|                                                                                      |
|--------------------------------------------------------------------------------------|
|                                                                                      |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|                                                                                 | For the Three Months Ended January 31, 2017 |
| (in millions)                                                                        | Manufacturing Operations |   | Financial Services Operations |   | Adjustments |   | Consolidated Statement of Operations |
| Sales of manufactured products                                                       | $ | 1,629 |  |   | $ | — |  |   | $ | — |  |   | $ | 1,629 |  |
| Finance revenues                                                                     | — |  |   | 54 |  |   | (20 | ) |   | 34 |  |
| Sales and revenues, net                                                              | 1,629 |  |   | 54 |  |   | (20 | ) |   | 1,663 |  |
| Costs of products sold                                                               | 1,370 |  |   | — |  |   | — |  |   | 1,370 |  |
| Restructuring charges                                                                | 7 |  |   | — |  |   | — |  |   | 7 |  |
| Asset impairment charges                                                             | 2 |  |   | — |  |   | — |  |   | 2 |  |
| Selling, general and administrative expenses                                         | 176 |  |   | 25 |  |   | (1 | ) |   | 200 |  |
| Engineering and product development costs                                            | 63 |  |   | — |  |   | — |  |   | 63 |  |
| Interest expense                                                                     | 64 |  |   | 20 |  |   | (2 | ) |   | 82 |  |
| Other (income) expense, net                                                          | 13 |  |   | (4 | ) |   | (17 | ) |   | (8 | ) |
| Total costs and expenses                                                             | 1,695 |  |   | 41 |  |   | (20 | ) |   | 1,716 |  |
| Equity in income of non-consolidated affiliates                                      | 3 |  |   | — |  |   | — |  |   | 3 |  |
| Income (loss) before equity income from financial services operations and income tax | (63 | ) |   | 13 |  |   | — |  |   | (50 | ) |
| Equity income from financial services operations                                     | 9 |  |   | — |  |   | (9 | ) |   | — |  |
| Income (loss) before income tax                                                      | (54 | ) |   | 13 |  |   | (9 | ) |   | (50 | ) |
| Income tax expense                                                                   | — |  |   | (4 | ) |   | — |  |   | (4 | ) |
| Net income (loss)                                                                    | (54 | ) |   | 9 |  |   | (9 | ) |   | (54 | ) |
| Less: Income attributable to non-controlling interests                               | 8 |  |   | — |  |   | — |  |   | 8 |  |
| Net income (loss) attributable to Navistar International Corporation                 | $ | (62 | ) |   | $ | 9 |  |   | $ | (9 | ) |   | $ | (62 | ) |

----

|                                                                                      |
|--------------------------------------------------------------------------------------|
|                                                                                      |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|                                                                                 | For the Three Months Ended January 31, 2016 |
| (in millions)                                                                        | Manufacturing Operations |   | Financial Services Operations |   | Adjustments |   | Consolidated Statement of Operations |
| Sales of manufactured products                                                       | $ | 1,730 |  |   | $ | — |  |   | $ | — |  |   | $ | 1,730 |  |
| Finance revenues                                                                     | — |  |   | 59 |  |   | (24 | ) |   | 35 |  |
| Sales and revenues, net                                                              | 1,730 |  |   | 59 |  |   | (24 | ) |   | 1,765 |  |
| Costs of products sold                                                               | 1,466 |  |   | — |  |   | — |  |   | 1,466 |  |
| Restructuring charges                                                                | 3 |  |   | — |  |   | — |  |   | 3 |  |
| Asset impairment charges                                                             | 2 |  |   | — |  |   | — |  |   | 2 |  |
| Selling, general and administrative expenses                                         | 185 |  |   | 21 |  |   | (1 | ) |   | 205 |  |
| Engineering and product development costs                                            | 58 |  |   | — |  |   | — |  |   | 58 |  |
| Interest expense                                                                     | 64 |  |   | 19 |  |   | (2 | ) |   | 81 |  |
| Other (income) expense, net                                                          | 6 |  |   | (7 | ) |   | (21 | ) |   | (22 | ) |
| Total costs and expenses                                                             | 1,784 |  |   | 33 |  |   | (24 | ) |   | 1,793 |  |
| Equity in loss of non-consolidated affiliates                                        | (1 | ) |   | — |  |   | — |  |   | (1 | ) |
| Income (loss) before equity income from financial services operations and income tax | (55 | ) |   | 26 |  |   | — |  |   | (29 | ) |
| Equity income from financial services operations                                     | 15 |  |   | — |  |   | (15 | ) |   | — |  |
| Income (loss) before income tax                                                      | (40 | ) |   | 26 |  |   | (15 | ) |   | (29 | ) |
| Income tax benefit (expense)                                                         | 16 |  |   | (11 | ) |   | — |  |   | 5 |  |
| Net income (loss)                                                                    | (24 | ) |   | 15 |  |   | (15 | ) |   | (24 | ) |
| Less: Income attributable to non-controlling interests                               | 9 |  |   | — |  |   | — |  |   | 9 |  |
| Net income (loss) attributable to Navistar International Corporation                 | $ | (33 | ) |   | $ | 15 |  |   | $ | (15 | ) |   | $ | (33 | ) |

