EX-99.1 2 d742398dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

  2019 FIRST QUARTER RESULTS

 

 

 

 

 

LOGO

 

CNH Industrial reported record 2019 first quarter net income of $264 million or $0.19 per share

on consolidated revenues of $6.5 billion

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

 

  Industrial Activities net sales were $6.0 billion, down 5% compared to the first quarter 2018 (up 2% on a constant currency basis), with currency translation impact more than offsetting strong price realization performance in Agriculture and Construction, and sales volume improvements in Commercial and Specialty Vehicles

 

  Adjusted EBIT(2)(3) of Industrial Activities increased 7% to $278 million, with a 4.6% margin (up 50 basis points). Adjusted EBITDA(2)(3) of Industrial Activities was $525 million, with an 8.7% margin, flat compared to the first quarter of 2018

 

  Adjusted net income(2)(3) was $248 million in the first quarter of 2019, with adjusted diluted EPS(2)(3) of $0.18 (up 29% compared to the first quarter of 2018), a record first quarter result

 

  Net industrial debt(2)(3) at March 31, 2019 was $1.5 billion, $0.9 billion higher than at December 31, 2018 as a result of normal seasonal increase in working capital in the first quarter

 

  In March, CNH Industrial signed a €4 billion committed revolving credit facility, replacing an existing €1.75 billion facility, and CNH Industrial Finance Europe S.A. issued €600 million in principal amount of 1.75% notes due 2027 and guaranteed by CNH Industrial N.V.

 

  For 2019, CNH Industrial is reaffirming its guidance: net sales of Industrial Activities expected at approximately $28 billion, adjusted diluted EPS between $0.84 and $0.88, and net industrial debt between $0.4 billion and $0.2 billion

CNH INDUSTRIAL

Summary of Results ($ million  except EPS)

 

     Three Months ended March 31,  
     2019      2018      $ change      % change  

Consolidated revenues

     6,457        6,773        -316        -4.7  

Net income

     264        202        62        30.7  

Adjusted net income

     248        204        44        21.6  

Basic EPS ($)

     0.19        0.14        0.05        35.7  

Diluted EPS ($)

     0.19        0.14        0.05        35.7  

Adjusted diluted EPS ($)

     0.18        0.14        0.04        28.6  

London (UK) - (May 7, 2019) CNH Industrial N.V. (NYSE:CNHI / MI:CNHI) today announced consolidated revenues of $6,457 million for the first quarter of 2019, down 5% compared to the first quarter of 2018 (up 2% on a constant currency basis). Net sales of Industrial Activities were $6,006 million in the first quarter of 2019, down 5% compared to the first quarter of 2018 (up 2% on a constant currency basis). Net income was $264 million in the first quarter of 2019 ($202 million in the first quarter of 2018) and included a pre-tax gain of $30 million ($22 million net of tax impact) as a result of the amortization over approximately 4.5 years of the $527 million positive impact from the 2018 U.S. healthcare plan modification.

 

(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

 

 

1


LOGO   2019 FIRST QUARTER RESULTS

 

Adjusted net income was $248 million for the first quarter of 2019 compared to $204 million in the first quarter of 2018. Adjusted diluted EPS was $0.18 in the first quarter of 2019, up 29% compared to the first quarter of 2018.

Adjusted EBIT of Industrial Activities was up 7% to $278 million in the first quarter of 2019 compared to $261 million in the first quarter of 2018, with an adjusted EBIT margin of 4.6%, up 50 basis points (“bps”).

Adjusted EBITDA of Industrial Activities was $525 million in the first quarter of 2019, down 4% compared to the first quarter of 2018, with an adjusted EBITDA margin of 8.7%, flat compared to the first quarter of 2018.

Income taxes were $90 million in the first quarter of 2019 ($63 million in the first quarter of 2018). Adjusted income taxes(1)(2) for the first quarter of 2019 were $84 million ($64 million in the first quarter of 2018). The adjusted effective tax rate (adjusted ETR)(1)(2) was 26%, flat compared with the first quarter of 2018. For the full year 2019, the adjusted ETR is expected to be approximately 27%.

Net industrial debt of $1.5 billion at March 31, 2019 increased by $0.9 billion from December 31, 2018 primarily as a result of normal seasonal increase in working capital in the first quarter. Total debt was $23.8 billion at March 31, 2019, down $0.6 billion compared to December 31, 2018. At March 31, 2019, available liquidity(1)(2) was $10.0 billion, up $1.1 billion compared to December 31, 2018.

In March, CNH Industrial signed a €4 billion committed revolving credit facility, replacing an existing 5-year €1.75 billion facility. The new credit facility has a 5-year tenor with two extension options of 1-year each, exercisable on the first and second anniversary of the signing date.

In March, CNH Industrial Finance Europe S.A. issued €600 million in principal amount of 1.75% notes due 2027 and guaranteed by CNH Industrial N.V.

 

(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   2019 FIRST QUARTER RESULTS

 

Segment Results

CNH INDUSTRIAL

Revenues by Segment ($ million)

 

     Three Months ended March 31,  
     2019      2018      % change      % change excl. FX(1)  

Agriculture

     2,490        2,579        -3.5        1.7  

Construction

     640        682        -6.2        -2.3  

Commercial and Specialty Vehicles

     2,414        2,495        -3.2        5.4  

Powertrain

     1,036        1,186        -12.6        -5.7  

Eliminations and other

     (574      (642      —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Industrial Activities

     6,006        6,300        -4.7        1.9  
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial Services

     474        502        -5.6        -1.3  

Eliminations and other

     (23      (29      —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     6,457        6,773        -4.7        1.7  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(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.

