Try our mobile app

Published: 2022-07-29 13:13:14 ET
<<<  go to CNHI company page
EX-99.1 2 d298121dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

 

CNH Industrial reports strong second quarter performance

Record consolidated revenues of $6,082 million (up 17.5% compared to Q2 2021 for continuing operations, up 20% at constant currency)

Net income of $552 million, Adjusted Net Income of $583 million, with adjusted diluted EPS of $0.43

Adjusted EBIT of Industrial Activities of $654 million (up $82 million compared to Q2 2021)

Free cash flow generation of $404 million (Industrial Activities)

Board approved additional $300 million share buy-back program

Financial results presented under U.S. GAAP

 

“Our robust second quarter results highlighted the CNH Industrial team’s focus on execution, as they excelled in both tactically ensuring we continued to meet customer commitments and making notable progress on our strategic initiatives. These considerations and strong price realization contributed to our impressive sales and adjusted diluted EPS growth, up 17.5% and 16.2% respectively. Pricing, volumes, and favorable mix offset significant cost escalation and gross profit increased $174 million year over year. Component shortages again impacted production, resulting in Free Cash Flow of $404 million which, though a tremendous sequential improvement, was still down almost 50% versus Q2 2021. Despite this, we continue to expect to deliver more than $1 billion of free cash flow for 2022.

Looking forward, we have exciting new products to unveil at the upcoming trade shows and our Tech Day late in the year. Raven and our Precision team are making great strides and helping to drive Agriculture’s growth, and Construction Equipment, bolstered by Sampierana, is significantly increasing its profitability. With this ever-stronger foundation, we expect to meet our Full Year guidance, but anticipate a decidedly less advantageous climate for the next several quarters. The strengthening US dollar is impacting soft commodity prices, risking further deterioration in farmer sentiment and income, while we see the likelihood of declining European industrial demand due to the war in Ukraine, energy risk and inflation. In the Americas, steady demand from cash crop customers indicates that the market may be more stable, but overall we are positioning for a recession. Our team has proven that, regardless of the environment, they will continue to execute our strategic priorities and deliver for our customers and shareholders.”

            Scott W. Wine, Chief Executive Officer

 

2022 Second Quarter Results

(all amounts $ million, comparison vs Q2 2021 continuing operations - unless otherwise stated)

 

US-GAAP  
       Q2 2022            PY(1)            Change            Change at c.c.(3)      

Consolidated revenue

       6,082          5,174          +17.5%          +20%      

of which Net sales of Industrial Activities

       5,613          4,778          +17.5%          +20%      

Net income

       552          514          +38       

Diluted EPS $

       0.40          0.38          +0.02       

Cash flow from operating activities

       (271)          560          (831)       

Cash and cash equivalents(6)

       2,855          3,219          (364)       

Gross profit margin of Industrial Activities

       22.0%          22.2%          -20bps       
                                        
NON-GAAP(2)  
       Q2 2022            PY(1)            Change                 

Adjusted EBIT of Industrial Activities

       654          572          +82       

Adjusted EBIT Margin of Industrial Activities

       11.7%          12.0%          -30bps       

Adjusted net income

       583          507          +76       

Adjusted diluted EPS $

       0.43          0.37          +0.06       

Free Cash flow of Industrial Activities

       404          785          (381     

Available liquidity(6)

       8,795          9,399          (604     

Adjusted gross margin of Industrial Activities

       22.0%          22.2%          -20bps       

Net sales of Industrial Activities of $5,613 million, up 17.5% mainly due to favorable price realization, offsetting almost 3% adverse currency conversion.

Adjusted EBIT of Industrial Activities of $654 million ($572 million in Q2 2021), with both segments up year over year. Agriculture adjusted EBIT margin at 14% and Construction at 3.8%.

Adjusted net income of $583 million, with adjusted diluted earnings per share of $0.43 (adjusted net income of $507 million in Q2 2021, with adjusted diluted earnings per share of $0.37).

Gross profit margin of Industrial Activities of 22.0%, (22.2% in Q2 2021) with improvement in Construction despite continued cost pressures.

Reported income tax expense of $228 million and adjusted income tax expense(1) of $185 million, with adjusted effective tax rate (adjusted ETR(1)) of 25.0%,

Free cash flow of Industrial Activities was $404 million. Manufacturing inventories remain high, amid supply chain constraints, while finished goods inventories are lean relative to sales. Total Debt of $20.8 billion at June 30, 2022 ($20.9 billion at December 31, 2021).

Industrial Activities Net Debt(1) position at $1.6 billion, an increase of $438 million from December 31, 2021.

Available liquidity at $8,795 million as of June 30, 2022. In April, CNH Industrial Capital LLC’s 4.375% $500 million notes matured. In May, CNH Industrial Capital LLC issued a 3.950% $500 million notes due in 2025. In May, CNH Industrial paid 379 million (~$412 million) in dividends to shareholders. During the quarter, CNH Industrial received proceeds of $350 million for the sale of the Raven Engineered Films Division.

The Board of Directors approved a $300 million share buyback program to be launched at the completion of the existing $100 million program.

 

1


LOGO

 

        Agriculture  
       Q2 2022            Q2 2021(1)            Change              Change at c.c.(3)      

Net sales ($ million)

       4,722          3,970          +19%          +22%      

Adjusted EBIT ($ million)

       663          582          +81       

Adjusted EBIT margin

       14.0%          14.7%          -70 bps       

In North America, industry volume was flat for tractors over 140 HP and was down 16% for tractors under 140 HP; combines were up 3%. In Europe, Middle East and Africa (EMEA), tractor and combine demand was down 1% and 24%, respectively, with combine demand up when excluding Turkey and Russia. South America tractor demand was up 4% and combine demand was down 14%. Asia Pacific tractor demand was up 11% and combine demand was up 21%.

Net sales were up 19%, due to favorable price realization and better mix, mostly driven by North America and South America.

Gross profit margin was 23.4%, with Gross Profit $150 million higher than in Q2 2021, mainly due to better mix and favorable price realization primarily in North America and South America, partially offset by higher production and raw material costs across all regions.

Adjusted EBIT was $663 million ($582 million for Q2 2021), with Adjusted EBIT margin at 14.0%. The $81 million increase was driven by higher gross profit, partially offset by higher SG&A costs, and increased R&D spend.

Order book in Agriculture was up almost 5% year over year for tractors. Order book for combines was down almost 6%, with declines in North America and South America offset partially by growth in EMEA. At more than 3 times the pre-pandemic levels, order books remain strong in all regions and key products, with the company accepting orders only through Q1 2023 in most regions as cost uncertainties remain.

 

        Construction  
       Q2 2022            Q2 2021(1)            Change              Change at c.c.(3)      

Net sales ($ million)

       891          808          +10%          +12%      

Adjusted EBIT ($ million)

       34          24          +10       

Adjusted EBIT margin

       3.8%          3.0%          +80 bps       

Global industry volume for construction equipment decreased in both Heavy and Light sub-segments, with Heavy down 18% and Light down 12%, mostly driven by a 29% decrease in Light and Heavy equipment demand for Asia Pacific, particularly in China. Demand decreased 3% in North America, 3% in EMEA and increased 22% in South America.

Net sales were up 10%, driven by price realization and contribution from the Sampierana business, partially offset by lower volume in all regions except South America.

Gross profit margin was 13.8%, up 1.4% compared to Q2 2021, mainly due to higher volumes and favorable price realization, partially offset by unfavorable fixed costs absorption and higher freight and raw material costs.

Adjusted EBIT increased $10 million due to favorable volume and mix and positive price realization, partially offset by higher freight and raw material costs and increased SG&A spend. Adjusted EBIT margin at 3.8%.

Construction order book up more than 20% year over year in both Heavy and Light sub-segments, with increases in the North America, EMEA and South America regions.

