CNH Industrial N.V. Reports Fourth Quarter and Full Year 2023
Results
Fourth quarter net income increased by 4% year-over-year despite
consolidated revenue declining by 2%
Fourth quarter Agriculture segment adjusted EBIT
margin up 40 bps year-over-year to 13.5%; Construction up 230 bps
to 5.8%
Full year net income up 17% year-over-year on a
5% increase in consolidated revenue
Full year diluted EPS reaches $1.76; adjusted
diluted EPS at $1.70
Cost reduction programs expected to improve
through-cycle margins
Company announces additional $500 million share
buyback program
Basildon, UK - February 14, 2024 - CNH
Industrial N.V. (NYSE: CNHI) today reported results for
the three and twelve months ended December 31, 2023, with Q4 2023
net income of $617 million and diluted earnings per share of $0.46
compared with net income of $592 million and diluted earnings per
share of $0.43 in Q4 2022. Consolidated revenue was $6.79 billion
in the quarter (down 2% compared to Q4 2022) and Net sales of
Industrial Activities were $6.02 billion (down 5% compared to Q4
2022). Net cash provided by operating activities was $1,515 million
and Industrial Free Cash Flow was $1,630 million in Q4 2023.
Full year 2023 consolidated revenues were $24.7
billion, up 5% year-over-year, with Net sales of Industrial
Activities at $22.1 billion, up almost 3%. Full year net income was
$2,383 million, compared to 2022 net income of $2,039 million. Full
year diluted earnings per share was $1.76, up $0.27 from $1.49 in
2022. Adjusted net income was $2,313 million, a 15% increase over
2022, with adjusted diluted earnings per share of $1.70, compared
to $1.46 in 2022. Full year net cash provided by operating
activities was $907 million and Industrial Free Cash Flow was
$1,216 million.
“Two years ago, we established ambitious margin
targets for our Agriculture and Construction segments, which we
achieved earlier than planned. These results, in conjunction with
record full year revenue and net income, reflect the CNH team’s
tireless efforts to simplify the company, expand through-cycle
margins, integrate world-class technology with our great iron, and
put our customers at the center of everything we do. With more
challenging end markets in Q4, robust contributions from our cost
reduction focus and disciplined commercial execution drove margin
expansion and we will remain aggressive on these fronts moving
forward. I have tremendous confidence in this CNH team’s ability,
regardless of market conditions, to create a bright future for our
company, our customers, and our dealers.”
Scott W. Wine, Chief Executive
Officer
2023 Fourth Quarter
Results
(all amounts $ million, comparison vs Q4 2022 -
unless otherwise stated)
US-GAAP |
|
|
Q4 2023 |
|
Q4 2022 |
|
Change |
|
Change at c.c.(1) |
Consolidated revenue |
|
6,792 |
|
6,943 |
|
(2)% |
|
(4)% |
of which Net sales of Industrial Activities |
|
6,018 |
|
6,352 |
|
(5)% |
|
(7)% |
Net income |
|
617 |
|
592 |
|
+4% |
|
|
Diluted EPS $ |
|
0.46 |
|
0.43 |
|
+0.03 |
|
|
Cash flow from operating
activities |
|
1,515 |
|
1,443 |
|
+72 |
|
|
Cash and cash
equivalents(2) |
|
4,322 |
|
4,376 |
|
(54) |
|
|
Gross profit margin of
Industrial Activities |
|
21.8% |
|
21.6% |
|
+20 bps |
|
|
NON-GAAP(3) |
|
|
Q4 2023 |
|
Q4 2022 |
|
Change |
|
Adjusted EBIT of Industrial
Activities |
|
696 |
|
680 |
|
+16 |
|
Adjusted EBIT margin of
Industrial Activities |
|
11.6% |
|
10.7% |
|
+90 bps |
|
Adjusted net income |
|
557 |
|
486 |
|
+71 |
|
Adjusted diluted EPS $ |
|
0.42 |
|
0.36 |
|
+0.06 |
|
Free cash flow of Industrial
Activities |
|
1,630 |
|
2,049 |
|
(419) |
|
Net sales of Industrial Activities were $6.02
billion, down 5% when compared to the corresponding period from the
previous year. This decline is mainly due to lower volume and mix
in Agriculture, specifically as it relates to lower industry demand
for all product categories in South America and for combines in
North America and EMEA. Construction net sales grew by
approximately 9% driven by net price realization and higher volume
in North America.
Net income was $617 million, with diluted
earnings per share of $0.46 (net income of $592 million in Q4 2022,
with diluted earnings per share of $0.43). In Q4 2023, adjusted net
income was $557 million and diluted earnings per share was $0.42.
In comparison, in Q4 2022, CNH reported adjusted net income of $486
million and adjusted diluted earnings per share of $0.36.
Gross profit margin of Industrial Activities was
21.8% (21.6% in Q4 2022) with improvement from the corresponding
period in the previous year in both Agriculture and Construction,
reflective of favorable price realization and lower production
costs despite the lower net sales.
Reported income tax expense was $58 million for
the fourth quarter of 2023 ($168 million in Q4 2022), which
includes a $99 million tax reduction from recognizing certain
deferred tax assets, with an effective tax rate (ETR) of 10.1%
(23.2% in Q4 2022). The adjusted ETR(3) was 27.1% (33.6% in Q4
2022).
Cash flow provided by operating activities in
the quarter was $1,515 million ($1,443 million in Q4 2022). Free
cash flow of Industrial Activities was $1,630 million. Consolidated
Debt was $27 billion as of December 31, 2023 ($23 billion at
December 31, 2022).
Agriculture |
|
|
Q4 2023 |
|
Q4 2022 |
|
Change |
|
Change at c.c.(1) |
Net sales ($ million) |
|
4,947 |
|
5,369 |
|
(8)% |
|
(9)% |
Adjusted EBIT ($ million) |
|
669 |
|
701 |
|
(32) |
|
|
Adjusted EBIT margin |
|
13.5% |
|
13.1% |
|
+40 bps |
|
|
In North America, industry volume was up 19%
year-over-year in Q4 2023 for tractors over 140 HP and was down 7%
for tractors under 140 HP; combines were down 32%. In Europe,
Middle East and Africa (EMEA), tractor and combine demand was up 5%
and down 20%, respectively, of which Europe tractor and combine
demand was down 2% and 44%, respectively. South America tractor
demand was down 8% and combine demand was down 13%. Asia Pacific
tractor demand was down 13%, and combine demand was down 73%.
