Supplemental Consolidating Data | Supplemental Consolidating Data The supplemental consolidating data for the periods noted is presented for informational purposes. The supplemental consolidating data may be different than segment information presented elsewhere due to the allocation of intercompany eliminations to reporting segments. All supplemental data is presented in thousands. Three months ended March 27, 2016 HDMC Entities HDFS Entities Eliminations Consolidated Revenue: Motorcycles and Related Products $ 1,578,639 $ — $ (2,029 ) $ 1,576,610 Financial Services — 173,521 (163 ) 173,358 Total revenue 1,578,639 173,521 (2,192 ) 1,749,968 Costs and expenses: Motorcycles and Related Products cost of goods sold 986,330 — — 986,330 Financial Services interest expense — 45,919 — 45,919 Financial Services provision for credit losses — 37,123 — 37,123 Selling, administrative and engineering expense 258,231 35,974 (2,437 ) 291,768 Total costs and expenses 1,244,561 119,016 (2,437 ) 1,361,140 Operating income 334,078 54,505 245 388,828 Investment income 140,766 — (140,000 ) 766 Interest expense 7,168 — — 7,168 Income before provision for income taxes 467,676 54,505 (139,755 ) 382,426 Provision for income taxes 110,574 21,363 — 131,937 Net income $ 357,102 $ 33,142 $ (139,755 ) $ 250,489 Three months ended March 29, 2015 HDMC Entities HDFS Entities Eliminations Consolidated Revenue: Motorcycles and Related Products $ 1,512,882 $ — $ (2,312 ) $ 1,510,570 Financial Services — 162,690 (315 ) 162,375 Total revenue 1,512,882 162,690 (2,627 ) 1,672,945 Costs and expenses: Motorcycles and Related Products cost of goods sold 920,295 — — 920,295 Financial Services interest expense — 38,536 — 38,536 Financial Services provision for credit losses — 26,247 — 26,247 Selling, administrative and engineering expense 245,135 35,241 (2,627 ) 277,749 Total costs and expenses 1,165,430 100,024 (2,627 ) 1,262,827 Operating income 347,452 62,666 — 410,118 Investment income 101,322 — (100,000 ) 1,322 Interest expense 9 — — 9 Income before provision for income taxes 448,765 62,666 (100,000 ) 411,431 Provision for income taxes 121,516 20,061 — 141,577 Net income $ 327,249 $ 42,605 $ (100,000 ) $ 269,854 March 27, 2016 HDMC Entities HDFS Entities Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 349,302 $ 344,711 $ — $ 694,013 Marketable securities 45,122 — — 45,122 Accounts receivable, net 811,276 — (499,316 ) 311,960 Finance receivables, net — 2,564,608 — 2,564,608 Inventories 553,750 — — 553,750 Restricted cash — 93,192 — 93,192 Deferred income taxes 61,266 54,319 — 115,585 Other current assets 85,260 28,260 — 113,520 Total current assets 1,905,976 3,085,090 (499,316 ) 4,491,750 Finance receivables, net — 4,811,958 — 4,811,958 Property, plant and equipment, net 898,381 34,455 — 932,836 Goodwill 54,585 — — 54,585 Deferred income taxes 75,999 7,783 (1,594 ) 82,188 Other long-term assets 135,449 40,171 (81,266 ) 94,354 $ 3,070,390 $ 7,979,457 $ (582,176 ) $ 10,467,671 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 321,028 $ 526,577 $ (499,316 ) $ 348,289 Accrued liabilities 477,762 109,455 287 587,504 Short-term debt — 870,073 — 870,073 Current portion of long-term debt, net — 782,140 — 782,140 Total current liabilities 798,790 2,288,245 (499,029 ) 2,588,006 Long-term debt, net 740,821 4,719,732 — 5,460,553 Pension liability 134,679 — — 134,679 Postretirement healthcare benefits 191,704 — — 191,704 Other long-term liabilities 170,318 27,071 2,520 199,909 Shareholders’ equity 1,034,078 944,409 (85,667 ) 1,892,820 $ 3,070,390 $ 7,979,457 $ (582,176 ) $ 10,467,671 December 31, 2015 HDMC Entities HDFS Entities Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 400,443 $ 321,766 $ — $ 722,209 Marketable securities 45,192 — — 45,192 Accounts receivable, net 390,799 — (143,394 ) 247,405 Finance receivables, net — 2,053,582 — 2,053,582 Inventories 585,907 — — 585,907 Restricted cash — 88,267 — 88,267 Deferred income taxes 56,319 46,450 — 102,769 Other current assets 90,824 43,807 (2,079 ) 132,552 Total current assets 1,569,484 2,553,872 (145,473 ) 3,977,883 Finance receivables, net — 4,814,571 — 4,814,571 Property, plant and equipment, net 