Cummins Reports Record Second Quarter Results

    --  Raises full-year revenue guidance to $18 billion, EBIT to 14.5 percent

COLUMBUS, Ind.--(BUSINESS WIRE)-- Cummins Inc. (NYSE: CMI) today reported record sales and earnings for the second quarter on strong growth in nearly every global market. The Company's Engine, Components and Distribution segments each delivered record sales and earnings.

Second quarter sales were $4.6 billion, up 45 percent from the same period last year. Earnings before interest and taxes (EBIT) were $775 million and included a $68 million gain on the sale of the exhaust business from our Components segment. Excluding the gain from the sale of the exhaust business, EBIT was $707 million, or 15.2 percent of sales, the highest level and percent of sales the company has reported in any quarterly period in its history.

Net income attributable to Cummins Inc. in the second quarter was $505 million or $2.60 per diluted share. Excluding the $68 million gain ($37 million after tax or $0.19 per share), the Company reported earnings of $2.41 per share compared to $1.25 per share in the second quarter of 2010.

"The Company's performance in the second quarter underscores the success of our long-term strategy to diversify and seek profitable growth across geographies and end markets," says Tim Solso, Chairman and Chief Executive Officer. "As a result of our efforts over the last 10 years, Cummins is better positioned than ever to grow in this global economy."

As a result of the Company's performance in the quarter and its outlook for the remainder of the year, Cummins today increased both its sales and EBIT forecast for 2011. The Company now expects to earn 14.5 percent EBIT on $18 billion in sales in 2011. This forecast excludes any current or future gains from the sale of businesses.

Engine segment sales of $2.9 billion were up 53 percent compared to the same quarter a year ago. They were driven by strong growth in global truck markets and off-highway markets including mining and oil and gas. Engine EBIT was $377 million, or 13 percent of sales.

Within the Engine segment, Cummins' EPA-2010 engines continue to perform well in terms of reliability and fuel economy. In North America, Cummins has shipped 126,000 medium- and heavy-duty engines equipped with Selective Catalytic Reduction aftertreatment devices to truck and bus customers.

The Components segment, driven by recovery in North American on-highway markets, had its first billion-plus sales quarter. Sales of $1 billion were up 42 percent year-over-year, and segment EBIT was a record $120 million or 11.6 percent of sales. The gain on the sale of the exhaust business was not included in the segment results.

The Distribution segment saw a sales increase of 36 percent compared to the second quarter of 2010 to $785 million as a result of strong demand in oil and gas, mining and power generation markets. Segment EBIT of $106 million, or 13.5 percent of sales, was a quarterly record.

Cummins' Power Generation segment had sales of $909 million, a year-over-year increase of 28 percent, while segment EBIT was $105 million or 11.6 percent of sales. Revenue growth was strongest in the U.S., Europe and China.

The Company's non- U.S. markets continued to show strong growth and Cummins had record sales in Brazil, India and China.

"I am very optimistic about Cummins' future," said Tom Linebarger, President and Chief Operating Officer. "We are experiencing strong global demand in most of our markets. Our products are performing very well, we have strong leadership positions, and we are delivering strong profitability in all four businesses."

In other developments:

    --  The Company increased its dividend by 52 percent.
    --  Cummins repurchased $183 million worth of stock, or 1.6 million shares.
    --  Fitch Ratings increased Cummins' credit rating to A-.

Second quarter details (all comparisons to the same period in 2010)

Engine Segment

    --  Sales - $2.9 billion, up 53 percent
    --  Segment EBIT - $377 million, or 13 percent of sales, compared to $197
        million or 10.4 percent of sales
    --  Engine shipments to the worldwide medium-duty truck markets were up by
        84 percent
    --  Shipments to worldwide heavy-duty truck markets were up 159 percent
    --  Oil and gas shipments rose 174 percent

Power Generation

    --  Sales - $909 million, up 28 percent
    --  Segment EBIT - $105 million or 11.6 percent of sales, compared to $76
        million or 10.7 percent
    --  Commercial products business sales increased because of improving
        economic conditions in most regions, particularly in Asia, North
        America, Brazil and the U.K.
    --  Generator technologies sales increased in most regions, especially in
        Western Europe, Eastern Asia and the U.K.

Components

    --  Sales - $1.0 billion, up 42 percent
    --  EBIT - $120 million, or 11.6 percent of sales, compared to $75 million
        or 10.3 percent of sales
    --  Emission solutions business sales were driven by higher volume and
        technology content in North American EPA 2010 aftertreatment systems and
        increased demand for Euro V aftertreatment systems in Europe
    --  Turbo technologies business sales were up because of increased demand in
        North America, Europe and India from OEMs

Distribution

    --  Sales - $785 million, up 36 percent
    --  EBIT - $106 million or 13.5 percent of sales, compared to $69 million or
        12 percent of sales
    --  Revenue growth was driven by strong demand for industrial engines, power
        generation equipment and parts

Presentation of Non-GAAP Financial Information
EBIT is a non-GAAP measure used in this release, and 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 employs approximately 40,000 people worldwide and serves customers in approximately 190 countries and territories through a network of more than 600 company-owned and independent distributor locations and approximately 6,000 dealer locations. Cummins earned $1.0 billion on sales of $13.2 billion in 2010. Press releases can be found on the Web at www.cummins.com.