----

|                                                                     |
|---------------------------------------------------------------------|
|                                                                     |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|                                                                | As of January 31, 2017 |
| (in millions)                                                       | Manufacturing Operations |   | Financial Services Operations |   | Adjustments |   | Consolidated Balance Sheet |
| Assets                                                              |   |   |   |   |   |   |   |
| Cash and cash equivalents                                           | $ | 506 |  |   | $ | 67 |  |   | $ | — |  |   | $ | 573 |  |
| Marketable securities                                               | 191 |  |   | 7 |  |   | — |  |   | 198 |  |
| Restricted cash                                                     | 23 |  |   | 74 |  |   | — |  |   | 97 |  |
| Finance and other receivables, net                                  | 279 |  |   | 1,597 |  |   | (234 | ) |   | 1,642 |  |
| Inventories                                                         | 1,012 |  |   | 10 |  |   | — |  |   | 1,022 |  |
| Goodwill                                                            | 38 |  |   | — |  |   | — |  |   | 38 |  |
| Property and equipment, net                                         | 1,045 |  |   | 245 |  |   | — |  |   | 1,290 |  |
| Investments in and advances to financial services operations        | 459 |  |   | — |  |   | (459 | ) |   | — |  |
| Investments in non-consolidated affiliates                          | 53 |  |   | — |  |   | — |  |   | 53 |  |
| Deferred taxes, net                                                 | 158 |  |   | 4 |  |   | — |  |   | 162 |  |
| Other assets                                                        | 300 |  |   | 19 |  |   | — |  |   | 319 |  |
| Total assets                                                        | $ | 4,064 |  |   | $ | 2,023 |  |   | $ | (693 | ) |   | $ | 5,394 |  |
| Liabilities and stockholders' equity (deficit)                      |   |   |   |   |   |   |   |
| Accounts payable                                                    | $ | 1,261 |  |   | $ | 19 |  |   | $ | (234 | ) |   | $ | 1,046 |  |
| Debt                                                                | 3,395 |  |   | 1,470 |  |   | — |  |   | 4,865 |  |
| Postretirement benefits liabilities                                 | 3,065 |  |   | — |  |   | — |  |   | 3,065 |  |
| Other liabilities                                                   | 1,672 |  |   | 75 |  |   | — |  |   | 1,747 |  |
| Total liabilities                                                   | 9,393 |  |   | 1,564 |  |   | (234 | ) |   | 10,723 |  |
| Stockholders' equity attributable to non-controlling interest       | 4 |  |   | — |  |   | — |  |   | 4 |  |
| Stockholders' equity (deficit) attributable to controlling interest | (5,333 | ) |   | 459 |  |   | (459 | ) |   | (5,333 | ) |
| Total liabilities and stockholders' equity (deficit)                | $ | 4,064 |  |   | $ | 2,023 |  |   | $ | (693 | ) |   | $ | 5,394 |  |

