FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Report of a Foreign Issuer
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934
For the month(s) of: August 1999
NEWCOURT CREDIT GROUP INC.
207 Queens Quay West
Suite 700
Toronto, Ontario Canada
M5J 1A7
[Indicate by check mark whether the registrant files or will file annual
reports under cover Form 20-F or Form 40-F.]
Form 20-F / / Form 40-F /X/
[Indicate by check mark whether the registrant by furnishing the
information contained in this Form is also thereby furnishing the
information to the Commission pursuant to Rule 12g3-2(b) under the
Securities Exchange Act of 1934.]
Yes / / No /X/
[If "Yes" is marked, indicate below the file number assigned to the
registrant in connection with Rule 12g3-2(b)]
82-___________________
The enclosed pro forma financial statements were filed by The CIT Group, Inc.
with the Securities Exchange Commission in a Current Report on Form 8-K dated
August 18, 1999:
THE CIT GROUP, INC.
AND NEWCOURT CREDIT GROUP INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
The following unaudited pro forma condensed consolidated balance sheet and
statements of income of The CIT Group, Inc. and Subsidiaries ("CIT" or the
"Company") are based on the historical consolidated financial statements of CIT
and Newcourt Credit Group Inc. ("Newcourt") as of June 30, 1999 and for the six
months then ended and for the year ended December 31, 1998. The unaudited pro
forma condensed consolidated balance sheet has been prepared assuming that the
pending Newcourt Acquisition, as defined herein, had occurred on June 30, 1999.
The unaudited pro forma condensed consolidated statements of income for the six
months ended June 30, 1999 and for the year ended December 31, 1998 have been
prepared assuming the pending Newcourt Acquisition had occurred on January 1,
1998.
On August 5, 1999 CIT announced that it had reached a new agreement with
Newcourt under which it will acquire Newcourt in an exchange of .70 share of
CIT Class A Common Stock for each outstanding share of Newcourt common stock
("Newcourt Acquisition"). This agreement amends and restates the original
acquisition agreement dated March 7, 1999. The Newcourt Acquisition, which has
been approved by the Boards of Directors of both companies, is expected to close
during the fourth quarter of 1999. Completion of this transaction is conditioned
upon, among other things, regulatory and shareholder approvals.
The unaudited pro forma condensed consolidated financial statements reflect pro
forma estimated adjustments to Newcourt's assets and liabilities to reflect
their respective fair values under the purchase method of accounting. The excess
of the purchase price over the estimated fair value of the net assets acquired
has been allocated to goodwill. Allocation of the purchase price to the fair
value of the net assets acquired and goodwill is subject to change, and will be
finalized at the Newcourt Acquisition closing date.
The following unaudited pro forma condensed consolidated financial statements
should be read in conjunction with the following: (i) the accompanying notes
thereto, (ii) CIT's 1999 unaudited condensed consolidated financial statements,
included in CIT's Quarterly Report on Form 10-Q as of and for the six months
ended June 30, 1999, and the 1998 audited consolidated financial statements,
included in CIT's Annual Report on Form 10-K as of and for the year ended
December 31, 1998 and (iii) the unaudited consolidated financial statements,
included in Newcourt's Form 6-K as of and for the six months ended June 30,
1999, and the audited consolidated financial statements included in Newcourt's
Form 6-K as of and for the year ended December 31, 1998. The unaudited pro forma
condensed consolidated financial statements have been prepared based upon
currently available information and assumptions deemed appropriate by management
of CIT. These pro forma financial statements are not necessarily indicative of
either the financial position or the results of operations that would have been
achieved had the Newcourt Acquisition actually occurred on the dates referred to
above, nor is it necessarily indicative of the results of future operations,
because such unaudited pro forma condensed consolidated financial statements are
based on estimates of financial effects that may prove to be inaccurate over
time. The information furnished in the statements does not reflect, among other
things, management's plans to reduce the level of securitization activity, the
cost savings or the revenue enhancements that may be achieved as a result of the
Newcourt Acquisition, or the post acquisition legal and tax structure.
