Navistar Reports Third Quarter 2020 Results
Navistar International Corporation (NYSE: NAV) reported a net loss of $37 million in Q3 2020, a stark contrast to a $156 million profit in Q3 2019. Revenues fell 45% year-over-year to $1.7 billion, with core charge outs declining by 53%, primarily due to COVID-19 impacts. Adjusted EBITDA dropped from $266 million to $104 million. The company ended the quarter with $1.65 billion in cash and is focusing on its Navistar 4.0 strategy to improve EBITDA margins to 12% by 2024. Leadership changes aim to enhance advanced technology initiatives, including a partnership with TuSimple for self-driving trucks.
- End of Q3 2020 with $1.65 billion in cash, supporting liquidity.
- Leadership changes position the company for accelerated progress on Navistar 4.0.
- Focus on sustainable cost savings targeting SG&A between 7% to 9% of revenues.
- Strategic partnerships in autonomous and electric vehicle technologies enhance innovation.
- Net loss of $37 million compared to a profit of $156 million in Q3 2019.
- 45% decrease in revenues from Q3 2019, down to $1.7 billion.
- 53% drop in core charge outs reflects weakened market conditions.
- Adjusted EBITDA declined significantly from $266 million to $104 million.
LISLE, Ill., Sept. 9, 2020 /PRNewswire/ -- Navistar International Corporation (NYSE: NAV) today announced a third quarter 2020 net loss of
Revenues in the quarter were
Third quarter 2020 EBITDA was
Navistar finished third quarter 2020 with
"Our fiscal third quarter opened during the middle of many stay-at-home orders and ended with sections of the economy beginning to reopen, and our results certainly reflect this," said Persio Lisboa, president and chief executive officer, Navistar. "While marketplace uncertainties continue, we are accelerating the pace of progress on our Navistar 4.0 strategy for financial improvement, so we can pull forward its benefits and take full advantage of a stronger industry when it arrives."
The company's Navistar 4.0 strategy lays out a plan to increase the company's EBITDA margins to 12 percent by 2024.
During the quarter, in addition to naming Lisboa president and chief executive officer and Troy Clarke to the new role of executive chairman, the company made several leadership changes aimed at accelerating the pace of the company's Navistar 4.0 progress with a focus on opportunities in advanced technologies. These executive appointments included naming Bob Walsh vice president of Emerging Technologies, Strategy and Planning; appointing Friedrich Baumann president of Sales, Marketing and Aftersales; and adding new global responsibilities to the role of Phil Christman, president of Operations.
Earlier this year, the company took several actions to conserve cash and bolster its liquidity in response to the COVID-19 pandemic. These actions have been successful, as the company ended the third quarter with
"We are targeting SG&A costs between 7 percent to 9 percent of revenues," said Walter Borst, chief financial officer, Navistar. "Our focus has moved from temporary cash conservation actions to sustainable cost savings that support our Navistar 4.0 goals and better position us for profitability at all points in the cycle."
With its new leadership, learnings from the COVID-19 pandemic and benefits from previous cost conservation actions in place, the company is redirecting more resources to advanced technologies; leading to several announcements during the quarter.
In autonomous, the company announced a strategic partnership with TuSimple to co-develop SAE Level 4 self-driving trucks targeted for production by 2024. The partnership also includes Navistar taking a minority stake in the company.
In connectivity, the company announced strategic partnerships with fleet management solutions providers Samsara and Geotab to allow International customers to seamlessly add their choice of fleet management solutions without the installation of additional vehicle hardware.
In electric, the company's NEXT eMobility Solutions business unit signed a master services agreement with In-Charge Energy to provide charging infrastructure and consulting services to electric vehicle customers.
The company has been making progress on the construction of its production facility in San Antonio, which is scheduled to open in the spring of 2022. The facility will be capable of building both diesel and fully electric vehicles, and the first vehicle off the line will be an electric truck, entirely built on the main assembly line.
"As a result of the pandemic, we had the opportunity to revisit our investment portfolio and retime noncritical programs, and cancel others," said Lisboa. "By streamlining our investments, we were able to free up significant capacity, which is being redeployed into advanced technology programs and strategic partnerships that accelerate our pace of progress."
