SECURITIES AND EXCHANGE COMMISSION
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the month of February, 2004.
CNH GLOBAL N.V.
World Trade Center
Tower B, 10th Floor
Amsterdam Airport
The Netherlands
(Address of Principal Executive Offices)
(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)
Form 20-F X Form 40-F
(Indicate by check mark whether the registrant by furnishing the information contained in this form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)
Yes No X
(If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- .)
News Release |
CNH Returns to Profitability in the Fourth Quarter and 2003,
Excluding Restructuring Charges
For more information contact:
Jeffrey T. Walsh Media Relations (1) 847 955 3939
Albert Trefts, Jr. Investor Relations (1) 847 955 3821
Lake Forest, Illinois (February 5, 2004) CNH Global N.V. (NYSE:CNH) today reported fourth quarter net income of $29 million compared to a fourth quarter 2002 net loss of $4 million, excluding restructuring charges in both periods. In the fourth quarter, the company took a $140 million restructuring charge, net of tax, related to the execution of its manufacturing rationalization plan. Including this restructuring charge, the company recorded a fourth quarter 2003 net loss of $111 million, compared to a net loss of $25 million, which included restructuring charges of $21 million, in the fourth quarter of 2002.
For the full year, CNHs net income of $30 million in 2003 compares favorably to a loss of $63 million in 2002, excluding restructuring charges in both years, and excluding the cumulative effect of a change in accounting principle in 2002 related to goodwill impairment. Improved performance in the companys Equipment Operations accounted for approximately $60 million of the improvement, with Financial Services contributing the balance. CNHs net loss was $157 million, or $1.19 per share, including restructuring charges of $187 million, compared to a 2002 net loss of $426 million, including restructuring charges of $38 million and a $325 million cumulative effect of a change in accounting principle.
Last year was a pivotal time for CNH, Paolo Monferino, CNH president and chief executive officer said. We achieved our primary objective to improve the bottom line by about $100 million before restructuring charges; our construction equipment business turned the corner; and our agricultural equipment business successfully completed the most aggressive new product launch program in our history. With the momentum we have generated through the second half of 2003, we fully expect to deliver a further improvement to the bottom line, excluding restructuring, for 2004.
Fourth quarter sales of agricultural equipment. Net sales of agricultural equipment increased to $1.885 billion for the quarter, compared to $1.646 billion in the fourth quarter of 2002. Net sales of agricultural equipment increased in the quarter reflecting currency variations and strong sales of the companys new line of combine harvesters across the three major markets of North America, Europe, and Latin America.
Fourth quarter 2003 North American industry unit sales of agricultural tractors improved across all segments, while industry sales of combines declined in the quarter. In
CHN Global N.V. Global Management Office 100 South Saunders Rd, Lake Forest, IL 60045 U.S.A. http://www.cnh.com
Europe, industry sales of tractors and combines declined. Industry sales of tractors were down significantly in Latin America but combine sales rose significantly.
Total retail unit sales of CNH agricultural equipment increased in the quarter, with the companys Case IH and New Holland brands posting significant gains in combine sales for the three major markets. In the North American over-40 horsepower tractor segment, the company under-performed the market on an overall basis due to limited availability of certain new models.
Fourth quarter sales of construction equipment. Net sales of construction equipment were $798 million, up $33 million for the quarter, due to currency variations and gains in wholesales in North America, partly offset by declines in Europe. CNH under-produced construction equipment retail demand by 17%.
Industry sales of heavy equipment increased worldwide led by strong growth in Asia and North America. In Europe, industry sales of heavy equipment were down slightly, while in Latin America industry sales of heavy equipment were up slightly. Industry sales of light equipment were up significantly in North America and up slightly in Europe.
Retail unit sales of CNH construction equipment in North America increased in every category, led by sales of heavy equipment. Retail sales in Western Europe and Latin America declined.
Equipment Operations fourth quarter financial results. Fourth quarter net sales of equipment were $2.683 billion, compared to $2.411 billion for the same period in 2002. Net of currency variations, sales increased slightly compared to the same period last year.
CNH Equipment Operations fourth quarter gross margin increased year-over-year by $27 million. The companys agricultural business benefited from improved volume and mix, the translation impact of euro-denominated margins, and material cost savings, partially offset by additional costs associated with the launch of new products, especially in Europe. On the construction equipment side, improved sales and pricing in North America, along with manufacturing efficiencies across the board, more than offset unfavorable volume and mix in other markets.
In the quarter, CNH Equipment Operations achieved an 8% year-over-year reduction in SG&A costs, primarily due to the success of the companys profit improvement initiatives. These savings, together with the positive contribution of the construction equipment business and the higher level of activity in the agricultural equipment business, were the primary factors driving the companys fourth quarter industrial operating margin of $103 million, compared to $59 million in the fourth quarter of 2002.
In total, medical and pension costs for active employees and retirees increased year-over-year by approximately $21 million in the quarter.
Equipment Operations full year financial results. In 2003, CNHs industrial operating margin rose to $381 million, compared to $262 million in 2002, an increase of 45%. Full year 2003 net sales of equipment increased to $10.069 billion, compared to $9.331 billion for the same period in 2002, mainly due to currency. CNH defines industrial operating margin as net sales, less cost of goods sold, SG&A, and Research and Development costs.
As a part of the Fiat (FIA.MI) relaunch plan, CNHs profit improvement initiatives produced savings totaling $147 million in 2003. In addition, new products contributed about $78 million in incremental profits for the year.
Page 2
CNH Equipment Operations adjusted EBITDA was $501 million for 2003 compared to $420 million in the prior year. Interest coverage was 2.1 times for the full year 2003, compared to 1.4 times for the same period last year.
Financial Services fourth quarter financial results. In the fourth quarter of 2003, CNH Capital reported net income of $36 million, compared to $27 million in the same period last year. The improvement was due mainly to lower year-over-year bad debt expenses and improved net interest margins.
Financial Services full year financial results. CNH Capitals net income increased 55%, to $93 million in 2003, compared to a profit of $60 million in 2002. The significant growth in the bottom line performance of CNH Capital was due mainly to improved net interest margins during the year. The continued run-off of the high-risk, non-core portfolio, plus steady declines in past due and delinquency rates in CNH Capitals core business, resulted in lower bad debt expenses for the year. The total managed portfolio at the end of 2003 increased by 10% compared to the December 31, 2002 level. In December 2003, Standard & Poors raised its ratings on eight subordinated tranches from seven previous CNH asset backed securitization transactions.
Balance sheet. Equipment Operations net debt was $1.902 billion on December 31, 2003, compared with $3.524 billion on December 31, 2002. Translation of non-dollar-denominated debt, contributions to the US pension plan assets, cash restructuring costs, and the annual dividend to CNH shareholders reduced the benefit of the $2 billion debt for preferred stock exchange in April 2003 by about $420 million. Equipment Operations working capital, net of currency variations was approximately $32 million higher on December 31, 2003 than on December 31, 2002.
During 2003, Financial Services used cash generated through its operations to reduce its net debt to $3.150 billion on December 31, 2003 from $3.565 billion on December 31, 2002. As a result, CNH Capital reduced its intersegment debt to Equipment Operations from one-half down to about one-third of its total net debt.
