Global Customer Demand, Improved Cost Structure Drive Cummins' Strong First-Quarter Performance

Power Generation and Distribution Results More Than Offset Impact of Emissions Regulation Changes; Company Increases 2007 Profit Guidance

COLUMBUS, Ind.--(BUSINESS WIRE)--

Cummins Inc. (NYSE:CMI) today announced strong first quarter earnings, led by significant sales growth in almost every market. The first-quarter performance demonstrated the benefits of the Company's ongoing effort to lower its cost structure and to diversify its business beyond the North American heavy-duty truck engine market.

The heavy-duty truck market - still the Company's largest - declined, as expected, due to lower truck sales resulting from new diesel emissions standards. However, results from Cummins' other operations led the Company to higher sales and net income for the quarter.

For the quarter, the Company reported sales of $2.82 billion, up 5.2 percent from $2.68 billion during the same period in 2006. Net income of $143 million ($1.42 per diluted share) increased 5.9 percent from $135 million ($1.35 per diluted share), due to the Company's focus on strengthening its balance sheet and lowering costs. All earnings per share amounts reflect the two-for-one stock split distributed on April 9, 2007.

Earnings before interest and taxes (EBIT) decreased 4.7 percent to $243 million during the first quarter. This reflects lower sales in the North American heavy-duty truck market, investment in global growth opportunities and costs associated with introducing 2007 emissions-compliant products.

"Despite the predicted decline in the North American heavy-duty truck market, we achieved outstanding results in the first quarter," said Tim Solso, Cummins Chairman and Chief Executive Officer. "These results show our strategy is working, and we expect that type of performance to continue the rest of this year and beyond.

"We did what we said we would do - continued to deliver superior products and service to our customers, even in the face of significant changes to U.S. emissions regulations. Despite our outstanding performance in the first quarter, we don't intend to relax. We remain committed to making the 2007 product launch cycle the best in our history and we are focused on controlling our costs and providing the best possible products and service."

Based on the Company's first-quarter results and updated forecast for the rest of the year, Cummins today also announced that it has increased its full-year profit guidance to $6.00 - $6.50 a share, up from $5.50 - $5.75 a share.

Cummins Power Generation continued its strong performance by reporting record sales and Segment EBIT during the quarter. The business saw a significant increase in demand for its commercial generator sets and alternators around the world - most notably in North America, India and the Middle East. Consumer sales also improved and more growth is expected in future quarters from sales of portable generator sets and auxiliary power units for commercial trucks.

The Company's Distribution business performed well during the quarter, with Segment EBIT increasing 26 percent from the same period in 2006 to $39 million. The segment enjoyed strong gains for engine sales in Europe, for generator sets in Europe and the South Pacific and for parts in Europe. Additionally, income from the Company's distributor joint ventures nearly doubled, driven in part by an increase in orders for power generation equipment in North America.

Sales to the North American heavy and medium-duty truck engine markets fell due to the change in emissions standards. Despite the decrease, the Company's ability to produce new emission-certified engines from the beginning of the year resulted in market share gains with some customers, and an improved cost structure allowed the heavy-duty business to remain profitable. Additionally, the Company showed significant strength in international on-highway engine markets as well as in global industrial markets during the quarter.

Capital spending for both the Company and its manufacturing joint ventures is expected to increase significantly in 2007, with the majority going to support growth in current products or expansion into new products.

    A few examples of current or planned capital spending programs:

    --  Additional fuel system assembly capacity in the U.S., Mexico
        and China.

    --  Expansion of exhaust aftertreatment assembly in the U.S.

    --  Expanded turbocharger capacity in the U.S., China and India.

    --  Increased high-horsepower machining and assembly capacity in
        the United Kingdom and India.

    --  New light-duty diesel engine manufacturing and assembly in the
        United States and China.

"Even as Cummins continues to focus on 2007, the Company has committed to investing in profitable future growth opportunities around the world," Solso said.