906,972 35,446 — 942,418 Goodwill 54,182 — — 54,182 Deferred income taxes 86,075 15,681 (2,142 ) 99,614 Other long-term assets 133,753 31,158 (80,602 ) 84,309 $ 2,750,466 $ 7,450,728 $ (228,217 ) $ 9,972,977 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 220,050 $ 158,958 $ (143,394 ) $ 235,614 Accrued liabilities 387,137 89,048 (4,221 ) 471,964 Short-term debt — 1,201,380 — 1,201,380 Current portion of long-term debt — 838,349 — 838,349 Total current liabilities 607,187 2,287,735 (147,615 ) 2,747,307 Long-term debt 740,653 4,091,816 — 4,832,469 Pension liability 164,888 — — 164,888 Postretirement healthcare benefits 193,659 — — 193,659 Other long-term liabilities 166,440 28,560 — 195,000 Shareholders’ equity 877,639 1,042,617 (80,602 ) 1,839,654 $ 2,750,466 $ 7,450,728 $ (228,217 ) $ 9,972,977 March 29, 2015 HDMC Entities HDFS Entities Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 764,175 $ 404,549 $ — $ 1,168,724 Marketable securities 57,219 — — 57,219 Accounts receivable, net 784,268 — (503,771 ) 280,497 Finance receivables, net — 2,357,993 — 2,357,993 Inventories 480,941 — — 480,941 Restricted cash — 120,428 — 120,428 Deferred income taxes 42,819 40,700 — 83,519 Other current assets 128,579 29,595 — 158,174 Total current assets 2,258,001 2,953,265 (503,771 ) 4,707,495 Finance receivables, net — 4,490,599 — 4,490,599 Property, plant and equipment, net 840,354 33,164 — 873,518 Goodwill 25,632 — — 25,632 Deferred income taxes 62,826 10,808 (1,458 ) 72,176 Other long-term assets 117,760 39,289 (78,609 ) 78,440 $ 3,304,573 $ 7,527,125 $ (583,838 ) $ 10,247,860 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 369,143 $ 575,548 $ (503,771 ) $ 440,920 Accrued liabilities 398,922 99,563 (1,458 ) 497,027 Short-term debt — 70,329 — 70,329 Current portion of long-term debt — 1,494,301 — 1,494,301 Total current liabilities 768,065 2,239,741 (505,229 ) 2,502,577 Long-term debt — 4,347,884 — 4,347,884 Pension liability 71,263 — — 71,263 Postretirement healthcare liability 199,645 — — 199,645 Other long-term liabilities 164,993 25,658 — 190,651 Shareholders’ equity 2,100,607 913,842 (78,609 ) 2,935,840 $ 3,304,573 $ 7,527,125 $ (583,838 ) $ 10,247,860 Three months ended March 27, 2016 HDMC Entities HDFS Entities Eliminations Consolidated Cash flows from operating activities: Net income $ 357,102 $ 33,142 $ (139,755 ) $ 250,489 Adjustments to reconcile net income to cash provided by operating activities: Depreciation and amortization 48,056 1,971 — 50,027 Amortization of deferred loan origination costs — 21,546 — 21,546 Amortization of financing origination fees 168 2,634 — 2,802 Provision for employee long-term benefits 9,203 — — 9,203 Contributions to pension and postretirement plan payments (29,641 ) — — (29,641 ) Stock compensation expense 6,389 664 — 7,053 Net change in wholesale finance receivables related to sales — — (507,731 ) (507,731 ) Provision for credit losses — 37,123 — 37,123 Pension and postretirement healthcare plan curtailment and settlement expense 300 — — 300 Deferred income taxes 6,034 (1,850 ) (548 ) 3,636 Foreign currency adjustments (5,873 ) — — (5,873 ) Other, net (1,703 ) 519 (245 ) (1,429 ) Change in current assets and current liabilities: Accounts receivable (413,807 ) — 355,922 (57,885 ) Finance receivables—accrued interest and other — 685 — 685 Inventories 40,539 — — 40,539 Accounts payable and accrued liabilities 189,425 387,010 (353,635 ) 222,800 Derivative instruments 1,196 — — 1,196 Other (8,910 ) 5,201 — (3,709 ) Total adjustments (158,624 ) 455,503 (506,237 ) (209,358 ) Net cash provided by operating activities 198,478 488,645 (645,992 ) 41,131 Three months ended March 27, 2016 HDMC Entities HDFS Entities Eliminations Consolidated Cash flows from investing activities: Capital expenditures (38,031 ) (980 ) — (39,011 ) Origination of finance receivables — (2,123,079 ) 1,307,382 (815,697 ) Collections of finance receivables — 1,573,300 (801,390 ) 771,910 Other 95 — — 95 Net cash used by investing activities (37,936 ) (550,759 ) 505,992 (82,703 ) Cash flows from financing activities: Proceeds from issuance of medium-term notes — 1,193,396 — 1,193,396 Repayments of