XML 72 R55.htm IDEA: XBRL DOCUMENT v3.19.3
SEGMENT INFORMATION - Reconciliation from Net Income Under US GAAP To Adjusted EBIT and Adjusted EBITDA (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Segment Reporting Information [Line Items]        
Revenues $ 6,360 $ 6,686 $ 20,384 $ 21,504
Net income 643 231 1,334 841
Add back:        
Income tax expense (486) 131 (261) 312
Interest expense of Industrial Activities, net of interest income and eliminations 62 79 181 260
Foreign exchange losses, net 19 12 39 134
Finance and non-service component of Pension and OPEB costs(2) (16) (17) (47) (3)
Adjustments:        
Restructuring expenses 42 8 78 16
Other discrete items 137   137  
Adjusted EBIT 401 444 1,461 1,560
Depreciation and amortization 162 174 494 538
Depreciation of assets on operating lease and assets sold with buy-back commitment 137 155 419 478
Adjusted EBITDA 700 773 2,374 2,576
Benefits modification amortization $ 30 $ 30 $ 90 $ 50
Amortization period of retirement benefits payable 4 years 6 months 4 years 6 months 4 years 6 months 4 years 6 months
Reduction of plan liability $ 527 $ 527 $ 527 $ 527
Other asset optimization expense 135   135  
Eliminations        
Segment Reporting Information [Line Items]        
Revenues (19) (28) (62) (89)
Net income 0 0 0 0
Add back:        
Income tax expense 0 0 0 0
Interest expense of Industrial Activities, net of interest income and eliminations 0 0 0 0
Foreign exchange losses, net 0 0 0 0
Finance and non-service component of Pension and OPEB costs(2) 0 0 0 0
Adjustments:        
Restructuring expenses 0 0 0 0
Other discrete items 0   0  
Adjusted EBIT 0 0 0 0
Depreciation and amortization 0 0 0 0
Depreciation of assets on operating lease and assets sold with buy-back commitment 0 0 0 0
Adjusted EBITDA 0 0 0 0
Industrial Activities        
Segment Reporting Information [Line Items]        
Revenues 5,915 6,268 19,042 20,197
Net income 643 231 1,334 841
Add back:        
Income tax expense (520) 100 (362) 202
Adjustments:        
Restructuring expenses 41 8 75 16
Industrial Activities | Operating segments        
Segment Reporting Information [Line Items]        
Revenues 5,892 6,245 18,966 20,124
Net income 561 139 1,066 544
Add back:        
Income tax expense (520) 100 (362) 202
Interest expense of Industrial Activities, net of interest income and eliminations 62 79 181 260
Foreign exchange losses, net 19 12 39 134
Finance and non-service component of Pension and OPEB costs(2) (16) (17) (47) (3)
Adjustments:        
Restructuring expenses 41 8 75 16
Other discrete items 137   137  
Adjusted EBIT 284 321 1,089 1,153
Depreciation and amortization 162 174 492 535
Depreciation of assets on operating lease and assets sold with buy-back commitment 77 96 235 293
Adjusted EBITDA 523 591 1,816 1,981
Industrial Activities | Unallocated items, eliminations and other        
Segment Reporting Information [Line Items]        
Revenues (489) (493) (1,678) (1,774)
Adjustments:        
Restructuring expenses 0 0 1 0
Other discrete items 2   2  
Adjusted EBIT (29) (51) (120) (178)
Depreciation and amortization 2 0 2 1
Depreciation of assets on operating lease and assets sold with buy-back commitment 0 0 0 0
Adjusted EBITDA (27) (51) (118) (177)
Agriculture | Operating segments        
Segment Reporting Information [Line Items]        
Revenues 2,446 2,636 8,031 8,527
Adjustments:        
Restructuring expenses 9 3 27 4
Other discrete items 0   0  
Adjusted EBIT 152 196 661 778
Depreciation and amortization 69 75 213 229
Depreciation of assets on operating lease and assets sold with buy-back commitment 0 1 0 2
Adjusted EBITDA 221 272 874 1,009
Construction | Operating segments        
Segment Reporting Information [Line Items]        
Revenues 664 726 2,061 2,207
Adjustments:        
Restructuring expenses 18 0 22 0
Other discrete items 0   0  
Adjusted EBIT 10 26 48 59
Depreciation and amortization 13 15 42 46
Depreciation of assets on operating lease and assets sold with buy-back commitment 0 0 0 0
Adjusted EBITDA 23 41 90 105
Commercial and Specialty Vehicles | Operating segments        
Segment Reporting Information [Line Items]        
Revenues 2,331 2,404 7,443 7,788
Adjustments:        
Restructuring expenses 9 5 20 11
Other discrete items 135   135  
Adjusted EBIT 70 68 221 209
Depreciation and amortization 49 53 143 161
Depreciation of assets on operating lease and assets sold with buy-back commitment 77 95 235 291
Adjusted EBITDA 196 216 599 661
Powertrain | Operating segments        
Segment Reporting Information [Line Items]        
Revenues 940 972 3,109 3,376
Adjustments:        
Restructuring expenses 5 0 5 1
Other discrete items 0   0  
Adjusted EBIT 81 82 279 285
Depreciation and amortization 29 31 92 98
Depreciation of assets on operating lease and assets sold with buy-back commitment 0 0 0 0
Adjusted EBITDA 110 113 371 383
Financial Services        
Segment Reporting Information [Line Items]        
Revenues 487 469 1,480 1,469
Net income 82 92 268 297
Add back:        
Income tax expense 34 31 101 110
Adjustments:        
Restructuring expenses 1 0 3 0
Financial Services | Operating segments        
Segment Reporting Information [Line Items]        
Revenues 487 469 1,480 1,469
Net income 82 92 268 297
Add back:        
Income tax expense 34 31 101 110
Interest expense of Industrial Activities, net of interest income and eliminations 0 0 0 0
Foreign exchange losses, net 0 0 0 0
Finance and non-service component of Pension and OPEB costs(2) 0 0 0 0
Adjustments:        
Restructuring expenses 1 0 3 0
Other discrete items 0   0  
Adjusted EBIT 117 123 372 407
Depreciation and amortization 0 0 2 3
Depreciation of assets on operating lease and assets sold with buy-back commitment 60 59 184 185
Adjusted EBITDA 177 182 558 595
Financial Services | Eliminations        
Segment Reporting Information [Line Items]        
Revenues $ (19) $ (28) $ (62) $ (89)