    First quarter details

    Engine Segment

Sales of $1.76 billion were 3 percent lower than the same period in 2006, while Segment EBIT declined by 28 percent to $128 million, or 7.3 percent of sales. Global heavy-duty truck engines shipments decreased 45 percent, while global medium-duty truck engine shipments decreased 7 percent. Shipments to the global construction markets increased 25 percent, while oil and gas shipments jumped 11 percent.

Power Generation Segment

Sales, Segment EBIT and return on sales reached all-time highs. Sales of $675 million were a 26 percent increase from the same period in 2006, while Segment EBIT rose 71 percent to $77 million, or 11.4 percent of sales. Commercial generator sales rose 27 percent and alternator sales increased 43 percent, as both markets showed strength in almost all geographic areas. Consumer sales improved by 7 percent, aided by the introduction of portable generator sets.

Distribution Segment

Sales fell 2 percent to $309 million, due to changes in reporting for a North American distributor joint venture. Excluding the reporting change, sales rose 12 percent compared to the first quarter of 2006. Segment EBIT of $39 million, or 12.6 percent of sales, increased 26 percent from the same period in 2006.

Components Segment

Sales rose 18 percent to $657 million, while Segment EBIT declined 23 percent to $24 million, or 3.7 percent of sales. Significantly stronger results in the Company's exhaust aftertreatment business were more than offset by the expected decline in heavy-duty volumes in the Fuel Systems division and higher material and new product costs in the Company's Turbo Technologies division.

Presentation of Non-GAAP Financial Information

EBIT is a non-GAAP measure used in this release. EBIT is defined and reconciled to what management believes to be the most comparable GAAP measure in a schedule attached to this release. Cummins presents this information as it believes it is useful to understanding the Company's operating performance, and because EBIT is a measure used internally to assess the performance of the operating units.

Webcast information Cummins management will host a teleconference to discuss these results today at 10 a.m. EDT. This teleconference will be webcast and available on the Investor Relations section of the Cummins website at www.cummins.com. Participants wishing to view the visuals available with the audio are encouraged to sign-in a few minutes prior to the start of the teleconference.

About Cummins

Cummins Inc., a global power leader, is a corporation of complementary business units that design, manufacture, distribute and service engines and related technologies, including fuel systems, controls, air handling, filtration, emission solutions and electrical power generation systems. Headquartered in Columbus, Indiana, (USA) Cummins serves customers in more than 160 countries through its network of 550 Company-owned and independent distributor facilities and more than 5,000 dealer locations. Cummins reported net income of $715 million on sales of $11.4 billion in 2006. Press releases can be found on the Web at www.cummins.com.

Information provided in this release that is not purely historical are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding the company's expectations, hopes, beliefs and intentions on strategies regarding the future. It is important to note that the company's actual future results could differ materially from those projected in such forward-looking statements because of a number of factors, including, but not limited to, general economic, business and financing conditions, labor relations, governmental action, competitor pricing activity, expense volatility and other risks detailed from time to time in Cummins Securities and Exchange Commission filings.

              CUMMINS INC. AND CONSOLIDATED SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
                           (Unaudited) (a)

                                              Three months ended
                                        ------------------------------
                                        April 1, April 2, December 31,
                                          2007     2006       2006
                                        -------- -------- ------------
                                                   Millions
                                          (except per share amounts)
Net sales                                $2,817   $2,678       $3,033
Cost of sales                             2,265    2,112        2,397
                                        -------- -------- ------------
Gross margin                                552      566          636

Operating expenses and income
  Selling and administrative expenses       283      268          300
  Research and engineering expenses          80       82           78
  Investee equity, royalty and other
   income                                    36       31           35
  Other operating (expenses) income,
   net                                       (2 )      1            3
                                        -------- -------- ------------