Agriculture net sales decreased for the quarter
by 8% to $4.95 billion primarily as a result of lower industry
volume, dealer inventory management, and unfavorable mix.
Gross profit margin was 23.3% (23.1% in Q4 2022)
up 20 bps, driven by favorable price realization in North America
and lower purchasing and product costs.
Adjusted EBIT was $669 million, down
$32 million for the quarter ($701 million in Q4 2022), as
a result of lower industry demand, partially offset by lower cost
of components and production costs, and reductions in SG&A
expenses, while R&D investments grew to 5.0% of net sales (4.4%
in 2022). Income from unconsolidated subsidiaries increased
$61 million year-over-year. Adjusted EBIT margin was
13.5% (13.1% in Q4 2022). Quarterly adjusted EBIT margins
grew year-over-year in all quarters of 2023.
Construction |
|
|
Q4 2023 |
|
Q4 2022 |
|
Change |
|
Change at c.c.(1) |
Net sales ($ million) |
|
1,071 |
|
983 |
|
+9% |
|
+8% |
Adjusted EBIT ($ million) |
|
62 |
|
34 |
|
+28 |
|
|
Adjusted EBIT margin |
|
5.8% |
|
3.5% |
|
+230 bps |
|
|
Global industry volume for construction
equipment decreased in both Heavy and Light
sub-segments year-over-year in Q4 2023, down 12% and 2%,
respectively. Aggregated demand decreased 7% in EMEA, 2% in North
America, 25% in South America and 6% for Asia Pacific.
Construction net sales increased for the quarter
by 9% to $1,071 million, driven by favorable price realization and
positive volume and mix mainly in North America, partially offset
by lower net sales in EMEA and South America.
Gross profit margin was 14.8%, up 150 bps
compared to Q4 2022, mainly due to favorable product mix and price
realization, partially offset by higher product costs.
Adjusted EBIT was $62 million, up $28 million
for the quarter ($34 million in Q4 2022), primarily due to
favorable price realization, while SG&A spend was slightly
reduced year-over-year in the quarter. Adjusted EBIT margin at 5.8%
increased by 230 bps vs the same quarter of 2022.
Financial Services |
|
|
Q4 2023 |
|
Q4 2022 |
|
Change |
|
Change at c.c.(1) |
Revenue ($ million) |
|
768 |
|
577 |
|
+33% |
|
+32% |
Net income ($ million) |
|
113 |
|
75 |
|
+38 |
|
|
Equity at quarter-end ($
million) |
|
2,789 |
|
2,285 |
|
+504 |
|
|
Retail loan originations ($
million) |
|
3,412 |
|
2,898 |
|
+18% |
|
|
Financial Services Revenue increased by 33% due
to favorable volumes and higher base rates across all regions.
Net income was $113 million in the fourth
quarter of 2023, up $38 million compared to the same quarter of
2022, primarily due to favorable volumes in all regions and
improved margins, mainly in North America, and lower risk costs,
partially offset by a higher effective tax rate, primarily in South
America.
The managed portfolio (including unconsolidated
joint ventures) was $28.9 billion as of December 31, 2023 (of
which retail was 64% and wholesale 36%), up $5.1 billion compared
to December 31, 2022 (up $4.4 billion on a constant currency
basis).
At December 31, 2023, the receivable balance
greater than 30 days past-due as a percentage of receivables was
1.4% (1.3% as of December 31, 2022).
Results for the Full Year
2023
(all amounts $ million, comparison vs FY 2022 -
unless otherwise stated)
US-GAAP |
|
|
FY 2023 |
|
FY 2022 |
|
Change |
|
Change at c.c.(1) |
Consolidated revenue |
|
24,687 |
|
23,551 |
|
+5% |
|
+5% |
of which Net sales of Industrial Activities |
|
22,080 |
|
21,541 |
|
+3% |
|
+2% |
Net income |
|
2,383 |
|
2,039 |
|
+17% |
|
|
Diluted EPS $ |
|
1.76 |
|
1.49 |
|
+0.27 |
|
|
Cash flow from operating
activities |
|
907 |
|
557 |
|
+350 |
|
|
Cash and cash
equivalents(2) |
|
4,322 |
|
4,376 |
|
(54) |
|
|
Gross profit margin of
Industrial Activities |
|
23.7% |
|
22.0% |
|
+170 bps |
|
|
NON-GAAP(3) |
|
|
FY 2023 |
|
FY 2022 |
|
Change |
|
Adjusted EBIT of Industrial
Activities |
|
2,730 |
|
2,433 |
|
+297 |
|
Adjusted EBIT margin of
Industrial Activities |
|
12.4% |
|
11.3% |
|
+110 bps |
|
Adjusted net income |
|
2,313 |
|
2,004 |
|
+309 |
|
Adjusted diluted EPS $ |
|
1.70 |
|
1.46 |
|
+0.24 |
|
Free cash flow of Industrial
Activities |
|
1,216 |
|
1,596 |
|
(380) |
|
Agriculture |
|
|
FY 2023 |
|
FY 2022 |
|
Change |
|
Change at c.c.(1) |
Net sales |
|
18,148 |
|
17,969 |
|
+1% |
|
+1% |
Adjusted EBIT |
|
2,732 |
|
2,456 |
|
+276 |
|
|
Adjusted EBIT margin |
|
15.1% |
|
13.7% |
|
+140 bps |
|
|
Construction |
|
|
FY 2023 |
|
FY 2022 |
|
Change |
|
Change at c.c.(1) |
Net sales |
|
3,932 |
|
3,572 |
|
+10% |
|
+10% |
Adjusted EBIT |
|
238 |
|
124 |
|
+114 |
|
|
Adjusted EBIT margin |
|
6.1% |
|
3.5% |
|
+260 bps |
|
|
Financial Services |
|
|
FY 2023 |
|
FY 2022 |
|
Change |
|
Change at c.c.(1) |
Revenue |
|
2,573 |
|
1,996 |
|
+29% |
|
+29% |
Net income |
|
371 |
|
338 |
|
+33 |
|
|
2024 Outlook
The Company forecasts that 2024 global industry
retail sales will be lower in both the agriculture and construction
equipment markets when compared to 2023. While projections vary
among geographies and product types, in the aggregate for key
markets where the Company competes, CNH estimates that agriculture
industry retail sales will be down 10-15% and construction
equipment industry retail sales will be down around 10% when
compared to 2023.
