SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION | NOTE 11: SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION CNH Industrial Capital America and New Holland Credit, which are 100%-owned subsidiaries of CNH Industrial Capital LLC (the “Guarantor Entities”), guarantee certain indebtedness of CNH Industrial Capital LLC. As the guarantees are full, unconditional, and joint and several and because the Guarantor Entities are 100%-owned by CNH Industrial Capital LLC, the Company has included the following condensed consolidating financial information as of June 30, 2017 and December 31, 2016 and for the three and six months ended June 30, 2017 and 2016. The condensed consolidating financial information reflects investments in consolidated subsidiaries under the equity method of accounting. Condensed Statements of Comprehensive Income for the Three Months Ended June 30, 2017 CNH Industrial Guarantor All Other Capital LLC Entities Subsidiaries Eliminations Consolidated REVENUES Interest income on retail notes and finance leases $ — $ 3,962 $ 44,416 $ — $ 48,378 Interest income on wholesale notes — (278) 16,317 — 16,039 Interest and other income from affiliates 25,783 61,306 79,962 (69,251) 97,800 Rental income on operating leases — 49,506 13,025 — 62,531 Other income — 23,612 423 (18,920) 5,115 Total revenues 25,783 138,108 (88,171) EXPENSES Interest expense: Interest expense to third parties 38,945 1,861 35,328 — 76,134 Interest expense to affiliates — 60,476 11,438 (69,251) 2,663 Total interest expense 38,945 62,337 46,766 (69,251) 78,797 Administrative and operating expenses: Fees charged by affiliates — 10,577 19,285 (18,920) 10,942 Provision for credit losses — 1,219 9,398 — 10,617 Depreciation of equipment on operating leases — 56,256 10,877 — 67,133 Other expenses — 4,652 2,650 — 7,302 Total administrative and operating expenses — 72,704 42,210 (18,920) 95,994 Total expenses 38,945 135,041 88,976 (88,171) Income (loss) before income taxes and equity in income of consolidated subsidiaries accounted for under the equity method (13,162) 3,067 65,167 — 55,072 Income tax provision (benefit) (4,912) 1,186 20,611 — 16,885 Equity in income of consolidated subsidiaries accounted for under the equity method 46,437 44,556 — (90,993) — NET INCOME $ 38,187 $ 46,437 $ 44,556 $ (90,993) $ 38,187 COMPREHENSIVE INCOME $ 55,934 $ 64,184 $ 59,732 $ $ Condensed Statements of Comprehensive Income for the Six Months Ended June 30, 2017 CNH Industrial Guarantor All Other Capital LLC Entities Subsidiaries Eliminations Consolidated REVENUES Interest income on retail notes and finance leases $ — $ $ $ — $ 99,191 Interest income on wholesale notes — (574) 32,629 — 32,055 Interest and other income from affiliates 194,263 Rental income on operating leases — 99,730 25,995 — 125,725 Other income — 48,884 705 (38,126) 11,463 Total revenues 48,450 276,762 309,415 462,697 EXPENSES Interest expense: Interest expense to third parties 78,673 (671) 68,387 — 146,389 Interest expense to affiliates — 22,774 7,136 Total interest expense 78,673 91,161 153,525 Administrative and operating expenses: Fees charged by affiliates — 21,749 39,018 (38,126) 22,641 Provision for credit losses — 5,996 17,102 — 23,098 Depreciation of equipment on operating leases — 113,456 21,846 — 135,302 Other expenses — 12,528 4,101 — 16,629 Total administrative and operating expenses — 153,729 82,067 (38,126) 197,670 Total expenses 78,673 173,228 351,195 Income (loss) before income taxes and equity in income of consolidated subsidiaries accounted for under the equity method (30,223) 5,538 136,187 — 111,502 Income tax provision (benefit) (11,279) 2,166 44,035 — 34,922 Equity in income of consolidated subsidiaries accounted for under the equity method 95,524 92,152 — (187,676) — NET INCOME $ 76,580 $ 95,524 $ 92,152 $ $ 76,580 COMPREHENSIVE INCOME $ 98,844 $ $ 111,024 $ $ 98,844 Condensed Balance Sheets as of June 30, 2017 CNH Industrial Guarantor All Other Capital LLC Entities Subsidiaries Eliminations Consolidated ASSETS Cash and cash equivalents $ — $ 67,823 $ 90,930 $ — $ 158,753 Restricted cash — 100 540,748 — 540,848 Receivables, less allowance for credit