)      (107)    
                     
   

 

38%  

   43%      

Adjusted Effective Tax Rate (Adjusted ETR) (C=B/A)

   34%      36%    
                               
   

 

a)     Adjustments impacting Income (loss) before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates

   
   

 

24  

   25      

Restructuring expenses

   12      10    
   

 

-  

   551      

European Commission settlement

   -      49    
   

 

17  

       

Cost of repurchase/early redemption of 2017 Notes

   17      -    
   

 

41  

   576      

Total

   29      59    
   

 

b)     Adjustments impacting Income tax (expense)

   
   

 

(13)  

   (3)      

Tax effect of adjustments impacting Income (loss) before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates

   (10)      -    
   

 

(13)  

   (3)      

Total

   (10)      -    
   

 

c)     Adjustments impacting Equity in income of unconsolidated subsidiaries and affiliates

   
   

 

-  

   28      

Negative impact incurred by the joint venture Naveco Ltd due to its exit from a line of business

   -      28    
   

 

-  

   28      

Total

   -      28    
         


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

 

               

CNH INDUSTRIAL

                            

Revenues by Segment under EU-IFRS    ($ million)

                        
    

 

Six Months Ended June 30, 

              Three Months Ended June 30,       
    

 

2017  

  2016          % change                  2017             2016          % change       
   

 

5,239  

  4,932    6.2      Agricultural Equipment                    2,893     2,808    3.0    
   

 

1,199  

  1,131    6.0      Construction Equipment            676     595    13.6    
   

 

4,778  

  4,746    0.7      Commercial Vehicles            2,636     2,649    -0.5    
   

 

2,139  

  1,909    12.0      Powertrain            1,137     1,025    10.9    
   

 

(1,203)  

  (1,082)        Eliminations and other            (625)     (571)    -    
   

 

        12,152  

          11,636    4.4      Total of Industrial Activities            6,717     6,506    3.2    
   

 

1,017  

  950    7.1      Financial Services            503     495    1.6    
   

 

(246)  

  (225)        Eliminations and other            (126)     (115)    -    
   

 

12,923  

  12,361    4.5      Total            7,094     6,886    3.0    
                                             
                     
               
CNH INDUSTRIAL                             
Trading profit/(loss)(1) by Segment under EU-IFRS    ($ million)                         
    

 

Six Months Ended June 30, 

              Three Months Ended June 30,       
    

 

2017  

  2016    Change                  2017     2016    Change       
   

 

309  

  247    62      Agricultural Equipment            238     228    10      
   

 

(42)  

  (9)    -33      Construction Equipment            -     (3)    3      
   

 

64  

  93    -29      Commercial Vehicles            67     78    -11      
   

 

160  

  110    50      Powertrain            93     64    29      
   

 

(55)  

  (48)    -7      Eliminations and other            (34)     (31)    -3      
   

 

436  

  393    43      Total of Industrial Activities            364     336    28      
   

 

242  

  245    -3      Financial Services            122     118    4      
   

 

-  

  -        Eliminations and other            -     -    -      
   

 

678  

  638    40      Total            486     454    32      
   

 

(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)

                              
              

 

June 30, 2017

          

    March 31, 2017  

       December 31, 2016        
   

 

Total Assets

        49,598           47,270      47,834       
   

 

Total Equity

        6,711           6,728      6,634       
   

 

Equity attributable to CNH Industrial N.V.

        6,699           6,717      6,623       
   

 

Net debt

        (20,301)           (20,059)      (19,734)       
   

 

Of which Net industrial debt(1)

        (2,132)           (2,307)      (1,822)       
   

 

(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.

 

    

 

17


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

 

 

CNH INDUSTRIAL

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

 

                      
                          
                                                  
     Six Months Ended June 30,                  Three Months Ended June 30,       
     2017                2016                  

 

2017  

     2016      
                  296                 (384)    

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

     247        129     
                           

 

Adjustments to conform with EU-IFRS:

                 
      (64)                 (54)    

Development costs

     (22)        (14)     
      26                 26    

Other adjustments

     16           
                       

Tax impact on adjustments

     (2)        (7)     
      (9)                   

Deferred tax assets and tax contingencies recognition

     (5)           
      (39)                 (23)    

Total adjustments

     (13)        (6)     
      257                                 (407)    

Profit (loss) in accordance with EU-IFRS

     234        123     
                                                    

 

 

  CNH INDUSTRIAL

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

 

                    
                        
                

 

June 30, 2017

     December 31, 2016       
   

 