CNH is continuing its efforts to improve
through-cycle margins with its two previously announced cost
reduction programs. The first program is focused on reducing
product costs through logistics normalization, lean manufacturing
principles, and strategic sourcing, and was first announced at the
2022 Capital Markets Day. The second program is focused on
restructuring SG&A expenses and was announced in conjunction
with Q3 2023 earnings. Both programs are progressing as planned and
are expected to partially offset the impact of the lower industry
demand.
Consequently, the Company is providing the
following 2024 outlook:
-
Agriculture segment net sales(5) down between 8% and 12%
year-over-year including currency translation effects
-
Agriculture segment adjusted EBIT margin between 14.0% and
15.0%
-
Construction segment net sales(5) down between 7% and 11%
year-over-year including currency translation effects
-
Construction segment adjusted EBIT margin between 5.0% and
6.0%
-
Free Cash Flow of Industrial Activities(6) between $1.2bn and
$1.4bn
-
Adjusted diluted EPS between $1.50 to $1.60
CNH also announces today that its Board of
Directors has approved an additional $500 million share buyback
program to commence after the completion of the existing $1 billion
share buyback program.Share repurchases under the program will be
made from time to time in private transactions, open market
purchases or other transactions as permitted by securities laws and
other legal requirements. The timing and amounts of any purchases
will be based on market conditions and other factors including but
not limited to price and regulatory requirements. The program does
not require the purchase of any minimum dollar amount or number of
shares and the program may be modified, suspended, or discontinued
at any time.
Notes
CNH 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. EU-IFRS reports will be published on approximately
February 29, 2024.
-
c.c. means at constant currency.
-
Comparison vs. December 31, 2022.
-
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.
- 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
(“EMEA”); (3) South America and (4) Asia Pacific. The geographic
designations have the following meanings:
-
North America: United States, Canada, and Mexico;
-
Europe, Middle East, and Africa: member countries of the European
Union, European Free Trade Association, the United Kingdom, Ukraine
and Balkans, Russia, Turkey, Uzbekistan, Pakistan, the African
continent, and the Middle East;
-
South America: Central and South America, and the Caribbean
Islands; and
-
Asia Pacific: Continental Asia (including the India subcontinent),
Indonesia and Oceania.
- Net sales reflecting
the exchange rate of 1.10 EUR/USD.
- The Company is
unable to provide this reconciliation without unreasonable effort
due to the uncertainty and inherent difficulty of predicting the
occurrence, the financial impact, and the periods in which the
adjustments may be recognized. For the same reasons, the Company is
unable to address the probable significance of the unavailable
information, which could be material to future results.
Non-GAAP Financial
Information
CNH monitors its operations through the use of
several non-GAAP financial measures. CNH’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’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 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.
CNH’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 the following items: 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 Margin of Industrial Activities: is computed by
dividing Adjusted EBIT of Industrial Activities by Net Sales of
Industrial Activities.
-
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 share-based payment awards, when inclusion is not
anti-dilutive. When we provide guidance for adjusted diluted EPS,
we do not provide guidance on an 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 Tax (Expense) Benefit: 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.
-
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 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.
-
Change excl. FX or Constant Currency: CNH 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 press 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 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 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: economic
conditions in each of our markets, including the significant
uncertainty caused by geopolitical events; production and supply
chain disruptions, including industry capacity constraints,
material availability, and global logistics delays and constraints;
the many interrelated factors that affect consumer confidence and
worldwide demand for capital goods and capital goods-related
products, 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; labor relations; interest rates and
currency exchange rates; inflation and deflation; energy prices;
prices for agricultural commodities and material price increases;
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 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 pandemics (such as the COVID-19
pandemic), terrorist attacks in Europe and elsewhere; the
remediation of a material weakness; our ability to realize the
anticipated benefits from our business initiatives as part of our
strategic plan; including targeted restructuring actions to
optimize our cost structure and improve the efficiency of our
operations; 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 press
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's control. CNH 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, including
factors that potentially could materially affect its financial
results, is included in the Company's reports and filings with the
U.S. Securities and Exchange Commission ("SEC").
All future written and oral forward-looking
statements by CNH or persons acting on the behalf of CNH are
expressly qualified in their entirety by the cautionary statements
contained herein or referred to above.
Additional factors could cause actual results to
differ from those expressed or implied by the forward-looking
statements included in the Company’s filings with the SEC
(including, but not limited to, the factors discussed in our 2022
Annual Report and subsequent quarterly reports).
Conference Call and Webcast
Today, at 9:30 a.m. EST (3:30 p.m. CET / 2:30
p.m. GMT), management will hold a conference call to present fourth
quarter and full year 2023 results to financial analysts and
institutional investors. The call can be followed live online at
CNH Industrial 2023 Q4 – Webcast and a recording will be available
later on the Company’s website www.cnh.com. A presentation will be
made available on the CNH website prior to the conference call.