 

        Financial Services  
       Q2 2022            Q2 2021(1)            Change              Change at c.c.(3)      

Revenue ($ million)

       471          392          +20%          +20%      

Net income ($ million)

       95          85          +10       

Equity at quarter-end ($ million)

       2,211          2,185          +26       

Retail loan originations ($ million)

       2,440          2,407          +1.4%       

Revenues were up 20% due to higher used equipment sales, higher base rates in South America and higher average portfolios in all regions, partially offset by lower average retail yields in North America.

Net income increased $10 million to $95 million, primarily as a result of higher recoveries on used equipment sales, higher base rates in South America, and higher average portfolios in all regions, offset by increased income taxes and unfavorable risk costs.

The managed portfolio (including unconsolidated joint ventures) was $21.1 billion as of June 30, 2022 (of which retail was 70% and wholesale 30%), up $0.6 billion compared to June 30, 2021 (up $1.7 billion on a constant currency basis).

The receivable balance greater than 30 days past due as a percentage of receivables was 1.5% (1.5% as of June 30, 2021).

2022 Outlook

 

The Company is substantially confirming the following 2022 outlook for its Industrial Activities:

 

   

Net sales(5) up between 12% and 14% year on year including currency translation effects

 

   

SG&A expenses lower or equal to 7.5% of net sales

 

   

Free cash flow in excess of $1.0 billion

 

   

R&D expenses and capital expenditures at around $1.4 billion

Significant uncertainties remain in all regions, linked to rising inflation, geopolitical instability, the war in Ukraine and continuing COVID-19 infection waves, all these factors may affect our forecast for the year.

 

2


LOGO

 

RESULTS FOR THE SIX MONTHS ENDED JUNE 30, 2022

Consolidated revenues of $10,727 million (up 15.7% year on year, up 18% at constant currency), net income of $888 million, with adjusted diluted EPS of $0.70, adjusted EBIT of Industrial Activities of $1,083 million, and free cash flow absorption of $655 million (Industrial Activities).

Results for the Six Months Ended June 30, 2022

(all amounts $ million, comparison vs Q2 2021 continuing operations - unless otherwise stated)

 

US-GAAP  
                 Q2 2022                             PY(1)                               Change                   Change at c.c.(3)          

Consolidated revenue

     10,727       9,270        +15.7%       +18%  

of which Net sales of Industrial Activities

     9,793       8,472        +15.6%       +18%  

Net income

     888       877        +11    

Diluted EPS $

     0.65       0.64        +0.01    

Cash flow from operating activities

     (1,158)       801        (1,959)    

Cash and cash equivalents(7)

     2,855       5,044        (2,189)    

Gross profit margin of Industrial Activities

     21.8%       22.0%        -20bps    
NON-GAAP(2)  
                 Q2 2022                             PY(1)                               Change                    

Adjusted EBIT of Industrial Activities

     1,083       965        +118    

Adjusted EBIT Margin of Industrial Activities

     11.1%       11.4%        -30bps    

Adjusted net income

     961       859        +102    

Adjusted diluted EPS $

     0.70       0.63        +0.07    

Free Cash flow of Industrial Activities

     (655     772        (1,427  

Available liquidity(7)

     8,795       10,521        (1,726  

Adjusted gross margin of Industrial Activities

     22.1%       22.0%        +10bps    

 

Agriculture  
               YTD Q2 2022                    YTD Q2 2021(1)                      Change                    Change at c.c.(3)          

Net sales ($ million)

     8,099        7,008        +16%          +18%    

Adjusted EBIT ($ million)

     1,089        981        +108       

Adjusted EBIT margin

     13.4%        14.0%        -60bps       

    

             
Construction  
     YTD Q2 2022      YTD Q2 2021(1)      Change        Change at c.c.(3)      

Net sales ($ million)

     1,694        1,464        +16%          +17%    

Adjusted EBIT ($ million)

     66        49        +17       

Adjusted EBIT margin

     3.9%        3.3%        +60bps       

    

             
Financial Services  
     YTD Q2 2022      YTD Q2 2021(1)      Change        Change at c.c.(3)          

Revenues ($ million)

     937        789        +19%          +19%    

Net income ($ million)

     177        163        +14       

 

3


LOGO

 

Notes

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.

 

  1.

Effective January 1, 2022, the Iveco Group business was separated from CNH Industrial N.V. by way of a demerger under Dutch law to Iveco Group N.V. and Iveco Group became a public listed company independent from CNH Industrial. Accordingly, that business is presented as discontinued operations beginning in the first quarter of 2022. The Company has reclassified the financial results of Iveco Group to Net income (loss) from discontinued operations in the Condensed Consolidated Statements of Operations for all periods presented. The Company has reclassified the related assets and liabilities as Assets held for distribution and Liabilities held for distribution on the Condensed Consolidated Balance Sheets as of December 31, 2021. Cash flows from the Company’s discontinued operations are presented in the Condensed Consolidated Statements of Cash Flows for all periods. All comparative figures shown exclude the results of the discontinued operations.

 

  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. 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.

 

  3.

c.c. means at constant currency.

 

  4.

Certain financial information in this report has been presented by geographic area. Our geographical regions are: (1) North America; (2) Europe, Middle East and Africa; (3) South America and (4) Asia Pacific. The geographic designations have the following meanings:

a.     North America: United States, Canada, and Mexico;

b.     Europe, Middle East, and Africa: member countries of the European Union, European Free Trade Association, the United Kingdom, Ukraine, Balkans, Russia, Turkey, the African continent, and the Middle East;

c.     South America: Central and South America, and the Caribbean Islands; and

d.     Asia Pacific: Continental Asia (including the Indian subcontinent) and Oceania.

 

  5.

Net sales reflecting the exchange rate of 1.05 EUR/USD

 

  6.

Comparison vs. March 31, 2022

 

  7.

Comparison vs. December 31, 2021

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 of Industrial Activities under U.S. GAAP is defined as net income (loss) before income taxes, Financial Services’ results, Industrial Activities’ interest expenses, net, foreign exchange gains/losses, finance and non-service component of pension and other post-employment benefit costs, restructuring expenses, 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 EBIT of Industrial Activities under EU-IFRS: is defined as profit/(loss) before taxes, Financial Services’ results, Industrial Activities’ financial expenses, restructuring costs, and certain non-recurring items.

 

   

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.

 

   

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.

 

   

Adjusted Gross Profit Margin of Industrial Activities: is computed by dividing Net sales less Cost of goods sold, as adjusted by non-recurring items, by Net sales.

 

   

Net Cash (Debt) and Net Cash (Debt) of Industrial Activities: Net Cash (Debt) is defined as total debt less intersegment notes receivable, cash and cash equivalents, restricted cash, other current financial assets (primarily current securities, short-term deposits and investments towards high-credit rating counterparties) and derivative hedging debt. CNH Industrial provides the reconciliation of Net Cash (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 Cash (Debt) of Industrial Activities.

 

   

Free Cash Flow of Industrial Activities (or Industrial Free Cash Flow): refers to Industrial Activities only, and is computed as consolidated cash flow from operating activities less: cash flow from operating activities of Financial Services; investments of Industrial Activities in assets sold under operating leases, property, plant and equipment and intangible assets; change in derivatives hedging debt of Industrial Activities; as well as other changes and intersegment eliminations.

 

4


LOGO

 

   

Available Liquidity: is defined as cash and cash equivalents plus restricted cash, undrawn medium-term unsecured committed facilities, net receivables/payables with Iveco Group N.V. and other current financial assets (primarily current securities, short-term deposits and investments in instruments of high-credit rating counterparties).

