Supplemental Parent and Guarantor Condensed Consolidating Financial Statements | 9 Months Ended |
Sep. 30, 2013 |
Text Block [Abstract] | ' |
Supplemental Parent and Guarantor Condensed Consolidating Financial Statements | ' |
Note 18. Supplemental Parent and Guarantor Condensed Consolidating Financial Statements |
Chrysler Group LLC (“Parent”), CG Co-Issuer Inc. (“CG Co-Issuer”), our 100 percent owned special purpose finance subsidiary, and certain of our 100 percent owned U.S. subsidiaries (the “Guarantors”) fully and unconditionally guarantee the Secured Senior Notes due 2019 and Secured Senior Notes due 2021 (the “Notes”) on a joint and several basis. CG Co-Issuer does not have any operations, assets, liabilities (other than the Notes) or revenues. CG Co-Issuer and each of the Guarantors also guarantee the Senior Credit Facilities. |
In April 2013, a 100 percent owned U.S. subsidiary of the Company became a guarantor to the Notes and Senior Credit Facilities as its total assets exceeded the de minimis subsidiary threshold defined in our Credit Agreement. The following supplemental parent and guarantor condensed consolidating financial statements reflect the addition of the new guarantor. The prior period financial information has been reclassified to conform to the current period presentation. The term “Guarantors” hereinafter includes this new guarantor. |
The following condensed consolidating financial statements present financial data for (i) the Parent; (ii) the combined Guarantors; (iii) the combined Non-Guarantors (all subsidiaries that are not Guarantors (“Non-Guarantors”)); (iv) consolidating adjustments to arrive at the information for the Parent, Guarantors and Non-Guarantors on a consolidated basis and (v) the consolidated financial results for Chrysler Group. |
Investments in subsidiaries are accounted for by the Parent and Guarantors using the equity method for this presentation. Results of operations of subsidiaries are therefore classified in the Parent’s and Guarantors’ investments in subsidiaries accounts. The consolidating adjustments set forth in the following condensed consolidating financial statements eliminate investments in subsidiaries, as well as intercompany balances, transactions, income and expense between the Parent, Guarantors and Non-Guarantors. |
|
Condensed Consolidating Statements of Comprehensive Income (in millions of dollars): |
|
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2013 | |
| | Parent | | | Guarantors | | | Non-Guarantors | | | Consolidating | | | Chrysler | |
Adjustments | Group LLC |
| Consolidated |
Revenues, net | | $ | 18,062 | | | $ | 2,477 | | | $ | 9,923 | | | $ | -12,898 | | | $ | 17,564 | |
Cost of sales | | | 15,976 | | | | 2,410 | | | | 9,393 | | | | -12,898 | | | | 14,881 | |
| | | | | | | | | | | | | | | | | | | | |
GROSS MARGIN | | | 2,086 | | | | 67 | | | | 530 | | | | — | | | | 2,683 | |
Selling, administrative and other expenses | | | 1,005 | | | | 44 | | | | 195 | | | | 10 | | | | 1,254 | |
Research and development expenses, net | | | 560 | | | | — | | | | 13 | | | | — | | | | 573 | |
Restructuring expenses (income), net | | | — | | | | -1 | | | | — | | | | — | | | | -1 | |
Interest expense | | | 228 | | | | 4 | | | | 37 | | | | -13 | | | | 256 | |
Interest income | | | -6 | | | | -1 | | | | -6 | | | | 4 | | | | -9 | |
| | | | | | | | | | | | | | | | | | | | |
INCOME (LOSS) BEFORE INCOME TAXES | | | 299 | | | | 21 | | | | 291 | | | | -1 | | | | 610 | |
Income tax expense (benefit) | | | 2 | | | | — | | | | 144 | | | | — | | | | 146 | |