Operating earnings                          223      248          296

Interest income                              11        9           14
Interest expense                             16       27           20
Other income (expenses), net                  9       (2)          (7)
                                        -------- -------- ------------
Earnings before income taxes and
 minority interests                         227      228          283

Provision for income taxes                   75       85           80
Minority interests in earnings of
 consolidated subsidiaries                    9        8           14
                                        -------- -------- ------------
Net earnings                             $  143   $  135       $  189
                                        ======== ======== ============

Earnings per common share (b)
  Basic                                  $ 1.43   $ 1.52       $ 1.89
  Diluted                                $ 1.42   $ 1.35       $ 1.87

Cash dividends declared per share        $ 0.18   $ 0.15       $ 0.18

(a) Prepared on an unaudited basis in accordance with accounting
 principles generally accepted in the United States of America.
(b) All per share amounts reflect the two-for-one stock split
 distributed April 9, 2007.

Certain reclassifications have been made to 2006 amounts to conform to
 the 2007 presentation.
              CUMMINS INC. AND CONSOLIDATED SUBSIDIARIES
                CONDENSED CONSOLIDATED BALANCE SHEETS
                           (Unaudited) (a)

                                                 April 1, December 31,
                                                   2007       2006
                                                 -------- ------------
                                                       Millions
                                                  (except par value)
ASSETS
Current assets
  Cash and cash equivalents                       $  521       $  840
  Marketable securities                               69           95
  Receivables, net                                 1,917        1,767
  Inventories                                      1,563        1,393
  Other current assets                               393          393
                                                 -------- ------------
   Total current assets                            4,463        4,488
Long-term assets
  Property, plant and equipment, net               1,541        1,574
  Investments in and advances to equity
   investees                                         378          345
  Goodwill                                           369          356
  Other intangible assets, net                       141          128
  Other assets                                       556          574
                                                 -------- ------------
   Total assets                                   $7,448       $7,465
                                                 ======== ============

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
  Short-term borrowings                           $   82       $  164
  Accounts payable                                 1,230        1,104
  Other accrued expenses                             973        1,131
                                                 -------- ------------
   Total current liabilities                       2,285        2,399
Long-term liabilities
  Long-term debt                                     613          647
  Other liabilities                                1,360        1,363
                                                 -------- ------------
   Total liabilities                               4,258        4,409
                                                 -------- ------------

Minority interests                                   253          254
                                                 -------- ------------
Shareholders' equity (b)
  Common stock, $2.50 par value, 150 shares
   authorized, 110.2 and 110.0 shares issued         275          137
  Additional paid-in capital                       1,368        1,500
  Retained earnings                                2,134        2,009
  Treasury stock, at cost, 5.9 and 5.8 shares       (222)        (212)
  Common stock held in trust for employee
   benefit plans, 3.8 and 3.8 shares                 (92)         (92)
  Unearned compensation                              (13)         (14)
  Accumulated other comprehensive loss              (513)        (526)
                                                 -------- ------------
   Total shareholders' equity                      2,937        2,802
                                                 -------- ------------
Total liabilities, minority interests and
 shareholders' equity                             $7,448       $7,465
                                                 ======== ============

(a) Prepared on an unaudited basis in accordance with accounting
 principles generally accepted in the United States of America.
(b) All share amounts reflect the two-for-one stock split distributed
 April 9, 2007.
              CUMMINS INC. AND CONSOLIDATED SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (Unaudited) (a)

                                                    Three months ended
                                                    ------------------
                                                    April 1,  April 2,
                                                      2007      2006
                                                    --------- --------
                                                         Millions
Net cash (used in) provided by operating activities    $(113)    $ 18
                                                    --------- --------