SEGMENT REVIEW
Summary of Financial Results: | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(in millions, except per share data) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Sales and revenues, net | $ | 1,675 | $ | 3,042 | $ | 5,438 | $ | 8,471 | |||||||
Segment Results: | |||||||||||||||
Truck | $ | (22) | $ | 167 | $ | (131) | $ | 183 | |||||||
Parts | 97 | 149 | 319 | 437 | |||||||||||
Global Operations | 1 | 1 | (12) | 10 | |||||||||||
Financial Services | 10 | 30 | 51 | 93 | |||||||||||
Loss from continuing operations, net of tax(A) | $ | (37) | $ | 156 | $ | (111) | $ | 119 | |||||||
Net income(loss)(A) | (37) | 156 | (111) | 119 | |||||||||||
Diluted (income) per share(A) | (0.37) | 1.56 | (1.11) | 1.20 |
________________ |
(A) Amounts attributable to Navistar International Corporation. |
Truck Segment – In third quarter 2020, the Truck segment net sales were
The Truck segment incurred a net loss of
Parts Segment – For third quarter 2020, the Parts segment net sales were
The Parts segments saw a third quarter profit of
Global Operations Segment – In third quarter 2020, the Global Operations segment net sales decreased 48 percent to
The Global Operation segment recorded a profit of
Financial Services Segment – In third quarter 2020, the Financial Services segment net revenues decreased to
The Financial Services segment recorded a profit of
About Navistar
Navistar International Corporation (NYSE: NAV) is a holding company whose subsidiaries and affiliates produce International® brand commercial trucks, proprietary diesel engines, and IC Bus® brand school and commercial buses. An affiliate also provides truck and diesel engine service parts. Another affiliate offers financing services. Additional information is available at www.Navistar.com.
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 Navistar International Corporation 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, 2019, which was filed on December 17, 2019, and our Quarterly Report on Form 10-Q for the period ended April 30, 2020. 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 | Nine Months Ended | ||||||||||||||
(in millions, except per share data) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Sales and revenues | |||||||||||||||
Sales of manufactured products, net | $ | 1,639 | $ | 2,996 | $ | 5,310 | $ | 8,330 | |||||||
Finance revenues | 36 | 46 | 128 | 141 | |||||||||||
Sales and revenues, net | 1,675 | 3,042 | 5,438 | 8,471 | |||||||||||
Costs and expenses | |||||||||||||||
Costs of products sold | 1,388 | 2,501 | 4,541 | 6,973 | |||||||||||
Restructuring charges | 4 | — | 5 | 1 | |||||||||||
Asset impairment charges | 12 | 3 | 25 | 6 | |||||||||||
Selling, general and administrative expenses | 141 | 167 | 493 | 726 | |||||||||||
Engineering and product development costs | 73 | 81 | 237 | 242 | |||||||||||
Interest expense | 71 | 76 | 199 | 243 | |||||||||||
Other expense, net | 14 | 25 | 27 | 140 | |||||||||||
Total costs and expenses | 1,703 | 2,853 | 5,527 | 8,331 | |||||||||||
Equity in income of non-consolidated affiliates | 2 | 1 | — | 4 | |||||||||||
Income (loss) before income taxes | (26) | 190 | (89) | 144 | |||||||||||
Income tax expense | (8) | (29) | (10) | (9) | |||||||||||
Net income (loss) | (34) | 161 | (99) | 135 | |||||||||||
Less: Net income attributable to non-controlling interests | 3 | 5 | 12 | 16 | |||||||||||
Net income (loss) attributable to Navistar International Corporation | $ | (37) | $ | 156 | $ | (111) | $ | 119 | |||||||
Net income (loss) per share attributable to Navistar International Corporation | |||||||||||||||
Basic: | $ | (0.37) | $ | 1.57 | $ | (1.11) | $ | 1.20 | |||||||