Forward-looking disclosure statement
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 SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited) (a)

                                             Three months ended

                                             June 26,     March 27,    June 27,

In millions, except per share amounts        2011         2011         2010

NET SALES                                    $ 4,641      $ 3,860      $ 3,208

Cost of sales                                  3,438        2,903        2,455

GROSS MARGIN                                   1,203        957          753

OPERATING EXPENSES AND INCOME

 Selling, general and administrative           463          389          354
 expenses

 Research, development and engineering         157          129          96
 expenses

 Equity, royalty and interest income           117          96           97
 from investees (Note 1)

 Gain on sale of business (Note 2)             68           -            -

 Other operating (expense) income, net         -            (6     )     (4    )

OPERATING INCOME                               768          529          396

Interest income                                10           6            5

Interest expense                               13           10           9

Other income (expense), net                    (3     )     (3     )     -

INCOME BEFORE INCOME TAXES                     762          522          392

Income tax expense (Note 3)                    225          157          122

CONSOLIDATED NET INCOME                        537          365          270

Less: Net income attributable to               32           22           24
noncontrolling interests

NET INCOME ATTRIBUTABLE TO CUMMINS INC.      $ 505        $ 343        $ 246

EARNINGS PER COMMON SHARE ATTRIBUTABLE
TO CUMMINS INC.

 Basic                                       $ 2.61       $ 1.75       $ 1.25

 Diluted                                     $ 2.60       $ 1.75       $ 1.25

WEIGHTED AVERAGE SHARES OUTSTANDING

 Basic                                         193.8        195.5        196.9

 Diluted                                       194.4        196.1        197.3

CASH DIVIDENDS DECLARED PER COMMON SHARE     $ 0.2625     $ 0.2625     $ 0.175



(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America (GAAP).


CUMMINS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited) (a)

                                                  Six months ended

In millions, except per share amounts             June 26, 2011   June 27, 2010

NET SALES                                         $ 8,501         $ 5,686

Cost of sales                                       6,341           4,332

GROSS MARGIN                                        2,160           1,354

OPERATING EXPENSES AND INCOME

 Selling, general and administrative expenses       852             689

 Research, development and engineering              286             188
 expenses

 Equity, royalty and interest income from           213             173
 investees (Note 1)

 Gain on sale of business (Note 2)                  68              -

 Other operating (expense) income, net              (6     )        (8    )

OPERATING INCOME                                    1,297           642

Interest income                                     16              8

Interest expense                                    23              18

Other income (expense), net                         (6     )        17

INCOME BEFORE INCOME TAXES                          1,284           649

Income tax expense (Note 3)                         382             209

CONSOLIDATED NET INCOME                             902             440

Less: Net income attributable to                    54              45
noncontrolling interests

NET INCOME ATTRIBUTABLE TO CUMMINS INC.           $ 848           $ 395

EARNINGS PER COMMON SHARE ATTRIBUTABLE TO
CUMMINS INC.

 Basic                                            $ 4.36          $ 2.00

 Diluted                                          $ 4.34          $ 2.00

WEIGHTED AVERAGE SHARES OUTSTANDING

 Basic                                              194.6           197.6

 Diluted                                            195.2           197.9

CASH DIVIDENDS DECLARED PER COMMON SHARE          $ 0.5250        $ 0.35



(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America (GAAP).


CUMMINS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited) (a)

                                                       June 26,     December 31,

In millions, except par value                          2011         2010

ASSETS

Current assets

 Cash and cash equivalents                             $ 1,111      $ 1,023

 Marketable securities                                   363          339

  Total cash, cash equivalents and marketable            1,474        1,362
  securities

 Accounts and notes receivable, net                      2,780        2,243

 Inventories                                             2,275        1,977

 Deferred income taxes                                   305          314

 Prepaid expenses and other current assets               303          393

   Total current assets                                  7,137        6,289

Long-term assets

 Property, plant and equipment                           5,103        4,927

  Accumulated depreciation                               (2,986 )     (2,886 )

  Property, plant and equipment, net                     2,117        2,041

 Investments and advances related to equity method       761          734
 investees

 Goodwill                                                348          367

 Other intangible assets, net                            216          222

 Deferred income taxes                                   115          203

 Other assets                                            619          546

  Total assets                                         $ 11,313     $ 10,402

LIABILITIES

Current liabilities

 Loans payable                                         $ 59         $ 82

 Accounts payable (principally trade)                    1,686        1,362

 Current portion of accrued product warranty             429          421

 Accrued compensation, benefits and retirement           419          468
 costs

 Deferred revenue                                        202          182

 Taxes payable (including taxes on income)               255          202

 Other accrued expenses                                  663          543

  Total current liabilities                              3,713        3,260

Long-term liabilities

 Long-term debt                                          702          709

 Pensions                                                110          195

 Postretirement benefits other than pensions             432          439

 Other liabilities and deferred revenue                  839          803

  Total liabilities                                      5,796        5,406

EQUITY

 Cummins Inc. shareholders' equity

  Common stock, $2.50 par value, 500 shares              1,968        1,934
  authorized, 222.1 and 221.8 shares issued