CNH INDUSTRIAL

Adjusted EBIT by Segment ($ million)

 

     Three Months ended March 31,  
     2019     2018     $ change      % change      2019 adjusted
EBIT margin
    2018 adjusted
EBIT margin
    bps change  

Agriculture

     168       186       -18        -9.7        6.7     7.2     -50  

Construction

     13       0       13        —          2.0     0.0     200  

Commercial and Specialty Vehicles

     51       49       2        4.1        2.1     2.0     10  

Powertrain

     96       95       1        1.1        9.3     8.0     130  

Unallocated items, eliminations and other

     (50     (69     19        —          —         —         —    
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total Industrial Activities

     278       261       17           6.5        4.6     4.1     50  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Financial Services

     131       143       -12        -8.4        27.6     28.5     -90  

Eliminations and other

     —         —         —          —          —         —         —    
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total

     409       404       5        1.2        6.3     6.0     30  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

3


LOGO   2019 FIRST QUARTER RESULTS

 

CNH INDUSTRIAL

Adjusted EBITDA by Segment ($ million)

 

     Three Months ended March 31,  
     2019     2018     $ change      % change      2019 adjusted
EBITDA
margin
    2018 adjusted
EBITDA
margin
    bps
change
 

Agriculture

     243       265       -22        -8.3        9.8     10.3     -50  

Construction

     27       16       11        68.8        4.2     2.3     190  

Commercial and Specialty Vehicles

     177       206       -29        -14.1        7.3     8.3     -100  

Powertrain

     128       129       -1        -0.8        12.4     10.9     150  

Unallocated items, eliminations and other

     (50     (69     19        —          —         —         —    
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total Industrial Activities

     525       547       -22        -4.0        8.7     8.7     —    
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Financial Services

     197       210       -13        -6.2        41.6     41.8     -20  

Eliminations and other

     —         —         —          —          —         —         —    
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total

     722       757       -35        -4.6        11.2     11.2     —    
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Agriculture’s net sales decreased 4% in the first quarter of 2019 compared to the first quarter of 2018, but were up 2% on a constant currency basis. Improved sales volume from end-user replacement demand in the North America row crop sector, and from sustained demand in Brazil, coupled with strong price realization performance across all geographies, were partially offset by a general slowdown of activity in Turkey and by extremely dry weather affecting harvest conditions in Australia.

Adjusted EBIT was $168 million in the first quarter of 2019 ($186 million in the first quarter of 2018), with adjusted EBIT margin at 6.7%. Accelerated investment in its precision farming platform and the introduction of Stage V emission requirements-compliant engine applications increased the segment’s product development spending by 19% (in constant currency) compared to the first quarter of 2018. Net of this increase, segment performance improved as a result of price realization achieved, in excess of raw material headwinds and the impacts in the period from the enactment of the U.S. tariffs with respect to China.

Construction’s net sales decreased 6% in the first quarter of 2019 compared to the first quarter of 2018, down 2% on a constant currency basis mainly due to selective inventory destocking actions in our North American dealer network.

Adjusted EBIT was $13 million in the first quarter of 2019 (breakeven in the first quarter of 2018) with an adjusted EBIT margin of 2.0%. The increase in profit was the result of net price realization across the product portfolio and production efficiencies, more than offsetting raw material and tariff headwinds.

Commercial and Specialty Vehicles’ net sales decreased 3% in the first quarter of 2019 compared to the first quarter of 2018 (up 5% on a constant currency basis). Higher industry volume and favorable product mix in light commercial vehicles and in buses in Europe were more than offset by the negative impact of foreign currency translation.

Adjusted EBIT was $51 million in the first quarter of 2019, slightly up compared to $49 million in the first quarter of 2018. Positive volume in light trucks and buses, favorable product mix and a positive underlying price performance were almost offset by negative foreign exchange transaction and year-over-year hedge impacts, higher production costs including negative absorption from lower volumes in our medium and heavy-duty operations, and increased product development spending. Adjusted EBIT margin was 2.1% in the first quarter of 2019 (up 10 bps compared to the first quarter of 2018).

 

4


LOGO   2019 FIRST QUARTER RESULTS

 

Powertrain’s net sales decreased 13% in the first quarter of 2019 compared to the first quarter of 2018, down 6% on a constant currency basis due to lower sales volume as a result of strong 2018 year-end activity. Sales to external customers accounted for 47% of total net sales (48% in the first quarter of 2018).

Adjusted EBIT was $96 million in the first quarter of 2019 ($95 million in the first quarter of 2018). Favorable product mix and manufacturing efficiencies were offset by increased sales development expenses in support of the segment’s marketing activity to further expand third party business, and higher product development spending. Adjusted EBIT margin increased 130 bps to 9.3% in the first quarter of 2019, which represents a first quarter record for the segment.

Financial Services’ revenues totaled $474 million in the first quarter of 2019, a 6% decrease compared to the first quarter of 2018 (down 1% on a constant currency basis), primarily due to lower used equipment sales in North America, partially offset by higher average portfolio in South America and Rest of World.

In the first quarter of 2019, retail loan originations (including unconsolidated joint ventures) were $2.2 billion, flat compared to the first quarter of 2018. The managed portfolio (including unconsolidated joint ventures) was $26.1 billion as of March 31, 2019 (of which retail was 61% and wholesale 39%), down $0.4 billion compared to March 31, 2018. Excluding the impact of currency translation, the managed portfolio increased $1.2 billion compared to the same period in 2018.

Net income was $95 million in the first quarter of 2019, a decrease of $8 million compared to the first quarter of 2018, primarily attributable to reduced interest spreads, partially offset by improved cost of risk and operating lease performance, as well as higher average portfolios in South America and Rest of World.