Pension fund and obligation. Throughout 2003, and particularly in the fourth quarter, CNHs US and UK pension plan assets have benefited from returns in excess of CNHs assumptions and previously announced contributions. The favorable developments with plan assets essentially offset decreasing discount rates in 2003. As a result, the minimum pension liability was essentially unchanged in 2003.
Agricultural equipment market outlook for 2004. CNH expects North American industry sales of combines and over-40 horsepower tractors to show a 3 to 5 percent improvement from 2003 levels, with most of the increase in tractor sales likely in the first half of the year. In Europe, industry sales of tractors and combines are expected to decline by as much as 3 to 5 percent for the year. In Latin America, tractor sales may be off slightly, while combine sales are expected to decline moderately following an exceptionally strong performance in 2003.
Construction equipment market outlook for 2004. Industry sales of both heavy and light construction equipment are expected to increase slightly in North America in 2004. In Europe where there is no clear sign of recovery as yet, CNH believes that industry sales of both heavy and light construction equipment should be flat.
CNH outlook for 2004. In 2004, CNH expects the bottom line contribution from new products launched in 2002 and 2003 to grow, through both higher volumes and improved pricing realization. The new products launched in 2003 should position CNH to take full advantage of the expected growth in the markets. Continued progress on the
Page 3
companys profit improvement initiatives will also yield tangible results with most of the benefits in 2004 coming from CNHs global sourcing and footprint rationalization actions.
These gains will be partially offset by an increase in medical costs for active employees and retirees of about $30 million for the year. The companys profit performance may also be impacted should the dollar weaken further against the euro and the yen.
In 2004, CNH expects to incur restructuring charges of about $100 million, pretax, as the company should complete most of its restructuring initiatives. These initiatives, begun in 2000, have helped position CNH for continued bottom line growth in 2004.
Through a combination of margin improvement and top line growth, CNH expects to achieve a 2004 improvement in the bottom line comparable to that of 2003, excluding restructuring charges.
###
CNH management will hold a conference call later today to review its fourth quarter results. The conference call webcast will begin at approximately 10:00 am U.S. Eastern Time. This call can be accessed through the investor information section of the companys web site at www.cnh.com and is being carried by CCBN.
CNH is the power behind leading agricultural and construction equipment brands of the Case and New Holland brand families. Supported by more than 12,000 dealers in more than 160 countries, CNH brings together the knowledge and heritage of its brands with the strength and resources of its worldwide commercial, industrial, product support and finance organizations. More information about CNH and its products can be found on line at www.cnh.com.
Forward looking statements. This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact contained in this press release, including statements regarding our competitive strengths, business strategy, future financial position, budgets, projected costs and plans and objectives of management, are forward-looking statements. These statements may include terminology such as may, will, expect, should, intend, estimate, anticipate, believe, continue, on track, or similar terminology.
Our outlook is predominantly based on our interpretation of what we consider key economic assumptions and involves risks and uncertainties that could cause actual results to differ. Crop production and commodity prices are strongly affected by weather and can fluctuate significantly. Housing starts and other construction activity are sensitive to interest rates and government spending. Some of the other significant factors for us include general economic and capital market conditions, the cyclical nature of our business, customer buying patterns and preferences, foreign currency exchange rate movements, our hedging practices, our and our customers access to credit, actions by rating agencies, political uncertainty and civil unrest or war in various areas of the world, pricing, product initiatives and other actions taken by competitors, disruptions in production capacity, excess inventory levels, the effect of changes in laws and regulations (including government subsidies and international trade regulations), technological difficulties, results of our research and development activities, changes in environmental laws, employee and labor relations, pension and health care costs, energy prices, real estate values, animal diseases, crop pests, harvest yields, government farm programs and consumer confidence, housing starts and construction activity, concerns related to modified organisms and fuel and fertilizer costs. Additionally,
Page 4
our achievement of the anticipated benefits of our profit improvement initiatives depends upon, among other things, industry volumes as well as our ability to effectively rationalize operations and to execute our multiple brand strategy. Further information concerning factors that could significantly affect expected results is included in our Form 20-F for the year ended December 31, 2002.
We can give no assurance that the expectations reflected in our forward-looking statements will prove to be correct. Our actual results could differ materially from those anticipated in these forward-looking statements. All written and oral forward-looking statements attributable to us are expressly qualified in their entirety by the factors we disclose that could cause our actual results to differ materially from our expectations. We undertake no obligation to update or revise publicly any forward-looking statements.
Page 5
CNH Global N.V.
Revenues and Net Sales
(Dollars in Millions)
(Unaudited)
Three Months Ended | Years Ended | ||||||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||||
% | % | ||||||||||||||||||||||||||
2003 | 2002 | Change | 2003 | 2002 | Change | ||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||
Net sales |
|||||||||||||||||||||||||||
Agricultural Equipment |
$ | 1,885 | $ | 1,646 | 15 | % | $ | 7,125 | $ | 6,405 | 11 | % | |||||||||||||||
Construction Equipment |
798 | 765 | 4 | % | 2,944 | 2,926 | 1 | % | |||||||||||||||||||
Total net sales |
2,683 | 2,411 | 11 | % | 10,069 | 9,331 | 8 | % | |||||||||||||||||||
Financial Services |
173 | 185 | (6 | %) | 621 | 641 | (3 | %) | |||||||||||||||||||
Eliminations and other |
2 | (10 | ) | (24 | ) | (32 | ) | ||||||||||||||||||||
Total revenues |
$ | 2,858 | $ | 2,586 | 11 | % | $ | 10,666 | $ | 9,940 | 7 | % | |||||||||||||||
Net sales: |
|||||||||||||||||||||||||||
North America |
$ | 1,125 | $ | 1,034 | 9 | % | $ | 4,206 | $ | 4,140 | 2 | % | |||||||||||||||
Western Europe |
1,005 | 946 | 6 | % | 3,739 | 3,317 | 13 | % | |||||||||||||||||||
Latin America |
211 | 143 | 48 | % | 712 | 638 | 12 | % | |||||||||||||||||||
Rest of World |
342 | 288 | 19 | % | 1,412 | 1,236 | 14 | % | |||||||||||||||||||
Total net sales |
$ | 2,683 | $ | 2,411 | 11 | % | $ | 10,069 | $ | 9,331 | 8 | % | |||||||||||||||
CNH GLOBAL N.V.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Millions, except per share data)
(Unaudited)
EQUIPMENT | FINANCIAL | ||||||||||||||||||||||||||
CONSOLIDATED | OPERATIONS | SERVICES | |||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||||
2003 | 2002 | 2003 | 2002 | 2003 | 2002 | ||||||||||||||||||||||
Revenues |
|||||||||||||||||||||||||||
Net sales |
$ | 2,683 | $ | 2,411 | $ | 2,683 | $ | 2,411 | $ | | $ | | |||||||||||||||
Finance and interest income |
175 | 175 | 22 | 22 | 173 | 185 | |||||||||||||||||||||
Total |
2,858 | 2,586 | 2,705 | 2,433 | 173 | 185 | |||||||||||||||||||||
Costs and Expenses |
|||||||||||||||||||||||||||
Cost of goods sold |
2,329 | 2,084 | 2,329 | 2,084 | | | |||||||||||||||||||||
Selling, general and administrative |
239 | 274 | 190 | 207 | 49 | 67 | |||||||||||||||||||||
Research and development |
61 | 61 | 61 | 61 | | | |||||||||||||||||||||
Restructuring |
209 | 28 | 209 | 27 | | 1 | |||||||||||||||||||||
Interest expense |
128 | 131 | 84 | 90 | 53 | 58 | |||||||||||||||||||||
Interest compensation to Financial Services |
| | 20 | 19 | | | |||||||||||||||||||||
Other, net |
59 | 32 | 34 | 14 | 17 | 14 | |||||||||||||||||||||
Total |
3,025 | 2,610 | 2,927 | 2,502 | 119 | 140 | |||||||||||||||||||||
Equity in income (loss) of unconsolidated
subsidiaries and affiliates: |
|||||||||||||||||||||||||||
Financial Services |
2 | 1 | 36 | 27 | 2 | 1 | |||||||||||||||||||||
Equipment Operations |
11 | 13 | 11 | 13 | | | |||||||||||||||||||||
Income (loss) before taxes and minority interest |
(154 | ) | (10 | ) | (175 | ) | (29 | ) | 56 | 46 | |||||||||||||||||
Income tax provision (benefit) |
(42 | ) | 16 | (63 | ) | (3 | ) | 20 | 19 | ||||||||||||||||||
Minority interest |
(1 | ) | (1 | ) | (1 | ) | (1 | ) | | | |||||||||||||||||
Net income (loss) |
$ | (111 | ) | $ | (25 | ) | $ | (111 | ) | $ | (25 | ) | $ | 36 | $ | 27 | |||||||||||
Per Share Data: |
|||||||||||||||||||||||||||
Basic and diluted earnings (loss) per share (EPS): |
|||||||||||||||||||||||||||
EPS before restructuring |
$ | 0.22 | $ | (0.03 | ) | ||||||||||||||||||||||
EPS |
$ | (0.84 | ) | $ | (0.19 | ) | |||||||||||||||||||||
Dividends declared |
$ | 0.00 | $ | 0.00 | |||||||||||||||||||||||
See Notes to Condensed Financial Statements.