Equity in net (income) loss of subsidiaries | | | -167 | | | | -11 | | | | — | | | | 178 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
NET INCOME (LOSS) | | | 464 | | | | 32 | | | | 147 | | | | -179 | | | | 464 | |
Other comprehensive income (loss) | | | 40 | | | | — | | | | 30 | | | | -30 | | | | 40 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL COMPREHENSIVE INCOME (LOSS) | | $ | 504 | | | $ | 32 | | | $ | 177 | | | $ | -209 | | | $ | 504 | |
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2012 | |
| | Parent | | | Guarantors | | | Non-Guarantors | | | Consolidating | | | Chrysler | |
Adjustments | Group LLC |
| Consolidated |
Revenues, net | | $ | 16,058 | | | $ | 1,659 | | | $ | 8,850 | | | $ | -11,089 | | | $ | 15,478 | |
Cost of sales | | | 14,051 | | | | 1,592 | | | | 8,375 | | | | -11,102 | | | | 12,916 | |
| | | | | | | | | | | | | | | | | | | | |
GROSS MARGIN | | | 2,007 | | | | 67 | | | | 475 | | | | 13 | | | | 2,562 | |
Selling, administrative and other expenses | | | 1,058 | | | | 51 | | | | 210 | | | | 11 | | | | 1,330 | |
Research and development expenses, net | | | 529 | | | | 1 | | | | 10 | | | | — | | | | 540 | |
Restructuring expenses (income), net | | | — | | | | -6 | | | | — | | | | — | | | | -6 | |
Interest expense | | | 244 | | | | 4 | | | | 36 | | | | -11 | | | | 273 | |
Interest income | | | -4 | | | | -1 | | | | -7 | | | | — | | | | -12 | |
| | | | | | | | | | | | | | | | | | | | |
INCOME (LOSS) BEFORE INCOME TAXES | | | 180 | | | | 18 | | | | 226 | | | | 13 | | | | 437 | |
Income tax expense (benefit) | | | 7 | | | | — | | | | 49 | | | | — | | | | 56 | |
Equity in net (income) loss of subsidiaries | | | -208 | | | | -7 | | | | — | | | | 215 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
NET INCOME (LOSS) | | | 381 | | | | 25 | | | | 177 | | | | -202 | | | | 381 | |
Other comprehensive income (loss) | | | -75 | | | | — | | | | -8 | | | | 8 | | | | -75 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL COMPREHENSIVE INCOME (LOSS) | | $ | 306 | | | $ | 25 | | | $ | 169 | | | $ | -194 | | | $ | 306 | |
| | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2013 | |
| | Parent | | | Guarantors | | | Non-Guarantors | | | Consolidating | | | Chrysler | |
Adjustments | Group LLC |
| Consolidated |
Revenues, net | | $ | 52,944 | | | $ | 6,697 | | | $ | 29,637 | | | $ | -38,335 | | | $ | 50,943 | |
Cost of sales | | | 46,924 | | | | 6,593 | | | | 28,156 | | | | -38,328 | | | | 43,345 | |
| | | | | | | | | | | | | | | | | | | | |
GROSS MARGIN | | | 6,020 | | | | 104 | | | | 1,481 | | | | -7 | | | | 7,598 | |
Selling, administrative and other expenses | | | 2,946 | | | | 112 | | | | 547 | | | | 156 | | | | 3,761 | |
Research and development expenses, net | | | 1,670 | | | | — | | | | 49 | | | | — | | | | 1,719 | |
Restructuring expenses (income), net | | | — | | | | -11 | | | | -1 | | | | — | | | | -12 | |
Interest expense | | | 709 | | | | 10 | | | | 104 | | | | -39 | | | | 784 | |
Interest income | | | -19 | | | | -2 | | | | -18 | | | | 10 | | | | -29 | |
Loss on extinguishment of debt | | | 23 | | | | — | | | | — | | | | — | | | | 23 | |
| | | | | | | | | | | | | | | | | | | | |
INCOME (LOSS) BEFORE INCOME TAXES | | | 691 | | | | -5 | | | | 800 | | | | -134 | | | | 1,352 | |
Income tax expense (benefit) | | | 4 | | | | — | | | | 217 | | | | -6 | | | | 215 | |
Equity in net (income) loss of subsidiaries | | | -450 | | | | -17 | | | | — | | | | 467 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