Certain information contained in the unaudited pro forma condensed consolidated
financial statements and the accompanying notes constitute forward-looking
statements concerning the combined companies' operations, economic performance
and financial condition. Because such statements reflect risks and
uncertainties, actual results may differ materially from those expressed or
implied by such forward-looking statements. Such risks and uncertainties include
but are not limited to risks of economic slowdown or downturn, risks inherent in
changes in prevailing market interest rates, unanticipated difficulties in
combining the management, operations or cultures of CIT and Newcourt, cost
savings that are not realized or are not realizable within the time anticipated,
risks associated with the value and recoverability of leased equipment, adequacy
of credit reserves for credit losses, funding opportunities and borrowing costs,
changes in funding markets (including the asset based securitization
market), changes in regulations governing the combined companies' business and
operations, competitive factors, issues associated with year 2000 compliance and
uncertainties associated with risk management, including credit risk management,
asset/liability management, interest rate risk management and cross currency
risk management. In addition, certain of such information is based upon
preliminary estimates of fair values and of future costs, which is subject to
revision as additional information becomes available.
<TABLE>
<CAPTION>
THE CIT GROUP, INC. AND SUBSIDIARIES
AND NEWCOURT CREDIT GROUP INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
As of June 30, 1999
CIT
Pro Forma Pro Forma
(Dollars in Millions) CIT Newcourt(a) Adjustments Note Consolidated
----------- ------------- ----------- ---- ------------
<S> <C> <C> <C> <C> <C>
Assets
Financing and leasing assets
Loans
Commercial $ 12,482.2 $ 4,969.0 $ (200.0) 3a $ 17,251.2
Consumer 4,176.4 -- -- 4,176.4
Lease receivables 4,239.0 3,956.0 (175.0) 3a 8,020.0
----------- ----------- ---------- -----------
Finance receivables 20,897.6 8,925.0 (375.0) 29,447.6
Reserve for credit losses (276.8) (199.3) -- (476.1)
----------- ----------- ---------- -----------
Net finance receivables 20,620.8 8,725.7 (375.0) 28,971.5
Operating lease equipment, net 3,433.2 2,103.5 -- 5,536.7
Consumer finance receivables held for sale 864.4 -- -- 864.4
Commercial finance receivables held for sale -- 1,563.9 -- 1,563.9
Goodwill 348.4 1,252.3 126.5 3c 1,727.2
Cash and cash equivalents 92.9 310.8 -- 403.7
Other assets 784.6 1,427.3 (100.0) 3a 2,111.9
----------- ----------- ---------- -----------
Total assets $ 26,144.3 $ 15,383.5 $ (348.5) $ 41,179.3
=========== =========== ========== ===========
Liabilities and Stockholders' Equity
Debt
Commercial paper $ 5,674.3 $ 1,659.2 -- $ 7,333.5
Variable rate senior notes 5,349.7 1,156.8 -- 6,506.5
Fixed rate senior notes 8,611.3 9,030.4 $ 250.0 3a 17,891.7
Subordinated fixed rate notes 200.0 -- -- 200.0
----------- ----------- ---------- -----------
Total debt 19,835.3 11,846.4 250.0 31,931.7
Credit balances of factoring clients 1,761.6 -- -- 1,761.6
Accrued liabilities and payables 675.9 682.4 200.0 2d 1,558.3
Deferred federal income taxes 775.1 (206.0) (300.0) 3a 269.1
----------- ----------- ---------- -----------
Total liabilities 23,047.9 12,322.8 150.0 35,520.7
Company-obligated mandatorily redeemable
preferred securities of subsidiary trust
holding solely debentures of the Company 250.0 -- -- 250.0
Stockholders' equity:
Common stock 1.7 -- 1.0 2a 2.7
Paid-in capital 957.2 -- 2,561.2 2a 3,518.4
Share capital -- 2,791.6 (2,791.6) 3b --
Retained earnings 1,928.5 269.1 (269.1) 3b 1,928.5
Treasury stock at cost (41.0) -- -- (41.0)
----------- ----------- ---------- -----------
Total stockholders' equity 2,846.4 3,060.7 (498.5) 5,408.6
----------- ----------- ---------- -----------
Total liabilities and stockholders' equity $ 26,144.3 $ 15,383.5 $ (348.5) $ 41,179.3
=========== =========== ========== ===========
</TABLE>
See accompanying notes to unaudited pro forma condensed consolidated financial
statements.