Cash flows from investing activities
 Capital expenditures                                    (48)     (52)
 Investments in internal use software                    (13)     (12)
 Proceeds from the disposal of property, plant and
  equipment                                                2       22
 Investments in and advances to equity investees         (17)      --
 Acquisition of businesses, net of cash acquired         (20)      --
 Investments in marketable securities--acquisitions      (68)     (38)
 Investments in marketable securities--liquidations       94       42
 Other, net                                               (3)      --
                                                    --------- --------
Net cash used in investing activities                    (73)     (38)
                                                    --------- --------
Cash flows from financing activities
 Proceeds from borrowings                                  4       19
 Payments on borrowings and capital lease
  obligations                                           (101)     (64)
 Dividend payments on common stock                       (19)     (14)
 Proceeds from issuing common stock                        2        4
 Repurchases of common stock                             (13)     (36)
 Other, net                                               (8)       7
                                                    --------- --------
Net cash used in financing activities                   (135)     (84)
                                                    --------- --------
Effect of exchange rate changes on cash and cash
 equivalents                                               2        1
                                                    --------- --------
Net decrease in cash and cash equivalents               (319)    (103)
Cash and cash equivalents at beginning of year           840      779
                                                    --------- --------
Cash and cash equivalents at end of period             $ 521     $676
                                                    ========= ========

(a) Prepared on an unaudited basis in accordance with accounting
 principles generally accepted in the United States of America.
              CUMMINS INC. AND CONSOLIDATED SUBSIDIARIES
                         SEGMENT INFORMATION
                             (Unaudited)

                                                        Non-
                       Power                           segment
             Engine Generation Components Distribution items(1) Total
             ---------------------------------------------------------
                                     Millions
Three months
 ended April
 1, 2007
External
 sales       $1,522      $531      $455         $309    $  --  $2,817
Intersegment
 sales          243       144       202           --     (589)     --
             -------     ----- --------- ------------ -------- -------
   Net sales  1,765       675       657          309     (589)  2,817
Investee
 equity,
 royalty and
 other income    17         3        (1)          17       --      36
Interest
 income           8         2         1           --       --      11
Segment EBIT    128        77        24           39      (25)    243

Three months
 ended April
 2, 2006
External
 sales       $1,599      $411      $355         $313    $  --  $2,678
Intersegment
 sales          222       125       200            4     (551)     --
             -------     ----- --------- ------------ -------- -------
   Net sales  1,821       536       555          317     (551)  2,678
Investee
 equity,
 royalty and
 other income    17         3         2            9       --      31
Interest
 income           7         1        --            1       --       9
Segment EBIT    179        45        31           31      (31)    255

Three months
 ended
 December 31,
 2006
External
 sales       $1,742      $515      $394         $382    $  --  $3,033
Intersegment
 sales          210       143       205            4     (562)     --
             -------     ----- --------- ------------ -------- -------
   Net sales  1,952       658       599          386     (562)  3,033
Investee
 equity,
 royalty and
 other income    16         2         1           16       --      35
Interest
 income          11         2         1           --       --      14
Segment EBIT    181        62        23           39       (2)    303

(1) Includes intercompany eliminations and unallocated corporate
 expenses.
A reconciliation of our segment information to the corresponding
 amounts in the Consolidated Financial Statements is shown in the
 table below:

                                              Three Months Ended
                                        ------------------------------
                                        April 1, April 2, December 31,
                                          2007     2006       2006
                                        -------- -------- ------------
                                                   Millions
Segment EBIT                               $243     $255         $303
Less:
  Interest expense                           16       27           20
                                        -------- -------- ------------
Earnings before income taxes and
 minority interests                        $227     $228         $283
                                        ======== ======== ============
              CUMMINS INC. AND CONSOLIDATED SUBSIDIARIES
               FINANCIAL MEASURES THAT SUPPLEMENT GAAP
                             (Unaudited)

Earnings before interest, taxes and minority interests (EBIT)

We define EBIT as earnings before interest expense, provision for
 income taxes and minority interests in earnings of consolidated
 subsidiaries. We use EBIT to assess and measure the performance of
 our operating segments and also as a component in measuring our
 variable compensation programs. Below is a reconciliation of EBIT, a
 non-GAAP financial measure, to our consolidated net earnings, for
 each of the applicable periods:

                                             Three Months Ended
                                       ------------------------------
                                       April 1, April 2, December 31,
                                         2007     2006       2006
                                       -------- -------- ------------
                                                  Millions
Earnings before interest expense,
 income taxes and minority interests      $243     $255         $303

EBIT as a percentage of net sales          8.6 %    9.5 %       10.0 %

Less:
  Interest expense                          16       27           20
  Provision for income taxes                75       85           80
  Minority interests in earnings of
   consolidated subsidiaries                 9        8           14
                                       -------- -------- ------------
Net earnings                              $143     $135         $189
                                       ======== ======== ============

Net earnings as a percentage of net
 sales                                     5.1 %    5.0 %        6.2 %

We believe EBIT is a useful measure of our operating performance for
 the periods presented as it illustrates our operating performance
 without regard to financing methods, capital structure or income
 taxes. This measure is not in accordance with, or an alternative for,
 accounting principles generally accepted in the United States of
 America (GAAP) and may not be consistent with measures used by other
 companies. It should be considered supplemental data.
Cash from operations excluding pension contributions

                                            For the three months ended
                                            --------------------------
                                              April 1,      April 2,
                                                2007          2006
                                            ------------- ------------
Cash (used in) provided by operations              $(113)         $18
Add back: pension contributions                       61           41
                                            ------------- ------------
Cash (used in) provided by operations
 excluding pension contributions                   $ (52)         $59
                                            ============= ============

We believe cash (used in) provided by operations excluding pension
 contributions is a useful measure of our operating performance for
 the periods presented as it illustrates our operating performance
 without regard to funding decisions. This measure is not in
 accordance with, or an alternative for, GAAP and may not be
 consistent with measures used by other companies. It should be
 considered supplemental data.
              CUMMINS INC. AND CONSOLIDATED SUBSIDIARIES
                        SELECTED FOOTNOTE DATA
                             (Unaudited)

NOTE 1. EARNINGS PER SHARE

The following is a reconciliation of net earnings and weighted-average
 common shares outstanding for purposes of calculating basic and
 diluted net earnings per share:

                                              Three months ended
                                        ------------------------------
                                        April 1, April 2, December 31,
                                          2007     2006       2006
                                        -------- -------- ------------
                                                   Millions
                                          (except per share amounts)
Net earnings for basic EPS                $ 143    $ 135        $ 189
  Interest on junior convertible
   subordinated debentures, net of tax       --        3           --
                                        -------- -------- ------------
Net earnings for diluted EPS              $ 143    $ 138        $ 189
                                        ======== ======== ============
Weighted-average common shares
 outstanding:
  Basic                                   100.0     88.7        100.2
  Dilutive effect of stock compensation
   awards                                   0.5      0.7          0.9
  Dilutive effect of junior convertible
   subordinated debentures                   --     12.6           --
                                        -------- -------- ------------
  Diluted                                 100.5    102.0        101.1
                                        ======== ======== ============
Earnings per common share:
  Basic                                   $1.43    $1.52        $1.89
  Diluted                                 $1.42    $1.35        $1.87

The Board of Directors authorized a two-for-one split of Cummins stock
 on March 8, 2007, which was distributed on April 9, 2007, to
 shareholders of record as of March 26, 2007. All share and per share
 amounts have been adjusted to reflect the two-for-one stock split.
NOTE 2. INVESTEE EQUITY, ROYALTY AND OTHER INCOME

Investee equity, royalty and other income included in our Condensed
 Consolidated Statements of Earnings for the interim reporting periods
 was as follows:

                                              Three months ended
                                        ------------------------------
                                        April 1, April 2, December 31,
                                          2007     2006       2006
                                        -------- -------- ------------
                                                   Millions
Dongfeng Cummins Engine Company, Ltd        $ 6      $ 5          $ 3
North American distributors                  15        9           14
Cummins Mercruiser                            3        1            2
Chongqing Cummins                             5        3            2
Tata Cummins                                  2        3            3
Fleetguard Shanghai                           1        1            1
All others                                    1        4            5
                                        -------- -------- ------------
Cummins share of net earnings                33       26           30
Royalty and other income                      3        5            5
                                        -------- -------- ------------
Investee equity, royalty and other
 income                                     $36      $31          $35
                                        ======== ======== ============
NOTE 3. PROVISION FOR INCOME TAXES

Our tax rates are generally less than the 35 percent U.S. income tax
 rate primarily because of lower taxes on foreign earnings, export tax
 benefits and research tax credits.

Our effective tax rate for the three months ended April 1, 2007, was
 33.0 percent. Our effective tax rate for the three months ended April
 2, 2006, was 37.3 percent. The effective tax rate for the three
 months ended April 2, 2006, was higher than 35 percent due to a tax
 bill passed in Indiana during March 2006 that has the effect of
 lowering our effective tax rate in Indiana over time. As a result,
 our first quarter 2006 tax provision includes a $12 million charge,
 or $0.12 per share, to adjust deferred tax assets to their ultimate
 expected realizable value based upon this action.

NOTE 4. DEPRECIATION AND AMORTIZATION

Depreciation and amortization expense included in operating activities
 of the Condensed Consolidated Statements of Cash Flows for the three
 months ended April 1, 2007 and April 2, 2006, was $68 million and $74
 million, respectively.

NOTE 5. SHIPPING AND HANDLING COSTS

Our shipping and handling costs are expensed as incurred. Those
 shipping and handling costs associated with operations of our
 inventory distribution centers and warehouse facilities were
 previously classified as "Selling and administrative expenses" in our
 Condensed Consolidated Statements of Earnings. In accordance with
 Emerging Issues Task Force (EITF) Issue No. 00-10 "Accounting for
 Shipping and Handling Fees and Costs," we previously disclosed the
 amount of shipping and handling costs included as "Selling and
 administrative expenses" in the notes to our consolidated financial
 statements. Beginning January 1, 2007, we revised our accounting
 policy and all shipping and handling costs are now classified as
 "Cost of sales." This presentation is more consistent with current
 industry practice. For purposes of comparability, the $33 million
 previously classified as "Selling and administrative expenses" in
 2006 has been adjusted retrospectively to apply the new method. This
 change had no impact on operating earnings, EBIT, net earnings, or
 earnings per share.
              CUMMINS INC. AND CONSOLIDATED SUBSIDIARIES
           SUPPLEMENTAL STATEMENTS OF EARNINGS INFORMATION
                             (Unaudited)

Shipping and handling costs associated with operations of our
 inventory distribution centers and warehouse facilities were
 previously classified as "Selling and administrative expenses" in our
 Consolidated Statements of Earnings. In accordance with Emerging
 Issues Task Force (EITF) Issue No. 00-10 "Accounting for Shipping and
 Handling Fees and Costs," we previously disclosed the amount of
 shipping and handling costs included as "Selling and administrative
 expenses" in the notes to our consolidated financial statements.
 Beginning January 1, 2007, we revised our accounting policy and all
 shipping and handling costs are classified as "Cost of sales." This
 presentation is more consistent with current industry practice. For
 purposes of comparability, amounts previously classified as "Selling
 and administrative expenses" in previous periods have been adjusted
 retrospectively to apply the new method. The Consolidated Statements
 of Earnings for each of the quarterly periods in 2006 and for the
 2006 and 2005 annual periods with all shipping and handling costs
 included in "Cost of sales" follows:

                                                       For the years
                       For the three months ended           ended
                    --------------------------------- ----------------
                    April 2, July 2, Oct. 1, Dec. 31,   December 31,
                      2006    2006    2006     2006     2006    2005
                    -------- ------- ------- -------- -------- -------
                                         Millions
Net sales            $2,678  $2,842  $2,809   $3,033  $11,362  $9,918
Cost of sales         2,112   2,196   2,192    2,397    8,897   7,874
                    -------- ------- ------- -------- -------- -------

Gross margin            566     646     617      636    2,465   2,044

Operating expenses
 and income
  Selling and
   administrative
   expenses             268     294     291      300    1,153   1,003
  Research and
   engineering
   expenses              82      80      81       78      321     278
  Investee equity,
   royalty and other
   income                31      37      37       35      140     131
  Other operating
   income
   (expenses), net        1      --      (4)       3       --      --
                    -------- ------- ------- -------- -------- -------

Operating earnings      248     309     278      296    1,131     894

Interest income           9      10      14       14       47      24
Interest expense         27      26      23       20       96     109
Other (expenses)
 income, net             (2)      6       4       (7)       1     (11)
                    -------- ------- ------- -------- -------- -------

Earnings before
 income taxes and
 minority interests     228     299     273      283    1,083     798

Provision for income
 taxes                   85      67      92       80      324     216
Minority interests
 in earnings of
 consolidated
 subsidiaries             8      12      10       14       44      32
                    -------- ------- ------- -------- -------- -------

Net earnings         $  135  $  220  $  171   $  189  $   715  $  550
                    ======== ======= ======= ======== ======== =======

Note:
Amounts reclassified
 from "Selling and
 administrative
 expenses" to "Cost
 of sales"           $   33  $   26  $   37   $   34  $   130  $  142

----------------------------------------------------------------------
Sales
 $Millions                       Q1      Q2      Q3      Q4     YTD
                              ----------------------------------------

 2007
   Engine Business
               Heavy-Duty
                Truck             424                             424
               Medium Duty
                Truck+Bus         206                             206
               Light Duty
                Auto+RV           288                             288
               Industrial         617                             617
               Stationary
                Power             230                             230
                              ----------------------------------------
               TOTAL ENGINE
                BUSINESS        1,765       0       0       0   1,765
   Power Generation               675                             675
   Components                     657                             657
   Distributors                   309                             309
   Eliminations                  (589)                           (589)
                              ----------------------------------------
               TOTAL            2,817       0       0       0   2,817
                              ========================================


 2006
   Engine Business
               Heavy-Duty
                Truck             608     618     632     640   2,498
               Medium Duty
                Truck+Bus         215     247     253     256     971
               Light Duty
                Auto+RV           331     341     267     322   1,261
               Industrial         481     516     507     559   2,063
               Stationary
                Power             186     174     183     175     718
                              ----------------------------------------
               TOTAL ENGINE
                BUSINESS        1,821   1,896   1,842   1,952   7,511
   Power Generation               536     598     624     658   2,416
   Components                     555     563     564     599   2,281
   Distributors                   317     336     346     386   1,385
   Eliminations                  (551)   (551)   (567)   (562) (2,231)
                              ----------------------------------------
               TOTAL            2,678   2,842   2,809   3,033  11,362
                              ========================================

----------------------------------------------------------------------

----------------------------------------------------------------------

Engine Shipments
 Units                           Q1      Q2      Q3      Q4     YTD
                              ----------------------------------------

 2007
               Midrange       107,200                         107,200
               Heavy-duty      19,000                          19,000
               High Horsepower  4,300                           4,300
                              ----------------------------------------
 TOTAL                        130,500       0       0       0 130,500
                              ========================================

 2006
               Midrange       114,500 121,800 104,800 118,800 459,900
               Heavy-duty      30,100  31,400  31,000  30,900 123,400
               High Horsepower  3,700   4,000   4,100   4,500  16,300
                              ----------------------------------------
 TOTAL                        148,300 157,200 139,900 154,200 599,600
                              ========================================

----------------------------------------------------------------------

Source: Cummins Inc.