 

   

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 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, liquidity, capital structure or other financial items; costs; and plans and objectives of management regarding operations and products, are forward-looking statements. Forward looking statements also include statements regarding the future performance of CNH Industrial and its subsidiaries on a standalone basis. 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, including those related to the COVID-19 pandemic, 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 they occur with a degree of severity that the Company is unable to predict) or other assumptions underlying any of the forward-looking statements prove to be incorrect, including any assumptions regarding strategic plans, 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 continued uncertainties related to the unknown duration and economic, operational and financial impacts of the global COVID-19 pandemic and the actions taken or contemplated by governmental authorities or others in connection with the pandemic on our business, our employees, customers and suppliers; supply chain disruptions, including delays caused by mandated shutdowns, industry capacity constraints, material availability, and global logistics delays and constraints; disruption caused by business responses to COVID-19, including remote working arrangements, which may create increased vulnerability to cybersecurity or data privacy incidents; our ability to execute business continuity plans as a result of COVID-19; the many interrelated factors that affect consumer confidence and worldwide demand for capital goods and capital goods-related products, including demand uncertainty caused by COVID-19; general economic conditions in each of our markets, including the significant economic uncertainty and volatility caused by the war in the Ukraine and COVID-19; changes in government policies regarding banking, monetary and fiscal policy; legislation, particularly pertaining 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; volatility in international trade caused by the imposition of tariffs, sanctions, embargoes, and trade wars; 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; price pressure on new and used equipment; the resolution of pending litigation and investigations on a wide range of topics, including dealer and supplier litigation, intellectual property rights disputes, product warranty and defective product claims, and emissions and/or fuel economy regulatory and contractual issues; security breaches, cybersecurity attacks, technology failures, and other disruptions to the information technology infrastructure of CNH Industrial and its suppliers and dealers; security breaches with respect to our products; our pension plans and other post-employment obligations; political and civil unrest; volatility and deterioration of capital and financial markets, including other pandemics, terrorist attacks in Europe and elsewhere; our ability to realize the anticipated benefits from our business initiatives as part of our strategic plan; our failure to realize, or a delay in realizing, all of the anticipated benefits of our acquisitions, joint ventures, strategic alliances or divestitures and other similar risks and uncertainties, and our success in managing the risks involved in the foregoing.

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. Actual results may differ materially from the forward-looking statements as a result of a number of risks and uncertainties, many of which are outside CNH Industrial’s control. CNH Industrial expressly disclaims any intention or obligation to provide, update or revise any forward-looking statements in this announcement to reflect any change in expectations or any change in events, conditions or circumstances on which these forward-looking statements are based. Further information concerning CNH Industrial, 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.

Conference Call and Webcast

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 second quarter 2022 results to financial analysts and institutional investors. The call can be followed live online at https://bit.ly/CNH_Industrial_Q2_2022 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.

London, July 29, 2022

CONTACTS

Media Inquiries – Laura Overall Tel +44 207 925 1964 or Rebecca Fabian Tel +1 312 515 2249 (Email mediarelations@cnhind.com)

Investor Relations – Noah Weiss Tel +1 773 896 5242 or Federico Pavesi Tel +39 345 605 6218

 

5


LOGO

 

CNH INDUSTRIAL N.V.

Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2022 and 2021

(Unaudited, U.S.-GAAP)

 

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

 

 

   

 

 

 

($ million)

  2022     2021     2022     2021  
 

 

 

   

 

 

   

 

 

   

 

 

 

Revenues

       

Net sales

    5,613        4,778        9,793        8,472   

Finance, interest and other income

    469        396        934        798   
 

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL REVENUES

    6,082        5,174        10,727        9,270   
 

 

 

   

 

 

   

 

 

   

 

 

 

Costs and Expenses

             

Cost of goods sold

    4,377        3,716        7,663        6,612   

Selling, general and administrative expenses

    424        355        802        674   

Research and development expenses

    212        164        396        296   

Restructuring expenses

                       

Interest expense

    162        137        300        290   

Other, net

    148        156        331        298   
 

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL COSTS AND EXPENSES

    5,329        4,533        9,500        8,176   
 

 

 

   

 

 

   

 

 

   

 

 

 

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

    753        641        1,227        1,094   

Income tax (expense) benefit

    (228)       (152)       (387)       (268)  

Equity in income (loss) of unconsolidated subsidiaries and affiliates

    27        25        48        51   
 

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

    552        514        888        877   

Net income (loss) from discontinued operations

    —        185        —        247   
 

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

    552        699        888        1,124   

Net income attributable to noncontrolling interests

                      26   

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

    548        690        881        1,098   
 

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per share attributable to common shareholders (in $)

       

Continuing operations

    0.40        0.38        0.65        0.64   

Discontinued operations

    —        0.13        —        0.17   
 

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per share attributable to CNH Industrial N.V.

    0.40        0.51        0.65        0.81   
 

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings (loss) per share attributable to common shareholders (in $)

             

Continuing operations

    0.40        0.38        0.65        0.64   

Discontinued operations

    —        0.13        —        0.17   
 

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share attributable to CNH Industrial N.V.

    0.40        0.51        0.65        0.81   
 

 

 

   

 

 

   

 

 

   

 

 

 

Average shares outstanding (in millions)

                         

Basic

    1,355        1,354        1,355        1,354   

Diluted

    1,360        1,361        1,360        1,360   

Cash dividends declared per common share

    0.302        0.132        0.302        0.132   

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, 2021 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.

 

6


LOGO

 

CNH INDUSTRIAL N.V.

Condensed Consolidated Balance Sheets as of June 30, 2022 and December 31, 2021

(Unaudited, U.S.-GAAP)

 

($ million)           June 30, 2022                 December 31, 2021      

ASSETS

   

Cash and cash equivalents

    2,855       5,044    

Restricted cash

    729        801    

Financing receivables, net

    16,537        15,376    

Receivables from Iveco Group N.V.

    281        —    

Inventories, net

    5,473        4,216    

Property, plant and equipment, net and equipment under operating lease

    3,043        3,213    

Intangible assets, net

    4,435        4,417    

Other receivables and assets

    2,295        2,803    

Assets held for distribution

    —        13,546    
 

 

 

   

 

 

 

TOTAL ASSETS

    35,648        49,416    
 

 

 

   

 

 

 

LIABILITIES AND EQUITY

   

Debt

    20,817        20,897    

Payables to Iveco Group N.V.

    73        502    

Other payables and liabilities

    8,915        9,272    

Liabilities held for distribution

    —        11,892    

Total Liabilities

    29,805        42,563    

Redeemable noncontrolling interest

    49        45    

Equity

    5,794        6,808    
 

 

 

   

 

 

 

TOTAL LIABILITIES AND EQUITY

    35,648        49,416    
 

 

 

   

 

 

 

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, 2021, included in the Annual Report on Form 20-F. These Condensed Consolidated Balance Sheets represent the consolidation of all CNH Industrial N.V. subsidiaries.

 

7


LOGO

 

CNH INDUSTRIAL N.V.

Condensed Consolidated Statement of Cash Flows for the six months ended June 30, 2022 and 2021

(Unaudited, U.S.-GAAP)

 

                Six Months Ended June 30,              
 

 

 

 
($ million)   2022     2021  
 

 

 

   

 

 

 

Net income (loss)

    888       1,124  

Less: Net income (loss) of Discontinued Operations

          247  

Net income (loss) of Continuing Operations

    888       877  
Adjustments to reconcile net income (loss) from Continuing Operations to net cash provided by (used in) operating activities from Continuing Operations:     (2,046)       (76)  

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES FROM CONTINUING OPERATIONS

    (1,158)       801  

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES FROM DISCONTINUED OPERATIONS

          570  
 

 

 

   

 

 

 

TOTAL NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

    (1,158)       1,371  
 

 

 

   

 

 

 

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES FROM CONTINUING OPERATIONS

    (1,000)       (612)  

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES FROM DISCONTINUED OPERATIONS

          (153)  
 

 

 

   

 

 

 

TOTAL NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES

    (1,000)       (765)  
 

 

 

   

 

 

 

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES FROM CONTINUING OPERATIONS

    72       (1,111)  

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES FROM DISCONTINUED OPERATIONS

          (370)  
 

 

 

   

 

 

 

TOTAL NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

    72       (1,481)  
 

 

 

   

 

 

 

Effect of foreign exchange rate changes on cash and cash equivalents and restricted cash

    (175)       (170)  

DECREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH

    (2,261)       (1,045)  

CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR

    5,845       9,629  
 

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD

    3,584       8,584  
 

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD (Discontinued Operations)

          680  

CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD (Continuing Operations)

    3,584       7,904  

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, 2021 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.

