Navistar Reports Second Quarter 2019 Results
- Reports net loss of $48 million, or $0.48 per diluted share; adjusted net income of $105 million
- Delivers strong operational performance with revenues of $3 billion, up 24 percent
- Generates $224 million of adjusted EBITDA in the quarter
- Achieves 1.9 share point growth in Core market share, reflecting higher share in all vehicle segments
- Records $161 million of manufacturing free cash flow for the quarter
- Raises 2019 full-year industry and financial guidance, subject to impacts from recently announced U.S. tariffs on Mexico

LISLE, Ill., June 4, 2019 /PRNewswire/ -- Navistar International Corporation (NYSE: NAV) today announced second quarter 2019 net loss of $48 million, or $0.48 per diluted share, compared to second quarter 2018 net income of $55 million, or $0.55 per diluted share. The loss reflected a one-time charge of $159 million to address a legal class action settlement and related litigation from legacy engines.

Navistar Logo. (PRNewsFoto/Navistar International Corp.)

Adjusted net income for the second quarter grew 57 percent to $105 million versus $67 million in the same period one year ago.

Revenues in the quarter were $3 billion, up 24 percent compared to $2.4 billion in the second quarter last year. The increase primarily reflects higher volumes in the company's Core (Class 6-8 trucks and buses in the United States and Canada) market, where chargeouts were up 35 percent.

Second quarter adjusted EBITDA was up 23 percent to $224 million, compared to adjusted EBITDA of $182 million in the comparable period last year.

"In the second quarter, Navistar accelerated market share growth, demonstrating the success of our new product lineup," said Troy A. Clarke, Navistar chairman, president and chief executive officer. "We grew revenue and adjusted EBITDA, stepped up our Uptime value proposition, and lowered our risk profile, enabling the company to focus intensely on the road ahead."

Navistar ended second quarter 2019 with $1.0 billion in consolidated cash, cash equivalents and marketable securities. Manufacturing cash, cash equivalents and marketable securities were $950 million at the end of the quarter.

During the quarter, Navistar announced multiple new initiatives that will improve customer uptime. First, the company created a new Aftersales function that will manage every facet of the business after the sale of the truck, including oversight of parts and service, warranty, and dealer development, in order to drive improved customer total cost of ownership. In addition, a new partnership with Love's Travel Stops created the commercial transportation industry's largest service network with more than 1,000 locations in North America, increasing customers' repair velocity and their options for same-day repairs. To expedite parts deliveries, Navistar is establishing a new Parts Distribution Center (PDC) in Memphis, Tennessee, while also enhancing its dealer parts inventory management system to increase the breadth of parts already on its dealers' shelves.

Navistar also took additional actions to further improve its balance sheet and reduce its risk profile. First, the company repaid its $411 million in subordinated convertible notes issued in 2014 with cash on hand. Additionally, just last week, Navistar Financial Corporation closed a new five-year, nearly $750 million credit facility with a syndicate of 15 banks and repaid its $400 million Term Loan B issued in July 2018. The new facility provides additional liquidity at a lower cost of borrowing.

Based on strong industry conditions, the company raised its 2019 full-year industry and financial guidance:

  • Industry retail deliveries of Class 6-8 trucks and buses in the United States and Canada are forecast to be 425,000 to 445,000 units, with Class 8 retail deliveries of 290,000 to 310,000 units.
  • Navistar revenues are expected to be between $11.25 billion and $11.75 billion.
  • The company's adjusted EBITDA is expected to be between $875 million and $925 million.

Navistar's 2019 industry and financial guidance does not include the impact of possible tariffs from goods crossing the Mexican border. When additional information becomes available, the company's industry and financial guidance will be reassessed and, if necessary, adjusted accordingly.

"In the second half, we believe our growth in market share will translate to improved revenues and gross margins that will generate higher adjusted EBITDA margins than in the first half," Clarke said. "Our marketplace progress, which has delivered our strongest backlog this decade, provides confidence that both 2019 and 2020 will be good years for Navistar."