NET INCOME (LOSS) | | | 1,137 | | | | 12 | | | | 583 | | | | -595 | | | | 1,137 | |
Other comprehensive income (loss) | | | 1,196 | | | | — | | | | 69 | | | | -69 | | | | 1,196 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL COMPREHENSIVE INCOME (LOSS) | | $ | 2,333 | | | $ | 12 | | | $ | 652 | | | $ | -664 | | | $ | 2,333 | |
| | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2012 | |
| | Parent | | | Guarantors | | | Non-Guarantors | | | Consolidating | | | Chrysler | |
Adjustments | Group LLC |
| Consolidated |
Revenues, net | | $ | 50,867 | | | $ | 6,440 | | | $ | 28,130 | | | $ | -36,805 | | | $ | 48,632 | |
Cost of sales | | | 44,557 | | | | 6,391 | | | | 26,766 | | | | -36,755 | | | | 40,959 | |
| | | | | | | | | | | | | | | | | | | | |
GROSS MARGIN | | | 6,310 | | | | 49 | | | | 1,364 | | | | -50 | | | | 7,673 | |
Selling, administrative and other expenses | | | 3,004 | | | | 154 | | | | 518 | | | | 99 | | | | 3,775 | |
Research and development expenses, net | | | 1,645 | | | | 2 | | | | 27 | | | | — | | | | 1,674 | |
Restructuring expenses (income), net | | | -1 | | | | -52 | | | | -1 | | | | — | | | | -54 | |
Interest expense | | | 742 | | | | 10 | | | | 110 | | | | -34 | | | | 828 | |
Interest income | | | -13 | | | | -1 | | | | -20 | | | | — | | | | -34 | |
| | | | | | | | | | | | | | | | | | | | |
INCOME (LOSS) BEFORE INCOME TAXES | | | 933 | | | | -64 | | | | 730 | | | | -115 | | | | 1,484 | |
Income tax expense (benefit) | | | 14 | | | | — | | | | 181 | | | | -1 | | | | 194 | |
Equity in net (income) loss of subsidiaries | | | -371 | | | | -18 | | | | — | | | | 389 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
NET INCOME (LOSS) | | | 1,290 | | | | -46 | | | | 549 | | | | -503 | | | | 1,290 | |
Other comprehensive income (loss) | | | -72 | | | | — | | | | — | | | | — | | | | -72 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL COMPREHENSIVE INCOME (LOSS) | | $ | 1,218 | | | $ | -46 | | | $ | 549 | | | $ | -503 | | | $ | 1,218 | |
| | | | | | | | | | | | | | | | | | | | |
Condensed Consolidating Balance Sheets (in millions of dollars): |
|
| | | | | | | | | | | | | | | | | | | | |
| | September 30, 2013 | |
| | Parent | | | Guarantors | | | Non-Guarantors | | | Consolidating | | | Chrysler | |
Adjustments | Group LLC |
| Consolidated |
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 9,072 | | | $ | 120 | | | $ | 2,299 | | | $ | — | | | $ | 11,491 | |
Restricted cash | | | 10 | | | | — | | | | 7 | | | | — | | | | 17 | |
Trade receivables, net | | | 840 | | | | 266 | | | | 390 | | | | — | | | | 1,496 | |
Inventories | | | 3,870 | | | | 164 | | | | 2,853 | | | | -226 | | | | 6,661 | |
Prepaid expenses and other assets | | | | | | | | | | | | | | | | | | | | |
Due from subsidiaries | | | — | | | | — | | | | 777 | | | | -777 | | | | — | |
Other | | | 408 | | | | 585 | | | | 641 | | | | — | | | | 1,634 | |
Deferred taxes | | | — | | | | 1 | | | | 12 | | | | — | | | | 13 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL CURRENT ASSETS | | | 14,200 | | | | 1,136 | | | | 6,979 | | | | -1,003 | | | | 21,312 | |
PROPERTY AND EQUIPMENT: | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net | | | 11,363 | | | | 572 | | | | 4,150 | | | | -129 | | | | 15,956 | |
Equipment and other assets on operating leases, net | | | 828 | | | | 274 | | | | 437 | | | | -37 | | | | 1,502 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL PROPERTY AND EQUIPMENT | | | 12,191 | | | | 846 | | | | 4,587 | | | | -166 | | | | 17,458 | |
OTHER ASSETS: | | | | | | | | | | | | | | | | | | | | |