 

8


LOGO

 

CNH INDUSTRIAL N.V.

Supplemental Statements of Operations for the three months ended June 30, 2022 and 2021

(Unaudited, U.S.-GAAP)

 

     Three Months Ended June 30, 2022     Three Months Ended June 30, 2021

($ million)

   Industrial
  Activities(1)
    Financial
Services
    Eliminations      Consolidated       Industrial
  Activities(1)
    Financial
Services
    Eliminations      Consolidated    

Revenues

                

Net sales

     5,613                   5,613         4,778                   4,778    

Finance, interest and other income

     15       471       (17 )  (2)      469         14       392       (10 )  (2)      396    
  

 

 

   

 

 

 

TOTAL REVENUES

     5,628       471       (17     6,082         4,792       392       (10     5,174    
  

 

 

   

 

 

 

Costs and Expenses

                

Cost of goods sold

     4,377                   4,377         3,716                   3,716    
Selling, general and administrative expenses      381       43             424         333       22             355    

Research and development expenses

     212                   212         164                   164    

Restructuring expenses

     6                   6         5                   5    

Interest expense

     50       129       (17 )  (3)      162         45       102       (10 )  (3)      137    

Other, net

     (21     169             148         (4     160             156    
  

 

 

   

 

 

 

TOTAL COSTS AND EXPENSES

     5,005       341       (17     5,329         4,259       284       (10     4,533    
  

 

 

   

 

 

 
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND EQUITY IN INCOME OF UNCONSOLIDATED SUBSIDIARIES AND AFFILIATES      623       130             753         533       108             641    

Income tax (expense) benefit

     (190     (38           (228)       (126     (26           (152)   
Equity in income (loss) of unconsolidated subsidiaries and affiliates      24       3             27         22       3             25    
  

 

 

   

 

 

 
NET INCOME (LOSS) Continuing Operations      457       95             552         429       85             514    
NET INCOME (LOSS) Discontinued Operations                        —         171       14             185    
  

 

 

   

 

 

 

NET INCOME (LOSS)

     457       95             552         600       99             699    
  

 

 

   

 

 

 

 

  (1)

Industrial Activities represents the enterprise without Financial Services. Industrial Activities includes the Company’s Agriculture and Construction segments, and other corporate assets, liabilities, revenues and expenses not reflected within Financial Services.

 

 

  (2)

Elimination of Financial Services’ interest income earned from Industrial Activities.

 

 

  (3)

Elimination of Industrial Activities’ interest expense to Financial Services.

 

 

9


LOGO

 

CNH INDUSTRIAL N.V.

Supplemental Statements of Operations for the six months ended June 30, 2022 and 2021

(Unaudited, U.S.-GAAP)

 

     Six Months Ended June 30, 2022         Six Months Ended June 30, 2021  

($ million)

  

Industrial

Activities(1)

    

Financial

Services

     Eliminations     Consolidated        

Industrial

Activities(1)

    

Financial

Services

     Eliminations     Consolidated  

Revenues

                        

Net sales

     9,793                     9,793         8,472                     8,472  

Finance, interest and other income

     25        937        (28)   (2)      934         27        789        (18)   (2)      798  
               

TOTAL REVENUES

     9,818        937        (28)       10,727         8,499        789        (18)       9,270  

Costs and Expenses

                      
Cost of goods sold      7,663                     7,663         6,612                     6,612  
Selling, general and administrative expenses      710        92              802         619        55              674  
Research and development expenses      396                     396         296                     296  
Restructuring expenses      8                     8         6                     6  

Interest expense

     95        233        (28)   (3)      300         98        210        (18)   (3)      290  

Other, net

     (38)        369              331         (17)        315              298  
               

TOTAL COSTS AND EXPENSES

     8,834        694        (28)       9,500         7,614        580        (18)       8,176  
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND EQUITY IN INCOME OF UNCONSOLIDATED SUBSIDIARIES AND AFFILIATES      984        243              1,227         885        209              1,094  

Income tax (expense) benefit

     (313)        (74)              (387)         (216)        (52)              (268)  
Equity in income (loss) of unconsolidated subsidiaries and affiliates      40        8              48         45        6              51  
NET INCOME (LOSS) Continuing Operations      711        177              888         714        163              877  
NET INCOME (LOSS) Discontinued Operations                                  220        27              247  
               

NET INCOME (LOSS)

     711        177              888         934        190              1,124  

 

  (1)

Industrial Activities represents the enterprise without Financial Services. Industrial Activities includes the Company’s Agriculture and Construction segments, and other corporate assets, liabilities, revenues and expenses not reflected within Financial Services.

 

 

  (2)

Elimination of Financial Services’ interest income earned from Industrial Activities.

 

 

  (3)

Elimination of Industrial Activities’ interest expense to Financial Services.

 

 

10


LOGO

 

 

CNH INDUSTRIAL N.V.

Supplemental Balance Sheets as of June 30, 2022 and December 31, 2021

(Unaudited, U.S.-GAAP)

 

     June 30, 2022          December 31, 2021  
                 

($ million)

   Industrial
Activities(1)
    

  Financial

  Services

       Eliminations           Consolidated          Industrial
  Activities(1)
    

  Financial

  Services

       Eliminations           Consolidated  
                   

ASSETS

                             

Cash and cash equivalents

     2,430        425             2,855          4,386        658             5,044  

Restricted cash

     144        585             729          128        673             801  

Financing receivables, net

     694        16,691      (848)   (2)      16,537          199        15,508      (331)   (2)      15,376  

Receivables from Iveco Group N.V.

     220        61             281                              

Inventories, net

     5,455        18             5,473          4,187        29             4,216  
Property, plant and equipment, net and equipment on operating lease      1,458        1,585             3,043            1,504        1,709             3,213  

Intangible assets, net

     4,273        162             4,435          4,255        162             4,417  

Other receivables and assets

     2,305        478      (488)   (3)      2,295          2,656        345      (198)   (3)      2,803  

Assets held for distribution

                                   9,814        4,543      (811)          13,546  
                   

TOTAL ASSETS

     16,979        20,005      (1,336)          35,648          27,129        23,627      (1,340)          49,416  
                   

LIABILITIES AND EQUITY

                             

Debt

     4,997        16,668      (848)   (2)      20,817          5,485        15,743      (331)   (2)      20,897  

Payables to Iveco Group N.V.

     8        65             73          334        168             502  

Other payables and liabilities

     8,342        1,061      (488)   (3)      8,915          8,426        1,044      (198)   (3)      9,272  

Liabilities held for distribution

                                   8,985        3,718      (811)          11,892  
                   

Total Liabilities

     13,347        17,794      (1,336)        29,805          23,230        20,673      (1,340)        42,563  

Redeemable noncontrolling interest

     49                    49          45                    45  

Equity

     3,583        2,211               5,794          3,854        2,954               6,808  
                     

TOTAL LIABILITIES AND EQUITY

     16,979        20,005      (1,336)          35,648          27,129        23,627      (1,340)          49,416  

 

  (1)

Industrial Activities represents the enterprise without Financial Services. Industrial Activities includes the Company’s Agriculture and Construction segments, and other corporate assets, liabilities, revenues and expenses not reflected within Financial Services.

 

 

  (2)

This item includes the elimination of receivables/payables between Industrial Activities and Financial Services.

 

 

  (3)

This item primarily represents the reclassification of deferred tax assets/liabilities in the same taxing jurisdiction and elimination of intercompany activity between Industrial Activities and Financial Services.