Diluted: | (0.37) | 1.56 | (1.11) | 1.20 | |||||||||||
Weighted average shares outstanding: | |||||||||||||||
Basic | 99.7 | 99.4 | 99.6 | 99.2 | |||||||||||
Diluted | 99.7 | 99.7 | 99.6 | 99.5 |
Navistar International Corporation and Subsidiaries Consolidated Balance Sheets | |||||||
July 31, | October 31, | ||||||
(in millions, except per share data) | 2020 | 2019 | |||||
ASSETS | (Unaudited) | ||||||
Current assets | |||||||
Cash and cash equivalents | $ | 1,648 | $ | 1,370 | |||
Restricted cash and cash equivalents | 232 | 133 | |||||
Trade and other receivables, net | 266 | 338 | |||||
Finance receivables, net | 1,403 | 1,923 | |||||
Inventories, net | 896 | 911 | |||||
Other current assets | 247 | 277 | |||||
Total current assets | 4,692 | 4,952 | |||||
Restricted cash | 54 | 54 | |||||
Trade and other receivables, net | 8 | 10 | |||||
Finance receivables, net | 250 | 274 | |||||
Investments in non-consolidated affiliates | 30 | 31 | |||||
Property and equipment (net of accumulated depreciation and amortization of | 1,241 | 1,309 | |||||
Operating lease right of use assets | 119 | — | |||||
Goodwill | 38 | 38 | |||||
Intangible assets (net of accumulated amortization of | 20 | 25 | |||||
Deferred taxes, net | 115 | 117 | |||||
Other noncurrent assets | 108 | 107 | |||||
Total assets | $ | 6,675 | $ | 6,917 | |||
LIABILITIES and STOCKHOLDERS' DEFICIT | |||||||
Liabilities | |||||||
Current liabilities | |||||||
Notes payable and current maturities of long-term debt | $ | 865 | $ | 871 | |||
Accounts payable | 1,154 | 1,341 | |||||
Other current liabilities | 1,096 | 1,363 | |||||
Total current liabilities | 3,115 | 3,575 | |||||
Long-term debt | 4,694 | 4,317 | |||||
Postretirement benefits liabilities | 2,013 | 2,103 | |||||
Other noncurrent liabilities | 681 | 645 | |||||
Total liabilities | 10,503 | 10,640 | |||||
Stockholders' deficit | |||||||
Series D convertible junior preference stock | 2 | 2 | |||||
Common stock, | 10 | 10 | |||||
Additional paid-in capital | 2,726 | 2,730 | |||||
Accumulated deficit | (4,333) | (4,409) | |||||
Accumulated other comprehensive loss | (2,100) | (1,912) | |||||
Common stock held in treasury, at cost (3.6 and 3.9 shares, respectively) | (135) | (147) | |||||
Total stockholders' deficit attributable to Navistar International Corporation | (3,830) | (3,726) | |||||
Stockholders' equity attributable to non-controlling interests | 2 | 3 | |||||
Total stockholders' deficit | (3,828) | (3,723) | |||||
Total liabilities and stockholders' deficit | $ | 6,675 | $ | 6,917 |
Navistar International Corporation and Subsidiaries Condensed Consolidated Statements of Cash Flows (Unaudited) | |||||||
Nine Months Ended July 31, | |||||||
(in millions) | 2020 | 2019 | |||||
Cash flows from operating activities | |||||||
Net income (loss) | $ | (99) | $ | 135 | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||
Depreciation and amortization | 103 | 99 | |||||
Depreciation of equipment leased to others | 43 | 45 | |||||
Deferred taxes, including change in valuation allowance | (5) | (41) | |||||
Asset impairment charges | 25 | 6 | |||||
Gain on sales of investments and businesses, net | — | (56) | |||||
Amortization of debt issuance costs and discount | 11 | 15 | |||||
Stock-based compensation | 14 | 20 | |||||
Provision for doubtful accounts | 13 | 8 | |||||
Equity in (income) loss of non-consolidated affiliates, net of dividends | — | (3) | |||||
Write-off of debt issuance costs and discount | — | 6 | |||||
Other non-cash operating activities | (9) | (6) | |||||
Changes in other assets and liabilities, exclusive of the effects of businesses disposed | 36 | (124) | |||||