CONTACTS
Media Inquiries – Laura Overall
Tel +44 207 925 1964 or Rebecca Fabian Tel +1 312 515 2249 (Email
mediarelations@cnh.com)
Investor Relations – Jason
Omerza Tel +1 630 740 8079 or Federico Pavesi Tel +39 345 605 6218
(Email investor.relations@cnh.com)
CNH INDUSTRIAL N.V.Consolidated
Statements of Operations for the three months and years ended
December 31, 2023 and 2022 (Unaudited, U.S. GAAP)
|
|
Three Months Ended December 31, |
|
Year Ended December 31, |
($ million) |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Revenues |
|
|
|
|
|
|
|
|
Net sales |
|
6,018 |
|
6,352 |
|
22,080 |
|
21,541 |
Finance, interest and other income |
|
774 |
|
591 |
|
2,607 |
|
2,010 |
Total
Revenues |
|
6,792 |
|
6,943 |
|
24,687 |
|
23,551 |
Costs and
Expenses |
|
|
|
|
|
|
|
|
Cost of goods sold |
|
4,705 |
|
4,978 |
|
16,838 |
|
16,797 |
Selling, general and administrative expenses |
|
478 |
|
528 |
|
1,863 |
|
1,752 |
Research and development expenses |
|
275 |
|
257 |
|
1,041 |
|
866 |
Restructuring expenses |
|
59 |
|
12 |
|
67 |
|
31 |
Interest expense |
|
404 |
|
244 |
|
1,345 |
|
734 |
Other, net |
|
294 |
|
199 |
|
830 |
|
689 |
Total Costs and
Expenses |
|
6,215 |
|
6,218 |
|
21,984 |
|
20,869 |
|
|
|
|
|
|
|
|
|
Income (loss) of Consolidated
Group before Income Taxes |
|
577 |
|
725 |
|
2,703 |
|
2,682 |
Income tax (expense)
benefit |
|
(58) |
|
(168) |
|
(594) |
|
(747) |
Equity in income (loss) of
unconsolidated subsidiaries and affiliates |
|
98 |
|
35 |
|
274 |
|
104 |
Net Income
(loss) |
|
617 |
|
592 |
|
2,383 |
|
2,039 |
Net income attributable to
noncontrolling interests |
|
1 |
|
— |
|
12 |
|
10 |
Net Income (loss)
attributable to CNH Industrial N.V. |
|
616 |
|
592 |
|
2,371 |
|
2,029 |
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share attributable to CNH Industrial N.V. |
|
|
|
|
|
|
|
|
Basic |
|
0.47 |
|
0.44 |
|
1.78 |
|
1.50 |
Diluted |
|
0.46 |
|
0.43 |
|
1.76 |
|
1.49 |
Weighted average
shares outstanding (in millions) |
|
|
|
|
|
|
|
|
Basic |
|
1,317 |
|
1,345 |
|
1,332 |
|
1,351 |
Diluted |
|
1,334 |
|
1,361 |
|
1,350 |
|
1,362 |
|
|
|
|
|
|
|
|
|
Cash dividends
declared per common share |
|
— |
|
— |
|
0.396 |
|
0.302 |
These 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, 2022 included in the Annual Report on Form 10-K. These
Consolidated Statements of Operations represent the consolidation
of all CNH Industrial N.V. subsidiaries.
CNH INDUSTRIAL N.V.Consolidated Balance
Sheets as of December 31, 2023 and December 31, 2022
(Unaudited, U.S. GAAP)
($ million) |
|
December 31, 2023 |
|
December 31, 2022 |
Assets |
|
|
|
|
Cash and cash equivalents |
|
4,322 |
|
4,376 |
Restricted cash |
|
723 |
|
753 |
Financing receivables,
net |
|
24,249 |
|
19,260 |
Receivables from Iveco Group
N.V. |
|
380 |
|
298 |
Inventories, net |
|
5,545 |
|
4,811 |
Property, plant and equipment,
net and equipment under operating lease |
|
3,330 |
|
3,034 |
Intangible assets, net |
|
4,906 |
|
4,451 |
Other receivables and
assets |
|
2,896 |
|
2,398 |
Total
Assets |
|
46,351 |
|
39,381 |
Liabilities and
Equity |
|
|
|
|
Debt |
|
27,326 |
|
22,962 |
Payables to Iveco Group
N.V. |
|
146 |
|
156 |
Other payables and
liabilities |
|
10,645 |
|
9,287 |
Total
Liabilities |
|
38,117 |
|
32,405 |
Redeemable noncontrolling
interest |
|
54 |
|
49 |
Equity |
|
8,180 |
|
6,927 |
Total Liabilities and
Equity |
|
46,351 |
|
39,381 |
These Consolidated Balance Sheets should be read
in conjunction with the Company’s Audited Consolidated Financial
Statements and Notes for the year ended December 31, 2022 included
in the Annual Report on Form 10-K. These Consolidated Balance
Sheets represent the consolidation of all CNH Industrial N.V.
subsidiaries.
CNH INDUSTRIAL N.V.Consolidated
Statement of Cash Flows for the years ended December 31, 2023 and
2022 (Unaudited, U.S. GAAP)
|
|
Year Ended December 31, |
($ million) |
|
2023 |
|
2022 |
Cash Flows from
Operating Activities |
|
|
|
|
Net income (loss) |
|
2,383 |
|
2,039 |
Adjustments to reconcile net
income to net cash provided (used) by operating activities: |
|
|
|
|
Depreciation and amortization expense excluding assets under
operating lease |
|
377 |
|
327 |
Depreciation and amortization expense of assets under operating
lease |
|
187 |
|
208 |
(Gain) loss from disposal of assets |
|
10 |
|
(42) |
Undistributed (income) loss of unconsolidated subsidiaries |
|
(211) |
|
(69) |
Other non-cash items |
|
173 |
|
196 |
Changes in operating assets
and liabilities: |
|
|
|
|
Provisions |
|
911 |
|
189 |
Deferred income taxes |
|
(535) |
|
(50) |
Trade and financing receivables related to sales, net |
|
(2,268) |
|
(2,447) |
Inventories, net |
|
(259) |
|
(151) |
Trade payables |
|
(157) |
|
125 |
Other assets and liabilities |
|
296 |
|
232 |
Net cash provided (used) by
operating activities |
|
907 |
|
557 |
Cash Flows from
Investing Activities |
|
|
|
|
Additions to retail receivables |
|
(8,069) |
|
(5,971) |
Collections of retail receivables |
|
5,824 |
|
4,360 |
Proceeds from sale of assets, net of assets sold under operating
leases |
|
16 |
|
97 |
Expenditures for property, plant and equipment and intangible
assets, net of assets under operating lease |
|
(644) |
|
(461) |
Expenditures for assets under operating lease |
|
(551) |
|
(538) |
Other |
|
(275) |
|
(496) |
Net cash provided (used) by
investing activities |
|
(3,699) |
|
(3,009) |
Cash Flows from
Financing Activities |
|
|
|
|
Net increase (decrease) in debt |
|
3,788 |
|
2,540 |
Dividends paid |
|
(538) |
|
(423) |
Other |
|
(652) |
|
(153) |
Net cash provided (used) by
financing activities |
|
2,598 |
|
1,964 |
Effect of foreign
exchange rate changes on cash, cash equivalents and restricted
cash |
|
110 |
|
(228) |
Net increase
(decrease) in cash, cash equivalents and restricted
cash |
|
(84) |
|
(716) |
Cash, cash equivalents
and restricted cash, beginning of year |
|
5,129 |
|
5,845 |
Cash, cash equivalents
and restricted cash, end of period |
|
5,045 |
|
5,129 |
These Consolidated Statements of Cash Flow
should be read in conjunction with the Company’s Audited
Consolidated Financial Statements and Notes for the year ended
December 31, 2022 included in the Annual Report on Form 10-K. These
Consolidated Statements of Cash Flows represent the consolidation
of all CNH Industrial N.V. subsidiaries.