Advances to related parties and other financial assets | | | | | | | | | | | | | | | | | | | | |
Due from subsidiaries | | | 1,207 | | | | — | | | | 109 | | | | -1,316 | | | | — | |
Other | | | 33 | | | | — | | | | 3 | | | | — | | | | 36 | |
Investment in subsidiaries | | | 2,988 | | | | 144 | | | | — | | | | -3,132 | | | | — | |
Restricted cash | | | 310 | | | | — | | | | 14 | | | | — | | | | 324 | |
Goodwill | | | 1,361 | | | | — | | | | — | | | | — | | | | 1,361 | |
Other intangible assets, net | | | 3,269 | | | | 24 | | | | 1,022 | | | | -947 | | | | 3,368 | |
Prepaid expenses and other assets | | | 276 | | | | 13 | | | | 121 | | | | — | | | | 410 | |
Deferred taxes | | | — | | | | — | | | | 21 | | | | — | | | | 21 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL OTHER ASSETS | | | 9,444 | | | | 181 | | | | 1,290 | | | | -5,395 | | | | 5,520 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL ASSETS | | $ | 35,835 | | | $ | 2,163 | | | $ | 12,856 | | | $ | -6,564 | | | $ | 44,290 | |
| | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | | |
Trade liabilities | | $ | 8,150 | | | $ | 208 | | | $ | 2,892 | | | $ | — | | | $ | 11,250 | |
Accrued expenses and other liabilities | | | | | | | | | | | | | | | | | | | | |
Due to subsidiaries | | | 1,855 | | | | 127 | | | | — | | | | -1,982 | | | | — | |
Other | | | 6,144 | | | | 64 | | | | 2,914 | | | | — | | | | 9,122 | |
Current maturities of financial liabilities | | | | | | | | | | | | | | | | | | | | |
Due to subsidiaries | | | 8 | | | | — | | | | 65 | | | | -73 | | | | — | |
Other | | | 343 | | | | — | | | | 183 | | | | — | | | | 526 | |
Deferred revenue | | | 1,109 | | | | 61 | | | | 114 | | | | -16 | | | | 1,268 | |
Deferred taxes | | | — | | | | — | | | | 96 | | | | — | | | | 96 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL CURRENT LIABILITIES | | | 17,609 | | | | 460 | | | | 6,264 | | | | -2,071 | | | | 22,262 | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | | | | | | | | |
Accrued expenses and other liabilities | | | 11,954 | | | | 200 | | | | 1,842 | | | | — | | | | 13,996 | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | |
Due to subsidiaries | | | — | | | | 331 | | | | — | | | | -331 | | | | — | |
Other | | | 10,436 | | | | — | | | | 1,417 | | | | — | | | | 11,853 | |
Deferred revenue | | | 732 | | | | 129 | | | | 212 | | | | — | | | | 1,073 | |
Deferred taxes | | | 43 | | | | — | | | | 2 | | | | — | | | | 45 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL LONG-TERM LIABILITIES | | | 23,165 | | | | 660 | | | | 3,473 | | | | -331 | | | | 26,967 | |
MEMBERS’ INTEREST (DEFICIT): | | | | | | | | | | | | | | | | | | | | |
Membership interests | | | — | | | | — | | | | 409 | | | | -409 | | | | — | |
Contributed capital | | | 2,634 | | | | 1,660 | | | | 1,914 | | | | -3,574 | | | | 2,634 | |
Accumulated (losses) income | | | -1,449 | | | | -617 | | | | 1,797 | | | | -1,180 | | | | -1,449 | |
Accumulated other comprehensive loss | | | -6,124 | | | | — | | | | -1,001 | | | | 1,001 | | | | -6,124 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL MEMBERS’ INTEREST (DEFICIT) | | | -4,939 | | | | 1,043 | | | | 3,119 | | | | -4,162 | | | | -4,939 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND MEMBERS’ INTEREST (DEFICIT) | | $ | 35,835 | | | $ | 2,163 | | | $ | 12,856 | | | $ | -6,564 | | | $ | 44,290 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | December 31, 2012 | |
| | Parent | | | Guarantors | | | Non-Guarantors | | | Consolidating | | | Chrysler | |
Adjustments | Group LLC |