 

5


LOGO   2019 FIRST QUARTER RESULTS

 

2019 Outlook(1)

The general sentiment in the agricultural end-markets remains muted in the short-term, primarily as a result of uncertainties related to unresolved trade tensions, the spillover implications of recent negative weather events (Australia and Northern Europe), and geopolitical and macroeconomic uncertainties. Positive indications exist in the North American non-residential construction industry, as well as in the healthy end-user demand in Europe for light-duty trucks, and the acceleration of the LNG heavy-duty trucks penetration. In this complex and composite scenario, the Company confirms it is on track with its profitable growth trajectory and is therefore reaffirming its 2019 guidance as follows:

 

   

Net sales of Industrial Activities at approximately $28 billion, modestly up year-over-year;

 

   

Adjusted diluted EPS(2) up year-over-year between 5% and 10% at a range of $0.84 to $0.88 per share;

 

   

Net industrial debt at the end of 2019 between $0.4 billion and $0.2 billion.

 

(1)

2019 guidance does not include any impacts deriving from the gain resulting from the modification of the healthcare plan in the U.S. previously mentioned, as this gain has been considered non-recurring and therefore treated as an adjusting item for the purpose of the adjusted diluted EPS calculation. In addition, 2019 guidance does not include any impacts deriving from possible further repurchases of Company’s shares under the plan authorized by the AGM on April 12, 2019.

(2)

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.

 

6


LOGO   2019 FIRST QUARTER RESULTS

 

About CNH Industrial

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

Additional Information

Today, at 3:30 p.m. CEST / 2:30 p.m. BST/ 9:30 a.m. EDT, management will hold a conference call to present 2019 first quarter results to financial analysts and institutional investors. The call can be followed live online at http://bit.ly/CNH_Industrial_Q1_2019 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 operating results and enhance the readers’ ability to assess CNH Industrial’s 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 under U.S. GAAP or EU-IFRS and are unlikely to be comparable to other similarly titled measures used by other companies and are not intended to be substitutes for measures of financial performance and financial position as prepared in accordance with U.S. GAAP and/or EU-IFRS.

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

 

 

Adjusted EBIT under U.S. GAAP: is defined as net income (loss) before income taxes, interest expenses of Industrial Activities, net, restructuring expenses, the finance and non-service component of pension and other post-employment benefit costs, foreign exchange gains/(losses), and certain non-recurring items. 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 EBITDA under U.S. GAAP: is defined as Adjusted EBIT plus depreciation and amortization (including on assets sold under operating leases and assets sold under buy-back commitments).

 

 

Adjusted EBIT under EU-IFRS: is defined as profit/(loss) before taxes, financial income/(expense) of Industrial Activities, restructuring costs, and certain non-recurring items.

 

 

Adjusted EBITDA under EU-IFRS: is defined as Adjusted EBIT plus depreciation and amortization (including on assets sold under operating leases and assets sold under buy-back commitments).

 

 

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

 

 

Adjusted Diluted EPS: is computed by dividing Adjusted Net Income (loss) attributable to CNH Industrial N.V. by a weighted-average number of common shares outstanding during the period that takes into consideration potential common shares outstanding deriving from the CNH Industrial share-based payment awards, when inclusion is not anti-dilutive. When we provide guidance for adjusted diluted EPS, we do not provide guidance on a earnings per share basis because the GAAP measure will include potentially significant items that have not yet occurred and are difficult to predict with reasonable certainty prior to year-end.

 

 

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

 

7


LOGO   2019 FIRST QUARTER RESULTS

 

 

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 policy; 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 possible effects of “Brexit”, 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, 2018, prepared in accordance with U.S. GAAP, and in the Company’s EU Annual Report at December 31, 2018, 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.

 

8


LOGO   2019 FIRST QUARTER RESULTS

 

Forward-looking statements are based upon assumptions relating to the factors described in this 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. Forward-looking statements speak only as of the date on which such statements are made, and we undertake no obligation to update or revise publicly our 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

 

United Kingdom

 

Richard Gadeselli

Tel: +44 207 7660 346

 

Laura Overall

Tel: +44 207 7660 338

 

E-mail: mediarelations@cnhind.com

www.cnhindustrial.com

 

  

 

Investor Relations

 

United Kingdom

 

Federico Donati

Tel: +44 207 7660 386

 

United States

 

Noah Weiss

Tel: +1 630 887 3745

 

9


CNH INDUSTRIAL N.V.

Condensed Consolidated Statements of Operations

For The Three Months Ended March 31, 2019 and 2018

(Unaudited)

(U.S. GAAP)

 

     Three Months Ended March 31,  

($ million)

   2019(1)     2018  

Revenues

    

Net sales

     6,006       6,300  

Finance, interest and other income

     451       473  
  

 

 

   

 

 

 

TOTAL REVENUES

     6,457       6,773  
  

 

 

   

 

 

 

Costs and Expenses

    

Cost of goods sold

     4,966       5,256  

Selling, general and administrative expenses

     539       590  

Research and development expenses

     244       227  

Restructuring expenses

     8       3  

Interest expense

     183       200  

Other, net(2)

     168       251  
  

 

 

   

 

 

 

TOTAL COSTS AND EXPENSES

     6,108       6,527  
  

 

 

   

 

 

 

INCOME BEFORE INCOME TAXES AND EQUITY IN INCOME OF UNCONSOLIDATED SUBSIDIARIES AND AFFILIATES

     349       246  
  

 

 

   

 

 

 

Income tax (expense)

     (90     (63

Equity in income of unconsolidated subsidiaries and affiliates

     5       19  
  

 

 

   

 

 

 

NET INCOME

     264       202  
  

 

 

   

 

 

 

Net income attributable to noncontrolling interests

     7       6  
  

 

 

   

 

 

 

NET INCOME ATTRIBUTABLE TO CNH INDUSTRIAL N.V.

     257       196  
  

 

 

   

 

 

 

(in $)

            

Earnings per share attributable to common shareholders

    

Basic

     0.19       0.14  

Diluted

     0.19       0.14  

Cash dividends declared per common share

     —         —    

Notes:

 

(1)

On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (ASC 842) using the modified retrospective approach, without recasting prior periods. Adoption of the standard had an immaterial impact on the condensed consolidated statement of operations for the three months ended March 31, 2019.