losses — 1,310,545 9,196,659 — 10,507,204 Affiliated accounts and notes receivable 2,981,452 2,204,091 1,909,147 (7,044,336) 50,354 Equipment on operating leases, net — 1,505,934 355,244 — 1,861,178 Equipment held for sale — 172,631 16,375 — 189,006 Investments in consolidated subsidiaries accounted for under the equity method 2,404,253 2,443,692 — (4,847,945) — Goodwill and intangible assets, net — 88,020 28,137 — 116,157 Other assets 1,748 (9,992) 42,505 (3,773) 30,488 TOTAL $ 5,387,453 $ 7,782,844 $ 12,179,745 $ (11,896,054) $ 13,453,988 LIABILITIES AND STOCKHOLDER’S EQUITY Liabilities: Short-term debt, including current maturities of long-term debt $ 700,610 $ 47,333 $ 3,675,064 $ — $ 4,423,007 Accounts payable and other accrued liabilities 293,791 2,661,704 1,241,040 (3,443,357) 753,178 Affiliated debt — 2,638,383 970,674 (3,604,752) 4,305 Long-term debt 3,067,603 31,171 3,849,275 — 6,948,049 Total liabilities 4,062,004 5,378,591 9,736,053 (7,048,109) 12,128,539 Stockholder’s equity 1,325,449 2,404,253 2,443,692 (4,847,945) 1,325,449 TOTAL $ 5,387,453 $ 7,782,844 $ 12,179,745 $ (11,896,054) $ 13,453,988 Condensed Statements of Cash Flows for the Six Months Ended June 30, 2017 CNH Industrial Guarantor All Other Capital LLC Entities Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES: Net cash from (used in) operating activities $ 138,595 $ 177,932 $ 198,702 $ (315,362) $ 199,867 CASH FLOWS FROM INVESTING ACTIVITIES: Cost of receivables acquired — (3,776,561) (4,239,265) 3,207,693 (4,808,133) Collections of receivables — 3,913,846 4,526,691 (3,208,216) 5,232,321 Change in restricted cash — — 175,854 — 175,854 Purchase of equipment on operating leases, net — (75,969) (32,086) — (108,055) Change in property and equipment and software, net — (113) — — (113) Net cash from (used in) investing activities — 61,203 431,194 (523) 491,874 CASH FLOWS FROM FINANCING ACTIVITIES: Intercompany activity — (298,095) (146,336) 315,885 (128,546) Net change in indebtedness 1,405 (24,770) (405,324) — (428,689) Dividends paid to CNH Industrial America LLC (140,000) — — — (140,000) Net cash from (used in) financing activities (138,595) (322,865) (551,660) 315,885 (697,235) INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — (83,730) 78,236 — (5,494) CASH AND CASH EQUIVALENTS: Beginning of period — 151,553 12,694 — 164,247 End of period $ — $ 67,823 $ 90,930 $ — $ 158,753 Condensed Statements of Comprehensive Income for the Three Months Ended June 30, 2016 CNH Industrial Guarantor All Other Capital LLC Entities Subsidiaries Eliminations Consolidated REVENUES Interest income on retail notes and finance leases $ — $ 4,014 $ 48,715 $ — $ 52,729 Interest income on wholesale notes — 30 18,438 — 18,468 Interest and other income from affiliates 24,203 57,907 83,967 (63,400) 102,677 Rental income on operating leases — 48,443 11,734 — 60,177 Other income — 26,729 706 (20,847) 6,588 Total revenues 24,203 137,123 163,560 (84,247) 240,639 EXPENSES Interest expense: Interest expense to third parties 43,562 1,398 31,618 — 76,578 Interest expense to affiliates — 56,442 9,439 (63,400) 2,481 Total interest expense 43,562 57,840 41,057 (63,400) 79,059 Administrative and operating expenses: Fees charged by affiliates — 10,657 21,309 (20,847) 11,119 Provision for credit losses — 3,845 3,415 — 7,260 Depreciation of equipment on operating leases — 49,870 10,230 — 60,100 Other expenses — 9,783 2,746 — 12,529 Total administrative and operating expenses — 74,155 37,700 (20,847) 91,008 Total expenses 43,562 131,995 78,757 (84,247) 170,067 Income (loss) before income taxes and equity in income of consolidated subsidiaries accounted for under the equity method (19,359) 5,128 84,803 — 70,572 Income tax provision (benefit) (6,976) 3,650 27,469 — 24,143 Equity in income of consolidated subsidiaries accounted for under the equity method 58,812 57,334 — (116,146) — NET INCOME $ 46,429 $ 58,812 $ 57,334 $ (116,146) $ 46,429 COMPREHENSIVE INCOME $ 46,782 $ 59,165 $ 57,640 $ (116,805) $ 46,782 Condensed Statements of Comprehensive Income for the Six Months Ended June 30, 2016 CNH Industrial Guarantor All Other Capital LLC Entities Subsidiaries Eliminations