Net cash provided by operating activities | 132 | 104 | |||||
Cash flows from investing activities | |||||||
Maturities of marketable securities | — | 98 | |||||
Capital expenditures | (115) | (90) | |||||
Purchases of equipment leased to others | (69) | (130) | |||||
Proceeds from sales of property and equipment | 11 | 12 | |||||
Proceeds from sales of investments and businesses | 10 | 100 | |||||
Other investing activities | (4) | 1 | |||||
Net cash used in investing activities | (167) | (9) | |||||
Cash flows from financing activities | |||||||
Proceeds from issuance of securitized debt | 316 | 331 | |||||
Principal payments on securitized debt | (45) | (300) | |||||
Net change in secured revolving credit facilities | (241) | 120 | |||||
Proceeds from issuance of non-securitized debt | 622 | 144 | |||||
Principal payments on non-securitized debt | (108) | (988) | |||||
Net change in notes and debt outstanding under revolving credit facilities | (90) | 469 | |||||
Debt issuance costs | (17) | (9) | |||||
Proceeds from financed lease obligations | — | 13 | |||||
Proceeds from exercise of stock options | 3 | 3 | |||||
Dividends paid by subsidiaries to non-controlling interest | (13) | (18) | |||||
Other financing activities | (2) | (2) | |||||
Net cash provided by (used in) financing activities | 425 | (237) | |||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (13) | (7) | |||||
Increase (decrease) in cash, cash equivalents and restricted cash | 377 | (149) | |||||
Cash, cash equivalents and restricted cash at beginning of the period | 1,557 | 1,445 | |||||
Cash, cash equivalents and restricted cash at end of the period | $ | 1,934 | $ | 1,296 |
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 | Financial | Corporate | Total | |||||||||||||||||
Three Months Ended July 31, 2020 | |||||||||||||||||||||||
External sales and revenues, net | $ | 1,177 | $ | 413 | $ | 46 | $ | 39 | $ | — | $ | 1,675 | |||||||||||
Intersegment sales and revenues | 26 | 1 | 1 | 10 | (38) | — | |||||||||||||||||
Total sales and revenues, net | $ | 1,203 | $ | 414 | $ | 47 | $ | 49 | $ | (38) | $ | 1,675 | |||||||||||
Net income (loss) attributable to NIC | $ | (22) | $ | 97 | $ | 1 | $ | 10 | $ | (123) | $ | (37) | |||||||||||
Income tax expense | — | — | — | — | (8) | (8) | |||||||||||||||||
Segment profit (loss) | $ | (22) | $ | 97 | $ | 1 | $ | 10 | $ | (115) | $ | (29) | |||||||||||
Depreciation and amortization | $ | 27 | $ | 1 | $ | 1 | $ | 16 | $ | 2 | $ | 47 | |||||||||||
Interest expense | — | — | — | 16 | 55 | 71 | |||||||||||||||||
Equity in income of non-consolidated affiliates | 2 | — | — | — | — | 2 | |||||||||||||||||
Capital expenditures(B) | 18 | 1 | 1 | — | 5 | 25 | |||||||||||||||||
(in millions) | Truck | Parts | Global | Financial | Corporate | Total | |||||||||||||||||
Three Months Ended July 31, 2019 | |||||||||||||||||||||||
External sales and revenues, net | $ | 2,342 | $ | 569 | $ | 82 | $ | 46 | $ | 3 | $ | 3,042 | |||||||||||
Intersegment sales and revenues | 45 | 2 | 8 | 28 | (83) | — | |||||||||||||||||
Total sales and revenues, net | $ | 2,387 | $ | 571 | $ | 90 | $ | 74 | $ | (80) | $ | 3,042 | |||||||||||
Net income (loss) attributable NIC | $ | 167 | $ | 149 | $ | 1 | $ | 30 | $ | (191) | $ | 156 | |||||||||||
Income tax expense | — | — | — | — | (29) | (29) | |||||||||||||||||
Segment profit (loss) | $ | 167 | $ | 149 | $ | 1 | $ | 30 | $ | (162) | $ | 185 | |||||||||||
Depreciation and amortization | $ | 26 | $ | 1 | $ | 3 | $ | 16 | $ | 1 | $ | 47 | |||||||||||
Interest expense | — | — | — | 27 | 49 | 76 | |||||||||||||||||