CNH GLOBAL N.V.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Millions, except per share data)
(Unaudited)
EQUIPMENT | FINANCIAL | ||||||||||||||||||||||||||
CONSOLIDATED | OPERATIONS | SERVICES | |||||||||||||||||||||||||
Years Ended | Years Ended | Years Ended | |||||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||||
2003 | 2002 | 2003 | 2002 | 2003 | 2002 | ||||||||||||||||||||||
Revenues |
|||||||||||||||||||||||||||
Net sales |
$ | 10,069 | $ | 9,331 | $ | 10,069 | $ | 9,331 | $ | | $ | | |||||||||||||||
Finance and interest income |
597 | 609 | 83 | 100 | 621 | 641 | |||||||||||||||||||||
Total |
10,666 | 9,940 | 10,152 | 9,431 | 621 | 641 | |||||||||||||||||||||
Costs and Expenses |
|||||||||||||||||||||||||||
Cost of goods sold |
8,590 | 7,902 | 8,590 | 7,902 | | | |||||||||||||||||||||
Selling, general and administrative |
1,042 | 1,094 | 839 | 884 | 203 | 210 | |||||||||||||||||||||
Research and development |
259 | 283 | 259 | 283 | | | |||||||||||||||||||||
Restructuring |
271 | 51 | 268 | 50 | 3 | 1 | |||||||||||||||||||||
Interest expense |
481 | 554 | 321 | 390 | 210 | 242 | |||||||||||||||||||||
Interest compensation to Financial Services |
| | 79 | 76 | | | |||||||||||||||||||||
Other, net |
241 | 182 | 149 | 62 | 71 | 98 | |||||||||||||||||||||
Total |
10,884 | 10,066 | 10,505 | 9,647 | 487 | 551 | |||||||||||||||||||||
Equity in income (loss) of unconsolidated subsidiaries and affiliates: |
|||||||||||||||||||||||||||
Financial Services |
6 | 4 | 93 | 60 | 6 | 4 | |||||||||||||||||||||
Equipment Operations |
13 | 15 | 13 | 15 | | | |||||||||||||||||||||
Income (loss) before taxes, minority interest and cumulative
effect of change in accounting principle |
(199 | ) | (107 | ) | (247 | ) | (141 | ) | 140 | 94 | |||||||||||||||||
Income tax provision (benefit) |
(49 | ) | (14 | ) | (97 | ) | (48 | ) | 47 | 34 | |||||||||||||||||
Minority interest |
7 | 8 | 7 | 8 | | | |||||||||||||||||||||
Net income (loss) before cumulative effect of change in
accounting principle |
(157 | ) | (101 | ) | (157 | ) | (101 | ) | 93 | 60 | |||||||||||||||||
Cumulative effect of change in accounting principle, net of tax |
| (325 | ) | | (325 | ) | | | |||||||||||||||||||
Net income (loss) |
$ | (157 | ) | $ | (426 | ) | $ | (157 | ) | $ | (426 | ) | $ | 93 | $ | 60 | |||||||||||
Per Share Data: |
|||||||||||||||||||||||||||
Basic and diluted earnings (loss) per share (EPS): |
|||||||||||||||||||||||||||
EPS before restructuring and cumulative effect of
change in accounting principle |
$ | 0.23 | $ | (0.65 | ) | ||||||||||||||||||||||
EPS before cumulative effect of change in accounting principle |
$ | (1.19 | ) | $ | (1.04 | ) | |||||||||||||||||||||
EPS |
$ | (1.19 | ) | $ | (4.40 | ) | |||||||||||||||||||||
Dividends declared |
$ | 0.25 | $ | 0.50 | |||||||||||||||||||||||
See Notes to Condensed Financial Statements.