 

 

11


LOGO

 

 

CNH INDUSTRIAL N.V.

Supplemental Statements of Cash Flows for the six months ended June 30, 2022 and 2021

(Unaudited, U.S.-GAAP)

 

   
    Six months ended June 30, 2022           Six months ended June 30, 2021  
                 

($ million)

 

Industrial

Activities(1)

   

  Financial

  Services

      Eliminations   (3)      Consolidated           Industrial
  Activities(1)
   

  Financial

  Services

      Eliminations   (3)      Consolidated  
                   

Net income (loss)

    711       177           888         934       190           1,124  

Less: Net income (loss) of Discontinued Operations

                            220       27           247  

Net income (loss) of Continuing Operations

    711       177           888         714       163           877  

Adjustments to reconcile net income (loss) from Continuing Operations to net cash provided by (used in) operating activities from Continuing Operations:

    (1,192     (764   (90)   (2)      (2,046             167       (163   (80)       (76
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES FROM CONTINUING OPERATIONS     (481     (587   (90)       (1,158       881           (80)       801  
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES FROM DISCONTINUED OPERATIONS                               342       230     (2)         570  
                   
TOTAL NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES     (481     (587   (90)         (1,158       1,223       230     (82)         1,371  
                   
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES FROM CONTINUING OPERATIONS     (764     (236         (1,000       (363     (255   6       (612
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES FROM DISCONTINUED OPERATIONS                               (280     125     2         (153
                   
TOTAL NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES     (764     (236           (1,000       (643     (130   8         (765
                   
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES FROM CONTINUING OPERATIONS     (513     495     90       72         (1,077     (108   74       (1,111
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES FROM DISCONTINUED OPERATIONS                               (20     (350           (370
                   
TOTAL NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES     (513     495     90   (4)      72         (1,097     (458   74         (1,481
                   
Effect of foreign exchange rate changes on cash and cash equivalents and restricted cash     (182     7             (175       (168     (2           (170
                   
DECREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH     (1,940     (321           (2,261       (685     (360           (1,045
                   
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR     4,514       1,331             5,845         8,116       1,513             9,629  
                   
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD     2,574       1,010             3,584         7,431       1,153             8,584  
                   
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD (DISCONTINUED OPERATIONS)                             561       119           680  
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD (CONTINUING OPERATIONS)     2,574       1,010           3,584         6,870       1,034           7,904  

 

  (1)

Industrial Activities represents the enterprise without Financial Services. Industrial Activities includes the Company’s Agriculture and Construction segments, and other corporate assets, liabilities, revenues and expenses not reflected within Financial Services.

 

 

  (2)

This item includes the elimination of dividends from Financial Services to Industrial Activities, which are included in Industrial Activities net cash used in operating activities.

 

 

  (3)

This item includes the elimination of certain minor activities between Industrial Activities and Financial Services.

 

 

  (4)

This item includes the elimination of paid in capital from Industrial Activities to Financial Services.

 

 

12


LOGO

 

Other Supplemental Financial Information

 

(Unaudited)

 

Reconciliation of Consolidated Net Income to Adjusted EBIT of Industrial Activities by segment under U.S.-GAAP  
 ($ million)   Three Months ended June 30, 2022  
 

 

 

 
        Agriculture             Construction         Unallocated items,
    eliminations and other    
            Total        
 

 

 

   

 

 

   

 

 

   

 

 

 

 Consolidated Net income

          552  

 Less: Consolidated Income tax (expense) benefit

          (228)  

 Consolidated Income before taxes

          780  

 Less: Financial Services

       

Financial Services Net income

          95  

Financial Services Income taxes

          38  

 Add back of the following Industrial Activities items:

       

Interest expenses, net of interest income and eliminations

          35  

Foreign exchange (gains) losses, net

          (13)  

Finance and non-service component of Pension and other post-employment benefit costs(1)

          (40)  

 Adjustments for the following Industrial Activities items:

       

Restructuring expenses

    3       3             6  

Other discrete items(2)

                19       19  
 

 

 

   

 

 

   

 

 

   

 

 

 

 Adjusted EBIT of Industrial Activities

    663       34       (43)       654  
 

 

 

   

 

 

   

 

 

   

 

 

 

    Three Months ended June 30, 2021  
 

 

 

 
        Agriculture               Construction          
Unallocated items,
    eliminations and other    
 
 
            Total          
 

 

 

   

 

 

   

 

 

   

 

 

 

 Consolidated Net income

          699  

 Less: Consolidated Net Income (loss) of Discontinued Operations

          185  

 Consolidated Net income (loss) of Continuing Operations

          514  

 Less: Consolidated Income tax (expense) benefit

          (152)  

 Consolidated Income (loss) before taxes (continuing operations)

          666  

 Less: Financial Services

       

Financial Services Net income

          85  

Financial Services Income taxes

          26  

 Add back of the following Industrial Activities items:

       

Interest expenses, net of interest income and eliminations

          31  

Foreign exchange (gains) losses, net

          4  

Finance and non-service component of Pension and other post-employment benefit costs(1)

          (35)  

 Adjustments for the following Industrial Activities items:

       

Restructuring expenses

    2       3             5  

Other discrete items(2)

                12       12  
 

 

 

   

 

 

   

 

 

   

 

 

 

 Adjusted EBIT of Industrial Activities

    582       24       (34)       572  
 

 

 

   

 

 

   

 

 

   

 

 

 

 

  (1)

In the three months ended June 30, 2022, 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 2018 modification of a healthcare plan in the U.S. and a pre-tax gain of $6 million as a result of the amortization over the 4 years of the $101 million positive impact from the 2021 modifications of a healthcare plan in the U.S. In the three months ended June 30, 2021, this item includes the pre-tax gain of $30 million as a result of the 2018 modification.

 

 

  (2)

In the three months ended June 30, 2022, this item included $16 million related to the activity of the Raven segments held for sale, including the loss on the sale of the Engineered Films division. In the three months ended June 30, 2021, this item included $8 million separation costs in connection with the spin-off of the Iveco Group business.

 

 

13


LOGO

 

Other Supplemental Financial Information

 

(Unaudited)

 

Reconciliation of Consolidated Net Income to Adjusted EBIT of Industrial Activities by segment under US-GAAP  

 

 
 ($ million)   Six Months ended June 30, 2022  
 

 

 

 
                Agriculture                             Construction                

Unallocated items,

    eliminations and other    

          Total        
 

 

 

   

 

 

   

 

 

   

 

 

 

 Consolidated Net income

          888  

 Less: Consolidated Income tax (expense) benefit

          (387

 Consolidated Income before taxes

          1,275  

 Less: Financial Services

       

Financial Services Net income

          177  

Financial Services Income taxes

          74  

 Add back of the following Industrial Activities items:

       

Interest expenses, net of interest income and eliminations

          70  

Foreign exchange (gains) losses, net

           

Finance and non-service component of Pension and other post-employment benefit costs(1)

          (77

 Adjustments for the following Industrial Activities items:

       

Restructuring expenses

    5       3             8  

Other discrete items(2)

                58       58  
 

 

 

   

 

 

   

 

 

   

 

 

 

 Adjusted EBIT of Industrial Activities

    1,089       66       (72     1,083  
 

 

 

   

 

 

   

 

 

   

 

 

 
    Six Months ended June 30, 2021  
 

 

 

 
    Agriculture     Construction     Unallocated items,
eliminations and other
    Total  
 

 

 

   

 

 

   

 

 

   

 

 

 

 Consolidated Net income

          1,124  

 Less: Consolidated Net Income (loss) of Discontinued Operations

          247  

 Consolidated Net income (loss) of Continuing Operations

          877  

 Less: Consolidated Income tax (expense) benefit

          (268

 Consolidated Income (loss) before taxes (continuing operations)

          1,145  

 Less: Financial Services

       

Financial Services Net income

          163  

Financial Services Income taxes

          52  

 Add back of the following Industrial Activities items:

       

Interest expenses, net of interest income and eliminations

          71  

Foreign exchange (gains) losses, net

          15  

Finance and non-service component of Pension and other post-employment benefit costs(1)

          (70

 Adjustments for the following Industrial Activities items:

       

Restructuring expenses

    4       2             6  

Other discrete items(2)

                13       13  
 

 

 

   

 

 

   

 

 

   

 

 

 

 Adjusted EBIT of Industrial Activities

    981       49       (65     965  
 

 

 

   

 

 

   

 

 

   

 

 

 

 

  (1)

In the six months ended June 30, 2022, this item includes the pre-tax gain of $60 million as a result of the amortization over approximately 4.5 years of the $527 million positive impact from the 2018 modification of a healthcare plan in the U.S. and a pre-tax gain of $12 million as a result of the amortization over the 4 years of the $101 million positive impact from the 2021 modifications of a healthcare plan in the U.S. In the six months ended June 30, 2021, this item includes the pre-tax gain of $60 million as a result of the 2018 modification.