Equity in income of non-consolidated affiliates | — | 1 | — | — | — | 1 | |||||||||||||||||
Capital expenditures(B) | 17 | 2 | 1 | — | 4 | 24 | |||||||||||||||||
(in millions) | Truck | Parts | Global | Financial | Corporate | Total | |||||||||||||||||
Nine Months Ended July 31, 2020 | |||||||||||||||||||||||
External sales and revenues, net | $ | 3,800 | $ | 1,347 | $ | 154 | $ | 135 | $ | 2 | $ | 5,438 | |||||||||||
Intersegment sales and revenues | 34 | 3 | 12 | 35 | (84) | — | |||||||||||||||||
Total sales and revenues, net | $ | 3,834 | $ | 1,350 | $ | 166 | $ | 170 | $ | (82) | $ | 5,438 | |||||||||||
Net income (loss) attributable to NIC | $ | (131) | $ | 319 | $ | (12) | $ | 51 | $ | (338) | $ | (111) | |||||||||||
Income tax expense | — | — | — | — | (10) | (10) | |||||||||||||||||
Segment profit (loss) | $ | (131) | $ | 319 | $ | (12) | $ | 51 | $ | (328) | $ | (101) | |||||||||||
Depreciation and amortization | $ | 83 | $ | 5 | $ | 5 | $ | 48 | $ | 5 | $ | 146 | |||||||||||
Interest expense | — | — | — | 55 | 144 | 199 | |||||||||||||||||
Equity in income (loss) of non-consolidated affiliates | (1) | 1 | — | — | — | — | |||||||||||||||||
Capital expenditures(B) | 93 | 6 | 3 | — | 13 | 115 | |||||||||||||||||
(in millions) | Truck | Parts | Global | Financial | Corporate | Total | |||||||||||||||||
Nine Months Ended July 31, 2019 | |||||||||||||||||||||||
External sales and revenues, net | $ | 6,405 | $ | 1,693 | $ | 223 | $ | 141 | $ | 9 | $ | 8,471 | |||||||||||
Intersegment sales and revenues | 75 | 5 | 27 | 85 | (192) | — | |||||||||||||||||
Total sales and revenues, net | $ | 6,480 | $ | 1,698 | $ | 250 | $ | 226 | $ | (183) | $ | 8,471 | |||||||||||
Net income (loss) attributable to NIC | $ | 183 | $ | 437 | $ | 10 | $ | 93 | $ | (604) | $ | 119 | |||||||||||
Income tax expense | — | — | — | — | (9) | (9) | |||||||||||||||||
Segment profit (loss) | $ | 183 | $ | 437 | $ | 10 | $ | 93 | $ | (595) | $ | 128 | |||||||||||
Depreciation and amortization | $ | 78 | $ | 4 | $ | 7 | $ | 48 | $ | 7 | $ | 144 | |||||||||||
Interest expense | — | — | — | 83 | 160 | 243 | |||||||||||||||||
Equity in income (loss) of non-consolidated affiliates | 3 | 2 | (1) | — | — | 4 | |||||||||||||||||
Capital expenditures(B) | 69 | 3 | 2 | 2 | 14 | 90 | |||||||||||||||||
_________________________ | |||||||||||||||||||||||
(A) Total sales and revenues in the Financial Services segment include interest revenues of | |||||||||||||||||||||||
(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: | |||||||||||||||||||||||
July 31, 2020 | $ | 1,721 | $ | 641 | $ | 202 | $ | 2,285 | $ | 1,826 | $ | 6,675 | |||||||||||
October 31, 2019 | 1,705 | 688 | 296 | 2,774 | 1,454 | 6,917 |
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, net of tax, 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):
We believe that adjusted EBITDA and Adjusted Net Income (loss), 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 and Cash Equivalents:
Manufacturing cash and cash equivalents represent the Company's consolidated cash and, cash equivalents excluding cash and cash equivalents of our financial services operations. 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 | Nine Months Ended | ||||||||||||||
(in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Net income(loss) attributable to NIC | $ | (37) | $ | 156 | $ | (111) | $ | 119 | |||||||
Plus: | |||||||||||||||
Depreciation and amortization expense | 47 | 47 | 146 | 144 | |||||||||||
Manufacturing interest expense(A) | 55 | 49 | 144 | 160 | |||||||||||
Adjusted for: | |||||||||||||||
Income tax (expense) benefit | (8) | (29) | (10) | (9) | |||||||||||
EBITDA | $ | 73 | $ | 281 | $ | 189 | $ | 432 | |||||||