SEGMENT REVIEW

Summary of Financial Results:

 
 

(Unaudited)

 

Three Months Ended
April 30,

 

Six Months Ended
April 30,

(in millions, except per share data)

2019

 

2018

 

2019

 

2018

Sales and revenues, net

$

2,996

   

$

2,422

   

$

5,429

   

$

4,327

 

Segment Results:

             

Truck

$

(74)

   

$

42

   

$

16

   

$

35

 

Parts

144

   

132

   

288

   

269

 

Global Operations

3

   

1

   

9

   

(6)

 

Financial Services

32

   

19

   

63

   

39

 

Net income (loss)(A)

(48)

   

55

   

(37)

   

(18)

 

Diluted income (loss) per share(A)

(0.48)

   

0.55

   

(0.37)

   

(0.18)

 

________________

   

(A)

Amounts attributable to Navistar International Corporation.

Truck SegmentTruck segment net sales increased 35 percent to $2.3 billion in second quarter 2019 compared to second quarter 2018, due to higher volumes in the company's Core markets, an increase in sales of GM-branded units manufactured for GM, and an increase in Mexico sales. This was partially offset by the impact of the sale of a majority interest in Navistar Defense and a decrease in export sales. Truck chargeouts in the company's Core market were up 35 percent year-over-year.

The Truck segment recorded a net loss of $74 million in second quarter 2019, versus a second quarter 2018 profit of $42 million. The change is primarily attributable to charges related to a MaxxForce Engine EGR class action settlement, higher volumes and improved pricing. This was partially offset by the impact of the sale of a majority interest in Navistar Defense and an increase in material costs related to commodities.

Parts SegmentParts segment second quarter 2019 net sales were $579 million, down four percent, compared to second quarter 2018, driven by a new revenue standard, lower Blue Diamond Parts (BDP) sales, partially offset by higher sales in North American markets.

The Parts segment recorded a quarterly profit of $144 million in second quarter 2019, up nine percent versus the same period one year ago, primarily due to higher U.S. margins and lower intercompany access fees, partially offset by lower BDP volumes.

Global Operations SegmentGlobal Operations segment second quarter 2019 net sales decreased 10 percent to $87 million compared to second quarter 2018. This was primarily driven by economic conditions in the company's South America engine operations and the depreciation of the Brazilian real against the U.S. dollar as the average conversion rate weakened by 13 percent compared with the prior year period.

The Global Operations segment recorded a $3 million profit in second quarter 2019, relatively flat compared to $1 million in the same period one year ago.

Financial Services Segment – Financial Services segment second quarter 2019 net revenues increased 24 percent to $78 million versus the same period one year ago, primarily driven by higher overall finance receivable balances in the U.S. and higher operating lease balances in the U.S. and Mexico.

Financial Services segment recorded a profit of $32 million in second quarter 2019, an increase of $13 million versus second quarter 2018, primarily due to higher revenues and other income from an intercompany loan.

Forward-Looking Statement 

Information provided and statements contained in this report that are not purely historical are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended ("Securities Act"), Section 21E of the Securities Exchange Act of 1934, as amended ("Exchange Act"), and the Private Securities Litigation Reform Act of 1995. Such forward-looking statements only speak as of the date of this report and the company assumes no obligation to update the information included in this report. Such forward-looking statements include information concerning our possible or assumed future results of operations, including descriptions of our business strategy. These statements often include words such as believe, expect, anticipate, intend, plan, estimate, or similar expressions. These statements are not guarantees of performance or results and they involve risks, uncertainties, and assumptions. For a further description of these factors, see the risk factors set forth in our filings with the Securities and Exchange Commission, including our annual report on Form 10-K for the fiscal year ended October 31, 2018, which was filed on December 18, 2018. Although we believe that these forward-looking statements are based on reasonable assumptions, there are many factors that could affect our actual financial results or results of operations and could cause actual results to differ materially from those in the forward-looking statements. All future written and oral forward-looking statements by us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to above. Except for our ongoing obligations to disclose material information as required by the federal securities laws, we do not have any obligations or intention to release publicly any revisions to any forward-looking statements to reflect events or circumstances in the future or to reflect the occurrence of unanticipated events.