| Consolidated |
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 9,110 | | | $ | 127 | | | $ | 2,377 | | | $ | — | | | $ | 11,614 | |
Restricted cash | | | 28 | | | | — | | | | — | | | | — | | | | 28 | |
Trade receivables, net | | | 473 | | | | 357 | | | | 349 | | | | — | | | | 1,179 | |
Inventories | | | 2,621 | | | | 152 | | | | 2,444 | | | | -219 | | | | 4,998 | |
Prepaid expenses and other assets | | | | | | | | | | | | | | | | | | | | |
Due from subsidiaries | | | — | | | | — | | | | 454 | | | | -454 | | | | — | |
Other | | | 323 | | | | 399 | | | | 386 | | | | — | | | | 1,108 | |
Deferred taxes | | | — | | | | 1 | | | | 20 | | | | 2 | | | | 23 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL CURRENT ASSETS | | | 12,555 | | | | 1,036 | | | | 6,030 | | | | -671 | | | | 18,950 | |
PROPERTY AND EQUIPMENT: | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net | | | 10,596 | | | | 607 | | | | 4,424 | | | | -136 | | | | 15,491 | |
Equipment and other assets on operating leases, net | | | 468 | | | | 264 | | | | 277 | | | | -33 | | | | 976 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL PROPERTY AND EQUIPMENT | | | 11,064 | | | | 871 | | | | 4,701 | | | | -169 | | | | 16,467 | |
OTHER ASSETS: | | | | | | | | | | | | | | | | | | | | |
Advances to related parties and other financial assets | | | | | | | | | | | | | | | | | | | | |
Due from subsidiaries | | | 1,085 | | | | — | | | | 112 | | | | -1,197 | | | | — | |
Other | | | 47 | | | | — | | | | — | | | | — | | | | 47 | |
Investment in subsidiaries | | | 2,328 | | | | 127 | | | | — | | | | -2,455 | | | | — | |
Restricted cash | | | 329 | | | | — | | | | 14 | | | | — | | | | 343 | |
Goodwill | | | 1,361 | | | | — | | | | — | | | | — | | | | 1,361 | |
Other intangible assets, net | | | 3,254 | | | | 25 | | | | 1,065 | | | | -984 | | | | 3,360 | |
Prepaid expenses and other assets | | | 278 | | | | 9 | | | | 116 | | | | — | | | | 403 | |
Deferred taxes | | | — | | | | — | | | | 40 | | | | — | | | | 40 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL OTHER ASSETS | | | 8,682 | | | | 161 | | | | 1,347 | | | | -4,636 | | | | 5,554 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL ASSETS | | $ | 32,301 | | | $ | 2,068 | | | $ | 12,078 | | | $ | -5,476 | | | $ | 40,971 | |
| | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | | |
Trade liabilities | | $ | 7,171 | | | $ | 183 | | | $ | 2,380 | | | $ | — | | | $ | 9,734 | |
Accrued expenses and other liabilities | | | | | | | | | | | | | | | | | | | | |
Due to subsidiaries | | | 1,428 | | | | 139 | | | | — | | | | -1,567 | | | | — | |
Other | | | 5,847 | | | | 44 | | | | 2,627 | | | | — | | | | 8,518 | |
Current maturities of financial liabilities | | | | | | | | | | | | | | | | | | | | |
Due to subsidiaries | | | 26 | | | | — | | | | 65 | | | | -91 | | | | — | |
Other | | | 266 | | | | — | | | | 190 | | | | — | | | | 456 | |
Deferred revenue | | | 730 | | | | 52 | | | | 80 | | | | — | | | | 862 | |
Deferred taxes | | | — | | | | — | | | | 71 | | | | — | | | | 71 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL CURRENT LIABILITIES | | | 15,468 | | | | 418 | | | | 5,413 | | | | -1,658 | | | | 19,641 | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | | | | | | | | |
Accrued expenses and other liabilities | | | 12,951 | | | | 217 | | | | 2,369 | | | | — | | | | 15,537 | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | |
Due to subsidiaries | | | — | | | | 299 | | | | — | | | | -299 | | | | — | |
Other | | | 10,564 | | | | — | | | | 1,583 | | | | — | | | | 12,147 | |