Total Equity under U.S. GAAP

          4,457      4,451      
   

 

Adjustments to conform with EU-IFRS:

                      
   

 

Development costs

          2,440      2,374      
   

 

Other adjustments

          (136)      (121)      
   

 

Tax impact on adjustments

          (701)      (655)      
   

 

Deferred tax assets and tax contingencies recognition

          651      585      
   

 

Total adjustments

          2,254      2,183      
   

 

Total Equity under EU-IFRS

          6,711      6,634      
                            

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:

 

     Six Months Ended June 30, 2017         At December 31, 2016        Six Months Ended June 30, 2016  
     

 

        Average

            At June 30                    

        Average

            At June 30  

 

Euro

     0.923       0.876         0.949          0.896       0.901  

 

Pound sterling

     0.795       0.771         0.812          0.698       0.744  

 

Swiss franc

     0.994       0.958         1.019          0.982       0.979  

 

Polish zloty

     3.942       3.703         4.184          3.914       3.996  

 

Brazilian real

     3.179       3.295         3.254          3.701       3.233  

 

Canadian dollar

     1.335       1.296         1.346          1.330       1.296  

 

Argentine peso

     15.694       16.476         15.850          14.314       14.951  

 

Turkish lira

     3.637       3.517         3.517          2.920       2.888  

 

18


CNH INDUSTRIAL N.V.

Condensed Consolidated Income Statement

For The Three Months Ended June 30, 2017 and 2016 and For The Six Months Ended June 30, 2017 and 2016

(Unaudited)

(EU-IFRS)

 

    Three Months Ended June 30,   Six Months Ended June 30,

 

($ million)

  2017   2016   2017   2016  

 

Net revenues

  7,094   6,886   12,923   12,361  

 

Cost of sales

  5,778   5,606   10,636   10,142  

 

Selling, general and administrative costs

  558   559   1,074   1,073  

 

Research and development costs

  255   245   495   470  

 

Other income/(expenses)

  (17)   (22)   (40)   (38)  

 

TRADING PROFIT/(LOSS)

  486   454   678   638  

 

Gains/(losses) on the disposal of investments

  -   -   -   -  

 

Restructuring costs

  10   10   23   25  

 

Other unusual income/(expenses)(1)

  -   (50)   8   (554)  

 

OPERATING PROFIT/(LOSS)

  476   394   663   59  

 

Financial income/(expenses)(2)

  (151)   (149)   (292)   (305)  

 

Result from investments(3):

  29   (17)   48   (19)  

 

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

  29   (17)   48   (19)  

 

Other income/(expenses) from investments

  -   -   -   -  

 

PROFIT/(LOSS) BEFORE TAXES

  354   228   419   (265)  

 

Income tax (expense)

  (120)   (105)   (162)   (142)  

 

PROFIT/(LOSS) FROM CONTINUING OPERATIONS

  234   123   257   (407)  

 

PROFIT/(LOSS) FOR THE PERIOD

  234   123   257   (407)  

 

    

               

 

PROFIT/(LOSS) FOR THE PERIOD ATTRIBUTABLE TO:

               

 

Owners of the parent

  229   119   249   (410)  

 

Non-controlling interests

  5   4   8   3  

(in $)

               

 

BASIC EARNINGS/(LOSS) PER COMMON SHARE

  0.17   0.09   0.18   (0.30)  

 

DILUTED EARNINGS/(LOSS) PER COMMON SHARE

  0.17   0.09   0.18   (0.30)  

Notes:

  (1)

In the three and six months ended June 30, 2016, Other unusual income/(expenses) included the non-recurring charge of $49 million and $551 million, respectively, related to the European Commission settlement.

  (2)

In the three and six months ended June 30, 2017, Financial income/(expenses) includes the charge of $17 million related to the early redemption of all outstanding Case New Holland Industrial Inc. 7 78% Senior Notes due 2017.

  (3)

In the three and six months ended June 30, 2016, Result from investments included a negative impact of $42 million incurred 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, 2016 included in the EU Annual Report. This Condensed Consolidated Income Statement represents the consolidation of all CNH Industrial N.V. subsidiaries.

 

19


CNH INDUSTRIAL N.V.