(2)

In the three months ended March 31, 2019, Other, net includes the pre-tax gain of $30 million related to the modification of a healthcare plan in the U.S.

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, 2018 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

 

10


CNH INDUSTRIAL N.V.

Condensed Consolidated Balance Sheets

As of March 31, 2019 and December 31, 2018

(Unaudited)

(U.S. GAAP)

 

($ million)

   March 31, 2019(1)      December 31, 2018  

ASSETS

     

Cash and cash equivalents

     3,673        5,031  

Restricted cash

     786        772  

Trade receivables, net

     467        399  

Financing receivables, net

     19,062        19,167  

Inventories, net

     7,754        6,726  

Property, plant and equipment, net

     5,608        5,901  

Investments in unconsolidated subsidiaries and affiliates

     527        526  

Equipment under operating leases

     1,783        1,774  

Goodwill

     2,455        2,453  

Other intangible assets, net

     774        788  

Deferred tax assets

     567        591  

Derivative assets

     108        98  

Other assets

     2,363        1,874  
  

 

 

    

 

 

 

TOTAL ASSETS

     45,927        46,100  
  

 

 

    

 

 

 

LIABILITIES AND EQUITY

     

Debt

     23,807        24,445  

Trade payables

     5,956        5,889  

Deferred tax liabilities

     118        114  

Pension, postretirement and other postemployment benefits

     1,460        1,488  

Derivative liabilities

     128        108  

Other liabilities

     9,037        8,958  
  

 

 

    

 

 

 

Total Liabilities

     40,506        41,002  
  

 

 

    

 

 

 

Redeemable noncontrolling interest

     30        30  
  

 

 

    

 

 

 

Equity

     5,391        5,068  
  

 

 

    

 

 

 

TOTAL LIABILITIES AND EQUITY

     45,927        46,100  
  

 

 

    

 

 

 

Notes:

 

(1)

On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (ASC 842) using the modified retrospective approach, without recasting prior periods. On the adoption of the standard, CNH Industrial recorded right-of-use assets and related lease liabilities of approximately $480 million (included in Other assets and Other liabilities, respectively) with no impact to equity.

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, 2018 included in the Annual Report on Form 20-F. These Condensed Consolidated Balance Sheets represent the consolidation of all CNH Industrial N.V. subsidiaries.

 

11


CNH INDUSTRIAL N.V.

Condensed Consolidated Statements of Cash Flows

For The Three Months Ended March 31, 2019 and 2018

(Unaudited)

(U.S. GAAP)

 

    Three Months Ended March 31,  

($ million)

  2019(1)     2018  

Operating activities:

   

Net income

    264       202  

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

    169       185  

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

    144       168  

(Gain) Loss from disposal of assets

    —         —    

Undistributed income (loss) of unconsolidated subsidiaries

    (4     10  

Other non-cash items

    33       50  

Changes in operating assets and liabilities:

   

Provisions

    (106     (126

Deferred income taxes

    32       (24

Trade and financing receivables related to sales, net

    (293     185  

Inventories, net

    (879     (755

Trade payables

    129       145  

Other assets and liabilities

    (240     (114
 

 

 

   

 

 

 

NET CASH USED IN OPERATING ACTIVITIES

    (751 )      (74 ) 
 

 

 

   

 

 

 

Investing activities:

   

Additions to retail receivables

    (947     (959

Collections of retail receivables

    1,225       1,089  

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

    —         1  

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

    (79     (62

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

    (285     (305

Other

    48       (47
 

 

 

   

 

 

 

NET CASH USED IN INVESTING ACTIVITIES

    (38 )      (283 ) 
 

 

 

   

 

 

 

Financing activities:

   

Net decrease in debt

    (512     (1,428

Dividends paid

    (1     (1

Other

    —         (90
 

 

 

   

 

 

 

NET CASH USED IN FINANCING ACTIVITIES

    (513 )      (1,519 ) 
 

 

 

   

 

 

 

Effect of foreign exchange rate changes on cash and cash equivalents

    (42     64  
 

 

 

   

 

 

 

DECREASE IN CASH AND CASH EQUIVALENTS

    (1,344 )      (1,812 ) 
 

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

    5,803       6,200  
 

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

    4,459       4,388  
 

 

 

   

 

 

 

Notes:

 

(1)

On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (ASC 842) using the modified retrospective approach, without recasting prior periods. Adoption of the standard had an immaterial impact on the condensed consolidated statement of cash flows for the three months ended March 31, 2019.

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, 2018 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.

 

12


CNH INDUSTRIAL N.V.

Supplemental Statements of Operations

For The Three Months Ended March 31, 2019 and 2018

(Unaudited)

(U.S. GAAP)

 

     Industrial Activities     Financial Services  
     Three Months Ended March 31,     Three Months Ended March 31,  

($ million)

   2019     2018     2019     2018  

Revenues

        

Net sales

     6,006       6,300       —         —    

Finance, interest and other income

     30       27       474       502  
  

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL REVENUES

     6,036       6,327       474       502  
  

 

 

   

 

 

   

 

 

   

 

 

 

Costs and Expenses

        

Cost of goods sold

     4,966       5,256       —         —    

Selling, general and administrative expenses

     493       527       46       63  

Research and development expenses

     244       227       —         —    

Restructuring expenses

     8       3       —         —    

Interest expense

     83       120       153       136  

Other, net

     16       80       152       171  
  

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL COSTS AND EXPENSES

     5,810       6,213       351       370  
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME BEFORE INCOME TAXES AND EQUITY IN INCOME OF UNCONSOLIDATED SUBSIDIARIES AND AFFILIATES

     226       114       123       132  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax (expense)

     (54     (23     (36     (40

Equity in income of unconsolidated subsidiaries and affiliates

     (3     8       8       11  

Results from intersegment investments

     95       103       —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

     264       202       95       103  
  

 

 

   

 

 

   

 

 

   

 

 

 

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 Agriculture, Construction, Commercial and Specialty 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.