Deferred revenue | | | 534 | | | | 97 | | | | 191 | | | | — | | | | 822 | |
Deferred taxes | | | 43 | | | | — | | | | 36 | | | | 4 | | | | 83 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL LONG-TERM LIABILITIES | | | 24,092 | | | | 613 | | | | 4,179 | | | | -295 | | | | 28,589 | |
MEMBERS’ INTEREST (DEFICIT): | | | | | | | | | | | | | | | | | | | | |
Membership interests | | | — | | | | — | | | | 409 | | | | -409 | | | | — | |
Contributed capital | | | 2,647 | | | | 1,660 | | | | 1,810 | | | | -3,470 | | | | 2,647 | |
Accumulated (losses) income | | | -2,586 | | | | -623 | | | | 1,337 | | | | -714 | | | | -2,586 | |
Accumulated other comprehensive loss | | | -7,320 | | | | — | | | | -1,070 | | | | 1,070 | | | | -7,320 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL MEMBERS’ INTEREST (DEFICIT) | | | -7,259 | | | | 1,037 | | | | 2,486 | | | | -3,523 | | | | -7,259 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND MEMBERS’ INTEREST (DEFICIT) | | $ | 32,301 | | | $ | 2,068 | | | $ | 12,078 | | | $ | -5,476 | | | $ | 40,971 | |
| | | | | | | | | | | | | | | | | | | | |
Condensed Consolidating Statements of Cash Flows (in millions of dollars): |
|
| | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2013 | |
| | Parent | | | Guarantors | | | Non- | | | Consolidating | | | Chrysler | |
Guarantors | Adjustments | Group LLC |
| | Consolidated |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | | $ | 2,324 | | | $ | 31 | | | $ | 589 | | | $ | -334 | | | $ | 2,610 | |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Purchases of property, plant and equipment and intangible assets | | | -2,027 | | | | -49 | | | | -360 | | | | — | | | | -2,436 | |
Proceeds from disposals of property, plant and equipment | | | 5 | | | | — | | | | 4 | | | | — | | | | 9 | |
Purchases of equipment and other assets on operating leases | | | — | | | | -17 | | | | — | | | | — | | | | -17 | |
Proceeds from disposals of equipment and other assets on operating leases | | | — | | | | 2 | | | | 1 | | | | — | | | | 3 | |
Change in restricted cash | | | 37 | | | | — | | | | -7 | | | | — | | | | 30 | |
Other | | | -2 | | | | — | | | | -3 | | | | 3 | | | | -2 | |
| | | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES | | | -1,987 | | | | -64 | | | | -365 | | | | 3 | | | | -2,413 | |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Repayments of Canadian Health Care Trust Note | | | — | | | | — | | | | -45 | | | | — | | | | -45 | |
Repayments of Auburn Hills Headquarters loan | | | — | | | | — | | | | -37 | | | | — | | | | -37 | |
Repayments of Mexican development banks credit facility | | | — | | | | — | | | | -23 | | | | — | | | | -23 | |
Repayments of Tranche B Term Loan | | | -23 | | | | — | | | | — | | | | — | | | | -23 | |
Repayment of Tranche B Term Loan in connection with amendment | | | -760 | | | | — | | | | — | | | | — | | | | -760 | |
Proceeds from Tranche B Term Loan in connection with amendment | | | 760 | | | | — | | | | — | | | | — | | | | 760 | |
Debt issuance costs | | | -27 | | | | — | | | | — | | | | — | | | | -27 | |
Net proceeds from other financial obligations —related party | | | -7 | | | | — | | | | 14 | | | | — | | | | 7 | |
Net repayments of other financial obligations —third party | | | -63 | | | | — | | | | 3 | | | | — | | | | -60 | |
Distribution for state tax withholding obligations on behalf of members | | | -15 | | | | — | | | | — | | | | — | | | | -15 | |
Dividends issued to subsidiaries | | | — | | | | -6 | | | | -123 | | | | 129 | | | | — | |