----

|                                                                     |
|---------------------------------------------------------------------|
|                                                                     |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|                                                                | As of October 31, 2016 |
| (in millions)                                                       | Manufacturing Operations |   | Financial Services Operations |   | Adjustments |   | Consolidated Balance Sheet |
| Assets                                                              |   |   |   |   |   |   |   |
| Cash and cash equivalents                                           | $ | 761 |  |   | $ | 43 |  |   | $ | — |  |   | $ | 804 |  |
| Marketable securities                                               | 39 |  |   | 7 |  |   | — |  |   | 46 |  |
| Restricted cash                                                     | 22 |  |   | 90 |  |   | — |  |   | 112 |  |
| Finance and other receivables, net                                  | 292 |  |   | 1,952 |  |   | (275 | ) |   | 1,969 |  |
| Inventories                                                         | 930 |  |   | 14 |  |   | — |  |   | 944 |  |
| Goodwill                                                            | 38 |  |   | — |  |   | — |  |   | 38 |  |
| Property and equipment, net                                         | 980 |  |   | 261 |  |   | — |  |   | 1,241 |  |
| Investments in and advances to financial services operations        | 466 |  |   | — |  |   | (466 | ) |   | — |  |
| Investments in non-consolidated affiliates                          | 53 |  |   | — |  |   | — |  |   | 53 |  |
| Deferred taxes, net                                                 | 157 |  |   | 4 |  |   | — |  |   | 161 |  |
| Other assets                                                        | 265 |  |   | 20 |  |   | — |  |   | 285 |  |
| Total assets                                                        | $ | 4,003 |  |   | $ | 2,391 |  |   | $ | (741 | ) |   | $ | 5,653 |  |
| Liabilities and stockholders' equity (deficit)                      |   |   |   |   |   |   |   |
| Accounts payable                                                    | $ | 1,345 |  |   | $ | 43 |  |   | $ | (275 | ) |   | $ | 1,113 |  |
| Debt                                                                | 3,096 |  |   | 1,808 |  |   | — |  |   | 4,904 |  |
| Postretirement benefits liabilities                                 | 3,098 |  |   | — |  |   | — |  |   | 3,098 |  |
| Other liabilities                                                   | 1,757 |  |   | 74 |  |   | — |  |   | 1,831 |  |
| Total liabilities                                                   | 9,296 |  |   | 1,925 |  |   | (275 | ) |   | 10,946 |  |
| Stockholders' equity attributable to non-controlling interest       | 5 |  |   | — |  |   | — |  |   | 5 |  |
| Stockholders' equity (deficit) attributable to controlling interest | (5,298 | ) |   | 466 |  |   | (466 | ) |   | (5,298 | ) |
| Total liabilities and stockholders' equity (deficit)                | $ | 4,003 |  |   | $ | 2,391 |  |   | $ | (741 | ) |   | $ | 5,653 |  |

----

|                                                                                                |
|------------------------------------------------------------------------------------------------|
|                                                                                                |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|                                                                                           | For the Three Months Ended January 31, 2017 |
| (in millions)                                                                                  | Manufacturing Operations |   | Financial Services Operations |   | Adjustments |   | Condensed Consolidated Statement of Cash Flows |
| Cash flows from operating activities                                                           |   |   |   |   |   |   |   |
| Net income (loss)                                                                              | $ | (54 | ) |   | $ | 9 |  |   | $ | (9 | ) |   | $ | (54 | ) |
| Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities: |   |   |   |   |   |   |   |
| Depreciation and amortization                                                                  | 36 |  |   | 1 |  |   | — |  |   | 37 |  |
| Depreciation of equipment leased to others                                                     | 10 |  |   | 12 |  |   | — |  |   | 22 |  |
| Amortization of debt issuance costs and discount                                               | 6 |  |   | 4 |  |   | — |  |   | 10 |  |
| Asset impairment charges                                                                       | 2 |  |   | — |  |   | — |  |   | 2 |  |
| Equity in income of non-consolidated affiliates                                                | (3 | ) |   | — |  |   | — |  |   | (3 | ) |
| Equity in income of financial services affiliates                                              | (9 | ) |   | — |  |   | 9 |  |   | — |  |
| Dividends from non-consolidated affiliates                                                     | 6 |  |   | — |  |   | — |  |   | 6 |  |
| Change in intercompany receivables and payables                                                | 10 |  |   | (10 | ) |   | — |  |   | — |  |
| Other, net                                                                                     | (233 | ) |   | 235 |  |   | — |  |   | 2 |  |
| Net cash provided by (used in) operating activities                                            | (229 | ) |   | 251 |  |   | — |  |   | 22 |  |
| Cash flows from investing activities                                                           |   |   |   |   |   |   |   |
| Purchases of marketable securities                                                             | (212 | ) |   | — |  |   | — |  |   | (212 | ) |
| Sales of marketable securities                                                                 | 59 |  |   | — |  |   | — |  |   | 59 |  |
| Maturities of marketable securities                                                            | 1 |  |   | — |  |   | — |  |   | 1 |  |
| Net change in restricted cash and cash equivalents                                             | — |  |   | 15 |  |   | — |  |   | 15 |  |
| Capital expenditures                                                                           | (46 | ) |   | — |  |   | — |  |   | (46 | ) |
| Purchase of equipment leased to others                                                         | (13 | ) |   | (11 | ) |   | — |  |   | (24 | ) |
| Other investing activities                                                                     | (2 | ) |   | 2 |  |   | — |  |   | — |  |
| Net cash provided by (used in) investing activities                                            | (213 | ) |   | 6 |  |   | — |  |   | (207 | ) |
| Net cash provided by (used in) financing activities                                            | 188 |  |   | (241 | ) |   | — |  |   | (53 | ) |
| Effect of exchange rate changes on cash and cash equivalents                                   | (1 | ) |   | 8 |  |   | — |  |   | 7 |  |
| Increase (decrease) in cash and cash equivalents                                               | (255 | ) |   | 24 |  |   | — |  |   | (231 | ) |
| Cash and cash equivalents at beginning of the period                                           | 761 |  |   | 43 |  |   | — |  |   | 804 |  |
| Cash and cash equivalents at end of the period                                                 | $ | 506 |  |   | $ | 67 |  |   | $ | — |  |   | $ | 573 |  |