Supplemental Balance Sheets

As of March 31, 2019 and December 31, 2018

(Unaudited)

(U.S. GAAP)

 

     Industrial Activities      Financial Services  

($ million)

   March 31, 2019      December 31, 2018      March 31, 2019      December 31, 2018  

ASSETS

           

Cash and cash equivalents

     3,226        4,553        447        478  

Restricted cash

     49        —          737        772  

Trade receivables

     463        398        36        34  

Financing receivables, net

     1,710        1,253        20,224        20,252  

Inventories, net

     7,497        6,510        257        216  

Property, plant and equipment, net

     5,606        5,899        2        2  

Investments in unconsolidated subsidiaries and affiliates

     3,221        3,126        222        219  

Equipment under operating leases

     28        34        1,755        1,740  

Goodwill

     2,302        2,301        153        152  

Other intangible assets, net

     758        774        16        14  

Deferred tax assets

     557        635        167        175  

Derivative assets

     80        81        36        24  

Other assets

     2,194        1,707        263        323  
  

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL ASSETS

     27,691        27,271        24,315        24,401  
  

 

 

    

 

 

    

 

 

    

 

 

 

LIABILITIES AND EQUITY

           

Debt

     6,452        6,347        20,227        20,436  

Trade payables

     5,876        5,771        132        173  

Deferred tax liabilities

     12        83        263        250  

Pension, postretirement and other postemployment benefits

     1,442        1,470        18        18  

Derivative liabilities

     103        89        33        26  

Other liabilities

     8,385        8,413        726        681  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities

     22,270        22,173        21,399        21,584  
  

 

 

    

 

 

    

 

 

    

 

 

 

Redeemable noncontrolling interest

     30        30        —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Equity

     5,391        5,068        2,916        2,817  
  

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL LIABILITIES AND EQUITY

     27,691        27,271        24,315        24,401  
  

 

 

    

 

 

    

 

 

    

 

 

 

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 Agriculture, Construction, Commercial and Specialty 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.

 

14


CNH INDUSTRIAL N.V.

Supplemental Statements of Cash Flows

For The Three Months Ended March 31, 2019 and 2018

(Unaudited)

(U.S. GAAP)

 

     Industrial Activities     Financial Services  
     Three Months Ended March 31,     Three Months Ended March 31,  

($ million)

   2019     2018     2019     2018  

Operating activities:

        

Net income

     264       202       95       103  

Adjustments to reconcile net income 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

     168       184       1       1  

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

     79       102       65       66  

(Gain) Loss from disposal of assets

     —         —         —         —    

Undistributed income (loss) of unconsolidated subsidiaries

     (84     (30     (8     (11

Other non-cash items

     28       30       5       20  

Changes in operating assets and liabilities:

        

Provisions

     (96     (119     (10     (7

Deferred income taxes

     10       (7     22       (17

Trade and financing receivables related to sales, net

     (65     (41     (229     234  

Inventories, net

     (950     (848     71       93  

Trade payables

     171       167       (41     (28

Other assets and liabilities

     (339     (194     99       78  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

     (814     (554     70       532  
  

 

 

   

 

 

   

 

 

   

 

 

 

Investing activities:

        

Additions to retail receivables

     —         —         (947     (959

Collections of retail receivables

     —         —         1,225       1,089  

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

     —         1       —         —    

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

     (77     (61     (2     (1

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

     (100     (196     (185     (109

Other

     (370     109       398       (156
  

 

 

   

 

 

   

 

 

   

 

 

 

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES

     (547     (147     489       (136
  

 

 

   

 

 

   

 

 

   

 

 

 

Financing activities:

        

Net increase (decrease) in debt

     126       (1,057     (638     (371

Dividends paid

     (1     (1     (7     (52

Other

     —         (90     20       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

     125       (1,148     (625     (423
  

 

 

   

 

 

   

 

 

   

 

 

 

Effect of foreign exchange rate changes on cash and cash equivalents

     (42     68       —         (4
  

 

 

   

 

 

   

 

 

   

 

 

 

DECREASE IN CASH AND CASH EQUIVALENTS

     (1,278     (1,781     (66     (31
  

 

 

   

 

 

   

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

     4,553       4,901       1,250       1,299  
  

 

 

   

 

 

   

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

     3,275       3,120       1,184       1,268  
  

 

 

   

 

 

   

 

 

   

 

 

 

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 Agriculture, Construction, Commercial and Specialty 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.

 

15


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

CNH INDUSTRIAL

Reconciliation of Net Income to Adjusted EBIT and Adjusted EBITDA by segment under U.S. GAAP

($ million)

 

    Three Months ended March 31, 2019  
    Agriculture     Construction     Commercial
and
Specialty
Vehicles
    Powertrain     Unallocated
items,
eliminations
and other
    Total
Industrial
Activities
    Financial
Services
    Total  

Net income(1)

              169       95       264  
           

 

 

   

 

 

   

 

 

 

Add back:

               

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

              53       —         53  

Foreign exchange (gains) losses, net

              9       —         9  

Finance and non-service component of Pension and other post-employment benefit costs(2)

              (15     —         (15

Income tax expense

              54       36       90  

Adjustments:

               

Restructuring expenses

    3       —         5       —         —         8       —         8  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBIT

    168       13       51       96       (50     278       131       409  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and Amortization

    75       14       47       32       —         168       1       169  

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

    —         —         79       —         —         79       65       144  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

    243       27       177       128       (50     525       197       722  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Three Months ended March 31, 2018  
    Agriculture     Construction     Commercial
and
Specialty
Vehicles
    Powertrain     Unallocated
items,

eliminations
and other
    Total
Industrial
Activities
    Financial
Services
    Total  

Net income(1)

              99       103       202  
           

 

 

   

 

 

   

 

 

 

Add back:

               

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

              93       —         93  

Foreign exchange (gains) losses, net

              25       —         25  

Finance and non-service component of Pension and other post-employment benefit costs

              18       —         18  

Income tax expense

              23       40       63  

Adjustments:

               

Restructuring expenses

    —         —         3       —         —         3       —         3  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBIT

    186       0       49       95       (69     261       143       404  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and Amortization

    79       16       55       34       —         184       1       185  

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

    —         —         102       —         —         102       66       168  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

    265       16       206       129       (69     547       210       757  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

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

(2)

This item includes the pre-tax gain of $30 million as a result of the amortization over approximately 4.5 years of the $527 million positive impact from the modification of a healthcare plan in the U.S.

