Guarantor Condensed Consolidating Financial Statements | Guarantor Condensed Consolidating Financial Statements The payment of principal and interest on senior notes issued by our top-tier holding company is currently guaranteed solely by AFSI (the "Guarantor") and none of our other subsidiaries (the "Non-Guarantor Subsidiaries"). The Guarantor is a 100% owned consolidated subsidiary and is unconditionally liable for the obligations represented by the senior notes. The Guarantor’s guarantee may be released only upon customary circumstances, the terms of which vary by issuance. Customary circumstances include the sale or disposition of all of the Guarantor’s assets or capital stock, the achievement of investment grade rating of the senior notes and legal or covenant defeasance. The condensed consolidating financial statements present consolidating financial data for (i) General Motors Financial Company, Inc. (on a parent-only basis), (ii) the Guarantor, (iii) the combined Non-Guarantor Subsidiaries and (iv) the parent company and our subsidiaries on a consolidated basis at June 30, 2015 and December 31, 2014 , and for the three and six months ended June 30, 2015 and 2014 (after the elimination of intercompany balances and transactions). Investments in subsidiaries are accounted for by the parent company using the equity method for purposes of this presentation. Results of operations of subsidiaries are therefore reflected in the parent company's investment accounts and earnings. The principal elimination entries set forth below eliminate investments in subsidiaries and intercompany balances and transactions. GENERAL MOTORS FINANCIAL COMPANY, INC. CONDENSED CONSOLIDATING BALANCE SHEET June 30, 2015 (In millions) (Unaudited) General Motors Financial Company, Inc. Guarantor Non- Guarantors Eliminations Consolidated Assets Cash and cash equivalents $ — $ 1,161 $ 909 $ — $ 2,070 Finance receivables, net — 4,152 30,233 — 34,385 Leased vehicles, net — — 12,904 — 12,904 Restricted cash — 30 1,826 — 1,856 Goodwill 1,095 — 148 — 1,243 Equity in net assets of non-consolidated affiliates — — 978 — 978 Property and equipment, net — 35 167 — 202 Deferred income taxes 97 — 388 (202 ) 283 Related party receivables — 22 566 — 588 Other assets 118 61 642 — 821 Due from affiliates 10,754 — — (10,754 ) — Investment in affiliates 8,424 4,660 — (13,084 ) — Total assets $ 20,488 $ 10,121 $ 48,761 $ (24,040 ) $ 55,330 Liabilities and Shareholder's Equity Liabilities Secured debt $ — $ — $ 26,617 $ — $ 26,617 Unsecured debt 12,141 — 5,572 — 17,713 Accounts payable and accrued expenses 130 205 803 — 1,138 Deferred income — — 844 — 844 Deferred income taxes — 267 5 (202 ) 70 Related party taxes payable 636 — — — 636 Related party payables — — 429 — 429 Other liabilities 72 24 284 — 380 Due to affiliates 6 5,221 5,527 (10,754 ) — Total liabilities 12,985 5,717 40,081 (10,956 ) 47,827 Shareholder's equity Common stock — — 690 (690 ) — Additional paid-in capital 5,815 79 4,948 (5,027 ) 5,815 Accumulated other comprehensive loss (674 ) (108 ) (655 ) 763 (674 ) Retained earnings 2,362 4,433 3,697 (8,130 ) 2,362 Total shareholder's equity 7,503 4,404 8,680 (13,084 ) 7,503 Total liabilities and shareholder's equity $ 20,488 $ 10,121 $ 48,761 $ (24,040 ) $ 55,330 GENERAL MOTORS FINANCIAL COMPANY, INC. CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2014 (In millions) (Unaudited) General Motors Financial Company, Inc. Guarantor Non- Guarantors Eliminations Consolidated Assets Cash and cash equivalents $ — $ 2,266 $ 708 $ — $ 2,974 Finance receivables, net — 2,401 30,599 — 33,000 Leased vehicles, net — — 7,060 — 7,060 Restricted cash — 17 2,054 — 2,071 Goodwill 1,095 — 149 — 1,244 Property and equipment, net — 23 149 — 172 Deferred income taxes 28 — 601 (288 ) 341 Related party receivables — 11 373 — 384 Other assets 94 18 366 — 478 Due from affiliates 6,787 — 400 (7,187 ) — Investment in affiliates 7,684 4,059 — (11,743 ) — Total assets $ 15,688 $ 8,795 $ 42,459 $ (19,218 ) $ 47,724 Liabilities and Shareholder's Equity Liabilities Secured debt $ — $ — $ 25,214 $ — $ 25,214 Unsecured debt 7,500 — 4,717 — 12,217 Accounts payable and accrued expenses 78 156 768 — 1,002 Deferred income — — 392 — 392 Deferred income taxes — 288 20 (288 ) 20 Related party taxes payable 636 — — — 636 Related party payables — — 433 — 433 Other liabilities 82 12 324 — 418 Due to affiliates — 4,164 3,023 (7,187 ) — Total liabilities 8,296 4,620 34,891 (7,475 ) 40,332 Shareholder's equity Common stock — — 690 (690 ) — Additional paid-in capital 5,799 79 4,064 (4,143 ) 5,799 Accumulated other comprehensive loss (433 ) (64 ) (410 ) 474 (433 ) Retained earnings 2,026 4,160 3,224 (7,384 ) 2,026 Total shareholder's equity 7,392 4,175 7,568 (11,743 ) 7,392 Total liabilities and shareholder's equity $ 15,688 $ 8,795 $ 42,459 $ (19,218 ) $ 47,724 GENERAL MOTORS FINANCIAL COMPANY, INC. CONDENSED CONSOLIDATING STATEMENT OF INCOME Three Months Ended June 30, 2015 (In millions) (Unaudited) General Guarantor Non- Eliminations Consolidated Revenue Finance charge income $ — $ 100 $ 748 $ — $ 848 Leased vehicle income — — 599 — 599 Other income 4 118 40 (94 ) 68 Total revenue 4 218 1,387 (94 ) 1,515 Costs and expenses Salaries and benefits — 77 104 — 181 Other operating expenses (19 ) 73 149 (65 ) 138 Total operating expenses (19 ) 150 253 (65 ) 319 Leased vehicle expenses — — 467 — 467 Provision for loan losses — 116 25 — 141 Interest expense 114 3 303 (29 ) 391 Total costs and expenses 95 269 1,048 (94 ) 1,318 Equity income 223 156 28 (379 ) 28 Income before income taxes 132 105 367 (379 ) 225 Income tax (benefit) provision (54 ) (20 ) 113 — 39 Net income $ 186 $ 125 $ 254 $ (379 ) $ 186 Comprehensive income $ 291 $ 139 $ 353 $ (492 ) $ 291 GENERAL MOTORS FINANCIAL COMPANY, INC. CONDENSED CONSOLIDATING STATEMENT OF INCOME Three Months Ended June 30, 2014 (In millions) (Unaudited) General Guarantor Non- Eliminations Consolidated Revenue Finance charge income $ — $ 39 $ 843 $ — $ 882 Leased vehicle income — — 238 — 238 Other income 20 104 42 (95 ) 71 Total revenue 20 143 1,123 (95 ) 1,191 Costs and expenses Salaries and benefits — 63 91 — 154 Other operating expenses (6 ) 41 153 (62 ) 126 Total operating expenses (6 ) 104 244 (62 ) 280 Leased vehicle expenses — — 179 — 179 Provision for loan losses — 75 38 — 113 Interest expense 44 8 335 (33 ) 354 Total costs and expenses 38 187 796 (95 ) 926 Equity income (a) 189 153 — (342 ) — Income before income taxes 171 109 327 (342 ) 265 Income tax (benefit) provision (4 ) (16 ) 110 — 90 Net income $ 175 $ 125 $ 217 $ (342 ) $ 175 Comprehensive income $ 224 $ 148 $ 267 $ (415 ) $ 224 ________________ (a) Equity income has been reclassified from revenue as previously presented. GENERAL MOTORS FINANCIAL COMPANY, INC. CONDENSED CONSOLIDATING STATEMENT OF INCOME Six Months Ended June 30, 2015 (In millions) (Unaudited) General Guarantor Non- Eliminations Consolidated Revenue Finance charge income $ — $ 180 $ 1,522 $ — $ 1,702 Leased vehicle income — — 1,030 — 1,030 Other income 11 226 85 (185 ) 137 Total revenue 11 406 2,637 (185 ) 2,869 Costs and expenses Salaries and benefits — 166 180 — 346 Other operating expenses 35 70 303 (129 ) 279 Total operating expenses 35 236 483 (129 ) 625 Leased vehicle expenses — — 794 — 794 Provision for loan losses — 190 106 — 296 Interest expense 208 1 618 (56 ) 771 Total costs and expenses 243 427 2,001 (185 ) 2,486 Equity income 461 285 56 (746 ) 56 Income before income taxes 229 264 692 (746 ) 439 Income tax (benefit) provision (107 ) (9 ) 219 — 103 Net income $ 336 $ 273 $ 473 $ (746 ) $ 336 Comprehensive income $ 95 $ 229 $ 228 $ (457 ) $ 95 GENERAL MOTORS FINANCIAL COMPANY, INC. CONDENSED CONSOLIDATING STATEMENT OF INCOME Six Months Ended June 30, 2014 (In millions) (Unaudited) General Guarantor Non- Eliminations Consolidated Revenue Finance charge income $ — $ 69 $ 1,643 $ — $ 1,712 Leased vehicle income — — 438 — 438 Other income 40 231 80 (213 ) 138 Total revenue 40 300 2,161 (213 ) 2,288 Costs and expenses Salaries and benefits — 116 174 — 290 Other operating expenses (5 ) 74 314 (124 ) 259 Total operating expenses (5 ) 190 488 (124 ) 549 Leased vehicle expenses — — 335 — 335 Provision for loan losses — 135 113 — 248 Interest expense 99 19 640 (89 ) 669 Total costs and expenses 94 344 1,576 (213 ) 1,801 Equity income (a) 359 269 — (628 ) — Income before income taxes 305 225 585 (628 ) 487 Income