______________________ | |||||||||||||||
(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 | Nine Months Ended | ||||||||||||||
(in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Interest expense | $ | 71 | $ | 76 | $ | 199 | $ | 243 | |||||||
Less: Financial services interest expense | 16 | 27 | 55 | 83 | |||||||||||
Manufacturing interest expense | $ | 55 | $ | 49 | $ | 144 | $ | 160 | |||||||
Adjusted EBITDA Reconciliation: | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
EBITDA (reconciled above) | $ | 73 | $ | 281 | $ | 189 | $ | 432 | |||||||
Adjusted for significant items of: | |||||||||||||||
Adjustments to pre-existing warranties(A) | 9 | 5 | 26 | 7 | |||||||||||
Asset impairment charges(B) | 12 | 3 | 25 | 6 | |||||||||||
Restructuring of manufacturing operations(C) | 4 | — | 5 | 1 | |||||||||||
MaxxForce Advanced EGR engine lawsuits(D) | (1) | (31) | — | 128 | |||||||||||
Gain (loss) on sales(E) | — | 3 | — | (56) | |||||||||||
Debt refinancing charges(F) | — | 6 | — | 6 | |||||||||||
Pension settlement(G) | 7 | — | 7 | 142 | |||||||||||
Settlement gain(H) | — | (1) | (1) | (3) | |||||||||||
Total adjustments | 31 | (15) | 62 | 231 | |||||||||||
Adjusted EBITDA | $ | 104 | $ | 266 | $ | 251 | $ | 663 | |||||||
Adjusted Net Income (Loss) attributable to NIC: | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Net income (loss) attributable to NIC | $ | (37) | $ | 156 | $ | (111) | $ | 119 | |||||||
Adjusted for significant items of: | |||||||||||||||
Adjustments to pre-existing warranties(A) | 9 | 5 | 26 | 7 | |||||||||||
Asset impairment charges(B) | 12 | 3 | 25 | 6 | |||||||||||
Restructuring of manufacturing operations(C) | 4 | — | 5 | 1 | |||||||||||
MaxxForce Advanced EGR engine lawsuits(D) | (1) | (31) | — | 128 | |||||||||||
Gain (loss) on sales(E) | — | 3 | — | (56) | |||||||||||
Debt refinancing charges(F) | — | 6 | — | 6 | |||||||||||
Pension settlement(G) | 7 | — | 7 | 142 | |||||||||||
Settlement gain(H) | — | (1) | (1) | (3) | |||||||||||
Total adjustments | 31 | (15) | 62 | 231 | |||||||||||
Tax effect (I) | (2) | 6 | (2) | (41) | |||||||||||
Adjusted net income (loss) attributable to NIC | $ | (8) | $ | 147 | $ | (51) | $ | 309 |
_____________________ | |
(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 first nine months of 2020, we recorded |
(C) | In the third quarter of 2020, we recorded restructuring charges of |
(D) | In the third quarter and first nine months of 2020 and 2019, we recognized a net benefit of |
(E) | In the third quarter of 2019, we recognized a charge of |
(F) | In the third quarter and first nine months of 2019, we recorded a charge of |
(G) | In the third quarter and first nine months of 2020, we recorded pension settlement accounting charges of |
(H) | In the first nine months of 2020, we recorded interest income of |
(I) | Tax effect is calculated by excluding the impact of the non-GAAP adjustments from the interim period tax provision calculations. |
Manufacturing segment cash and cash equivalents reconciliation: | |||||||||||
As of July 31, 2020 | |||||||||||
(in millions) | Manufacturing | Financial | Consolidated | ||||||||
Total cash, cash equivalents, and marketable securities | $ | 1,610 | $ | 38 | $ | 1,648 | |||||
View original content to download multimedia:http://www.prnewswire.com/news-releases/navistar-reports-third-quarter-2020-results-301126239.html
SOURCE Navistar International Corporation
FAQ
What was Navistar's net loss in Q3 2020?
How much did Navistar's revenues decline in Q3 2020?
What are Navistar's plans for EBITDA margins?
What partnerships did Navistar announce in Q3 2020?