 

16


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

 

CNH INDUSTRIAL

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

 

     Consolidated     Industrial Activities     Financial Activities  
     March 31,
2019
    December 31,
2018
    March 31,
2019
    December 31,
2018
    March 31,
2019
     December 31,
2018
 

Third party debt

     23,807       24,445       5,242       5,211       18,565        19,234  

Intersegment notes payable

     —         —         1,210       1,136       1,662        1,202  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total Debt(1)

     23,807       24,445       6,452       6,347       20,227        20,436  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Less:

             

Cash and cash equivalents

     3,673       5,031       3,226       4,553       447        478  

Restricted cash

     786       772       49       —         737        772  

Intersegment notes receivable

     —         —         1,662       1,202       1,210        1,136  

Derivatives hedging debt

     (6     (8     (6     (8     —          —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net debt (cash)(2)

     19,354       18,650       1,521       600       17,833        18,050  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

(1)

Total Debt of Industrial Activities includes Intersegment notes payable to Financial Services of $1,210 million and $1,136 million as of March 31, 2019 and December 31, 2018, respectively. Total Debt of Financial Services includes Intersegment notes payable to Industrial Activities of $1,662 million and $1,202 million as of March 31, 2019 and December 31, 2018, respectively.

(2)

The net intersegment receivable/payable balance owed by Financial Services to Industrial Activities was $452 million and $66 million as of March 31, 2019 and December 31, 2018, respectively.

CNH INDUSTRIAL

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

($ million)

 

     March 31, 2019      December 31, 2018  

Cash and cash equivalents

     3,673        5,031  
  

 

 

    

 

 

 

Restricted cash

     786        772  

Undrawn committed facilities

     5,542        3,135  
  

 

 

    

 

 

 

Available liquidity

     10,001        8,938  
  

 

 

    

 

 

 

CNH INDUSTRIAL

Change in Net industrial debt under U.S. GAAP ($  million)

 

     Three Months ended March 31,  
     2019     2018  

Net industrial (debt)/cash at beginning of period

     (600     (908

Adjusted EBITDA of Industrial Activities

     525       547  

Cash interest and taxes

     (142     (162

Changes in provisions and similar(1)

     (162     (134

Change in working capital

     (1,132     (1,005
  

 

 

   

 

 

 

Operating cash flow

     (911     (754
  

 

 

   

 

 

 

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

     (77     (61

Other changes

     (23     (10
  

 

 

   

 

 

 

Net industrial cash flow

     (1,011     (825
  

 

 

   

 

 

 

Capital increases and dividends(3)

     (1     (91

Currency translation differences and other

     91       (99
  

 

 

   

 

 

 

Change in Net industrial debt

     (921     (1,015
  

 

 

   

 

 

 

Net industrial (debt)/cash at end of period

     (1,521     (1,923
  

 

 

   

 

 

 

 

(1)

Including other cash flow items related to operating lease and buy-back activities.

(2)

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

(3)

Including share buy-back transactions.

 

17


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

 

CNH INDUSTRIAL

Reconciliation of Adjusted net income and Adjusted income tax (expense) to Net income and Income tax (expense) and calculation of Adjusted diluted EPS and Adjusted ETR under U.S. GAAP

($ million, except per share data)

 

     Three Months ended March 31,  
     2019     2018  

Net income

     264       202  
  

 

 

   

 

 

 

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

     (22     3  

Adjustments impacting Income tax (expense) (b)

     6       (1

Adjusted net income

     248       204  
  

 

 

   

 

 

 

Adjusted net income attributable to CNH Industrial N.V.

     241       198  
  

 

 

   

 

 

 

Weighted average shares outstanding – diluted (million)

     1,356       1,368  
  

 

 

   

 

 

 

Adjusted diluted EPS ($)

     0.18       0.14  
  

 

 

   

 

 

 

Income before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates

     349       246  
  

 

 

   

 

 

 

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

     (22     3  

Adjusted income before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates (A)

     327       249  
  

 

 

   

 

 

 

Income tax (expense)

     (90     (63
  

 

 

   

 

 

 

Adjustments impacting Income tax (expense) (b)

     6       (1
  

 

 

   

 

 

 

Adjusted income tax (expense) (B)

     (84     (64
  

 

 

   

 

 

 

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

     26     26
  

 

 

   

 

 

 

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

   

Restructuring expenses

     8       3  

Pre-tax gain related to the modification of a healthcare plan in the U.S.