(a) Presented in accordance with U.S. GAAP - See Note 1 - Basis of Presentation
and Note 6 - Newcourt Credit Group Inc. - Pro Forma Reclassifications and
Conversions.
<TABLE>
<CAPTION>
THE CIT GROUP, INC. AND SUBSIDIARIES
AND NEWCOURT CREDIT GROUP INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
For the Six Months Ended June 30, 1999
CIT
Pro Forma Pro Forma
(Dollars in Millions, except per share amounts) CIT Newcourt (a) Adjustments Note Consolidated
------------- ------------- ------------ ---- ------------
<S> <C> <C> <C> <C> <C>
Finance income $ 1,095.9 $ 1,031.3 $ (17.0) 3e $2,110.2
Interest expense 554.1 407.5 (43.8) 3e 917.8
------------ ------------ --------- -------------
Net finance income 541.8 623.8 26.8 1,192.4
Fees and other income 139.5 268.2 -- 407.7
Gain on sale of automobile fleet leasing
businesses -- 34.3 -- 34.3
Gain on extinguishment of derivative
financial instruments -- 56.6 -- 56.6
------------ ------------ --------- -------------
Operating revenue 681.3 982.9 26.8 1,691.0
------------ ------------ --------- -------------
Salaries and general operating expenses 213.8 389.2 -- 603.0
Provision for credit losses 45.7 58.4 -- 104.1
Depreciation on operating lease equipment 115.3 396.7 -- 512.0
Goodwill amortization 8.2 23.2 4.4 3d 35.8
Minority interest in subsidiary trust holding solely
debentures of the Company 9.6 -- -- 9.6
------------ ------------ --------- -------------
Operating expenses 392.6 867.5 4.4 1,264.5
------------ ------------ --------- -------------
Income before provision for income taxes 288.7 115.4 22.4 426.5
Provision for income taxes 100.5 46.1 10.2 3f 156.8
------------ ------------ --------- -------------
Net income $ 188.2 $ 69.3 $ 12.2 $ 269.7
============ ============ ========= ===========
Basic earnings per share $ 1.17 $ 0.47 4 $ 1.02
Weighted average common shares outstanding 161,021,757 148,356,885 264,871,577
Diluted earnings per share $ 1.16 $ 0.47 4 $ 1.01
Weighted average common shares outstanding 162,267,941 148,822,829 266,443,921
</TABLE>
See accompanying notes to unaudited pro forma condensed consolidated financial
statements.
(a) Presented in accordance with U.S. GAAP - See Note 1 - Basis of Presentation
and Note 6 - Newcourt Credit Group Inc. - Pro Forma Reclassifications and
Conversions.
<TABLE>
<CAPTION>
THE CIT GROUP, INC. AND SUBSIDIARIES
AND NEWCOURT CREDIT GROUP INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
For the Year Ended December 31, 1998
CIT
Pro Forma Pro Forma
(Dollars in Millions, except per share amounts) CIT Newcourt (a) Adjustments Note Consolidated
------------- -------------- ----------- ---- ------------
<S> <C> <C> <C> <C> <C>
Finance income $ 2,015.1 $ 1,888.4 $ (34.0) 3e $ 3,869.5
Interest expense 1,040.8 657.9 (87.5) 3e 1,611.2
------------- ------------- ------------ ------------
Net finance income 974.3 1,230.5 53.5 2,258.3
Fees and other income 255.4 548.7 -- 804.1
------------- ------------- ------------ ------------
Operating revenue 1,229.7 1,779.2 53.5 3,062.4
------------- ------------- ------------ ------------
Salaries and general operating expenses 407.7 698.3 -- 1,106.0
Provision for credit losses 99.4 100.5 -- 199.9
Depreciation on operating lease equipment 169.5 686.7 -- 856.2
Goodwill amortization 10.1 44.4 10.8 3d 65.3
Minority interest in subsidiary trust holding solely
debentures of the Company 19.2 -- -- 19.2
------------- ------------- ------------ ------------
Operating expenses 705.9 1,529.9 10.8 2,246.6
------------- ------------- ------------ ------------
Income before provision for income taxes 523.8 249.3 42.7 815.8
Provision for income taxes 185.0 91.5 20.3 3f 296.8
------------- ------------- ------------ ------------
Net income $ 338.8 $ 157.8 $ 22.4 $ 519.0
============= ============= ============ ============
Basic earnings per share $ 2.09 $ 1.11 4 $ 1.98
Weighted average common shares outstanding 161,987,897 142,741,776 261,907,140
Diluted earnings per share $ 2.08 $ 1.09 4 $ 1.96
Weighted average common shares outstanding 163,188,739 144,859,067 264,590,086
</TABLE>
See accompanying notes to unaudited pro forma condensed consolidated financial
statements.