Net increase (decrease) in loans to subsidiaries | | | -240 | | | | 32 | | | | 3 | | | | 205 | | | | — | |
Other | | | — | | | | — | | | | 3 | | | | -3 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | | | -375 | | | | 26 | | | | -205 | | | | 331 | | | | -223 | |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | -97 | | | | — | | | | -97 | |
| | | | | | | | | | | | | | | | | | | | |
Net change in cash and cash equivalents | | | -38 | | | | -7 | | | | -78 | | | | — | | | | -123 | |
Cash and cash equivalents at beginning of period | | | 9,110 | | | | 127 | | | | 2,377 | | | | — | | | | 11,614 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 9,072 | | | $ | 120 | | | $ | 2,299 | | | $ | — | | | $ | 11,491 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2012 | |
| | Parent | | | Guarantors | | | Non- | | | Consolidating | | | Chrysler | |
Guarantors | Adjustments | Group LLC |
| | Consolidated |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | | $ | 4,635 | | | $ | -115 | | | $ | 1,151 | | | $ | -194 | | | $ | 5,477 | |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Purchases of property, plant and equipment and intangible assets | | | -2,317 | | | | -23 | | | | -718 | | | | — | | | | -3,058 | |
Proceeds from disposals of property, plant and equipment | | | 6 | | | | — | | | | 2 | | | | — | | | | 8 | |
Purchases of equipment and other assets on operating leases | | | — | | | | -7 | | | | — | | | | — | | | | -7 | |
Proceeds from disposals of equipment and other assets on operating leases | | | — | | | | 18 | | | | 65 | | | | — | | | | 83 | |
Change in restricted cash | | | 39 | | | | — | | | | 1 | | | | — | | | | 40 | |
Change in loans and notes receivables | | | 1 | | | | — | | | | — | | | | — | | | | 1 | |
Other | | | -1 | | | | — | | | | — | | | | — | | | | -1 | |
| | | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES | | | -2,272 | | | | -12 | | | | -650 | | | | — | | | | -2,934 | |
| | | | | | | | | | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | |
Repayment of Canadian Health Care Trust Note | | | — | | | | — | | | | -25 | | | | — | | | | -25 | |
Repayments of Auburn Hills Headquarters loan | | | — | | | | — | | | | -37 | | | | — | | | | -37 | |
Repayment of Mexican development banks credit facility | | | — | | | | — | | | | -7 | | | | — | | | | -7 | |
Repayments of Tranche B Term Loan | | | -23 | | | | — | | | | — | | | | — | | | | -23 | |
Repayments of Gold Key Lease financing | | | — | | | | — | | | | -41 | | | | — | | | | -41 | |
Net repayments of other financial obligations —third party | | | -53 | | | | — | | | | -10 | | | | — | | | | -63 | |
Distribution for state tax withholding obligations on behalf of members | | | -4 | | | | — | | | | — | | | | — | | | | -4 | |
Dividends issued to subsidiaries | | | — | | | | -10 | | | | -41 | | | | 51 | | | | — | |
Net increase (decrease) in loans to subsidiaries | | | -81 | | | | 46 | | | | -108 | | | | 143 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | | | -161 | | | | 36 | | | | -269 | | | | 194 | | | | -200 | |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | 3 | | | | — | | | | 3 | |
| | | | | | | | | | | | | | | | | | | | |
Net change in cash and cash equivalents | | | 2,202 | | | | -91 | | | | 235 | | | | — | | | | 2,346 | |
Cash and cash equivalents at beginning of period | | | 7,405 | | | | 323 | | | | 1,873 | | | | — | | | | 9,601 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 9,607 | | | $ | 232 | | | $ | 2,108 | | | $ | — | | | $ | 11,947 | |
| | | | | | | | | | | | | | | | | | | | |