Navistar International Corporation and Subsidiaries

Consolidated Statements of Operations

(Unaudited)

 
 

Three Months Ended
April 30,

 

Six Months Ended
April 30,

(in millions, except per share data)

2019

 

2018

 

2019

 

2018

Sales and revenues

             

Sales of manufactured products, net

$

2,948

   

$

2,382

   

$

5,334

   

$

4,249

 

Finance revenues

48

   

40

   

95

   

78

 

Sales and revenues, net

2,996

   

2,422

   

5,429

   

4,327

 

Costs and expenses

             

Costs of products sold

2,493

   

1,987

   

4,472

   

3,519

 

Restructuring charges

1

   

1

   

1

   

(2)

 

Asset impairment charges

1

   

1

   

3

   

3

 

Selling, general and administrative expenses

373

   

200

   

559

   

391

 

Engineering and product development costs

75

   

75

   

161

   

150

 

Interest expense

82

   

79

   

167

   

158

 

Other expense, net

18

   

11

   

115

   

91

 

Total costs and expenses

3,043

   

2,354

   

5,478

   

4,310

 

Equity in income of non-consolidated affiliates

3

   

   

3

   

 

Income (loss) before income tax

(44)

   

68

   

(46)

   

17

 

Income tax benefit (expense)

1

   

(7)

   

20

   

(22)

 

Net income (loss)

(43)

   

61

   

(26)

   

(5)

 

Less: Net income attributable to non-controlling interests

5

   

6

   

11

   

13

 

Net income (loss) attributable to Navistar International Corporation

$

(48)

   

$

55

   

$

(37)

   

$

(18)

 
               

Income (loss) per share attributable to Navistar International Corporation:

             

Basic:

$

(0.48)

   

$

0.56

   

$

(0.37)

   

$

(0.18)

 

Diluted:

$

(0.48)

   

$

0.55

   

$

(0.37)

   

$

(0.18)

 
               

Weighted average shares outstanding:

             

Basic

99.2

   

98.8

   

99.2

   

98.7

 

Diluted

99.2

   

99.5

   

99.2

   

98.7

 

 

Navistar International Corporation and Subsidiaries

Consolidated Balance Sheets

 
 

April 30,

 

October 31,

(in millions, except per share data)

2019

 

2018

ASSETS

(Unaudited)

   

Current assets

     

Cash and cash equivalents

$

977

   

$

1,320

 

Restricted cash and cash equivalents

165

   

62

 

Marketable securities

23

   

101

 

Trade and other receivables, net

453

   

456

 

Finance receivables, net

2,037

   

1,898

 

Inventories, net

1,164

   

1,110

 

Other current assets

282

   

189

 

Total current assets

5,101

   

5,136

 

Restricted cash

66

   

63

 

Trade and other receivables, net

30

   

49

 

Finance receivables, net

279

   

260

 

Investments in non-consolidated affiliates

32

   

50

 

Property and equipment (net of accumulated depreciation and amortization of $2,457 and $2,498, respectively)

1,270

   

1,370

 

Goodwill

38

   

38

 

Intangible assets (net of accumulated amortization of $141 and $140, respectively)

27

   

30

 

Deferred taxes, net

121

   

121

 

Other noncurrent assets

102

   

113

 

Total assets

$

7,066

   

$

7,230

 

LIABILITIES and STOCKHOLDERS' DEFICIT

     

Liabilities

     

Current liabilities

     

Notes payable and current maturities of long-term debt

$

769

   

$

946

 

Accounts payable

1,630

   

1,606

 

Other current liabilities

1,309

   

1,255

 

Total current liabilities

3,708

   

3,807

 

Long-term debt

4,588

   

4,521

 

Postretirement benefits liabilities

1,950

   

2,097

 

Other noncurrent liabilities

672

   

731

 

Total liabilities

10,918

   

11,156

 

Stockholders' deficit

     

Series D convertible junior preference stock

2

   

2

 

Common stock, $0.10 par value per share (103.1 shares issued and 220 shares authorized at both dates)

10

   

10

 

Additional paid-in capital

2,728

   

2,731

 

Accumulated deficit

(4,657)

   

(4,593)

 

Accumulated other comprehensive loss

(1,786)

   

(1,920)

 

Common stock held in treasury, at cost (3.9 and 4.2 shares, respectively)

(152)

   

(161)

 

Total stockholders' deficit attributable to Navistar International Corporation

(3,855)

   

(3,931)

 

Stockholders' equity attributable to non-controlling interests

3

   

5

 

Total stockholders' deficit

(3,852)

   

(3,926)

 

Total liabilities and stockholders' deficit

$

7,066

   

$

7,230

 

 

Navistar International Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 
 

Six Months Ended April 30,

(in millions)

2019

 

2018

Cash flows from operating activities

     

Net loss

$

(26)

   

$

(5)

 

Adjustments to reconcile net loss to net cash used in operating activities:

     

Depreciation and amortization

66

   

73

 

Depreciation of equipment leased to others

31

   

36

 