(a) Presented in U.S. $ and in accordance with U.S. GAAP - See Note 1 - Basis of
Presentation and Note 6 - Newcourt Credit Group Inc. - Pro Forma
Reclassifications and Conversions.
THE CIT GROUP, INC.
AND NEWCOURT CREDIT GROUP INC.
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements
As of and for the Six Months Ended June 30, 1999 and
For the Year Ended December 31, 1998
1. Basis of Presentation
The unaudited pro forma condensed consolidated balance sheet as of June 30,
1999 was prepared as if the Newcourt Acquisition had been consummated on
that date. The unaudited pro forma condensed consolidated statements of
income for the six months ended June 30, 1999 and for the year ended
December 31, 1998 were prepared as if the Newcourt Acquisition had been
consummated on January 1, 1998. The unaudited pro forma condensed
consolidated financial statements have been prepared using the following
information:
(a) Unaudited condensed consolidated financial statements of The CIT
Group, Inc. ("CIT" or the "Company") as of and for the six months
ended June 30, 1999, which are included in CIT's Quarterly Report on
Form 10-Q filed with the Securities and Exchange Commission ("SEC")
and audited consolidated financial statements of CIT as of and for the
year ended December 31, 1998, which are included in CIT's Annual
Report on Form 10-K filed with the SEC;
(b) Unaudited consolidated financial statements of Newcourt Credit Group
Inc. ("Newcourt") as of and for the six months ended June 30, 1999, as
filed on Form 6-K with the SEC, and audited consolidated financial
statements of Newcourt as of and for the year ended December 31, 1998,
as filed on Form 6-K with the SEC, both prepared in accordance with
Canadian generally accepted accounting principles ("Canadian GAAP").
The financial statements of Newcourt prior to January 1, 1999 were
reported in Canadian dollars. On January 1, 1999, Newcourt changed its
reporting currency to U.S. dollars. For purposes of these unaudited
pro forma condensed consolidated financial statements, Newcourt's
balance sheet and income statement information has been: (1) adjusted
to conform to U.S. generally accepted accounting principles ("U.S.
GAAP"), (2) reclassified as to certain financial statement line items
to conform to CIT's presentation under U.S. GAAP - See Note 6 -
Newcourt Credit Group Inc. - Pro Forma Reclassifications and
Conversions and (3) with respect to the unaudited pro forma condensed
consolidated statement of income for the year ended December 31, 1998,
converted to a presentation in U.S. dollars using an exchange rate of
.6733 Canadian dollar to each U.S. dollar.
2. Pro Forma Assumptions
(a) The value of CIT common stock, par value $0.01 per share, issued to
acquire Newcourt common stock is $2,562.2 million, based upon
148,488,329 outstanding shares of Newcourt common stock per the
Amended and Restated Agreement and Plan of Reorganization at a price
per Newcourt share of $17.26. The price per share was determined by
multiplying by .70 ("the exchange ratio") the average closing price of
CIT Class A Common Stock for the two day period both before and after
the date of the announcement of the Newcourt Acquisition, August 5,
1999.
(b) The acquisition of Newcourt has been accounted for using the purchase
method. The difference between the total purchase price and the fair
value of the net assets acquired has been allocated to goodwill.
(c) Estimated fair values for commercial loans, lease receivables, other
assets, fixed rate senior notes and debt related hedges were estimated
through the application of cash flow discounting methodologies
considering such factors as current market interest rates, current
market equipment values and credit risks, as applicable. The resulting
net premium/discount on commercial loans, fixed rate senior notes and
debt related hedges for the purposes of these unaudited condensed
consolidated pro forma statements, is assumed to be amortized/accreted
into interest income/expense to produce a constant yield to maturity.
No fair value adjustment has been made to operating lease equipment,
and any such adjustment is not expected to be material to the
unaudited pro forma condensed consolidated financial statements - See
Note 5 - Estimated Effect of Pro Forma Amortization and Accretion of
Purchase Accounting Adjustments.
