XML 93 R55.htm IDEA: XBRL DOCUMENT v3.20.1
SEGMENT INFORMATION - Reconciliation from Net Income Under US GAAP To Adjusted EBIT and Adjusted EBITDA (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Segment Reporting Information [Line Items]    
Revenues $ 5,461 $ 6,457
Net income (loss) (54) 264
Add back:    
Income tax expense (23) 90
Interest expense of Industrial Activities, net of interest income and eliminations 59 53
Foreign exchange losses, net (2) 9
Finance and non-service component of Pension and OPEB costs(2) (30) (15)
Adjustments:    
Restructuring expenses 5 8
Other discrete items 7  
Adjusted EBIT (38) 409
Depreciation and amortization 155 169
Depreciation of assets on operating lease and assets sold with buy-back commitment 128 144
Adjusted EBITDA 245 722
Benefits modification amortization $ 30 $ 30
Amortization period of retirement benefits payable 4 years 6 months 4 years 6 months
Reduction of plan liability $ 527 $ 527
Eliminations    
Segment Reporting Information [Line Items]    
Revenues (21) (23)
Net income (loss) 0 0
Add back:    
Income tax expense 0 0
Interest expense of Industrial Activities, net of interest income and eliminations 0 0
Foreign exchange losses, net 0 0
Finance and non-service component of Pension and OPEB costs(2) 0 0
Adjustments:    
Restructuring expenses 0 0
Other discrete items 0  
Adjusted EBIT 0 0
Depreciation and amortization 0 0
Depreciation of assets on operating lease and assets sold with buy-back commitment 0 0
Adjusted EBITDA 0 0
Industrial Activities    
Segment Reporting Information [Line Items]    
Revenues 5,008 6,036
Net income (loss) (54) 264
Add back:    
Income tax expense (53) 54
Adjustments:    
Restructuring expenses 5 8
Industrial Activities | Operating segments    
Segment Reporting Information [Line Items]    
Revenues 4,993 6,006
Net income (loss) (134) 169
Add back:    
Income tax expense (53) 54
Interest expense of Industrial Activities, net of interest income and eliminations 59 53
Foreign exchange losses, net (2) 9
Finance and non-service component of Pension and OPEB costs(2) (30) (15)
Adjustments:    
Restructuring expenses 5 8
Other discrete items 7  
Adjusted EBIT (148) 278
Depreciation and amortization 155 168
Depreciation of assets on operating lease and assets sold with buy-back commitment 65 79
Adjusted EBITDA 72 525
Industrial Activities | Unallocated items, eliminations and other    
Segment Reporting Information [Line Items]    
Revenues (447) (574)
Adjustments:    
Restructuring expenses 0 0
Other discrete items 7  
Adjusted EBIT (64) (50)
Depreciation and amortization 0 0
Depreciation of assets on operating lease and assets sold with buy-back commitment 0 0
Adjusted EBITDA (64) (50)
Agriculture | Operating segments    
Segment Reporting Information [Line Items]    
Revenues 2,244 2,490
Adjustments:    
Restructuring expenses 2 3
Other discrete items 0  
Adjusted EBIT 24 168
Depreciation and amortization 64 75
Depreciation of assets on operating lease and assets sold with buy-back commitment 0 0
Adjusted EBITDA 88 243
Construction | Operating segments    
Segment Reporting Information [Line Items]    
Revenues 422 640
Adjustments:    
Restructuring expenses 1 0
Other discrete items 0  
Adjusted EBIT (83) 13
Depreciation and amortization 13 14
Depreciation of assets on operating lease and assets sold with buy-back commitment 0 0
Adjusted EBITDA (70) 27
Commercial and Specialty Vehicles | Operating segments    
Segment Reporting Information [Line Items]    
Revenues 2,021 2,414
Adjustments:    
Restructuring expenses 2 5
Other discrete items 0  
Adjusted EBIT (56) 51
Depreciation and amortization 49 47
Depreciation of assets on operating lease and assets sold with buy-back commitment 65 79
Adjusted EBITDA 58 177
Powertrain | Operating segments    
Segment Reporting Information [Line Items]    
Revenues 753 1,036
Adjustments:    
Restructuring expenses 0 0
Other discrete items 0  
Adjusted EBIT 31 96
Depreciation and amortization 29 32
Depreciation of assets on operating lease and assets sold with buy-back commitment 0 0
Adjusted EBITDA 60 128
Financial Services    
Segment Reporting Information [Line Items]    
Revenues 489 474
Net income (loss) 80 95
Add back:    
Income tax expense 30 36
Adjustments:    
Restructuring expenses 0 0
Financial Services | Operating segments    
Segment Reporting Information [Line Items]    
Revenues 489 474
Net income (loss) 80 95
Add back:    
Income tax expense 30 36
Interest expense of Industrial Activities, net of interest income and eliminations 0 0
Foreign exchange losses, net 0 0
Finance and non-service component of Pension and OPEB costs(2) 0 0
Adjustments:    
Restructuring expenses 0 0
Other discrete items 0  
Adjusted EBIT 110 131
Depreciation and amortization 0 1
Depreciation of assets on operating lease and assets sold with buy-back commitment 63 65
Adjusted EBITDA 173 197
Financial Services | Eliminations    
Segment Reporting Information [Line Items]    
Revenues $ (21) $ (23)