     (30     —    
  

 

 

   

 

 

 

Total

     (22     3  
  

 

 

   

 

 

 

b)  Adjustments impacting Income tax (expense)

   

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

     6       (1
  

 

 

   

 

 

 

Total

     6       (1
  

 

 

   

 

 

 

 

18


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

 

CNH INDUSTRIAL

Revenues by Segment under EU-IFRS ($ million)

 

     Three Months ended March 31,  
     2019     2018     % change  

Agriculture

     2,490       2,579       -3.5  

Construction

     640       682       -6.2  

Commercial and Specialty Vehicles

     2,411       2,495       -3.4  

Powertrain

     1,033       1,186       -12.9  

Eliminations and other

     (571     (642     —    
  

 

 

   

 

 

   

 

 

 

Total Industrial Activities

     6,003       6,300       -4.7  
  

 

 

   

 

 

   

 

 

 

Financial Services

     472       502       -6.0  

Eliminations and other

     (41     (50     —    
  

 

 

   

 

 

   

 

 

 

Total

     6,434       6,752       -4.7  
  

 

 

   

 

 

   

 

 

 

CNH INDUSTRIAL

Adjusted EBIT(1) by Segment under  EU-IFRS ($ million)

 

     Three Months ended March 31,  
     2019(2)     2018     $ change      2019 adjusted
EBIT margin(2)
    2018 adjusted
EBIT margin
 

Agriculture

     180       167       13        7.2     6.5

Construction

     9       (8     17        1.4     (1.2 )% 

Commercial and Specialty Vehicles

     83       44       39        3.4     1.8

Powertrain

     91       90       1        8.8     7.6

Unallocated items, eliminations and other

     (52     (71     19        —         —    
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total Industrial Activities

     311       222       89        5.2     3.5
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Financial Services

     131       143       -12        27.8     28.5

Eliminations and other

     —         —         —          —         —    
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total

     442       365       77        6.9     5.4
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

(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)

On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (IFRS 16) using the modified retrospective approach, without recasting prior periods. Adoption of the standard had an immaterial impact on adjusted EBIT and adjusted EBIT margin in the three months ended March 31, 2019.

 

19


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

 

CNH INDUSTRIAL

Adjusted EBITDA(1) by Segment under  EU-IFRS ($ million)

 

     Three Months ended March 31,  
     2019(2)     2018     $ change      2019 adjusted
EBITDA margin(2)
    2018 adjusted
EBITDA margin
 

Agriculture

     321       306       15        12.9     11.9

Construction

     36       20       16        5.6     2.9

Commercial and Specialty Vehicles

     263       238       25        10.9     9.5

Powertrain

     136       135       1        13.2     11.4

Unallocated items, eliminations and other

     (51     (70     19        —         —    
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total Industrial Activities

     705       629       76        11.7 %      10.0
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Financial Services

     197       211       -14        41.7     42.0

Eliminations and other

     —         —         —          —         —    
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total

     902       840       62        14.0 %      12.4
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

(1)

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

(2)

On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (IFRS 16) using the modified retrospective approach, without recasting prior periods. Adoption of the standard resulted in a $39 million increase in adjusted EBITDA of Industrial Activities and of the Group, and in a 60 bps increase in adjusted EBITDA margin of Industrial Activities and of the Group in the three months ended March 31, 2019.

CNH INDUSTRIAL

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

 

     March 31, 2019     December 31, 2018  

Total Assets

     48,432       48,650  

Total Equity

     7,760       7,472  

Equity attributable to CNH Industrial N.V.

     7,725       7,443  

Net debt

     (19,930 )      (18,750

of which Net industrial debt(1)

     (2,025 )      (640 ) 

 

(1)

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

 

20


CNH INDUSTRIAL N.V.

Other Supplemental Financial Information

(Unaudited)

CNH INDUSTRIAL

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

 

     Three Months ended March 31,  
     2019     2018  

Net income in accordance with U.S. GAAP

     264       202  
  

 

 

   

 

 

 

Adjustments to conform with EU-IFRS:

    

Development costs

     (22     (26

Other adjustments

     32       3  

Tax impact on adjustments and other income tax differences

     (3     5  
  

 

 

   

 

 

 

Total adjustments

     7       (18
  

 

 

   

 

 

 

Profit in accordance with EU-IFRS

     271       184  
  

 

 

   

 

 

 

CNH INDUSTRIAL

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

 

     March 31, 2019     December 31, 2018  

Total Equity under U.S. GAAP

     5,391       5,068  
  

 

 

   

 

 

 

Adjustments to conform with EU-IFRS:

    

Development costs

     2,289       2,344  

Other adjustments

     (27     (65

Tax impact on adjustments and other income tax differences

     107       125  
  

 

 

   

 

 

 

Total adjustments

     2,369       2,404  
  

 

 

   

 

 

 

Total Equity under EU-IFRS

     7,760       7,472  
  

 

 

   

 

 

 

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:

 

     Three Months Ended March 31, 2019             Three Months Ended March 31, 2018  
     Average      March 31,      At December 31, 2018      Average      At March 31,  

Euro

     0.880        0.890        0.873        0.814        0.812  

Pound sterling

     0.768        0.764        0.781        0.719        0.710  

Swiss franc

     0.997        0.995        0.984        0.948        0.956  

Polish zloty

     3.787        3.828        3.757        3.400        3.417  

Brazilian real

     3.766        3.904        3.881        3.245        3.323  

Canadian dollar

     1.330        1.335        1.363        1.264        1.290  

Turkish lira

     5.380        5.647        5.292        3.815        3.975  

 

21


CNH INDUSTRIAL N.V.

Condensed Consolidated Income Statement

For The Three Months Ended March 31, 2019 and 2018

(Unaudited)

(EU-IFRS)

 

     Three Months Ended March 31,  

($ million)

   2019(1)     2018  

Net revenues

     6,434       6,752  

Cost of sales

     5,165       5,537  

Selling, general and administrative costs

     533       570  

Research and development costs

     274       262  

Result from investments:

     4       21  

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

     4       21  

Other income/(expenses) from investments

     —         —    

Gains/(losses) on the disposal of investments

     —         —    

Restructuring costs

     6       3  

Other income/(expenses)

     (24     (39

Financial income/(expenses)

     (72     (120
  

 

 

   

 

 

 

PROFIT/(LOSS) BEFORE TAXES

     364       242  
  

 

 

   

 

 

 

Income tax (expense)

     (93     (58
  

 

 

   

 

 

 

PROFIT/(LOSS) FROM CONTINUING OPERATIONS

     271       184  
  

 

 

   

 

 

 

PROFIT/(LOSS) FOR THE PERIOD

     271       184  
  

 

 

   

 

 

 

PROFIT/(LOSS) FOR THE PERIOD ATTRIBUTABLE TO:

    

Owners of the parent

     264       178  

Non-controlling interests

     7       6  

(in $)

            

BASIC EARNINGS/(LOSS) PER COMMON SHARE

     0.19       0.13  

DILUTED EARNINGS/(LOSS) PER COMMON SHARE

     0.19       0.13  

Notes:

 

(1)

On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (IFRS 16) using the modified retrospective approach, without recasting prior periods. Adoption of the standard had an immaterial impact on the condensed consolidated income statement for the three months ended March 31, 2019.