Deferred taxes, including change in valuation allowance

(41)

   

1

 

Asset impairment charges

3

   

3

 

Gain on sales of investments and businesses, net

(59)

   

 

Amortization of debt issuance costs and discount

12

   

15

 

Stock-based compensation

14

   

21

 

Provision for doubtful accounts

6

   

3

 

Equity in income of non-consolidated affiliates, net of dividends

(2)

   

3

 

Write-off of debt issuance costs and discount

   

43

 

Other non-cash operating activities

(4)

   

(13)

 

Changes in other assets and liabilities, exclusive of the effects of businesses disposed

(190)

   

(278)

 

Net cash used in operating activities

(190)

   

(98)

 

Cash flows from investing activities

     

Purchases of marketable securities

   

(148)

 

Sales of marketable securities

   

460

 

Maturities of marketable securities

79

   

18

 

Capital expenditures

(66)

   

(53)

 

Purchases of equipment leased to others

(76)

   

(92)

 

Proceeds from sales of property and equipment

5

   

5

 

Proceeds from sales of investments and businesses

95

   

(3)

 

Other investing activities

   

1

 

Net cash provided by investing activities

37

   

188

 

Cash flows from financing activities

     

Proceeds from issuance of securitized debt

   

27

 

Principal payments on securitized debt

(34)

   

(34)

 

Net change in secured revolving credit facilities

275

   

5

 

Proceeds from issuance of non-securitized debt

73

   

2,805

 

Principal payments on non-securitized debt

(508)

   

(2,589)

 

Net change in notes and debt outstanding under revolving credit facilities

126

   

74

 

Debt issuance costs

(2)

   

(33)

 

Proceeds from financed lease obligations

9

   

38

 

Proceeds from exercise of stock options

2

   

5

 

Dividends paid by subsidiaries to non-controlling interest

(13)

   

(14)

 

Other financing activities

(2)

   

(15)

 

Net cash provided by financing activities

(74)

   

269

 

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

(10)

   

(7)

 

Increase (decrease) in cash, cash equivalents and restricted cash

(237)

   

352

 

Cash, cash equivalents and restricted cash at beginning of the period

1,445

   

840

 

Cash, cash equivalents and restricted cash at end of the period

$

1,208

   

$

1,192

 

 

Navistar International Corporation and Subsidiaries

Segment Reporting

(Unaudited)

 

We define segment profit (loss) as net income (loss) attributable to Navistar International Corporation, excluding income tax benefit (expense). The following tables present selected financial information for our reporting segments:

 

(in millions)

Truck

 

Parts

 

Global
Operations

 

Financial
Services(A)

 

Corporate
and
Eliminations

 

Total

Three Months Ended April 30, 2019

                     

External sales and revenues, net

$

2,287

   

$

578

   

$

80

   

$

48

   

$

3

   

$

2,996

 

Intersegment sales and revenues

9

   

1

   

7

   

30

   

(47)

   

 

Total sales and revenues, net

$

2,296

   

$

579

   

$

87

   

$

78

   

$

(44)

   

$

2,996

 

Net income (loss) attributable to NIC

$

(74)

   

$

144

   

$

3

   

$

32

   

$

(153)

   

$

(48)

 

Income tax benefit

   

   

   

   

1

   

1

 

Segment profit (loss)

$

(74)

   

$

144

   

$

3

   

$

32

   

$

(154)

   

$

(49)

 

Depreciation and amortization

$

26

   

$

2

   

$

2

   

$

16

   

$

3

   

$

49

 

Interest expense

   

   

   

27

   

55

   

82

 

Equity in income (loss) of non-consolidated affiliates

2

   

   

   

   

1

   

3

 

Capital expenditures(B)

21

   

(1)

   

   

1

   

1

   

22

 
 

(in millions)

Truck

 

Parts

 

Global
Operations

 

Financial
Services(A)

 

Corporate
and
Eliminations

 

Total

Three Months Ended April 30, 2018

                     

External sales and revenues, net

$

1,688

   

$

601

   

$

89

   

$

40

   

$

4

   

$

2,422

 

Intersegment sales and revenues

16

   

   

8

   

23

   

(47)

   

 

Total sales and revenues, net

$

1,704

   

$

601

   

$

97

   

$

63

   

$

(43)

   

$

2,422

 

Net income (loss) attributable to NIC

$

42

   

$

132

   

$

1

   

$

19

   

$

(139)