 

 

  (2)

In the six months ended June 30, 2022, this item included $44 million of asset write-downs, $6 million of separation costs incurred in a connection with our spin-off of the Iveco Group Business and $8 million related to the activity of the Raven segments held for sale, including the loss on the sale of the Engineered Films division. In the six months ended June 30, 2021, this item included $9 million separation costs in connection with the spin-off of the Iveco Group business.

 

 

14


LOGO

 

Other Supplemental Financial Information

 

(Unaudited)

 

Reconciliation of Total (Debt) to Net Cash (Debt) under US-GAAP  
 ($ million)    Consolidated          Industrial Services          Financial Services  
               
    

June 30,

2022

        

December

31, 2021

        

June 30,

2022

        

December

31, 2021

        

June 30,

2022

        

December

31, 2021

 
           

 Third party (debt)

     (20,817)          (20,897)          (4,828)          (5,335)          (15,989)          (15,562)  

 Intersegment notes payable

                       (169)          (150)          (679)          (181)  

 Payable to Iveco Group N.V.(4)

     (73)          (3,986)          (8)          (3,764)          (65)          (222)  

 Total (Debt)(1)

     (20,890)          (24,883)          (5,005)          (9,249)          (16,733)          (15,965)  
           

 Cash and cash equivalents

                 2,855                      5,044                      2,430                      4,386                         425                         658  

 Restricted cash

     729          801          144          128          585          673  

 Intersegment notes receivable

                       679          181          169          150  

 Receivables from Iveco Group N.V.(4)

     281          3,484          220          3,430          61          54  

 Other current financial assets(2)

     1          1          1          1                    

 Derivatives hedging debt

     (33)          (3)          (33)          (3)                    
           

 Net Cash (Debt)(3)

     (17,057)          (15,556)          (1,564)          (1,126)          (15,493)          (14,430)  

 

  (1)

Total (Debt) of Industrial Activities includes Intersegment notes payable to Financial Services of $169 million and $150 million as of June 30, 2022 and December 31, 2021, respectively. Total (Debt) of Financial Services includes Intersegment notes payable to Industrial Activities of $679 million and $181 million as of June 30, 2022 and December 31, 2021, respectively.

 

 

  (2)

This item includes short-term deposits and investments towards high-credit rating counterparties.

 

 

  (3)

The net intersegment receivable/(payable) balance recorded by Financial Services relating to Industrial Activities was ($510) million and ($31) million as of June 30, 2022 and December 31, 2021, respectively.

 

 

  (4)

For December 31, 2021, this item is shown net on the CNH Industrial balance sheet.

 

 

Reconciliation of Cash and cash equivalents to Available liquidity under US-GAAP  
           
 ($ million)          June 30, 2022                      March 31, 2022                  December 31, 2021    

 Cash and cash equivalents

     2,855          3,219          5,044  

 Restricted cash

     729          842          801  

 Undrawn committed facilities

     5,002          5,087          5,177  

 Receivables from Iveco Group N.V.

     281          297          3,484  

 Payables to Iveco Group N.V.

     (73)          (47)          (3,986)  

 Other current financial assets(1)

     1          1          1  
     

 Available liquidity

     8,795          9,399          10,521  

 

  (1)

This item includes short-term deposits and investments towards high-credit rating counterparties.

 

15


LOGO

 

Other Supplemental Financial Information

 

(Unaudited)

 

Change in Net Cash (Debt) of Industrial Activities under US-GAAP  
Six Months ended June 30,                   Three Months ended June 30,          

 

 

    

 

 
            2022                             2021                  ($ million)    2022      2021  

 

 

   

 

 

    

 

  

 

 

    

 

 

 
  (1,126)       (893)      Net Cash (Debt) of Industrial Activities at beginning of period      (2,086)        (688)  
  1,083       965      Adjusted EBIT of Industrial Activities      654        572  
  166       146      Depreciation and Amortization      84        74  
  1       1      Depreciation of assets under operating leases             1  
  (316)       (179)      Cash interest and taxes      (196)        (125)  
  100       144      Changes in provisions and similar(1)      199        173  
  (1,550)       (211)      Change in working capital      (254)        121  
  (516)       866      Operating cash flow of Industrial Activities – Continuing operations      487        816  
  (137)       (105)      Investments in property, plant and equipment, and intangible assets      (84)        (69)  
  (2)       11      Other changes      1        38  
  (655)       772      Free cash flow of Industrial Activities – Continuing operations      404        785  
  (455)       (183)      Capital increases and dividends(3)      (434)        (182)  
  672       156      Currency translation differences and other(2)      552        (63)  
  (438)       745      Change in Net Cash (Debt) of Industrial Activities – Continuing operations      522        540  

 

 

       

 

 

 
  (1,564)       (148)      Net Cash (Debt) of Industrial Activities at end of period      (1,564)        (148)  

 

 

       

 

 

 

 

  (1)

Including other cash flow items related to operating lease.

 

 

  (2)

In the three and six months ended June 30, 2022 this item also includes the proceed of Raven Engineered Films Division for $350 million. In the six months ended June 30, 2021, this item also includes the charge of $8 million related to the repurchase of notes.

 

 

  (3)

In the three and six months ended June 30, 2022, this item also includes share buy-back transactions.

 

 

Reconciliation of Net cash provided by (used in) Operating Activities to Free cash flow of Industrial Activities under US-GAAP  
Six Months ended June 30,                   Three Months ended June 30,          

 

 

    

 

 
            2022                             2021                 

($ million)

   2022     2021  

 

 

   

 

 

    

 

  

 

 

   

 

 

 
  (1,158)       801      Net cash provided by (used in) Operating Activities (Continuing Operations)      (271)       560  
  677       80      Less: Cash flows from Operating Activities of Financial Services net of eliminations      773       256  
  (29)       (7)      Change in derivatives hedging debt of Industrial Activities and other      (11)       5  
  (6)       (8)      Investments in assets sold under operating lease assets of Industrial Activities      (4)       (5)  
  (516)       866      Operating cash flow of Industrial Activities      487       816  
  (137)       (105)      Investments in property, plant and equipment, and intangible assets of Industrial Activities      (84)       (69)  
  (2)       11      Other changes(1)      1       38  

 

 

   

 

 

       

 

 

   

 

 

 
  (655)       772      Free cash flow of Industrial Activities      404       785  

 

 

   

 

 

       

 

 

   

 

 

 

 

  (1)

This item primarily includes change in intersegment financial receivables and capital increases in intersegment investments.