CNH GLOBAL N.V.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Millions)
(Unaudited)
EQUIPMENT | FINANCIAL | |||||||||||||||||||||||||
CONSOLIDATED | OPERATIONS | SERVICES | ||||||||||||||||||||||||
December 31, | December 31, | December 31, | December 31, | December 31, | December 31, | |||||||||||||||||||||
2003 | 2002 | 2003 | 2002 | 2003 | 2002 | |||||||||||||||||||||
Assets |
||||||||||||||||||||||||||
Cash and cash equivalents |
$ | 1,944 | $ | 775 | $ | 1,801 | $ | 469 | $ | 143 | $ | 306 | ||||||||||||||
Accounts, notes receivable and other net |
5,996 | 5,711 | 2,347 | 2,021 | 4,003 | 4,016 | ||||||||||||||||||||
Intersegment notes receivable |
| | 1,012 | 1,783 | | 354 | ||||||||||||||||||||
Inventories |
2,478 | 2,054 | 2,478 | 2,054 | | | ||||||||||||||||||||
Property, plant and equipment net |
1,528 | 1,449 | 1,518 | 1,437 | 10 | 12 | ||||||||||||||||||||
Equipment on operating leases net |
353 | 544 | | | 353 | 544 | ||||||||||||||||||||
Investment in Financial Services |
| | 1,241 | 1,019 | | | ||||||||||||||||||||
Investments in unconsolidated affiliates |
429 | 375 | 364 | 328 | 65 | 47 | ||||||||||||||||||||
Goodwill and intangibles |
3,393 | 3,385 | 3,248 | 3,245 | 145 | 140 | ||||||||||||||||||||
Other assets |
2,540 | 2,467 | 2,141 | 2,011 | 399 | 456 | ||||||||||||||||||||
Total Assets |
$ | 18,661 | $ | 16,760 | $ | 16,150 | $ | 14,367 | $ | 5,118 | $ | 5,875 | ||||||||||||||
Liabilities and Equity |
||||||||||||||||||||||||||
Short-term debt |
$ | 2,110 | $ | 2,749 | $ | 1,522 | $ | 1,884 | $ | 588 | $ | 865 | ||||||||||||||
Intersegment short-term debt |
| | | 354 | 312 | 1,083 | ||||||||||||||||||||
Accounts payable |
1,635 | 1,436 | 1,836 | 1,555 | 139 | 183 | ||||||||||||||||||||
Long-term debt |
4,886 | 5,115 | 3,193 | 3,538 | 1,693 | 1,577 | ||||||||||||||||||||
Intersegment long-term debt |
| | | | 700 | 700 | ||||||||||||||||||||
Accrued and other liabilities |
5,156 | 4,699 | 4,725 | 4,275 | 445 | 448 | ||||||||||||||||||||
Total Liabilities |
13,787 | 13,999 | 11,276 | 11,606 | 3,877 | 4,856 | ||||||||||||||||||||
Equity |
4,874 | 2,761 | 4,874 | 2,761 | 1,241 | 1,019 | ||||||||||||||||||||
Total Liabilities and Equity |
$ | 18,661 | $ | 16,760 | $ | 16,150 | $ | 14,367 | $ | 5,118 | $ | 5,875 | ||||||||||||||
Total debt less cash and cash equivalents
and intersegment notes receivables (Net Debt) |
$ | 5,052 | $ | 7,089 | $ | 1,902 | $ | 3,524 | $ | 3,150 | $ | 3,565 | ||||||||||||||
See Notes to Condensed Financial Statements.
CNH GLOBAL N.V.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Millions)
(Unaudited)
EQUIPMENT | FINANCIAL | |||||||||||||||||||||||||||
CONSOLIDATED | OPERATIONS | SERVICES | ||||||||||||||||||||||||||
Years Ended | Years Ended | Years Ended | ||||||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||||||
2003 | 2002 | 2003 | 2002 | 2003 | 2002 | |||||||||||||||||||||||
Operating Activities: |
||||||||||||||||||||||||||||
Net income (loss) |
$ | (157 | ) | $ | (426 | ) | $ | (157 | ) | $ | (426 | ) | $ | 93 | $ | 60 | ||||||||||||
Adjustments to reconcile net income (loss) to net
cash from operating activities: |
||||||||||||||||||||||||||||
Cumulative effect of change in accounting principle |
| 325 | | 325 | | | ||||||||||||||||||||||
Depreciation and amortization |
346 | 346 | 246 | 228 | 100 | 118 | ||||||||||||||||||||||
Intersegment activity |
| | 138 | 16 | (138 | ) | (16 | ) | ||||||||||||||||||||
Changes in operating assets and liabilities |
295 | 1,108 | (157 | ) | 500 | 452 | 608 | |||||||||||||||||||||
Other, net |
120 | (178 | ) | (4 | ) | (158 | ) | 53 | (77 | ) | ||||||||||||||||||
Net cash from operating activities |
604 | 1,175 | 66 | 485 | 560 | 693 | ||||||||||||||||||||||
Investing Activities: |
||||||||||||||||||||||||||||
Expenditures for property, plant and equipment |
(194 | ) | (241 | ) | (192 | ) | (237 | ) | (2 | ) | (4 | ) | ||||||||||||||||
Expenditures for equipment on operating leases |
(51 | ) | (166 | ) | | | (51 | ) | (166 | ) | ||||||||||||||||||
Other, net |
172 | (52 | ) | (29 | ) | (236 | ) | 147 | 111 | |||||||||||||||||||
Net cash from investing activities |
(73 | ) | (459 | ) | (221 | ) | (473 | ) | 94 | (59 | ) | |||||||||||||||||
Financing Activities: |
||||||||||||||||||||||||||||
Intersegment activity |
| | 484 | (116 | ) | (484 | ) | 116 | ||||||||||||||||||||
Net increase (decrease) in indebtedness |
590 | (749 | ) | 971 | 30 | (381 | ) | (779 | ) | |||||||||||||||||||
Dividends paid |
(33 | ) | (28 | ) | (33 | ) | (28 | ) | (22 | ) | (3 | ) | ||||||||||||||||
Other, net |
(19 | ) | 201 | (19 | ) | 201 | 54 | 73 | ||||||||||||||||||||
Net cash from financing activities |
538 | (576 | ) | 1,403 | 87 | (833 | ) | (593 | ) | |||||||||||||||||||
Other, net |
100 | (28 | ) | 84 | (8 | ) | 16 | (20 | ) | |||||||||||||||||||
Increase (decrease) in cash and cash equivalents |
1,169 | 112 | 1,332 | 91 | (163 | ) | 21 | |||||||||||||||||||||
Cash and cash equivalents, beginning of period |
775 | 663 | 469 | 378 | 306 | 285 | ||||||||||||||||||||||
Cash and cash equivalents, end of period |
$ | 1,944 | $ | 775 | $ | 1,801 | $ | 469 | $ | 143 | $ | 306 | ||||||||||||||||
Non-Cash Items: |
||||||||||||||||||||||||||||
Debt-for-Equity exchange |
$ | 2,000 | $ | 1,300 | $ | 2,000 | $ | 1,300 | $ | | $ | | ||||||||||||||||
Financial Services dividend to Equipment Operations |
$ | | $ | | $ | | $ | 250 | $ | | $ | 250 | ||||||||||||||||
Extended indebtedness from short-term to long-term |
$ | 95 | $ | | $ | 95 | $ | | $ | | $ | | ||||||||||||||||
See Notes to Condensed Financial Statements.
CNH GLOBAL N.V.