The actual fair value of net assets acquired will be determined as of
the Newcourt Acquisition closing date and is subject to revision as
additional information becomes available.
(d) A preliminary estimate of $200.0 million has been made for costs
including transaction costs (such as advisory, legal and accounting
costs), severance, operational redundancies, etc. associated with the
acquisition of Newcourt ("restructuring charge"). This restructuring
charge is based upon information currently available to management and
is subject to change in conjunction with the integration project that
is undertaken in connection with the acquisition.
CIT will record the above restructuring charge and disclose its
components in accordance with the requirements of EITF 94-3: "Liability
Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity (including Certain Costs Incurred in a
Restructuring)"; and EITF 95-3: "Recognition of Liabilities in
Connection with a Purchase Business Combination". CIT expects the
restructuring charge to consist principally of cash payments, and will
fund such amounts from operations. The actual restructuring charge is
not expected to be materially different from the estimate provided
herein, or to materially affect the financial condition or results of
operations of the combined entity.
3. Pro Forma Adjustments - The allocation of the purchase price has not been
finalized and the portion of the purchase price allocated to fair value
adjustments and goodwill is subject to change, because the fair value of
net assets acquired will be determined as of the closing date and is
subject to revision as additional information becomes available.
(a) Estimated pro forma purchase accounting adjustments for the Newcourt
Acquisition were as follows (dollars in millions):
Newcourt net tangible assets - historical
at June 30, 1999 ............................... $ 1,808.4
Fair Value Adjustments:
Commercial loans .................................. (200.0)(i)
Lease receivables ................................. (175.0)(ii)
Other assets ...................................... (100.0)(iii)
Fixed rate senior notes ........................... (250.0)(iv)
---------
Subtotal - net fair value adjustments ............. (725.0)
Restructuring charge .............................. (200.0)(v)
Tax effects of adjustments @ 38% .................. 300.0
---------
Total net adjustments to net assets acquired ...... (625.0)
---------
Net tangible assets acquired ...................... $ 1,183.4
=========
i. Adjustment reflects the estimated decrease in carrying value
required in connection with the acquisition to conform Newcourt
credit policies and practices, including charge-offs and loss
reserves, to CIT standards and practices, as well as post
acquisition strategies for problem loan resolution. Adjustment
also includes a mark-to-market to increase the value of the
portfolio based upon current market interest rates.
ii. Adjustment to reflect the future realizability of estimated lease
residuals.
iii. Adjustment to estimated fair value of other assets, including
retained interests in securitizations.
iv. Mark-to-market of fixed rate debt and debt related hedges based
upon current market interest rates.
v. Preliminary estimate for costs including transaction costs (such
as advisory, legal and accounting costs), severance, operational
redundancies, etc. associated with the acquisition of Newcourt
("restructuring charge"). This restructuring charge is based upon
information currently available to management and is subject to
change. Certain components of this charge may not be tax
deductible.
(b) Purchase accounting adjustments were made to eliminate Newcourt's
stockholders' equity accounts and to reflect the issuance of shares of CIT
common stock to purchase Newcourt common stock at the exchange ratio.
(c) Goodwill for the Newcourt Acquisition was calculated as follows (dollars in
millions):
Purchase price ............................................... $ 2,562.2
Net tangible assets acquired, as above ....................... 1,183.4
----------
Goodwill ..................................................... 1,378.8
Goodwill recorded by Newcourt at June 30, 1999 ............... 1,252.3
----------
Incremental goodwill created by the Newcourt Acquisition ..... $ 126.5
==========
(d) The goodwill related to the Newcourt Acquisition is amortized on a
straight-line basis over a period of twenty-five years.
(e) Pro forma adjustments to finance income and interest expense were estimated
for the Newcourt Acquisition as follows (dollars in millions):
<TABLE>
<CAPTION>
Six Months Ended Year Ended
June 30, 1999 December 31, 1998
------------- -----------------
<S> <C> <C>
Amortization of premium on commercial loans ..... $ (17.0) $(34.0)
Accretion of discount on fixed rate senior notes and
debt related hedges ............................. 43.8 87.5
------- ------
Total net adjustment to net finance income ...... $ 26.8 $ 53.5
======= ======
</TABLE>
(f) Income tax expense was calculated at a 38% tax rate, representing the
expected tax rate of the temporary differences which are expected to be
realized. Goodwill amortization is non-deductible.