   

$

55

 

Income tax expense

   

   

   

   

(7)

   

(7)

 

Segment profit (loss)

$

42

   

$

132

   

$

1

   

$

19

   

$

(132)

   

$

62

 

Depreciation and amortization

$

34

   

$

1

   

$

2

   

$

14

   

$

3

   

$

54

 

Interest expense

   

   

   

21

   

58

   

79

 

Equity in income (loss) of non-consolidated affiliates

1

   

   

(1)

   

   

   

 

Capital expenditures(B)

30

   

1

   

   

   

(8)

   

23

 
 

(in millions)

Truck

 

Parts

 

Global
Operations

 

Financial
Services(A)

 

Corporate
and
Eliminations

 

Total

Six Months Ended April 30, 2019

                     

External sales and revenues, net

$

4,063

   

$

1,124

   

$

141

   

$

95

   

$

6

   

$

5,429

 

Intersegment sales and revenues

30

   

3

   

19

   

57

   

(109)

   

 

Total sales and revenues, net

$

4,093

   

$

1,127

   

$

160

   

$

152

   

$

(103)

   

$

5,429

 

Net income (loss) attributable to NIC

$

16

   

$

288

   

$

9

   

$

63

   

$

(413)

   

$

(37)

 

Income tax benefit

   

   

   

   

20

   

20

 

Segment profit (loss)

$

16

   

$

288

   

$

9

   

$

63

   

$

(433)

   

$

(57)

 

Depreciation and amortization

$

52

   

$

3

   

$

4

   

$

32

   

$

6

   

$

97

 

Interest expense

   

   

   

56

   

111

   

167

 

Equity in income (loss) of non-consolidated affiliates

3

   

1

   

(1)

   

   

   

3

 

Capital expenditures(B)

52

   

1

   

1

   

2

   

10

   

66

 
 

(in millions)

Truck

 

Parts

 

Global
Operations

 

Financial
Services(A)

 

Corporate
and
Eliminations

 

Total

Six Months Ended April 30, 2018

                     

External sales and revenues, net

$

2,916

   

$

1,165

   

$

161

   

$

78

   

$

7

   

$

4,327

 

Intersegment sales and revenues

39

   

4

   

17

   

44

   

(104)

   

 

Total sales and revenues, net

$

2,955

   

$

1,169

   

$

178

   

$

122

   

$

(97)

   

$

4,327

 

Net income (loss) attributable to NIC

$

35

   

$

269

   

$

(6)

   

$

39

   

$

(355)

   

$

(18)

 

Income tax expense

   

   

   

   

(22)

   

(22)

 

Segment profit (loss)

$

35

   

$

269

   

$

(6)

   

$

39

   

$

(333)

   

$

4

 

Depreciation and amortization

$

69

   

$

3

   

$

5

   

$

27

   

$

5

   

$

109

 

Interest expense

   

   

   

42

   

116

   

158

 

Equity in income of non-consolidated affiliates

1

   

1

   

(2)

   

   

   

 

Capital expenditures(B)

55

   

1

   

1

   

   

(4)

   

53

 

_________________________

   

(A)

Total sales and revenues in the Financial Services segment include interest revenues of $55 million and $108 million for the three and six months ended April 30, 2019, respectively, and $44 million and $85 million for the three and six months ended April 30, 2018, respectively.

   

(B)

Exclusive of purchases of equipment leased to others.

 

(in millions)

Truck

 

Parts

 

Global Operations

 

Financial

Services

 

Corporate

and

Eliminations

 

Total

Segment assets, as of:

                     

April 30, 2019

$

2,120

   

$

650

   

$

306

   

$

2,930

   

$

1,060

   

$

7,066

 

October 31, 2018

2,085

   

636

   

331

   

2,648

   

1,530

   

7,230

 

SEC Regulation G Non-GAAP Reconciliation:

The financial measures presented below are unaudited and not in accordance with, or an alternative for, financial measures presented in accordance with U.S. generally accepted accounting principles ("GAAP"). The non-GAAP financial information presented herein should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP and are reconciled to the most appropriate GAAP number below.

Earnings (loss) Before Interest, Income Taxes, Depreciation, and Amortization ("EBITDA"):

We define EBITDA as our consolidated net income (loss) attributable to Navistar International Corporation, plus manufacturing interest expense, income taxes, and depreciation and amortization. We believe EBITDA provides meaningful information to the performance of our business and therefore we use it to supplement our GAAP reporting. We have chosen to provide this supplemental information to investors, analysts and other interested parties to enable them to perform additional analyses of operating results.