Notes to Unaudited Condensed Consolidated Financial Statements
1. | Principles of Consolidation and Basis of Presentation The accompanying unaudited condensed financial statements reflect all normal and recurring adjustments that are, in the opinion of management, necessary for a fair presentation of the consolidated results of CNH Global N.V. and its consolidated subsidiaries (CNH or the Company) in accordance with generally accepted accounting principles in the United States of America (U.S. GAAP); however, because of their condensed nature, they do not include all of the information and note disclosures required by US GAAP for complete financial statements. These financial statements should therefore be read in conjunction with the consolidated financial statements and notes thereto for the year ended December 31, 2002 included in the Companys Annual Report on Form 20-F filed with the SEC on April 22, 2003. |
The condensed financial statements include the accounts of CNHs majority-owned and controlled subsidiaries and reflect the interests of the minority owners of the subsidiaries that are not fully owned for the periods presented, as applicable. The operations and key financial measures and financial analysis differ significantly for manufacturing and distribution businesses and financial services businesses; therefore, management believes that certain supplemental disclosures are important in understanding the consolidated operations and financial results of CNH. The supplemental financial information captioned Equipment Operations includes the results of operations of CNHs agricultural and construction equipment operations, with the Companys financial services businesses reflected on the equity method basis. The supplemental financial information captioned Financial Services reflects the consolidation of CNHs financial services businesses. |
Certain prior year amounts have been reclassified to conform with the current year presentation. |
2. | Equity The Board of Directors recommended a dividend of $0.25 per common share on March 5, 2003. The dividend was approved at the Annual General Meeting, which was held on May 8, 2003 and was paid on June 2, 2003 to shareholders of record at the close of business on May 19, 2003. |
On March 27, 2003, CNHs shareholders approved, at an Extraordinary General Meeting, adoption of certain amendments to the Articles of Association of CNH, including an increase in CNHs authorized share capital to 1.35 billion, divided into 400 million common shares and 200 million Series A preference shares with a per share par value of 2.25. |
On April 1, 2003, CNH effected a 1-for-5 reverse stock split of its common shares. All references in the accompanying unaudited condensed consolidated financial statements and notes thereto to earnings per share and the number of shares have been retroactively restated to reflect this reverse stock split. |
On April 7 and 8, 2003, CNH issued a total of 8 million shares of Series A preference shares (Series A Preferred Stock) to Fiat and an affiliate of Fiat in exchange for the retirement of $2 billion in Equipment Operations indebtedness owed to Fiat Group companies. |
The Series A Preferred Stock will not accrue dividends until January 1, 2005. Subsequently, the Series A Preferred Stock will pay a dividend at the then prevailing common dividend yield. However, should CNH achieve certain defined financial performance measures, the annual dividend will be fixed at the prevailing common dividend yield, plus an additional 150 basis points. Dividends will be payable annually in arrears, subject to certain provisions that allow for a deferral for a period not to exceed five consecutive years. The Series A Preferred Stock has a liquidation preference of $250 per share and each share is entitled to one vote on all matters submitted to CNHs shareholders. The Series A Preferred Stock will convert into 100 million CNH common shares at a conversion price of $20 per share automatically if the market price of the common shares is greater than $24 at anytime through and including December 31, 2006 or $21 at anytime on or after January 1, 2007, subject to anti-dilution adjustment. In the event of dissolution or liquidation whatever remains of the companys equity, after all its debts have been discharged, will |
1
CNH GLOBAL N.V.
Notes to Unaudited Condensed Consolidated Financial Statements
first be applied to distribute to the holders of the Series A Preferred Stock, the nominal amount of their preference shares and thereafter the amount of the share premium reserve relating to the Series A Preferred Stock. Any remaining assets will be distributed to the holders of common shares in proportion to the aggregate nominal amount of their common shares. |
3. | Segment Information CNH has three reportable operating segments: agricultural equipment, construction equipment and financial services. CNH evaluates segment performance and reports to Fiat based on results of operations in accordance with the accounting principles followed by Fiat. CNH revenues reported to Fiat exclude finance and interest income of Equipment Operations. Fiat defines results of operations as the income (loss) before equity (income) loss in unconsolidated subsidiaries, net financial expenses, restructuring and taxes. Net financial expenses primarily include finance and interest income and expenses of Equipment Operations. |
A reconciliation of consolidated net income (loss) per U.S. GAAP to results of operations reported to Fiat is as follows: |
Three Months Ended | Years Ended | ||||||||||||||||
December 31, | December 31, | ||||||||||||||||
2003 | 2002 | 2003 | 2002 | ||||||||||||||
(in millions) | |||||||||||||||||
Net income (loss) per U.S. GAAP statements |
$ | (111 | ) | $ | (25 | ) | $ | (157 | ) | $ | (426 | ) | |||||
Adjustments to convert from U.S. GAAP to
accounting principles followed by Fiat: |
|||||||||||||||||
Cumulative effect of change in accounting
principle, net of tax |
| | | 325 | |||||||||||||
Amortization of goodwill and other intangibles |
(40 | ) | (39 | ) | (166 | ) | (158 | ) | |||||||||
Restructuring charge |
93 | 21 | 111 | 34 | |||||||||||||
Other, net |
(3 | ) | 21 | (12 | ) | 17 | |||||||||||
Net income (loss) per accounting principles
followed by Fiat |
(61 | ) | (22 | ) | (224 | ) | (208 | ) | |||||||||
Reconciliation of net income (loss) per accounting
principles followed by Fiat to results of
operations: |
|||||||||||||||||
Minority interest |
| (1 | ) | 7 | 8 | ||||||||||||
Income tax provision (benefit) |
(33 | ) | (5 | ) | (25 | ) | (35 | ) | |||||||||
Restructuring charge |
116 | 7 | 160 | 17 | |||||||||||||
Net financial expense |
100 | 90 | 354 | 390 | |||||||||||||
Equity in (income) loss of unconsolidated
subsidiaries and affiliates |
(7 | ) | (12 | ) | (13 | ) | (16 | ) | |||||||||
Other non-operating (income) expense |
| 3 | | (2 | ) | ||||||||||||
Results of operations per accounting principles
followed by Fiat |
$ | 115 | $ | 60 | $ | 259 | $ | 154 | |||||||||
The following summarizes results of operations by segment per accounting principles followed by Fiat: |
Agricultural Equipment |
$ | 65 | $ | 52 | $ | 181 | $ | 201 | |||||||||
Construction Equipment |
(9 | ) | (45 | ) | (78 | ) | (159 | ) | |||||||||
Financial Services |
59 | 58 | 163 | 122 | |||||||||||||
Eliminations |
| (5 | ) | (7 | ) | (10 | ) | ||||||||||
Results of operations |
$ | 115 | $ | 60 | $ | 259 | $ | 154 | |||||||||
2
CNH GLOBAL N.V.
Notes to Unaudited Condensed Consolidated Financial Statements
A summary of CNHs results reported to Fiat in accordance with accounting principles followed by Fiat is as follows: |
Three Months Ended | Years Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2003 | 2002 | 2003 | 2002 | |||||||||||||
(in millions) | ||||||||||||||||
Revenues |
$ | 2,856 | $ | 2,584 | $ | 10,654 | $ | 9,928 | ||||||||
Results of operations |
$ | 115 | $ | 60 | $ | 259 | $ | 154 | ||||||||
Additionally, a key performance metric for CNH and measured by Fiat is Net Financial Position. Net Financial Position, as defined for Fiat reporting, is as follows: |
December 31, | December 31, | |||||||
2003 | 2002 | |||||||
(in millions) | ||||||||
Net financial position |
$ | (243 | ) | $ | (2,432 | ) | ||
4. | Stock-Based Compensation Plans CNH has stock-based employee compensation plans which are described more fully in Note 19, Option and Incentive Plans to our 2002 Form 20-F. The Company accounts for these plans under the recognition and measurement principles of Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees and related interpretations. Compensation expense is reflected in net income (loss) for stock options granted with an exercise price less than the quoted market price of CNH common shares on the date of grant. No stock-based employee compensation cost is reflected in net income (loss) for options granted with an exercise price equal to or in excess of the market value of CNH common shares on the date of grant. |
The following table illustrates the effect on net income (loss) and earnings (loss) per share if the Company had applied the fair value recognition provisions of Financial Accounting Standards Board (FASB) Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation: |
Three Months Ended | Years Ended | ||||||||||||||||
December 31, | December 31, | ||||||||||||||||
2003 | 2002 | 2003 | 2002 | ||||||||||||||
(in millions, except per share data) | |||||||||||||||||
Net income (loss), as reported |
$ | (111 | ) | $ | (25 | ) | $ | (157 | ) | $ | (426 | ) | |||||
Add: Stock-based employee compensation expense included in reported net income (loss), net of tax |
1 | 1 | 1 | 1 | |||||||||||||
Deduct: Total stock based employee compensation expense determined under fair value based methods, net of tax |
(1 | ) | (1 | ) | (4 | ) | (4 | ) | |||||||||
Pro forma net income (loss) |
$ | (111 | ) | $ | (25 | ) | $ | (160 | ) | $ | (429 | ) | |||||
Earnings (loss) per share (EPS): |
|||||||||||||||||
Basic and Diluted as reported |
$ | (0.84 | ) | $ | (0.19 | ) | $ | (1.19 | ) | $ | (4.40 | ) | |||||
Basic and Diluted pro forma |
$ | (0.84 | ) | $ | (0.19 | ) | $ | (1.21 | ) | $ | (4.43 | ) | |||||
5. | Restructuring During the three months and year ended December 31, 2003, CNH expensed approximately $209 million and $271 million of restructuring costs, respectively. The restructuring costs primarily relate to severance, benefit plan curtailments and other costs incurred due to |
3
CNH GLOBAL N.V.