----

|                                                                                                |
|------------------------------------------------------------------------------------------------|
|                                                                                                |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|                                                                                           | For the Three Months Ended January 31, 2016 |
| (in millions)                                                                                  | Manufacturing Operations |   | Financial Services Operations |   | Adjustments |   | Condensed Consolidated Statement of Cash Flows |
| Cash flows from operating activities                                                           |   |   |   |   |   |   |   |
| Net income (loss)                                                                              | $ | (24 | ) |   | $ | 15 |  |   | $ | (15 | ) |   | $ | (24 | ) |
| Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities: |   |   |   |   |   |   |   |
| Depreciation and amortization                                                                  | 39 |  |   | — |  |   | — |  |   | 39 |  |
| Depreciation of equipment leased to others                                                     | 7 |  |   | 12 |  |   | — |  |   | 19 |  |
| Amortization of debt issuance costs and discount                                               | 6 |  |   | 3 |  |   | — |  |   | 9 |  |
| Deferred income taxes                                                                          | (17 | ) |   | (1 | ) |   | — |  |   | (18 | ) |
| Asset impairment charges                                                                       | 2 |  |   | — |  |   | — |  |   | 2 |  |
| Equity in loss of non-consolidated affiliates                                                  | 1 |  |   | — |  |   | — |  |   | 1 |  |
| Equity in income of financial services operations                                              | (15 | ) |   | — |  |   | 15 |  |   | — |  |
| Change in intercompany receivables and payables(A)                                             | 74 |  |   | (74 | ) |   | — |  |   | — |  |
| Other, net(A)                                                                                  | (423 | ) |   | 293 |  |   | — |  |   | (130 | ) |
| Net cash provided by (used in) operating activities(A)                                         | (350 | ) |   | 248 |  |   | — |  |   | (102 | ) |
| Cash flows from investing activities                                                           |   |   |   |   |   |   |   |
| Purchases of marketable securities                                                             | (117 | ) |   | — |  |   | — |  |   | (117 | ) |
| Sales of marketable securities                                                                 | 115 |  |   | — |  |   | — |  |   | 115 |  |
| Maturities of marketable securities                                                            | 9 |  |   | — |  |   | — |  |   | 9 |  |
| Net change in restricted cash and cash equivalents                                             | 2 |  |   | (3 | ) |   | — |  |   | (1 | ) |
| Capital expenditures                                                                           | (29 | ) |   | — |  |   | — |  |   | (29 | ) |
| Purchase of equipment leased to others                                                         | (1 | ) |   | (48 | ) |   | — |  |   | (49 | ) |
| Other investing activities                                                                     | 1 |  |   | 12 |  |   | — |  |   | 13 |  |
| Net cash used in investing activities                                                          | (20 | ) |   | (39 | ) |   | — |  |   | (59 | ) |
| Net cash provided by (used in) financing activities(A)                                         | 44 |  |   | (219 | ) |   | — |  |   | (175 | ) |
| Effect of exchange rate changes on cash and cash equivalents                                   | (7 | ) |   | 10 |  |   | — |  |   | 3 |  |
| Decrease in cash and cash equivalents                                                          | (333 | ) |   | — |  |   | — |  |   | (333 | ) |
| Cash and cash equivalents at beginning of the period                                           | 877 |  |   | 35 |  |   | — |  |   | 912 |  |
| Cash and cash equivalents at end of the period                                                 | $ | 544 |  |   | $ | 35 |  |   | $ | — |  |   | $ | 579 |  |

|     |                                                                                                                                                                                                                                                                                                                                                      |
|-----|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| (A) | Adjustments are made to Change in intercompany receivables and payables and Other, net within the Net cash provided by (used in) operating activities as well as Net cash provided by (used in) financing activities section to conform to the 2016 presentation. The reclassification did not impact our Consolidated Statements of Cash Flows. |