4. Earnings Per Share
Basic earnings per common share was calculated by dividing the net income by
the weighted average number of common shares outstanding for the six months
ended June 30, 1999 and for the year ended December 31, 1998, for both CIT
and Newcourt. For the unaudited pro forma condensed consolidated financial
statements, Newcourt shares were adjusted to the equivalent shares of CIT
stock based upon the exchange ratio.
Diluted earnings per common share was calculated using the same method as
basic earnings per share, and includes potential dilution of common stock
equivalents.
The calculation of basic and diluted earnings per common share for Newcourt
for the year ended December 31, 1998 excludes a non-recurring premium of
$29.9 million on the redemption of preferred securities. Including the
premium in the calculation of basic and diluted earnings per common share,
Newcourt's basic earnings per common share and diluted earnings per common
share were $0.90 and $0.88, respectively. For purposes of these unaudited pro
forma condensed consolidated financial statements, pro forma consolidated
basic earnings per common share and diluted earnings per common share would
have been $1.87 and $1.85, respectively.
5. Estimated Effect of Pro Forma Amortization and Accretion of Purchase
Accounting Adjustments
The following table summarizes the prospective estimated impact of the
amortization and accretion of the purchase accounting adjustments made in
connection with the Newcourt Acquisition on CIT's results of operations for
the years indicated (dollars in millions):
Effect on
For the year ended Goodwill Loan Debt Pretax Income
December 31, Amortization Amortization Accretion (Loss)
- ------------------ ------------ ----------- --------- -------------
1999 $ (55.2) $ (34.0) $ 87.5 $ (1.7)
2000 (55.2) (24.0) 60.0 (19.2)
2001 (55.2) (15.0) 32.5 (37.7)
2002 (55.2) (11.0) 7.5 (58.7)
2003 (55.2) (8.0) 12.5 (50.7)
2004 and thereafter (1,102.8) (8.0) 50.0 (1,060.8)
---------- -------- -------- ----------
Totals $ (1,378.8) $ (100.0) $ 250.0 $ (1,228.8)
========== ======== ======== ==========
6. Newcourt Credit Group Inc. - Pro Forma Reclassifications and Conversions
The following consolidated balance sheet and income statement schedules and
related footnotes set forth the conversion of Newcourt's historical financial
statements to U.S. dollars as applicable, and U.S. GAAP and the pro forma
reclassifications necessary to conform the financial statements to a reporting
basis consistent with CIT.
<TABLE>
<CAPTION>
As of June 30, 1999 Newcourt
Newcourt Pro Forma Presented on
Balance Sheet Category Presentation(l) Reclassifications Note CIT's Reporting Basis
- ------------------------------------------- --------------- ----------------- ------ ---------------------
(Dollars in Millions)
<S> <C> <C> <C> <C>
Assets:
Financing and leasing assets
Loans
Commercial -- $ 4,969.0 (a) $ 4,969.0
Lease receivables -- 3,898.2 (a) 3,956.0
57.8 (b) --
----------- ----------- ------------
Finance receivables -- 8,925.0 8,925.0
Reserve for credit losses -- (199.3) (a) (199.3)
----------- ----------- ------------
Net finance receivables -- 8,725.7 8,725.7
Operating lease equipment, net $ 2,161.3 (57.8) (b) 2,103.5
Commercial finance receivables held for sale 1,563.9 -- 1,563.9
Goodwill 1,252.3 -- 1,252.3
Cash and cash equivalents 310.8 -- 310.8
Other assets -- 676.6 Sum of (c) 1,427.3
750.7 (a)
Finance assets held for investment 9,418.6 (9,418.6) Sum of (a) --
Investment in affiliated companies 253.4 (253.4) (c) --
Accounts receivable, prepaids and other 302.4 (302.4) (c) --
Property and equipment, net 120.8 (120.8) (c) --
Future income tax asset 206.0 (206.0) (d) --
----------- ----------- ------------
Total assets $ 15,589.5 $ (206.0) $ 15,383.5
=========== =========== ============
Liabilities and Stockholders' Equity:
Commercial paper -- $ 1,659.2 (e) $ 1,659.2
Variable rate senior notes -- 1,156.8 (e) 1,156.8