Notes to Unaudited Condensed Consolidated Financial Statements
headcount reductions and facility closings under the CNH Merger Integration Plan. During the three months and year ended December 31, 2003, CNH utilized approximately $189 million and $256 million of its restructuring reserves, respectively. The utilized amounts primarily represent involuntary employee severance costs, benefit plan curtailments and costs related to the closing of facilities. |
6. | Income Taxes For the three months ended December 31, 2003 and 2002, effective income tax rates were 27.3% and (160.0) % respectively. For the years ended December 31, 2003 and 2002, effective income tax rates were 24.6% and 3.2% respectively. For 2003, tax rates differ from the Dutch statutory rate of 35% primarily due to continued loss patterns in certain jurisdictions for which no immediate tax benefit is recognized, offset by improvements in jurisdictions where a benefit for losses has not been previously recorded. For 2002, tax rates differ from the Dutch statutory rate primarily due to differences in the geographical mix of profit, losses in jurisdictions for which no immediate tax benefit is recognizable, and changes in valuation reserves attributable to prior-year losses. For the year ended December 31, 2002, the rate is further impacted by the non-deductibility of the cumulative effect of change in accounting principle. |
7. | Accounts and Notes Receivable In CNHs receivable asset securitization programs, retail finance receivables are sold to limited purpose, bankruptcy remote, consolidated subsidiaries of CNH. In turn, these subsidiaries establish separate trusts to which they transfer the receivables in exchange for the proceeds from asset-backed securities sold by the trusts. Due to the nature of the assets held by the trusts and the limited nature of each trusts activities, they are each classified as a qualifying special purpose entity (QSPE) under SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. In accordance with SFAS No. 140, assets and liabilities of the QSPEs are not consolidated in the Companys consolidated balance sheets. The amounts outstanding under these programs were $4.5 billion at December 31, 2003 compared to $4.6 billion at December 31, 2002. In addition to the retail securitization programs, certain subsidiaries of CNH securitized or discounted wholesale receivables without recourse. As of December 31, 2003 and December 31, 2002, $1.7 billion and $1.2 billion, respectively, remained outstanding under these programs. |
In January 2003, the Financial Accounting Standards Board (FASB) issued Interpretation No. 46 Consolidation of Variable Interest Entities (an interpretation of ARB No. 51) (Interpretation No. 46). Subsequently, the FASB has deferred the required adoption date for Interpretation No. 46. Adoption of Interpretation No. 46 is not anticipated to have a material impact on CNH. The Companys receivable securitization programs do not involve CNH holding a significant interest in any Variable Interest Entities and therefore do not require the Company to consolidate the assets, liabilities and results of operations of its QSPEs. |
8. | Inventories Inventories as of December 31, 2003 and December 31, 2002 consist of the following: |
December 31, | December 31, | ||||||||
2003 | 2002 | ||||||||
(in millions) | |||||||||
Raw materials |
$ | 416 | $ | 295 | |||||
Work-in-process |
243 | 267 | |||||||
Finished goods and parts |
1,819 | 1,492 | |||||||
Total Inventories |
$ | 2,478 | $ | 2,054 | |||||
4
CNH GLOBAL N.V.
Notes to Unaudited Condensed Consolidated Financial Statements
9. | Goodwill and Intangibles The following table sets forth changes in goodwill and intangibles for the year ended December 31, 2003: |
Foreign | |||||||||||||||||
Balance at | Currency | Balance at | |||||||||||||||
January 1, | Translation | December 31, | |||||||||||||||
2003 | Amortization | and Other | 2003 | ||||||||||||||
(in millions) | |||||||||||||||||
Goodwill by reporting unit: |
|||||||||||||||||
Agricultural Equipment |
$ | 1,764 | $ | | $ | 11 | $ | 1,775 | |||||||||
Construction Equipment |
631 | | 3 | 634 | |||||||||||||
Financial Services |
138 | | 7 | 145 | |||||||||||||
Total |
2,533 | | 21 | 2,554 | |||||||||||||
Intangibles |
852 | (37 | ) | 24 | 839 | ||||||||||||
Total Goodwill and Intangibles |
$ | 3,385 | $ | (37 | ) | $ | 45 | $ | 3,393 | ||||||||
As of December 31, 2003 and December 31, 2002, the Companys intangible assets and related accumulated amortization consisted of the following: |
December 31, 2003 | December 31, 2002 | ||||||||||||||||||||||||||||
Weighted | |||||||||||||||||||||||||||||
Ave. | Accumulated | Accumulated | |||||||||||||||||||||||||||
Life | Gross | Amortization | Net | Gross | Amortization | Net | |||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||
Intangible assets
subject to amortization: |
|||||||||||||||||||||||||||||
Engineering drawings |
20 | $ | 335 | $ | 69 | $ | 266 | $ | 335 | $ | 51 | $ | 284 | ||||||||||||||||
Dealer Network |
25 | 216 | 35 | 181 | 216 | 26 | 190 | ||||||||||||||||||||||
Other |
10-30 | 188 | 69 | 119 | 158 | 53 | 105 | ||||||||||||||||||||||
739 | 173 | 566 | 709 | 130 | 579 | ||||||||||||||||||||||||
Intangible assets
not subject to
amortization: |
|||||||||||||||||||||||||||||
Trademarks |
273 | | 273 | 273 | | 273 | |||||||||||||||||||||||
$ | 1,012 | $ | 173 | $ | 839 | $ | 982 | $ | 130 | $ | 852 | ||||||||||||||||||
CNH recorded amortization expense of approximately $37 million for the year ended December 31, 2003. CNH recorded amortization expense of approximately $30 million for the year ended December 31, 2002. Based on the current amount of intangible assets subject to amortization, the estimated amortization expense for each of the years 2004 to 2008 is approximately $35 million. As acquisitions and dispositions occur in the future and as purchase price allocations are finalized, these amounts may vary. |
10. | Debt During the third quarter of 2003, Case New Holland, Inc. (Case New Holland), a wholly owned subsidiary of CNH, issued $1.05 billion of 9 1/4% Senior Notes due 2011 (the Senior Notes). The Senior Notes are fully and unconditionally guaranteed by CNH and certain of its direct and indirect subsidiaries. |
5
CNH GLOBAL N.V.