CNH INDUSTRIAL N.V.Supplemental
Statements of Operations for the Three Months Ended December 31,
2023 and 2022 (Unaudited, U.S. GAAP)
|
|
Three Months Ended December 31, 2023 |
|
Three Months Ended December 31, 2022 |
($ million) |
|
Industrial Activities(1) |
|
Financial Services |
|
Eliminations |
|
Consolidated |
|
Industrial Activities(1) |
|
Financial Services |
|
Eliminations |
|
Consolidated |
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
6,018 |
|
— |
|
— |
|
6,018 |
|
6,352 |
|
— |
|
— |
|
6,352 |
Finance,
interest and other income |
|
53 |
|
768 |
|
(47) |
(2) |
774 |
|
43 |
|
577 |
|
(29) |
(2) |
591 |
Total
Revenues |
|
6,071 |
|
768 |
|
(47) |
|
6,792 |
|
6,395 |
|
577 |
|
(29) |
|
6,943 |
Costs
and Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods
sold |
|
4,705 |
|
— |
|
— |
|
4,705 |
|
4,978 |
|
— |
|
— |
|
4,978 |
Selling, general
and administrative expenses |
|
426 |
|
52 |
|
— |
|
478 |
|
462 |
|
66 |
|
— |
|
528 |
Research and
development expenses |
|
275 |
|
— |
|
— |
|
275 |
|
257 |
|
— |
|
— |
|
257 |
Restructuring
expenses |
|
57 |
|
2 |
|
— |
|
59 |
|
12 |
|
— |
|
— |
|
12 |
Interest
expense |
|
93 |
|
358 |
|
(47) |
(3) |
404 |
|
65 |
|
208 |
|
(29) |
(3) |
244 |
Other, net |
|
92 |
|
202 |
|
— |
|
294 |
|
(14) |
|
213 |
|
— |
|
199 |
Total
Costs and Expenses |
|
5,648 |
|
614 |
|
(47) |
|
6,215 |
|
5,760 |
|
487 |
|
(29) |
|
6,218 |
Income (loss) of
Consolidated Group before Income Taxes |
|
423 |
|
154 |
|
— |
|
577 |
|
635 |
|
90 |
|
— |
|
725 |
Income tax
(expense) benefit |
|
(11) |
|
(47) |
|
— |
|
(58) |
|
(149) |
|
(19) |
|
— |
|
(168) |
Equity in income
(loss) of unconsolidated subsidiaries and affiliates |
|
92 |
|
6 |
|
— |
|
98 |
|
31 |
|
4 |
|
— |
|
35 |
Net
Income (loss) |
|
504 |
|
113 |
|
— |
|
617 |
|
517 |
|
75 |
|
— |
|
592 |
(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.
CNH Industrial N.V.Supplemental
Statements of Operations for the years ended December 31, 2023 and
2022(Unaudited, U.S. GAAP)
|
|
Year ended December 31, 2023 |
|
Year ended December 31, 2022 |
($ million) |
|
Industrial Activities(1) |
|
Financial Services |
|
Eliminations |
|
Consolidated |
|
Industrial Activities(1) |
|
Financial Services |
|
Eliminations |
|
Consolidated |
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
22,080 |
|
— |
|
— |
|
22,080 |
|
21,541 |
|
— |
|
— |
|
21,541 |
Finance,
interest and other income |
|
206 |
|
2,573 |
|
(172) |
(2) |
2,607 |
|
95 |
|
1,996 |
|
(81) |
(2) |
2,010 |
Total
Revenues |
|
22,286 |
|
2,573 |
|
(172) |
|
24,687 |
|
21,636 |
|
1,996 |
|
(81) |
|
23,551 |
Costs
and Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods
sold |
|
16,838 |
|
— |
|
— |
|
16,838 |
|
16,797 |
|
— |
|
— |
|
16,797 |
Selling, general
and administrative expenses |
|
1,645 |
|
218 |
|
— |
|
1,863 |
|
1,549 |
|
203 |
|
— |
|
1,752 |
Research and
development expenses |
|
1,041 |
|
— |
|
— |
|
1,041 |
|
866 |
|
— |
|
— |
|
866 |
Restructuring
expenses |
|
65 |
|
2 |
|
— |
|
67 |
|
31 |
|
— |
|
— |
|
31 |
Interest
expense |
|
282 |
|
1,235 |
|
(172) |
(3) |
1,345 |
|
214 |
|
601 |
|
(81) |
(3) |
734 |
Other, net |
|
201 |
|
629 |
|
— |
|
830 |
|
(55) |
|
744 |
|
— |
|
689 |
Total
Costs and Expenses |
|
20,072 |
|
2,084 |
|
(172) |
|
21,984 |
|
19,402 |
|
1,548 |
|
(81) |
|
20,869 |
Income (loss) of
Consolidated Group before Income Taxes |
|
2,214 |
|
489 |
|
— |
|
2,703 |
|
2,234 |
|
448 |
|
— |
|
2,682 |
Income tax
(expense) benefit |
|
(458) |
|
(136) |
|
— |
|
(594) |
|
(622) |
|
(125) |
|
— |
|
(747) |
Equity in income
(loss) of unconsolidated subsidiaries and affiliates |
|
256 |
|
18 |
|
— |
|
274 |
|
89 |
|
15 |
|
— |
|
104 |
Net
Income (loss) |
|
2,012 |
|
371 |
|
— |
|
2,383 |
|
1,701 |
|
338 |
|
— |
|
2,039 |
(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.