Fixed rate senior notes -- 9,030.4 (e) 9,030.4
----------- ----------- ------------
Total debt 11,846.4 11,846.4
Accrued liabilities and payables $ 682.4 -- 682.4
Deferred federal income taxes -- (206.0) (d) (206.0)
Debt 11,846.4 (11,846.4) Sum of (e) --
----------- ----------- ------------
Total liabilities 12,528.8 (206.0) 12,322.8
----------- ----------- ------------
Share capital 2,791.6 -- 2,791.6
Retained earnings 269.1 -- 269.1
----------- ----------- ------------
Total stockholders' equity 3,060.7 -- 3,060.7
----------- ----------- ------------
Total liabilities and stockholders' equity $ 15,589.5 $ (206.0) $ 15,383.5
=========== =========== ============
</TABLE>
<TABLE>
<CAPTION>
For the six months ended
June 30, 1999
Newcourt
Newcourt Pro Forma Presented on
Income Statement Category Presentation(l) Reclassifications Note CIT's Reporting Basis
- ------------------------------------------------- --------------- ----------------- ---- ---------------------
(Dollars in Millions)
<S> <C> <C> <C> <C>
Finance income -- $ 1,031.3 (f) $ 1,031.3
Interest expense -- 407.5 (f) 407.5
Net finance and rental income $ 206.9 (206.9) Sum of (f) --
--------- ---------- ----------
Net finance income 206.9 416.9 623.8
Securitization gains 84.2 (84.2) (i) --
Syndication fees 69.9 (69.9) (i)
Fees and other income 166.8 38.2 (f) 268.2
154.1 Sum of (i)
(90.9) Sum of (k)
Gain on sale of automobile fleet leasing
businesses -- 34.3 (k) 34.3
Gain on extinguishment of derivative
financial instruments -- 56.6 (k) 56.6
--------- ---------- ----------
Operating revenues 527.8 455.1 982.9
--------- ---------- ----------
Salaries and general operating expenses -- 13.1 (h) 389.2
376.1 Sum of (g)
Provision for credit losses -- 58.4 (f) 58.4
Depreciation on operating lease equipment -- 396.7 (f) 396.7
Goodwill amortization -- 23.2 (h) 23.2
Operating and administrative 193.9 (193.9) (g) --
Salaries and wages 182.2 (182.2) (g) --
Goodwill amortization, depreciation and other expenses 36.3 (36.3) Sum of(h) --
--------- ---------- ----------
Operating expenses 412.4 $ 455.1 867.5
--------- ---------- ----------
Income before provision for income taxes 115.4 -- 115.4
Provision for income taxes 46.1 -- 46.1
--------- ---------- ----------
Net income $ 69.3 -- $69.3
========= ========== ==========
</TABLE>
<TABLE>
<CAPTION>
For the year ended
December 31, 1998
Newcourt
Newcourt Pro Forma Presented on
Income Statement Category Presentation(l) Reclassifications Note CIT's Reporting Basis
- ----------------------------------------------- --------------- ----------------- ---- ---------------------
(Dollars in Millions)
<S> <C> <C> <C> <C>
Finance income -- $ 1,888.4 (f) $ 1,888.4
Interest expense -- 657.9 (f) 657.9
Net finance and rental income $ 549.2 (549.2) Sum of (f) --
-------- ---------- ----------
Net finance income 549.2 681.3 1,230.5
Gain on sale of finance assets 287.5 (287.5) (j) --
Fees and other income 155.3 287.5 (j) 548.7
105.9 (f)
-------- ---------- ----------
Operating revenues 992.0 787.2 1,779.2
-------- ---------- ----------
Salaries and general operating expenses -- 34.5 (h) 698.3
663.8 Sum of (g)
Provision for credit losses -- 100.5 (f) 100.5
Depreciation on operating lease equipment -- 686.7 (f) 686.7
Goodwill amortization -- 44.4 (h) 44.4
Operating and administrative 365.2 (365.2) (g) --
Salaries and wages 298.6 (298.6) (g) --
Goodwill amortization, depreciation and other expenses 78.9 (78.9) Sum of (h) --
-------- ---------- ----------
Operating expenses 742.7 $ 787.2 1,529.9
-------- ---------- ----------
Income before provision for income taxes 249.3 -- 249.3
Provision for income taxes 91.5 -- 91.5
-------- ---------- ----------
Net income $ 157.8 -- $ 157.8
======== ========== ==========
</TABLE>
(a) Finance assets held for investment has been reclassified to the line items
Commercial loans, Lease receivables, Reserve for credit losses and Other
assets (relating to interests in securitized receivables).