medium-term notes — (450,000 ) — (450,000 ) Repayments of securitization debt — (173,363 ) — (173,363 ) Net decrease in credit facilities and unsecured commercial paper — (331,090 ) — (331,090 ) Borrowings of asset-backed commercial paper — 5,814 — 5,814 Repayments of asset-backed commercial paper — (15,740 ) — (15,740 ) Net change in restricted cash — (4,282 ) — (4,282 ) Dividends paid (64,457 ) (140,000 ) 140,000 (64,457 ) Purchase of common stock for treasury (150,369 ) — — (150,369 ) Excess tax benefits from share-based payments 110 — — 110 Issuance of common stock under employee stock option plans 276 — — 276 Net cash (used by) provided by financing activities (214,440 ) 84,735 140,000 10,295 Effect of exchange rate changes on cash and cash equivalents 2,757 324 — 3,081 Net (decrease) increase in cash and cash equivalents $ (51,141 ) $ 22,945 $ — $ (28,196 ) Cash and cash equivalents: Cash and cash equivalents—beginning of period $ 400,443 $ 321,766 $ — $ 722,209 Net (decrease) increase in cash and cash equivalents (51,141 ) 22,945 — (28,196 ) Cash and cash equivalents—end of period $ 349,302 $ 344,711 $ — $ 694,013 Three months ended March 29, 2015 HDMC Entities HDFS Entities Eliminations Consolidated Cash flows from operating activities: Net income $ 327,249 $ 42,605 $ (100,000 ) $ 269,854 Adjustments to reconcile net income to cash provided by operating activities: Depreciation and amortization 43,947 2,081 — 46,028 Amortization of deferred loan origination costs — 22,932 — 22,932 Amortization of financing origination fees — 2,215 — 2,215 Provision for employee long-term benefits 12,318 — — 12,318 Contributions to pension and postretirement plan payments (6,627 ) — — (6,627 ) Stock compensation expense 7,381 665 — 8,046 Net change in wholesale finance receivables related to sales — — (465,598 ) (465,598 ) Provision for credit losses — 26,247 — 26,247 Deferred income taxes 6,594 (3,774 ) — 2,820 Foreign currency adjustments 18,154 — — 18,154 Other, net (1,893 ) (614 ) — (2,507 ) Change in current assets and current liabilities: Accounts receivable (392,593 ) — 342,657 (49,936 ) Finance receivables—accrued interest and other — 2,067 — 2,067 Inventories (51,934 ) — — (51,934 ) Accounts payable and accrued liabilities 241,052 406,607 (342,557 ) 305,102 Derivative instruments 399 — — 399 Other 27,082 8,038 — 35,120 Total adjustments (96,120 ) 466,464 (465,498 ) (95,154 ) Net cash provided by operating activities 231,129 509,069 (565,498 ) 174,700 Three months ended March 29, 2015 HDMC Entities HDFS Entities Eliminations Consolidated Cash flows from investing activities: Capital expenditures (37,240 ) (829 ) — (38,069 ) Origination of finance receivables — (2,008,170 ) 1,255,766 (752,404 ) Collections of finance receivables — 1,519,934 (790,268 ) 729,666 Other 9 — — 9 Net cash used by investing activities (37,231 ) (489,065 ) 465,498 (60,798 ) Cash flows from financing activities: Proceeds from issuance of medium-term notes — 595,386 — 595,386 Intercompany borrowing activity 250,000 (250,000 ) — — Proceeds from securitization debt — 697,591 — 697,591 Repayments of securitization debt — (200,695 ) — (200,695 ) Net decrease in credit facilities and unsecured commercial paper — (661,241 ) — (661,241 ) Borrowings of asset-backed commercial paper — 16,798 — 16,798 Repayments of asset-backed commercial paper — (15,744 ) — (15,744 ) Net change in restricted cash — (28,579 ) — (28,579 ) Dividends paid (65,467 ) (100,000 ) 100,000 (65,467 ) Purchase of common stock for treasury (192,700 ) — — (192,700 ) Excess tax benefits from share-based payments 2,207 — — 2,207 Issuance of common stock under employee stock option plans 9,605 — — 9,605 Net cash provided by financing activities 3,645 53,516 100,000 157,161 Effect of exchange rate changes on cash and cash equivalents (7,263 ) (1,756 ) — (9,019 ) Net increase in cash and cash equivalents $ 190,280 $ 71,764 $ — $ 262,044 Cash and cash equivalents: Cash and cash equivalents—beginning of period $ 573,895 $ 332,785 $ — $ 906,680 Net increase in cash and cash equivalents 190,280 71,764 — 262,044 Cash and cash equivalents—end of period $ 764,175 $ 404,549 $ — $ 1,168,724 |