Adjusted EBITDA and Adjusted Net Income (loss) attributable to NIC:

We believe that adjusted EBITDA and adjusted Net Income (loss) attributable to NIC, which excludes certain identified items that we do not consider to be part of our ongoing business, improves the comparability of year to year results, and is representative of our underlying performance. Management uses this information to assess and measure the performance of our operating segments. We have chosen to provide this supplemental information to investors, analysts and other interested parties to enable them to perform additional analyses of operating results, to illustrate the results of operations giving effect to the non-GAAP adjustments shown in the below reconciliations, and to provide an additional measure of performance.

Manufacturing Cash, Cash Equivalents, and Marketable Securities:

Manufacturing cash, cash equivalents, and marketable securities represent the Company's consolidated cash, cash equivalents, and marketable securities excluding cash, cash equivalents, and marketable securities of our financial services operations. We include marketable securities with our cash and cash equivalents when assessing our liquidity position as our investments are highly liquid in nature. We have chosen to provide this supplemental information to investors, analysts and other interested parties to enable them to perform additional analyses of our ability to meet our operating requirements, capital expenditures, equity investments, and financial obligations.

Structural costs consist of Selling, general and administrative expenses and Engineering and product development costs.

EBITDA reconciliation:

 
 

Three Months Ended
April 30,

 

Six Months Ended
April 30,

(in millions)

2019

 

2018

 

2019

 

2018

Net income (loss) attributable to NIC

$

(48)

   

$

55

   

$

(37)

   

$

(18)

 

Plus:

             

Depreciation and amortization expense

49

   

54

   

97

   

109

 

Manufacturing interest expense(A)

55

   

58

   

111

   

116

 

Adjusted for:

             

Income tax benefit (expense)

1

   

(7)

   

20

   

(22)

 

EBITDA

$

55

   

$

174

   

$

151

   

$

229

 

______________________

   

(A)

Manufacturing interest expense is the net interest expense primarily generated for borrowings that support the manufacturing and corporate operations, adjusted to eliminate intercompany interest expense with our Financial Services segment. The following table reconciles Manufacturing interest expense to the consolidated interest expense:

 

 

Three Months Ended
April 30,

 

Six Months Ended
April 30,

(in millions)

2019

 

2018

 

2019

 

2018

Interest expense

$

82

   

$

79

   

$

167

   

$

158

 

Less:  Financial services interest expense

27

   

21

   

56

   

42

 

Manufacturing interest expense

$

55

   

$

58

   

$

111

   

$

116

 
     
     

Adjusted EBITDA Reconciliation:

   
     
 

Three Months Ended
April 30,

 

Six Months Ended
April 30,

(in millions)

2019

 

2018

 

2019

 

2018

EBITDA (reconciled above)

$

55

   

$

174

   

$

151

   

$

229

 

Adjusted for significant items of:

             

Adjustments to pre-existing warranties(A)

9

   

6

   

2

   

 

Asset impairment charges(B)

1

   

1

   

3

   

3

 

Restructuring of manufacturing operations(C)

1

   

1

   

1

   

(2)

 

MaxxForce Advanced EGR engine lawsuits(D)

159

   

   

159

   

1

 

Gain on sales(E)

   

   

(59)

   

 

Debt refinancing charges(F)

   

   

   

46

 

Pension settlement(G)

   

   

142

   

9

 

Settlement gain(H)

(1)

   

   

(2)

   

 

Total adjustments

169

   

8

   

246

   

57

 

Adjusted EBITDA

$

224

   

$

182

   

$

397

   

$

286

 
 
 

Adjusted Net Income (loss) attributable to NIC:

 
 

Three Months Ended
April 30,

 

Six Months Ended
April 30,

(in millions)

2019

 

2018

 

2019

 

2018

Net income (loss) attributable to NIC

$

(48)

   

$

55

   

$

(37)

   

$

(18)

 

Adjusted for significant items of:

             

Adjustments to pre-existing warranties(A)

9

   

6

   

2

   

 

Asset impairment charges(B)

1

   

1

   

3

   

3

 

Restructuring of manufacturing operations(C)

1

   

1

   

1

   

(2)

 

MaxxForce Advanced EGR engine lawsuits(D)

159

   

   

159

   

1

 