(b) Rental receivables, net, has been reclassified to the line item Lease
receivables.
(c) Investment in affiliated companies, Accounts receivable, prepaids and
other, and Property and equipment, net have been reclassified to the line
item Other assets.
(d) Future income tax asset has been reclassified to the line item Deferred
federal income taxes.
(e) Debt has been reclassified to the line items Commercial paper, Variable
rate senior notes and Fixed rate senior notes.
(f) Net finance and rental income has been reclassified to the line items
Finance income, Interest expense, Fees and other income, Provision for
credit losses, and Depreciation on operating lease equipment.
(g) Operating and administrative and Salaries and wages have been reclassified
to the line item Salaries and general operating expenses.
(h) Goodwill amortization, depreciation and other expenses have been
reclassified to the line items Salaries and general operating expenses
(relating to depreciation on property and equipment and the amortization of
other intangibles) and Goodwill amortization.
(i) Securitization gains and Syndication fees have been reclassified to the
line item Fees and other income.
(j) Gain on sale of finance assets has been reclassified to Fees and other
income.
(k) Fees and other income has been reclassified to the line items Gain on sale
of automobile fleet leasing businesses and Gain on extinguishment of
derivative financial instruments.
(l) The unaudited consolidated financial statements of Newcourt as of and for
the six months ended June 30, 1999 and the audited consolidated statement
of income for the year ended December 31, 1998, were prepared in accordance
with accounting principles generally accepted in Canada. Financial
statements for Newcourt prior to January 1, 1999 were reported in Canadian
dollars. On January 1, 1999, Newcourt changed its reporting currency to
U.S. dollars. The primary differences between Canadian and U.S. GAAP, as
they relate to Newcourt's financial statements, are the accounting
treatment of securitizations and restructuring charges. For the purposes of
these unaudited pro forma condensed consolidated financial statements
(presented in U.S. dollars as described in Note 1b), adjustments have been
made to the balance sheet and income statements of Newcourt as of and for
the six months ended June 30, 1999 and for the year ended December 31, 1998
to conform them to U.S. GAAP. The 1998 adjustments are presented in Note 21
to the audited consolidated financial statements included in Newcourt's
Form 6-K for the year ended December 31, 1998. The adjustments for the six
months ended June 30, 1999 have been provided by Newcourt management. The
adjustments are summarized in the following table.
<TABLE>
<CAPTION>
(Dollars in Millions) For the six months For the year
Income Statement: Ended June 30, 1999 Ended December 31, 1998
- -----------------------------------------------------------------------------------------------------------
<S> <C> <C>
Net income as reported under Canadian GAAP $ 97.7 $ 198.2
Differences in accounting for securitization transactions
(net of income taxes of $1.1 for the six months ended
June 30, 1999 and $7.1 for the year ended December 31, 1998) (4.0) (9.8)
Differences in accounting for restructuring charge
(net of income taxes of $11.3 for the six months ended
June 30, 1999 and $19.5 for the year ended December 31, 1998) (14.8) (25.6)
Other (net of income taxes of $6.7 for the six months ended
June 30, 1999 and $1.6 for the year ended December 31, 1998) (9.6) (5.0)
- -----------------------------------------------------------------------------------------------------------
Net income, as reported under U.S. GAAP $ 69.3 $ 157.8
- -----------------------------------------------------------------------------------------------------------
</TABLE>
At June 30, 1999 the cumulative effect of the difference between Canadian
and U.S. GAAP resulted in a decrease in Retained earnings of $42.0 million,
which was recorded as a decrease of $76.3 million to Accounts receivable,
prepaids and other and an increase to the Future income tax asset of $34.3
million.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
Date: August 19, 1999
NEWCOURT CREDIT GROUP INC.
/s/ Scott J. Moore
__________________________
By: Scott J. Moore
Executive Vice President
Legal and General Counsel