Notes to Unaudited Condensed Consolidated Financial Statements
The following table sets forth total debt and total debt less cash and cash equivalents and intersegment notes receivables (Net Debt) as of December 31, 2003 and December 31, 2002: |
Consolidated | Equipment Operations | Financial Services | |||||||||||||||||||||||
December 31, | December 31, | December 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||
2003 | 2002 | 2003 | 2002 | 2003 | 2002 | ||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||
Short-term debt: |
|||||||||||||||||||||||||
With Fiat Affiliates |
$ | 698 | $ | 1,086 | $ | 403 | $ | 817 | $ | 295 | $ | 269 | |||||||||||||
Other |
1,412 | 1,663 | 1,119 | 1,067 | 293 | 596 | |||||||||||||||||||
Intersegment |
| | | 354 | 312 | 1,083 | |||||||||||||||||||
Total Short-term debt |
2,110 | 2,749 | 1,522 | 2,238 | 900 | 1,948 | |||||||||||||||||||
Long-term debt: |
|||||||||||||||||||||||||
With Fiat Affiliates |
1,731 | 2,799 | 1,380 | 2,432 | 351 | 367 | |||||||||||||||||||
Other |
3,155 | 2,316 | 1,813 | 1,106 | 1,342 | 1,210 | |||||||||||||||||||
Intersegment |
| | | 700 | 700 | ||||||||||||||||||||
Total Long-term debt |
4,886 | 5,115 | 3,193 | 3,538 | 2,393 | 2,277 | |||||||||||||||||||
Total debt: |
|||||||||||||||||||||||||
With Fiat Affiliates |
2,429 | 3,885 | 1,783 | 3,249 | 646 | 636 | |||||||||||||||||||
Other |
4,567 | 3,979 | 2,932 | 2,173 | 1,635 | 1,806 | |||||||||||||||||||
Intersegment |
| | | 354 | 1,012 | 1,783 | |||||||||||||||||||
Total debt |
6,996 | 7,864 | 4,715 | 5,776 | 3,293 | 4,225 | |||||||||||||||||||
Less: |
|||||||||||||||||||||||||
Cash and cash
equivalents |
1,944 | 775 | 1,801 | 469 | 143 | 306 | |||||||||||||||||||
Intersegment
notes receivables |
| | 1,012 | 1,783 | | 354 | |||||||||||||||||||
Net debt |
$ | 5,052 | $ | 7,089 | $ | 1,902 | $ | 3,524 | $ | 3,150 | $ | 3,565 | |||||||||||||
At December 31, 2003, CNH had approximately $4.5 billion available under $7.9 billion total lines of credit and asset-backed facilities. |
11. | Commitment CNH pays for normal warranty costs and the cost of major programs to modify products in the customers possession within certain pre-established time periods. A summary of recorded activity as of and for the year ended December 31, 2003 for this commitment is as follows: |
Amount | ||||
(in millions) | ||||
Balance, January 1, 2003 |
$ | 169 | ||
Current year provision |
247 | |||
Claims paid and other adjustments |
(233 | ) | ||
Balance, December 31, 2003 |
$ | 183 | ||
12. | Other Post Employment Benefits On December 8, 2003, the Medicare Prescription Drug, Improvement and Modernization Act of 2003 (the Act) was signed into law. The Act introduced a prescription drug benefit program under Medicare as well as a federal subsidy to sponsors of retiree health care benefit plans. Certain accounting issues raised by the Act, such as how to account for the federal subsidy, are not explicitly addressed by FASB Statement No. 106 Employers Accounting for Postretirement Benefits Other Than Pensions. |
The FASB issued FASB Staff Position (FSP) No. FAS 106-1, Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and Modernization Act |
6
CNH GLOBAL N.V.
Notes to Unaudited Condensed Consolidated Financial Statements
of 2003, (FSP No.106-1) that allows sponsors to elect to defer recognition of the effects of the Act. |
In accordance with FSP No. 106-1, CNH has elected to defer recognition of the effects of the Act. Accordingly, the financial statements do not reflect the effects of the Act. |
13. | Accumulated Other Comprehensive Income (Loss) The components of accumulated other comprehensive income (loss) as of December 31, 2003 and December 31, 2002 are as follows: |
December 31, | December 31, | ||||||||
2003 | 2002 | ||||||||
(in millions) | |||||||||
Cumulative translation adjustment |
$ | (156 | ) | $ | (419 | ) | |||
Minimum pension liability adjustment, net of
taxes of $223 in both years |
(398 | ) | (397 | ) | |||||
Deferred gains (losses) on derivative financial
instruments, net of taxes of $10 and $(16),
respectively |
15 | (19 | ) | ||||||
Total |
$ | (539 | ) | $ | (835 | ) | |||
14. | Reconciliation of Non-GAAP Financial Measures CNH, in its press release announcing fourth quarter and full year results, utilizes various figures that are Non-GAAP Financial Measures as this term is defined under Regulation G as promulgated by the Securities and Exchange Commission. In accordance with Regulation G, CNH has detailed either the computation of these measures from multiple U.S. GAAP figures or reconciled these non-GAAP financial measures to the most relevant U.S. GAAP equivalent. Some of these measures do not have standardized meanings and investors should consider that the methodology applied in calculating such measures may differ among companies and analysts. CNHs management believes these non-GAAP measures provide useful supplementary information to investors in order that they may evaluate CNHs financial performance using the same measures used by our management. These non-GAAP financial measures should not be considered as a substitute for, nor superior to, measures of financial performance prepared in accordance with U.S. GAAP. |
Net Income (Loss) Before Cumulative Effect of Change in Accounting Principle, Restructuring and Earnings (Loss) Per Share |
CNH defines net income (loss) before cumulative effect of change in accounting principle and restructuring as U.S. GAAP net income (loss), less restructuring charges, net of tax, and cumulative effect of change in accounting principle, net of tax. |
7
CNH GLOBAL N.V.