CNH INDUSTRIAL N.V.Supplemental Balance
Sheets as of December 31, 2023 and December 31,
2022(Unaudited, U.S. GAAP)
|
|
December 31, 2023 |
|
December 31, 2022 |
($ million) |
|
Industrial Activities(1) |
|
Financial Services |
|
Eliminations |
|
Consolidated |
|
Industrial Activities(1) |
|
Financial Services |
|
Eliminations |
|
Consolidated |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents |
|
3,532 |
|
790 |
|
— |
|
4,322 |
|
3,802 |
|
574 |
|
— |
|
4,376 |
Restricted
cash |
|
96 |
|
627 |
|
— |
|
723 |
|
158 |
|
595 |
|
— |
|
753 |
Financing
receivables, net |
|
393 |
|
24,539 |
|
(683) |
(2) |
24,249 |
|
898 |
|
19,313 |
|
(951) |
(2) |
19,260 |
Receivables from
Iveco Group N.V. |
|
302 |
|
78 |
|
— |
|
380 |
|
234 |
|
64 |
|
— |
|
298 |
Inventories,
net |
|
5,522 |
|
23 |
|
— |
|
5,545 |
|
4,798 |
|
13 |
|
— |
|
4,811 |
Property, plant
and equipment, net and equipment on operating lease |
|
1,951 |
|
1,379 |
|
— |
|
3,330 |
|
1,561 |
|
1,473 |
|
— |
|
3,034 |
Intangible
assets, net |
|
4,739 |
|
167 |
|
— |
|
4,906 |
|
4,287 |
|
164 |
|
— |
|
4,451 |
Other
receivables and assets |
|
2,706 |
|
536 |
|
(346) |
(3) |
2,896 |
|
2,141 |
|
477 |
|
(220) |
(3) |
2,398 |
Total
Assets |
|
19,241 |
|
28,139 |
|
(1,029) |
|
46,351 |
|
17,879 |
|
22,673 |
|
(1,171) |
|
39,381 |
Liabilities and Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
|
4,433 |
|
23,721 |
|
(828) |
(2) |
27,326 |
|
4,972 |
|
18,941 |
|
(951) |
(2) |
22,962 |
Payables to
Iveco Group N.V. |
|
6 |
|
140 |
|
— |
|
146 |
|
5 |
|
151 |
|
— |
|
156 |
Other payables
and liabilities |
|
9,357 |
|
1,489 |
|
(201) |
(3) |
10,645 |
|
8,211 |
|
1,296 |
|
(220) |
(3) |
9,287 |
Total
Liabilities |
|
13,796 |
|
25,350 |
|
(1,029) |
|
38,117 |
|
13,188 |
|
20,388 |
|
(1,171) |
|
32,405 |
Redeemable
noncontrolling interest |
|
54 |
|
— |
|
— |
|
54 |
|
49 |
|
— |
|
— |
|
49 |
Equity |
|
5,391 |
|
2,789 |
|
— |
|
8,180 |
|
4,642 |
|
2,285 |
|
— |
|
6,927 |
Total
Liabilities and Equity |
|
19,241 |
|
28,139 |
|
(1,029) |
|
46,351 |
|
17,879 |
|
22,673 |
|
(1,171) |
|
39,381 |
(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.
CNH INDUSTRIAL N.V.Supplemental
Statements of Cash Flows for the years ended December 31, 2023 and
2022(Unaudited, U.S. GAAP)
|
|
Year ended December 31, 2023 |
|
Year ended December 31, 2022 |
($ million) |
|
Industrial Activities(1) |
|
Financial Services |
|
Eliminations |
|
Consolidated |
|
Industrial Activities(1) |
|
Financial Services |
|
Eliminations |
|
Consolidated |
Cash
Flows from Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
2,012 |
|
371 |
|
— |
|
2,383 |
|
1,701 |
|
338 |
|
— |
|
2,039 |
Adjustments to
reconcile net income to net cash provided (used) by operating
activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense excluding assets under
operating lease |
|
373 |
|
4 |
|
— |
|
377 |
|
325 |
|
2 |
|
— |
|
327 |
Depreciation and
amortization expense of assets under operating lease |
|
8 |
|
179 |
|
— |
|
187 |
|
6 |
|
202 |
|
— |
|
208 |
(Gain) loss from
disposal of assets, net |
|
10 |
|
— |
|
— |
|
10 |
|
(42) |
|
— |
|
— |
|
(42) |
Undistributed
(income) loss of unconsolidated subsidiaries |
|
(145) |
|
(18) |
|
(48) |
(2) |
(211) |
|
134 |
|
(15) |
|
(188) |
(2) |
(69) |
Other non-cash
items, net |
|
92 |
|
81 |
|
— |
|
173 |
|
124 |
|
72 |
|
— |
|
196 |
Changes in
operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provisions |
|
908 |
|
3 |
|
— |
|
911 |
|
190 |
|
(1) |
|
— |
|
189 |
Deferred income
taxes |
|
(439) |
|
(96) |
|
— |
|
(535) |
|
38 |
|
(88) |
|
— |
|
(50) |
Trade and
financing receivables related to sales, net |
|
51 |
|
(2,325) |
|
6 |
(3) |
(2,268) |
|
103 |
|
(2,551) |
|
1 |
|
(2,447) |
Inventories,
net |
|
(695) |
|
436 |
|
— |
|
(259) |
|
(690) |
|
539 |
|
— |
|
(151) |
Trade
payables |
|
(132) |
|
(19) |
|
(6) |
(3) |
(157) |
|
111 |
|
9 |
|
5 |
(3) |
125 |
Other assets and
liabilities |
|
94 |
|
202 |
|
— |
|
296 |
|
5 |
|
233 |
|
(6) |
(3) |
232 |
Net cash
provided (used) by operating activities |
|
2,137 |
|
(1,182) |
|
(48) |
|
907 |
|
2,005 |
|
(1,260) |
|
(188) |
|
557 |
Cash
Flows from Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to
retail receivables |
|
— |
|
(8,069) |
|
— |
|
(8,069) |
|
— |
|
(5,971) |
|
— |
|
(5,971) |
Collections of
retail receivables |
|
— |
|
5,824 |
|
— |
|
5,824 |
|
— |
|
4,360 |
|
— |
|
4,360 |
Proceeds from
sale of assets excluding assets sold under operating leases |
|
16 |
|
— |
|
— |
|
16 |
|
97 |
|
— |
|
— |
|
97 |
Expenditures for
property, plant and equipment and intangible assets excluding
assets under operating lease |
|
(637) |
|
(7) |
|
— |
|
(644) |
|
(456) |
|
(5) |
|
— |
|
(461) |
Expenditures for
assets under operating lease |
|
(30) |
|
(521) |
|
— |
|
(551) |
|
(21) |
|
(517) |
|
— |
|
(538) |
Other |
|
191 |
|
(677) |
|
211 |
|
(275) |
|
(1,273) |
|
739 |
|
38 |
|
(496) |
Net cash
provided (used) by investing activities |
|
(460) |
|
(3,450) |
|
211 |
|
(3,699) |
|
(1,653) |
|
(1,394) |
|
38 |
|
(3,009) |
Cash
Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase
(decrease) in debt |
|
(910) |
|
4,698 |
|
— |
|
3,788 |
|
(115) |
|
2,655 |
|
— |
|
2,540 |
Dividends
paid |
|
(538) |
|
(48) |
|
48 |
(2) |
(538) |
|
(423) |
|
(188) |
|
188 |
(2) |
(423) |
Other |
|
(652) |
|
211 |
|
(211) |
|
(652) |
|
(153) |
|
38 |
|
(38) |
|
(153) |
Net cash
provided (used) by financing activities |
|
(2,100) |
|
4,861 |
|
(163) |
|
2,598 |
|
(691) |
|
2,505 |
|
150 |
|
1,964 |
Effect
of foreign exchange rate changes on cash, cash equivalents and
restricted cash |
|
91 |
|
19 |
|
— |