Consolidated REVENUES Interest income on retail notes and finance leases $ — $ 7,558 $ 99,174 $ — $ 106,732 Interest income on wholesale notes — 24 33,460 — 33,484 Interest and other income from affiliates 44,844 114,135 166,336 (122,612) 202,703 Rental income on operating leases — 97,260 22,199 — 119,459 Other income — 52,863 1,322 (42,006) 12,179 Total revenues 44,844 271,840 322,491 (164,618) 474,557 EXPENSES Interest expense: Interest expense to third parties 84,023 (1,097) 64,736 — 147,662 Interest expense to affiliates — 109,089 16,891 (122,612) 3,368 Total interest expense 84,023 107,992 81,627 (122,612) 151,030 Administrative and operating expenses: Fees charged by affiliates — 21,921 42,921 (42,006) 22,836 Provision for credit losses — 3,696 9,961 — 13,657 Depreciation of equipment on operating leases — 97,952 19,432 — 117,384 Other expenses — 10,580 4,933 — 15,513 Total administrative and operating expenses — 134,149 77,247 (42,006) 169,390 Total expenses 84,023 242,141 158,874 (164,618) 320,420 Income (loss) before income taxes and equity in income of consolidated subsidiaries accounted for under the equity method (39,179) 29,699 163,617 — 154,137 Income tax provision (benefit) (14,621) 11,256 53,852 — 50,487 Equity in income of consolidated subsidiaries accounted for under the equity method 128,208 109,765 — (237,973) — NET INCOME $ 103,650 $ 128,208 $ 109,765 $ (237,973) $ 103,650 COMPREHENSIVE INCOME $ 146,385 $ 170,943 $ 146,586 $ (317,529) $ 146,385 Condensed Balance Sheets as of December 31, 2016 CNH Industrial Guarantor All Other Capital LLC Entities Subsidiaries Eliminations Consolidated ASSETS Cash and cash equivalents $ — $ 151,553 $ 12,694 $ — $ 164,247 Restricted cash — 100 712,745 — 712,845 Receivables, less allowance for credit losses — 1,453,303 9,428,767 — 10,882,070 Affiliated accounts and notes receivable 3,138,443 2,293,055 1,878,093 (7,225,748) 83,843 Equipment on operating leases, net — 1,526,746 331,697 — 1,858,443 Equipment held for sale — 182,636 17,347 — 199,983 Investments in consolidated subsidiaries accounted for under the equity method 2,286,578 2,332,668 — (4,619,246) — Goodwill and intangible assets, net — 88,938 27,143 — 116,081 Other assets 3,870 (14,344) 40,517 (4,296) 25,747 TOTAL $ 5,428,891 $ 8,014,655 $ 12,449,003 $ (11,849,290) $ 14,043,259 LIABILITIES AND STOCKHOLDER’S EQUITY Liabilities: Short-term debt, including current maturities of long-term debt $ 500,000 $ 45,289 $ 3,717,340 $ — $ 4,262,629 Accounts payable and other accrued liabilities 295,365 2,688,323 1,132,462 (3,309,407) 806,743 Affiliated debt — 2,936,479 1,117,009 (3,920,637) 132,851 Long-term debt 3,266,808 57,986 4,149,524 — 7,474,318 Total liabilities 4,062,173 5,728,077 10,116,335 (7,230,044) 12,676,541 Stockholder’s equity 1,366,718 2,286,578 2,332,668 (4,619,246) 1,366,718 TOTAL $ 5,428,891 $ 8,014,655 $ 12,449,003 $ (11,849,290) $ 14,043,259 Condensed Statements of Cash Flows for the Six Months Ended June 30, 2016 CNH Industrial Guarantor All Other Capital LLC Entities Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES: Net cash from (used in) operating activities $ (349,422) $ (263,783) $ 584,004 $ 380,588 $ 351,387 CASH FLOWS FROM INVESTING ACTIVITIES: Cost of receivables acquired — (3,939,125) (4,324,298) 3,359,135 (4,904,288) Collections of receivables — 3,970,019 4,612,278 (3,359,011) 5,223,286 Change in restricted cash — — 6,417 — 6,417 Purchase of equipment on operating leases, net — (107,175) (44,964) — (152,139) Change in property and equipment and software, net — (180) (2) — (182) Net cash from (used in) investing activities — (76,461) 249,431 124 173,094 CASH FLOWS FROM FINANCING ACTIVITIES: Intercompany activity — 315,294 42,777 (380,712) (22,641) Net change in indebtedness 499,422 (11,121) (973,373) — (485,072) Dividends paid to CNH Industrial America LLC (150,000) — — — (150,000) Net cash from (used in) financing activities 349,422 304,173 (930,596) (380,712) (657,713) DECREASE IN CASH AND CASH EQUIVALENTS — (36,071) (97,161) — (133,232) CASH AND CASH EQUIVALENTS: Beginning of period — 181,740 120,408 — 302,148 End of period $ — $ 145,669 $ 23,247 $ — $ 168,916 |