Notes to Unaudited Condensed Consolidated Financial Statements
The following table reconciles net income (loss) to net income (loss) before cumulative effect of change in accounting principle, net of tax and restructuring, net of tax and the related pro-forma earnings (loss) per share: |
Three Months Ended | Years Ended | |||||||||||||||||
December 31, | December 31, | |||||||||||||||||
2003 | 2002 | 2003 | 2002 | |||||||||||||||
(in millions) | ||||||||||||||||||
Net income (loss) |
$ | (111 | ) | $ | (25 | ) | $ | (157 | ) | $ | (426 | ) | ||||||
Cumulative effect of change in accounting principle,
net of tax |
| | | 325 | ||||||||||||||
Net income (loss) before cumulative effect of change
in accounting principle |
(111 | ) | (25 | ) | (157 | ) | (101 | ) | ||||||||||
Restructuring, net of tax |
140 | 21 | 187 | 38 | ||||||||||||||
Net Income (loss) before cumulative effect of
change in accounting |
||||||||||||||||||
principle and restructuring |
$ | 29 | $ | (4 | ) | $ | 30 | $ | (63 | ) | ||||||||
Weighted-average shares outstanding: |
||||||||||||||||||
Basic
|
132.5 | 131.1 | 131.9 | 96.9 | ||||||||||||||
Diluted |
132.7 | 131.1 | 132.1 | 96.9 | ||||||||||||||
Basic and Diluted EPS |
||||||||||||||||||
EPS before cumulative effect of change in
accounting principle and restructuring |
$ | 0.22 | $ | (0.03 | ) | $ | 0.23 | $ | (0.65 | ) | ||||||||
EPS before cumulative effect of change in
accounting principle |
$ | (0.84 | ) | $ | (0.19 | ) | $ | (1.19 | ) | $ | (1.04 | ) | ||||||
EPS |
$ | (0.84 | ) | $ | (0.19 | ) | $ | (1.19 | ) | $ | (4.40 | ) | ||||||
Industrial Gross and Operating Margin |
CNH defines industrial gross margin as Equipment Operations net sales less cost of goods sold. CNH defines industrial operating margin as Equipment Operations gross margin less selling, general and administrative and research and development costs. The following table summarizes the computation of Equipment Operations industrial gross and operating margin. |
Three Months Ended | Years Ended | ||||||||||||||||
December 31, | December 31, | ||||||||||||||||
2003 | 2002 | 2003 | 2002 | ||||||||||||||
(in millions) | |||||||||||||||||
Net sales |
$ | 2,683 | $ | 2,411 | $ | 10,069 | $ | 9,331 | |||||||||
Less: |
|||||||||||||||||
Cost of goods sold |
2,329 | 2,084 | 8,590 | 7,902 | |||||||||||||
Gross margin |
354 | 327 | 1,479 | 1,429 | |||||||||||||
Less: |
|||||||||||||||||
Selling, general and administrative |
190 | 207 | 839 | 884 | |||||||||||||
Research and development |
61 | 61 | 259 | 283 | |||||||||||||
Industrial operating margin |
$ | 103 | $ | 59 | $ | 381 | $ | 262 | |||||||||
8
CNH GLOBAL N.V.
Notes to Unaudited Condensed Consolidated Financial Statements
Adjusted EBITDA |
Adjusted EBITDA means Equipment Operations net income (loss) before cumulative effect of change in accounting principle, net of tax, of Equipment Operations excluding (I) net interest expense, (II) income tax provision (benefit) (III) depreciation and amortization and (IV) restructuring. Net interest expense for equipment operations means (I) interest expense (excluding interest compensation to Financial Services) less (II) finance and interest income. |
Adjusted EBITDA does not represent cash flows from operations as defined by U.S. GAAP, is not necessarily indicative of cash available to fund all cash flow needs and should not be considered as an alternative to net income or net cash provided (used) by operating activities under U.S. GAAP for purposes of evaluating results of operations and cash flows. |
The following table reconciles equipment operations net cash provided (used) by operating activities, the U.S. GAAP financial measure which we believe to be most comparable, to adjusted EBITDA. |
Three Months Ended | Years Ended | |||||||||||||||||
December 31, | December 31, | |||||||||||||||||
2003 | 2002 | 2003 | 2002 | |||||||||||||||
(in millions) | ||||||||||||||||||
Net Cash Provided (Used) by Operating Activities |
$ | 151 | $ | 292 | $ | 66 | $ | 485 | ||||||||||
Net Interest Expense: |
||||||||||||||||||
Interest Expense |
84 | 90 | 321 | 390 | ||||||||||||||
Less: Finance and Interest Income |
(22 | ) | (22 | ) | (83 | ) | (100 | ) | ||||||||||
Net Interest Expense |
62 | 68 | 238 | 290 | ||||||||||||||
Income Tax Provision (Benefit) |
(63 | ) | (3 | ) | (97 | ) | (48 | ) | ||||||||||
Restructuring: |
||||||||||||||||||
Equipment Operations |
209 | 27 | 268 | 50 | ||||||||||||||
Financial Services |
| 1 | 3 | 1 | ||||||||||||||
Change in Other Operating Activities |
(190 | ) | (260 | ) | 23 | (358 | ) | |||||||||||
Adjusted EBITDA |
$ | 169 | $ | 125 | $ | 501 | $ | 420 | ||||||||||
Interest Coverage Ratio |
CNH defines interest coverage for equipment operations as adjusted EBITDA, as defined above, divided by net interest expense, as defined above. |
The following table details the computation of equipment operations interest coverage ratio by CNH. |
Years Ended | ||||||||
December 31, | ||||||||
2003 | 2002 | |||||||
(in millions, except ratio) | ||||||||
Adjusted EBITDA |
$ | 501 | $ | 420 | ||||
Net Interest Expense |
$ | 238 | $ | 290 | ||||
Interest Coverage Ratio |
2.1 | 1.4 | ||||||
9
CNH GLOBAL N.V.
Notes to Unaudited Condensed Consolidated Financial Statements
Net Debt |
Net debt of Equipment Operations is defined as total debt of Equipment Operations less intersegment notes receivable and cash and cash equivalents. The calculation of net debt is shown below: |
Consolidated | Equipment Operations | Financial Services | |||||||||||||||||||||||
December 31, | December 31, | December 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||
2003 | 2002 | 2003 | 2002 | 2003 | 2002 | ||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||
Total Debt |
$ | 6,996 | $ | 7,864 | $ | 4,715 | $ | 5,776 | $ | 3,293 | $ | 4,225 | |||||||||||||
Less: |
|||||||||||||||||||||||||
Cash and cash
equivalents |
1,944 | 775 | 1,801 | 469 | 143 | 306 | |||||||||||||||||||
Intersegment
notes
receivables |
| | 1,012 | 1,783 | | 354 | |||||||||||||||||||
Net Debt |
$ | 5,052 | $ | 7,089 | $ | 1,902 | $ | 3,524 | $ | 3,150 | $ | 3,565 | |||||||||||||
Working Capital |
Working capital is defined as accounts and notes receivable and other-net, excluding intersegment notes receivable, plus inventories less accounts payable. The consolidated U.S. dollar computation of working capital, as defined is significantly impacted by exchange rate movements. To demonstrate the impact of these movements, we have computed working capital as of December 31, 2003 using December 31, 2002 exchange rates. The calculation of working capital is shown below: |
December 31, | ||||||||||||
2003 at | ||||||||||||
December 31, | December 31, | December 31, | ||||||||||
2003 | 2002 | 2002 FX Rates | ||||||||||
(in millions) | ||||||||||||
Accounts, notes receivable and other net |
$ | 2,347 | $ | 2,021 | $ | 1,989 | ||||||
Inventories |
2,478 | 2,054 | 2,193 | |||||||||
Accounts payable |
(1,836 | ) | (1,555 | ) | (1,630 | ) | ||||||
Working capital |
$ | 2,989 | $ | 2,520 | $ | 2,552 | ||||||
10
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
CNH Global N.V. | ||||
By: | /s/ Michel Lecomte | |||
Michel Lecomte Chief Financial Officer |
||||
February 5, 2004 |