|
110 |
|
(215) |
|
(13) |
|
— |
|
(228) |
Net
increase (decrease) in cash and cash equivalents |
|
(332) |
|
248 |
|
— |
|
(84) |
|
(554) |
|
(162) |
|
— |
|
(716) |
Cash and
cash equivalents, beginning of year |
|
3,960 |
|
1,169 |
|
— |
|
5,129 |
|
4,514 |
|
1,331 |
|
— |
|
5,845 |
Cash and
cash equivalents, end of period |
|
3,628 |
|
1,417 |
|
— |
|
5,045 |
|
3,960 |
|
1,169 |
|
— |
|
5,129 |
(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.Other Supplemental Financial
Information
(Unaudited)
Adjusted EBIT of Industrial Activities by
Segment |
|
|
Three Months EndedDecember
31, |
|
Year Ended December 31, |
($ million) |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Industrial Activities
segments |
|
|
|
|
|
|
|
|
Agriculture |
|
669 |
|
701 |
|
2,732 |
|
2,456 |
Construction |
|
62 |
|
34 |
|
238 |
|
124 |
Unallocated items,
eliminations and other |
|
(35) |
|
(55) |
|
(240) |
|
(147) |
Total Adjusted EBIT of
Industrial Activities |
|
696 |
|
680 |
|
2,730 |
|
2,433 |
Reconciliation of Consolidated Net Income under U.S. GAAP
to Adjusted EBIT of Industrial Activities |
|
|
Three Months Ended December 31, |
|
Year Ended December 31, |
($ million) |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Net
Income |
|
617 |
|
592 |
|
2,383 |
|
2,039 |
Less: Consolidated income tax
expense |
|
(58) |
|
(168) |
|
(594) |
|
(747) |
Consolidated income
before taxes |
|
675 |
|
760 |
|
2,977 |
|
2,786 |
Less: Financial Services |
|
|
|
|
|
|
|
|
Financial Services Net Income |
|
113 |
|
75 |
|
371 |
|
338 |
Financial Services Income Taxes |
|
47 |
|
19 |
|
136 |
|
125 |
Add back of the following
Industrial Activities items: |
|
|
|
|
|
|
|
|
Interest expense of Industrial Activities, net of Interest income
and eliminations |
|
40 |
|
22 |
|
76 |
|
119 |
Foreign exchange (gains) losses, net of Industrial Activities |
|
78 |
|
45 |
|
105 |
|
59 |
Finance and non-service component of Pension and other
post-employment benefit costs of Industrial Activities (1) |
|
6 |
|
(12) |
|
4 |
|
(124) |
Adjustments for the following
Industrial Activities items: |
|
|
|
|
|
|
|
|
Restructuring expenses |
|
57 |
|
12 |
|
65 |
|
31 |
Other discrete items(2) |
|
— |
|
(53) |
|
10 |
|
25 |
Total Adjusted EBIT of
Industrial Activities |
|
696 |
|
680 |
|
2,730 |
|
2,433 |
(1) In the three months ended December 31, 2023
and 2022 this item includes the 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 year ended December 31, 2023 this item includes
the pre-tax gain of $24 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 year ended December 31, 2022 this item includes the pre-tax
gain of $90 million as a result of the 2018 modification of a
healthcare plan in the U.S. and a pre-tax gain of $24 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..
(2) In the three months ended December 31, 2023
this item did not include any discrete items, while the three
months ended December 31, 2022 included a $65 million gain on
the sale of our Canada parts depot, partially offset by
$12 million of separation costs incurred in connection with
our spin-off of the Iveco Group Business. In the year ended
December 31, 2023 this item includes a loss of $23 million on
the sale of the CNH Industrial Russia and CNH Capital Russia
businesses, partially offset by a gain of $13 million for the
fair value remeasurement of Augmenta and Bennamann. In the year
ended December 31, 2022 this item includes $43 million of
asset write-downs, $25 million of separation costs incurred in
a connection with our spin-off of the Iveco Group Business and
$22 million of costs related to the activity of the Raven
segments held for sale, including the loss on the sale of the
Engineered Films and Aerostar divisions, partially offset by a
$65 million dollar gain on the sale of our Canada parts
depot.
.
Other Supplemental Financial Information
(Unaudited)
Reconciliation of Total (Debt) to Net Cash (Debt) under
U.S. GAAP |
|
|
Consolidated |
|
Industrial Activities |
|
Financial Services |
($ million) |
|
December 31, 2023 |
|
December 31, 2022 |
|
December 31, 2023 |
|
December 31, 2022 |
|
December 31, 2023 |
|
December 31, 2022 |
Third party (debt) |
|
(27,326) |
|
(22,962) |
|
(4,132) |
|
(4,909) |
|
(23,194) |
|
(18,053) |
Intersegment notes
payable |
|
— |
|
— |
|
(301) |
|
(63) |
|
(527) |
|
(888) |
Payable to Iveco Group
N.V. |
|
(146) |
|
(156) |
|
(6) |
|
(5) |
|
(140) |
|
(151) |
Total
(Debt)(1) |
|
(27,472) |
|
(23,118) |
|
(4,439) |
|
(4,977) |
|
(23,861) |
|
(19,092) |
Cash and cash equivalents |
|
4,322 |
|
4,376 |
|
3,532 |
|
3,802 |
|
790 |
|
574 |
Restricted cash |
|
723 |
|
753 |
|
96 |
|
158 |
|
627 |
|
595 |
Intersegment notes
receivable |
|
— |
|
— |
|
527 |
|
888 |
|
301 |
|
63 |
Receivables from Iveco Group
N.V. |
|
380 |
|
298 |
|
302 |
|
234 |
|
78 |
|
64 |
Other current financial
assets(2) |
|
— |
|
300 |
|
— |
|
300 |
|
— |
|
— |
Derivatives hedging debt |
|
(41) |
|
(43) |
|
(34) |
|
(43) |
|
(7) |
|
— |
Net Cash
(Debt)(3) |
|
(22,088) |
|
(17,434) |
|
(16) |
|
362 |
|
(22,072) |
|
(17,796) |
(1) Total (Debt) of Industrial Activities
includes Intersegment notes payable to Financial Services of
$301 million and $63 million as of December 31, 2023 and
December 31, 2022, respectively. Total (Debt) of Financial Services
includes Intersegment notes payable to Industrial Activities of
$(527) million and $(888) million as of December 31, 2023
and December 31, 2022, 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 $(226) million and $(825) million as of
December 31, 2023 and December 31, 2022, respectively.