 

16


LOGO

 

Other Supplemental Financial Information

 

(Unaudited)

 

Reconciliation of Adjusted net income and Adjusted income tax (expense) benefit to Net income (loss) and Income tax (expense) benefit and calculation of
Adjusted diluted EPS and Adjusted ETR under US-GAAP
Six Months ended June 30,         Three Months ended June 30,

 

  

 

  

 

            2022                            2021               

($ million)

               2022                            2021            

 

  

 

  

 

  

 

  

 

888 

   877    

Net income (loss) – Continuing Operations

   552    514 

 

  

 

     

 

  

 

9

   (34)   

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

   (12)    (13)

64

   16   

Adjustments impacting Income tax (expense) benefit (b)

   43    6

 

  

 

     

 

  

 

961

   859   

Adjusted net income (loss)

   583    507

 

  

 

     

 

  

 

954

   855   

Adjusted net income (loss) attributable to CNH Industrial N.V.

   579    506

1,360

   1,360   

Weighted average shares outstanding – diluted (million)

   1,360    1,361 

 

  

 

     

 

  

 

0.70

   0.63   

Adjusted diluted EPS ($)

   0.43    0.37

 

  

 

     

 

  

 

1,227

   1,094    

Income (loss) from continuing operations before income tax (expense) benefit and equity in income of unconsolidated subsidiaries and affiliates

   753    641

9

   (34)   

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

   (12)    (13)

 

  

 

     

 

  

 

1,236

   1,060    

Adjusted income (loss) from continuing operations before income tax (expense) benefit and equity in income of unconsolidated subsidiaries and affiliates (A)

   741    628 

 

  

 

     

 

  

 

(387)

   (268)   

Income tax (expense) benefit

   (228)    (152)

64

   16   

Adjustments impacting Income tax (expense) benefit (b)

   43    6

 

  

 

     

 

  

 

(323)

   (252)   

Adjusted income tax (expense) benefit (B)

   (185)    (146)

 

  

 

     

 

  

 

26.1%

   23.7%   

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

   25.0%    23.2%
     

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

     

8

   5   

Restructuring expenses

   5    5

   8   

Loss on repurchase of notes

     

(60)

   (60)   

Pre-tax gain related to the 2018 modification of a healthcare plan in the U.S.

   (30)    (30)

(12)

     

Pre-tax gain related to the 2021 modification of a healthcare plan in the U.S.

   (6)   

44

     

Asset write-down: Industrial Activities, Russia Operations

     

15

     

Asset write-down: Financial Services, Russia Operations

     

6

   9   

Spin related costs

   3    8

   4   

Other discrete items

      4

8

     

Activity of the Raven Segments held for sale, including loss on sale of the Engineered Films Division

   16   

 

  

 

     

 

  

 

9

   (34)   

Total

   (12)    (13)

 

  

 

     

 

  

 

     

b) Adjustments impacting Income tax (expense) benefit

     

61

   14   

Tax effect of adjustments impacting Income (loss) before income tax (expense) benefit and equity in income of unconsolidated subsidiaries and affiliates(1)

   39    7

3

   2   

Other

   4    (1)

 

  

 

     

 

  

 

64

   16   

Total

   43    6

 

  

 

     

 

  

 

 

  (1)

Includes $12 million of increase to the valuation allowances on historical deferred tax assets as a result of the suspension of operations in Russia.

 

17


LOGO

 

Other Supplemental Financial Information

(Unaudited)

 

Reconciliation of Adjusted gross profit to gross profit under US-GAAP

 

Six Months ended June 30,

    

 

   Three Months ended June 30,  

            2022             

               2021                 

($ million)

               2022                              2021              

9,793

     8,472         

Net Sales (A)

     5,613        4,778       

7,663

     6,612         

Cost of goods sold

     4,377        3,716       

2,130

     1,860         

Gross profit (B)

     1,236        1,062       

34

     —         

Asset write down (Russia operations)

            —       

 

  

 

 

       

 

 

    

 

 

 

2,164

     1,860         

Adjusted gross profit (C)

     1,236        1,062       

 

  

 

 

       

 

 

    

 

 

 

21.8%

     22.0 %     

Gross profit margin (B ÷ A)

     22.0%        22.2 %  

 

  

 

 

       

 

 

    

 

 

 

22.1%

     22.0 %     

Adjusted gross profit margin (C ÷ A)

     22.0%        22.2 %  

 

  

 

 

       

 

 

    

 

 

 

 

Revenues by Segment under EU-IFRS

 

Six Months ended June 30,

        

 

   Three Months ended June 30,  

        2022         

           2021              %
  Change  
        

($ million)

           2022                      2021                % Change    

8,099

     7,018         15.4%         

Agriculture

     4,722        3,979         18.7%  

1,694

     1,464         15.7%       

Construction

     891        808         10.3%  

     (1)              

Eliminations and other

            (1)         

 

  

 

 

    

 

 

         

 

 

    

 

 

    

 

 

 

9,793

     8,481         15.5%       

Total Industrial Activities of Continuing Operations

     5,613        4,786         17.3%  

 

  

 

 

    

 

 

         

 

 

    

 

 

    

 

 

 

933

     786         18.7%       

Financial Services

     468        390         20.0%  

(19)

     (12)        58.3%       

Eliminations and other

     (11)        (7)         

 

  

 

 

    

 

 

         

 

 

    

 

 

    

 

 

 

10,707

     9,255         15.7%       

Total of Continuing Operations

     6,070        5,169         17.4%  

 

  

 

 

    

 

 

         

 

 

    

 

 

    

 

 

 

 

Adjusted EBIT of Industrial Activities(1) by Segment under EU-IFRS

 
     Three Months ended June 30,  
               2022                          2021                          $ Change                2022 adjusted
EBIT margin
           2021 adjusted EBIT      
margin
 

Agriculture

     662        573        89        14.0%        14.4 %  

Construction

     31        23        8        3.5%        2.8 %  

Unallocated items, eliminations and other

     (43)        (37)        (6)                
  

 

 

 

Adjusted EBIT of Industrial Activities of Continuing Operations

     650        559        91        11.6%        11.7 %  
  

 

 

 

(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.

   

Adjusted EBIT of Industrial Activities(1) by Segment under EU-IFRS

 
     Six Months ended June 30,  
               2022                          2021                          $ Change                      2022 adjusted EBIT      
margin
           2021 adjusted EBIT      
margin
 

Agriculture

     1,083        963        120        13.4%        13.7 %  

Construction

     61        47        14        3.6%        3.2 %  

Unallocated items, eliminations and other

     (73)        (71)        (2)                
  

 

 

 

Adjusted EBIT of Industrial Activities of Continuing Operations

     1,071        939        132        10.9%        11.1 %  
  

 

 

 

(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.

   

 

18


LOGO

 

Other Supplemental Financial Information

(Unaudited)

 

Other key data under EU-IFRS

 
           June 30, 2022                  March 31, 2022              December 31, 2021    

Total Assets

     36,403        37,272         51,122   

Total Equity

     6,428        6,258         8,426   

Equity attributable to CNH Industrial N.V.

     6,421        6,251         8,393   

Net Cash (Debt) of Continuing Operations

     (17,422)        (17,454)        (15,840)  

Net Cash (Debt) of Discontinued Operations

            —         (1,480)  

Net Cash (Debt) of CNH Industrial

     (17,422)        (17,454)        (17,320)  

of which Net Cash (Debt) of Industrial Activities(1) of Continuing Operations

     (1,892)        (2,452)        (1,374)  

of which Net Cash (Debt) of Industrial Activities(1) of Discontinued Operations

            —         1,204   

of which Net Cash (Debt) of Industrial Activities(1)

     (1,892)        (2,452)        (170)  

Net Income of Financial Services of Continuing Operations

     159        73         357   

Net Income of Financial Services of Discontinued Operations

            —         71   

Net Income of Financial Services of CNH Industrial Pre-Demerger

     159        73         428   

 

  (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.