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, 2018 included in the EU Annual Report. This Condensed Consolidated Income Statement represents the consolidation of all CNH Industrial N.V. subsidiaries.

 

22


CNH INDUSTRIAL N.V.

Condensed Consolidated Statement of Financial Position

As of March 31, 2019 and December 31, 2018

(Unaudited)

(EU-IFRS)

 

($ million)

   March 31, 2019(1)      December 31, 2018  

ASSETS

     

Intangible assets

     5,431        5,497  

Property, plant and equipment

     6,116        5,963  

Investments and other financial assets:

     595        592  

Investments accounted for using the equity method

     556        555  

Other investments and financial assets

     39        37  

Leased assets

     1,783        1,774  

Defined benefit plan assets

     24        25  

Deferred tax assets

     797        853  
  

 

 

    

 

 

 

Total Non-current assets

     14,746        14,704  
  

 

 

    

 

 

 

Inventories

     7,799        6,719  

Trade receivables

     460        395  

Receivables from financing activities

     19,069        19,175  

Current tax receivables

     336        356  

Other current assets

     1,445        1,390  

Other financial assets

     108        98  

Cash and cash equivalents

     4,459        5,803  
  

 

 

    

 

 

 

Total Current assets

     33,676        33,936  
  

 

 

    

 

 

 

Assets held for sale

     10        10  
  

 

 

    

 

 

 

TOTAL ASSETS

     48,432        48,650  
  

 

 

    

 

 

 

EQUITY AND LIABILITIES

     

Issued capital and reserves attributable to owners of the parent

     7,725        7,443  

Non-controlling interests

     35        29  
  

 

 

    

 

 

 

Total Equity

     7,760        7,472  
  

 

 

    

 

 

 

Provisions:

     4,763        5,051  

Employee benefits

     1,583        1,763  

Other provisions

     3,180        3,288  

Debt:

     24,369        24,543  

Asset-backed financing

     10,821        11,269  

Other debt

     13,548        13,274  

Other financial liabilities

     128        108  

Trade payables

     5,955        5,886  

Current tax payables

     79        89  

Deferred tax liabilities

     230        251  

Other current liabilities

     5,148        5,250  

Liabilities held for sale

     —          —    
  

 

 

    

 

 

 

Total Liabilities

     40,672        41,178  
  

 

 

    

 

 

 

TOTAL EQUITY AND LIABILITIES

     48,432        48,650  
  

 

 

    

 

 

 

Notes:

 

(1)

On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (IFRS 16) using the modified retrospective approach, without recasting prior periods. On the adoption of the standard, CNH Industrial recorded right-of-use assets and related leases liabilities of approximately $480 million (included in Property, plant and equipment and Other debt, respectively) with no impact to equity.

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, 2018 included in the EU Annual Report. This Condensed Consolidated Statement of Financial Position represents the consolidation of all CNH Industrial N.V. subsidiaries.

 

23


CNH INDUSTRIAL N.V.

Condensed Consolidated Statement of Cash Flows

For The Three Months Ended March 31, 2019 and 2018

(Unaudited)

(EU-IFRS)

 

     Three Months Ended March 31,  

($ million)

   2019(1)     2018  

A) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

     5,803       6,200  

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

    

Profit/(loss) for the period

     271       184  

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

     316       307  

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

     —         —    

Other non-cash items

     15       3  

Dividends received

     —         29  

Change in provisions

     (242     (261

Change in deferred income taxes

     34       (29

Change in items due to buy-back commitments(2)

     (26     33  

Change in operating lease items(3)

     (49     51  

Change in working capital

     (972     (821
  

 

 

   

 

 

 

TOTAL

     (653     (504
  

 

 

   

 

 

 

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)

     (168     (159

Consolidated subsidiaries and other equity investments

     —         —    

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

     —         6  

Net change in receivables from financing activities

     —         333  

Other changes

     62       (31
  

 

 

   

 

 

 

TOTAL

     (106     149  
  

 

 

   

 

 

 

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

    

Net change in debt and other financial assets/liabilities

     (539     (1,430

Capital increase

     —         —    

Dividends paid

     (1     (1

Purchase of treasury shares

     —         (90
  

 

 

   

 

 

 

TOTAL

     (540     (1,521
  

 

 

   

 

 

 

Translation exchange differences

     (45     64  
  

 

 

   

 

 

 

E) TOTAL CHANGE IN CASH AND CASH EQUIVALENTS

     (1,344     (1,812
  

 

 

   

 

 

 

F) CASH AND CASH EQUIVALENTS AT END OF PERIOD

     4,459       4,388  
  

 

 

   

 

 

 

Notes:

 

(1)

On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (IFRS 16) using the modified retrospective approach, without recasting prior periods. Adoption of the standard had an immaterial impact on the condensed consolidated statement of cash flows for the three months ended March 31, 2019.

(2)

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.

(3)

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, 2018 included in the EU Annual Report. This Condensed Consolidated Statement of Cash Flows represents the consolidation of all CNH Industrial N.V. subsidiaries.

 

24