Reconciliation of Net Cash Provided (Used) by Operating
Activities to Free Cash Flow of Industrial Activities under U.S.
GAAP |
Year Ended December 31, |
|
|
|
Three Months Ended December 31, |
2023 |
|
2022 |
|
($ million) |
|
2023 |
|
2022 |
907 |
|
557 |
|
Net cash provided (used) by Operating
Activities |
|
1,515 |
|
1,443 |
1,230 |
|
1,448 |
|
Cash flows from Operating
Activities of Financial Services, net of eliminations |
|
481 |
|
744 |
9 |
|
19 |
|
Change in derivatives hedging
debt of Industrial Activities and other |
|
7 |
|
2 |
(30) |
|
(21) |
|
Investments in assets sold
under operating lease assets of Industrial Activities |
|
(4) |
|
(7) |
(637) |
|
(456) |
|
Investments in property, plant
and equipment, and intangible assets of Industrial Activities |
|
(240) |
|
(213) |
(263) |
|
49 |
|
Other changes(1) |
|
(129) |
|
80 |
1,216 |
|
1,596 |
|
Free cash flow of
Industrial Activities |
|
1,630 |
|
2,049 |
(1) This item primarily includes capital increases in
intersegment investments and change in financial
receivables.
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 U.S. GAAP |
Year Ended December 31, |
|
|
|
Three Months Ended December 31, |
2023 |
|
2022 |
|
($ million) |
|
2023 |
|
2022 |
2,383 |
|
2,039 |
|
Net income (loss) |
|
617 |
|
592 |
53 |
|
(41) |
|
Adjustments impacting Income
(loss) before income tax (expense) benefit and equity in income of
unconsolidated subsidiaries and affiliates (a) |
|
53 |
|
(46) |
(123) |
|
6 |
|
Adjustments impacting Income
tax (expense) benefit (b) |
|
(113) |
|
(60) |
2,313 |
|
2,004 |
|
Adjusted net income
(loss) |
|
557 |
|
486 |
2,301 |
|
1,994 |
|
Adjusted net income (loss)
attributable to CNH Industrial N.V. |
|
556 |
|
486 |
1,350 |
|
1,362 |
|
Weighted average shares
outstanding – diluted (million) |
|
1,334 |
|
1,361 |
1.70 |
|
1.46 |
|
Adjusted diluted EPS
($) |
|
0.42 |
|
0.36 |
|
|
|
|
|
|
|
|
|
2,703 |
|
2,682 |
|
Income (loss) of
Consolidated Group before income tax (expense)
benefit |
|
577 |
|
725 |
53 |
|
(41) |
|
Adjustments impacting Income
(loss) before income tax (expense) benefit and equity in income of
unconsolidated subsidiaries and affiliates (a) |
|
53 |
|
(46) |
2,756 |
|
2,641 |
|
Adjusted income (loss)
before income tax (expense) benefit and equity in income of
unconsolidated subsidiaries and affiliates (A) |
|
630 |
|
679 |
|
|
|
|
|
|
|
|
|
(594) |
|
(747) |
|
Income tax (expense)
benefit |
|
(58) |
|
(168) |
(123) |
|
6 |
|
Adjustments impacting Income
tax (expense) benefit (b) |
|
(113) |
|
(60) |
(717) |
|
(741) |
|
Adjusted income tax
(expense) benefit (B) |
|
(171) |
|
(228) |
|
|
|
|
|
|
|
|
|
26.0% |
|
28.1% |
|
Adjusted Effective Tax
Rate (Adjusted ETR) (C=B/A) |
|
27.1% |
|
33.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
a) Adjustments
impacting Income (loss) before income tax (expense) benefit and
equity in income of unconsolidated subsidiaries and
affiliates |
|
|
|
|
67 |
|
31 |
|
Restructuring expenses |
|
59 |
|
12 |
— |
|
(90) |
|
Pre-tax gain related to the
2018 modification of a healthcare plan in the U.S. |
|
— |
|
— |
(24) |
|
(24) |
|
Pre-tax gain related to the
2021 modification of a healthcare plan in the U.S. |
|
(6) |
|
(6) |
— |
|
43 |
|
Asset write-down: Industrial
Activities, Russia Operations |
|
— |
|
— |
— |
|
17 |
|
Asset write-down: Financial
Services, Russia Operations |
|
— |
|
1 |
17 |
|
— |
|
Loss on sale of Industrial
Activities, Russia Operations |
|
— |
|
— |
6 |
|
— |
|
Loss on sale of Financial
Services, Russia Operations |
|
— |
|
— |
— |
|
25 |
|
Spin-related costs |
|
— |
|
12 |
— |
|
(65) |
|
Gain on sale of real
estate |
|
— |
|
(65) |
(13) |
|
— |
|
Investment fair value
adjustments |
|
— |
|
— |
— |
|
22 |
|
Activity of the Raven Segments
held for sale, including loss on sale of the Aerostar and
Engineered Films Division |
|
— |
|
— |
53 |
|
(41) |
|
Total |
|
53 |
|
(46) |
|
|
|
|
|
|
|
|
|
|
|
|
|
b) Adjustments
impacting Income tax (expense) benefit |
|
|
|
|
(24) |
|
61 |
|
Tax effect of adjustments
impacting Income (loss) before income tax (expense) benefit and
equity in income of unconsolidated subsidiaries and affiliates |
|
(14) |
|
(5) |
(99) |
|
(55) |
|
Adjustment to valuation
allowances on deferred tax assets |
|
(99) |
|
(55) |
(123) |
|
6 |
|
Total |
|
(113) |
|
(60) |
- 20240214_PR_CNH_Q4FY_Results_2023
CNH Industrial NV (BIT:1CNHI)
過去 株価チャート
から 11 2024 まで 12 2024
CNH Industrial NV (BIT:1CNHI)
過去 株価チャート
から 12 2023 まで 12 2024