Condensed Consolidated Statement of Financial Position

As of June 30, 2017 and December 31, 2016

(Unaudited)

(EU-IFRS)

 

 

($ million)    June 30, 2017      December 31, 2016  

 

ASSETS

                 

 

Intangible assets

     5,578        5,504  

 

Property, plant and equipment

     6,636        6,278  

 

Investments and other financial assets:

     597        554  

 

Investments accounted for using the equity method

     553        505  

 

Other investments and financial assets

     44        49  

 

Leased assets

     1,928        1,907  

 

Defined benefit plan assets

     5        5  

 

Deferred tax assets

     994        959  

 

Total Non-current assets

     15,738        15,207  

 

Inventories

     7,127        5,732  

 

Trade receivables

     656        623  

 

Receivables from financing activities

     18,939        18,662  

 

 

Current tax receivables

     258        430  

 

Other current assets

     1,474        1,209  

 

Current financial assets:

     88        95  

 

Current securities

     -        -  

 

Other financial assets

     88        95  

 

Cash and cash equivalents

     5,291        5,854  

 

Total Current assets

     33,833        32,605  

 

Assets held for sale

     27        22  

 

TOTAL ASSETS

     49,598        47,834  

 

EQUITY AND LIABILITIES

                 

 

Issued capital and reserves attributable to owners of the parent

     6,699        6,623  

 

Non-controlling interests

     12        11  

 

Total Equity

     6,711        6,634  

 

Provisions:

     5,972        5,687  

 

Employee benefits

     2,522        2,532  

 

Other provisions

     3,450        3,155  

 

Debt:

     25,586        25,434  

 

Asset-backed financing

     11,462        11,784  

 

Other debt

     14,124        13,650  

 

Other financial liabilities

     94        249  

 

Trade payables

     6,129        5,185  

 

Current tax payables

     90        229  

 

Deferred tax liabilities

     162        188  

 

Other current liabilities

     4,854        4,228  

 

Liabilities held for sale

     -        -  

 

Total Liabilities

     42,887        41,200  

 

TOTAL EQUITY AND LIABILITIES

     49,598        47,834  

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, 2016 included in the EU Annual Report. This Condensed Consolidated Statement of Financial Position represents the consolidation of all CNH Industrial N.V. subsidiaries.

 

20


CNH INDUSTRIAL N.V.

Condensed Consolidated Statement of Cash Flows

For The Six Months Ended June 30, 2017 and 2016

(Unaudited)

(EU-IFRS)

 

     Six Months Ended June 30,  
($ million)    2017      2016  

 

A) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

     5,854        6,311  

 

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

                 

 

Profit/(loss) for the period

     257        (407)  

 

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

     585        599  

 

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

     -        1  

 

Other non-cash items

     (4)        102  

 

Loss on repurchase/early redemption of Notes

     17        -  

 

Dividends received

     35        57  

 

Change in provisions

     (13)        459  

 

Change in deferred income taxes

     (77)        32  

 

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

     21        84  

 

Change in operating lease items(2)

     10        (49)  

 

Change in working capital

     (415)        (559)  

 

TOTAL

     416        319  

 

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)

     (335)        (363)  

 

Consolidated subsidiaries and other equity investments

     (4)        5  

 

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

     2        8  

 

Net change in receivables from financing activities

     176        399  

 

Change in current securities

     -        16  

 

Other changes

     (105)        (144)  

 

TOTAL

     (266)        (79)  

 

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

                 

 

Bonds issued

     1,141        1,058  

 

Repayment of bonds

     (1,153)        (263)  

 

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

     (24)        (335)  

 

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

     (734)        (1,076)  

 

Capital increase

     11        -  

 

Dividends paid

     (165)        (204)  

 

(Purchase)/sale of treasury shares

     (16)        (14)  

 

(Purchase)/sale of ownership interests in subsidiaries

     -        (44)  

 

TOTAL

     (940)        (878)  

 

Translation exchange differences

     227        143  

 

E) TOTAL CHANGE IN CASH AND CASH EQUIVALENTS

     (563)        (495)  

 

F) CASH AND CASH EQUIVALENTS AT END OF PERIOD

     5,291        5,816  

 

  (1)

Cash generated from the sale of vehicles under buy-back commitments, net of amounts included in Profit/(loss) for the period, is recognized under operating activities in a single line item, which includes changes in working capital, capital expenditure, depreciation and impairment losses. The item also includes gains and losses arising from the sale of vehicles subject to buy-back commitments before the end of the agreement and without repossession of the vehicle.

  (2)

Cash from operating lease is recognized under operating activities in a single line item, which includes capital expenditure, depreciation, write-downs and changes in inventory.

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, 2016 included in the EU Annual Report. This Condensed Consolidated Statement of Cash Flows represents the consolidation of all CNH Industrial N.V. subsidiaries.

 

21