tax (benefit) provision (15 ) (16 ) 198 — 167 Net income $ 320 $ 241 $ 387 $ (628 ) $ 320 Comprehensive income $ 374 $ 244 $ 442 $ (686 ) $ 374 _______________ (a) Equity income has been reclassified from revenue as previously presented. GENERAL MOTORS FINANCIAL COMPANY, INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Six Months Ended June 30, 2015 (In millions) (Unaudited) General Motors Financial Company, Inc. Guarantor Non- Guarantors Eliminations Consolidated Net cash provided by operating activities $ (102 ) $ 150 $ 1,217 $ — $ 1,265 Cash flows from investing activities: Purchases of consumer finance receivables, net — (4,923 ) (6,062 ) 2,619 (8,366 ) Principal collections and recoveries on consumer finance receivables — 246 5,470 — 5,716 Proceeds from sale of consumer finance receivables, net — 2,619 — (2,619 ) — Net funding of commercial finance receivables — 139 (176 ) — (37 ) Purchases of leased vehicles, net — — (6,724 ) — (6,724 ) Proceeds from termination of leased vehicles — — 468 — 468 Acquisition of international operations (513 ) (536 ) — — (1,049 ) Disposition of equity interest — 125 — — 125 Purchases of property and equipment — (12 ) (32 ) — (44 ) Change in restricted cash — (13 ) (127 ) — (140 ) Change in other assets — — 17 — 17 Net change in investment in affiliates (6 ) (355 ) — 361 — Net cash used in investing activities (519 ) (2,710 ) (7,166 ) 361 (10,034 ) Cash flows from financing activities: Net change in debt (original maturities less than three months) — — (150 ) — (150 ) Borrowings and issuance of secured debt — — 9,791 — 9,791 Payments on secured debt — — (7,406 ) — (7,406 ) Borrowings and issuance of unsecured debt 4,640 — 2,057 — 6,697 Payments on unsecured debt — — (871 ) — (871 ) Net capital contributions — — 361 (361 ) — Debt issuance costs (36 ) — (65 ) — (101 ) Net change in due from/due to affiliates (3,983 ) 1,455 2,528 — — Net cash provided by financing activities 621 1,455 6,245 (361 ) 7,960 Net increase in cash and cash equivalents — (1,105 ) 296 — (809 ) Effect of foreign exchange rate changes on cash and cash equivalents — — (95 ) — (95 ) Cash and cash equivalents at beginning of period — 2,266 708 — 2,974 Cash and cash equivalents at end of period $ — $ 1,161 $ 909 $ — $ 2,070 GENERAL MOTORS FINANCIAL COMPANY, INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Six Months Ended June 30, 2014 (In millions) (Unaudited) General Motors Financial Company, Inc. Guarantor Non- Guarantors Eliminations Consolidated Net cash provided by operating activities $ 205 $ 141 $ 500 $ — $ 846 Cash flows from investing activities: Purchases of consumer finance receivables, net — (2,924 ) (6,546 ) 2,643 (6,827 ) Principal collections and recoveries on consumer finance receivables — (100 ) 5,400 — 5,300 Proceeds from sale of consumer finance receivables, net — 2,643 — (2,643 ) — Net funding of commercial finance receivables — 256 (495 ) — (239 ) Purchases of leased vehicles, net — — (1,856 ) — (1,856 ) Proceeds from termination of leased vehicles — — 264 — 264 Acquisition of international operations (46 ) — — — (46 ) Purchases of property and equipment — (2 ) (13 ) — (15 ) Change in restricted cash — (9 ) (227 ) — (236 ) Change in other assets — — (2 ) — (2 ) Net change in investment in affiliates (5 ) 243 — (238 ) — Net cash (used in) provided by investing activities (51 ) 107 (3,475 ) (238 ) (3,657 ) Cash flows from financing activities: Net change in debt (original maturities less than three months) — — 278 — 278 Borrowings and issuance of secured debt — — 10,722 — 10,722 Payments on secured debt — — (8,445 ) — (8,445 ) Borrowings and issuance of unsecured debt — — 1,472 — 1,472 Payments on unsecured debt — — (838 ) — (838 ) Net capital contributions 26 — (264 ) 238 — Debt issuance costs — — (49 ) — (49 ) Net change in due from/due to affiliates (180 ) 56 124 — — Net cash (used in) provided by financing activities (154 ) 56 3,000 238 3,140 Net increase in cash and cash equivalents — 304 25 — 329 Effect of foreign exchange rate changes on cash and cash equivalents — — 9 — 9 Cash and cash equivalents at beginning of period — 395 679 — 1,074 Cash and cash equivalents at end of period $ — $ 699 $ 713 $ — $ 1,412 |