Gain on sales(E)

   

   

(59)

   

 

Debt refinancing charges(F)

   

   

   

46

 

Pension settlement(G)

   

   

142

   

9

 

Settlement gain(H)

(1)

   

   

(2)

   

 

Total adjustments

169

   

8

   

246

   

57

 

Tax effect (I)

(16)

   

4

   

(47)

   

4

 

Adjusted Net income (loss) attributable to NIC

$

105

   

$

67

   

$

162

   

$

43

 

_____________________

   

(A)

Adjustments to pre-existing warranties reflect changes in our estimate of warranty costs for products sold in prior periods. Such adjustments typically occur when claims experience deviates from historic and expected trends. Our warranty liability is generally affected by component failure rates, repair costs, and the timing of failures. Future events and circumstances related to these factors could materially change our estimates and require adjustments to our liability. In addition, new product launches require a greater use of judgment in developing estimates until historical experience becomes available.

   

(B)

In the second quarter and first half of 2019, we recorded $1 million and $3 million, respectively, of asset impairment charges relating to certain assets under operating leases in our Truck segment. In the second quarter and first half of 2018, we recorded $1 million and $3 million, respectively, of asset impairment charges related to the sale of our railcar business in Cherokee, Alabama and certain assets under operating leases in our Truck segment.

   

(C)

In the second quarter and first half of 2019, we recorded a restructuring charge of $1 million in our Truck segment. In the second quarter and first half of 2018, we recorded a charge of $1 million and a benefit of $2 million, respectively, related to adjustments for restructuring in our Truck, Global Operations and Corporate segments.

   

(D)

In the second quarter and first half of 2019, we recognized a charge of $159 million related to MaxxForce Advanced EGR engine class action settlement and related litigation in our Truck segment. In the first half of 2018, we recognized a charge of $1 million for a jury verdict related to the MaxxForce Advanced EGR engine lawsuits in our Truck segment.

   

(E)

In the first half of 2019, we recognized a gain of $54 million related to the sale of a majority interest in the Navistar Defense business in our Truck segment, and a gain of $5 million related to the sale of our joint venture in China with JAC in our Global Operations segment.

   

(F)

In the first half of 2018, we recorded a charge of $46 million for the write off of debt issuance costs and discounts associated with the repurchase of our previously existing 8.25% Senior Notes and the refinancing of our previously existing Term Loan in Corporate.

   

(G)

In the first half of 2019 and 2018, we purchased group annuity contracts for certain retired pension plan participants resulting in plan remeasurements. As a result, we recorded pension settlement accounting charges of $142 million and $9 million, respectively, in Other expense, net in Corporate.

   

(H)

In the second quarter and first half of 2019, we recorded interest income of $1 million and $2 million, respectively, in Other expense, net derived from the prior year settlement of a business economic loss claim relating to our former Alabama engine manufacturing facility in Corporate.

   

(I)

Tax effect is calculated by excluding the impact of the non-GAAP adjustments from the interim period tax provision calculations. 

 

Manufacturing segment cash, cash equivalents, and marketable securities reconciliation:

 
 

As of April 30, 2019

(in millions)

Manufacturing
Operations

 

Financial
Services
Operations

 

Consolidated
Balance Sheet

Assets

         

Cash and cash equivalents

$

927

   

$

50

   

$

977

 

Marketable securities

23

   

   

23

 

Total cash, cash equivalents, and marketable securities

$

950

   

$

50

   

$

1,000

 

ABOUT INTERNATIONAL

Based in Lisle, Illinois, International Motors, LLC* creates solutions that deliver greater uptime and productivity to our customers throughout the full operation of our commercial vehicles. We build International® trucks and engines and IC Bus® school and commercial buses that are as tough and as smart as the people who drive them. We also develop Fleetrite®aftermarket parts. In everything we do, our vision is to accelerate the impact of sustainable mobility to create the cleaner, safer world we all deserve. As of 2021, we joined Scania, MAN and Volkswagen Truck & Bus in TRATON GROUP, a global champion of the truck and transport services industry. To learn more, visit www.International.com.

Media contact:
Nick Smith
nick.smith@navistar.com
480-398-6511

Investor contact: 
Marvin Kalberlah
marvin.kalberlah@navistar.com
630-432-5179

 

*International Motors, LLC is d/b/a International Motors USA LLC in Illinois, Missouri, New Jersey, Ohio, Texas, and Utah.