 

Net income (loss) reconciliation US-GAAP to EU-IFRS

 

Six Months ended June 30,

    

 

   Three Months ended June 30,  

            2022             

               2021                 

($ million)

               2022                              2021              

888

     877      

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

     552        514   

 

  

 

 

       

 

 

    

 

 

 
     

Adjustments to conform with EU-IFRS:

     

(11)

     (20)     

Development costs

     (4)        (9)  

(108)

     (66)     

Other adjustments(1)

     (56)        (35)  

22

     16      

Tax impact on adjustments and other income tax differences

     11         

 

  

 

 

       

 

 

    

 

 

 

(97)

     (70)     

Total adjustments

     (49)        (38)  

 

  

 

 

       

 

 

    

 

 

 

791

     807      

Profit (loss) in accordance with EU-IFRS

     503        476   

 

  

 

 

       

 

 

    

 

 

 

 

  (1)

This item also includes the different accounting impacts from the modifications of a healthcare plan in the U.S.

 

Total Equity reconciliation US-GAAP to EU-IFRS

 
           June 30, 2022                  March 31, 2022                December 31, 2021      

Total Equity under U.S. GAAP

     5,794        5,609        6,808  
  

 

 

    

 

 

    

 

 

 

 Adjustments to conform with EU-IFRS:

        

 Development costs

     751        783         2,058   

 Other adjustments

     45        41         28   

 Tax impact on adjustments and other income tax differences

     (162)        (175)        (468)  

 Total adjustments

     634        649         1,618   
  

 

 

    

 

 

    

 

 

 

 Total Equity under EU-IFRS

     6,428        6,258         8,426   
  

 

 

    

 

 

    

 

 

 

 

19


LOGO

 

Other Supplemental Financial Information

 

(Unaudited)

 

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, 2022    

 

    Six months Ended June 30, 2021  
            Average                   At June 30             At December 31, 2021                 Average                     At June 30,        

Euro

    0.915        0.963        0.883        0.830        0.841   

Pound sterling

    0.770        0.826        0.742        0.720        0.722   

Swiss franc

    0.944        0.959        0.912        0.908        0.924   

Polish zloty

    4.239        4.506        4.059        3.764        3.804   

Brazilian real

    5.082        5.279        5.571        5.384        4.969   

Canadian dollar

    1.271        1.292        1.271        1.247        1.239   

Turkish lira

    14.870        16.738        13.450        7.900        8.685   

 

Condensed Consolidated Income Statement for the three and six months ended June 30, 2022 and 2021

 
  (Unaudited, EU-IFRS)   Three Months Ended June 30,     Six Months Ended June 30,  
  ($ million)                   2022                                      2021                                      2022                                      2021                   

Net revenues

    6,070       5,169        10,707       9,255   

Cost of sales

    4,685       3,975        8,294       7,134   

Selling, general and administrative costs

    414       355        772       664   

Research and development costs

    219       175        412       319   

Result from investments:

       

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

    28       27        50       53   

Restructuring costs

    6             8        

Other income/(expenses)

    (30)       (32)       (39)       (45)  

Financial income/(expenses)

    (24)       (30)       (76)       (79)  
 

 

 

   

 

 

   

 

 

   

 

 

 

PROFIT/(LOSS) BEFORE TAXES

    720       622        1,156       1,059   
 

 

 

   

 

 

   

 

 

   

 

 

 

Income tax (expense) benefit

    (217)       (146)       (365)       (252)  

PROFIT/(LOSS) FROM CONTINUING OPERATIONS

    503       476        791       807   

PROFIT/(LOSS) FROM DISCONTINUED OPERATIONS, NET OF TAX

          90              172   
 

 

 

   

 

 

   

 

 

   

 

 

 

PROFIT/(LOSS) FOR THE PERIOD

    503       566        791       979   
 

 

 

   

 

 

   

 

 

   

 

 

 

PROFIT/(LOSS) FOR THE PERIOD FROM CONTINUING OPERATIONS ATTRIBUTABLE TO:

       

Owners of the parent

    499       475        784       803   

Non-controlling interests

    4             7        

(in $)

       
 

 

 

   

 

 

   

 

 

   

 

 

 

BASIC EARNINGS/(LOSS) PER COMMON SHARE

    0.37       0.41        0.58       0.70   
 

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings/(loss) per common share from continuing operations

          0.35              0.59   
 

 

 

   

 

 

   

 

 

   

 

 

 

DILUTED EARNINGS/(LOSS) PER COMMON SHARE

    0.37       0.41        0.58       0.70   
 

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings/(loss) per common share from continuing operations

          0.35              0.59   

 

20


LOGO

 

Other Supplemental Financial Information

 

(Unaudited)

 

Condensed Consolidated Statement of Financial Position as of June 30, 2022 and December 31, 2021  
   
  (Unaudited, EU-IFRS)            
  ($ million)           June 30, 2022               December 31, 2021    

ASSETS

   

Intangible assets

    5,141       5,159  

Property, plant and equipment and Leased assets

    3,294       3,435  

Inventories

    5,533       4,228  

Receivables from financing activities

    16,871       15,443  

Cash and cash equivalents

    3,584       5,845  

Other receivables and assets

    1,980       2,535  

Assets held for distribution(*)

          14,477  
 

 

 

   

 

 

 

TOTAL ASSETS

    36,403       51,122  
 

 

 

   

 

 

 

EQUITY AND LIABILITIES

   

Issued capital and reserves attributable to owners of the parent

    6,421       8,393  

Non-controlling interests

    7       33  

Total Equity

    6,428       8,426  

Debt

    21,199       21,689  

Other payables and liabilities

    8,776       9,148  

Liabilities held for distribution(*)

          11,859  

Total Liabilities

    29,975       42,696  
 

 

 

   

 

 

 

TOTAL EQUITY AND LIABILITIES

    36,403       51,122  
 

 

 

   

 

 

 

 

Condensed Consolidated Statement of Cash Flows for the six months ended June 30, 2022 and 2021  
     
  (Unaudited, EU-IFRS)            
  ($ million)           June 30, 2022                     June 30, 2021          

CASH AND CASH EQUIVALENTS AT BEGINNING OF THE YEAR

    5,845       9,629   

Profit/(loss) from Continuing Operations

    791       807   

Adjustment to reconcile profit/(loss) from Continuing Operation to cash flows from/(used in) operating activities from Continuing Operations

    (1,055)       395   

CASH FLOWS FROM/(USED IN) OPERATING ACTIVITIES FROM CONTINUING OPERATIONS

    (264)       1,202   

CASH FLOWS FROM/(USED IN) OPERATING ACTIVITIES FROM DISCONTINUED OPERATIONS

          219   
 

 

 

   

 

 

 

TOTAL

    (264)       1,421   
 

 

 

   

 

 

 

CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES FROM CONTINUING OPERATIONS

    (1,936)       (988)  

CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES FROM DISCONTINUED OPERATIONS

          244   
 

 

 

   

 

 

 

TOTAL

    (1,936)       (744)  
 

 

 

   

 

 

 

CASH FLOWS FROM/(USED IN) FINANCING ACTIVITIES FROM CONTINUING OPERATIONS

    116       (1,135)  

CASH FLOWS FROM/(USED IN) FINANCING ACTIVITIES FROM DISCONTINUED OPERATIONS

          (414)  
 

 

 

   

 

 

 

TOTAL

    116       (1,549)  
 

 

 

   

 

 

 

Translation exchange differences

    (177)       (173)  
 

 

 

   

 

 

 

TOTAL CHANGE IN CASH AND CASH EQUIVALENTS

    (2,261)       (1,045)  
 

 

 

   

 

 

 

Less:

   

CASH AND EQUIVALENTS AT END OF THE PERIOD – INCLUDED WITHIN ASSETS HELD FOR DISTRIBUTION AT THE END OF THE PERIOD

          680   
 

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS AT END OF THE PERIOD

    3,584       7,904   
 

 

 

   

 

 

 

Notes:

(*)  The 2021 data have been re-presented following the classification of the Iveco Group Business as Discontinued Operations for the quarter ended June 30, 2021, as requested by the IFRS 5 - Non-current assets held for sale and discontinued operations.

 

21