  Retained earnings                                      5,191        4,445

  Treasury stock, at cost, 27.4 and 24.0 shares          (1,333 )     (964   )

  Common stock held by employee benefits trust, at       (23    )     (25    )
  cost, 1.9 and 2.1 shares

  Accumulated other comprehensive loss

   Defined benefit postretirement plans                  (613   )     (646   )

   Other                                                 (32    )     (74    )

    Total accumulated other comprehensive loss           (645   )     (720   )

   Total Cummins Inc. shareholders' equity               5,158        4,670

 Noncontrolling interests                                359          326

   Total equity                                          5,517        4,996

Total liabilities and equity                           $ 11,313     $ 10,402



(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America (GAAP).


CUMMINS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited) (a)

                                                            Six months ended

                                                            June 26,    June 27,

In millions                                                 2011        2010

CASH FLOWS FROM OPERATING ACTIVITIES

 Consolidated net income                                    $ 902       $ 440

 Adjustments to reconcile consolidated net income to
 net cash provided by operating activities:

  Depreciation and amortization                               159         161

  Gain on sale of business (Note 2)                           (68   )     -

  Gain on fair value adjustment for consolidated              -           (12  )
  investee

  Deferred income taxes                                       87          43

  Equity in income of investees, net of dividends             2           (49  )

  Pension contributions in excess of expense                  (47   )     (116 )

  Excess tax benefits on stock based awards                   (4    )     (7   )

  Other post-retirement benefits payments in excess of        (10   )     (7   )
  expense

  Stock-based compensation expense                            18          11

  Translation and hedging activities                          (6    )     3

 Changes in current assets and liabilities, net of
 acquisitions and divestitures:

  Accounts and notes receivable                               (513  )     (57  )

  Inventories                                                 (290  )     (301 )

  Other current assets                                        11          1

  Accounts payable                                            307         239

  Accrued expenses                                            169         (14  )

 Changes in other liabilities and deferred revenue            58          66

 Other, net                                                   (31   )     26

Net cash provided by operating activities                     744         427

CASH FLOWS FROM INVESTING ACTIVITIES

 Capital expenditures                                         (215  )     (91  )

 Investments in internal use software                         (22   )     (22  )

 Proceeds from disposals of property, plant and               5           42
 equipment

 Investments in and advances to equity investees              (20   )     (1   )

 Proceeds from sale of business, net of cash sold (Note       111         -
 2)

 Acquisition of businesses, net of cash acquired              -           (71  )

 Investments in marketable securities--acquisitions           (361  )     (358 )

 Investments in marketable securities--liquidations           343         278

 Cash flows from derivatives not designated as hedges         6           (18  )

 Other, net                                                   2           (2   )

Net cash used in investing activities                         (151  )     (243 )

CASH FLOWS FROM FINANCING ACTIVITIES

 Proceeds from borrowings                                     60          85

 Payments on borrowings and capital lease obligations         (94   )     (37  )

 Net borrowings under short-term credit agreements            11          (1   )

 Distributions to noncontrolling interests                    (26   )     (4   )

 Dividend payments on common stock                            (102  )     (70  )

 Repurchases of common stock                                  (373  )     (162 )

 Excess tax benefits on stock-based awards                    4           7

 Other, net                                                   7           9

Net cash used in financing activities                         (513  )     (173 )

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH              8           (17  )
EQUIVALENTS

Net increase (decrease) in cash and cash equivalents          88          (6   )

Cash and cash equivalents at beginning of year                1,023       930

CASH AND CASH EQUIVALENTS AT END OF PERIOD                  $ 1,111     $ 924



(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America (GAAP).



CUMMINS INC. AND SUBSIDIARIES

SEGMENT INFORMATION

(Unaudited)

                 Engine   Power       Components  Distribution  Non-segment  Total
                          Generation                            Items(1)

In millions

Three months
ended June
26, 2011

External         $ 2,476  $ 649       $ 741       $ 775         $ -          $ 4,641
sales

Intersegment     424      260         291         10            (985)          -
sales

Total sales        2,900    909         1,032       785           (985)        4,641

Depreciation
and                44       11          18          5             -            78
amortization
(2)

Research,
development
and                102      12          43          -             -            157
engineering
expenses

Equity,
royalty and
interest           49       13          9           46            -            117
income from
investees

Interest           6        3           1           -             -            10
income

Segment EBIT       377      105         120         106           67           775

Three months
ended March
27, 2011

External         $ 2,006  $ 557       $ 660       $ 637         $ -          $ 3,860
sales

Intersegment     385        238         264         5             (892)        -
sales

Total sales        2,391    795         924         642           (892)        3,860

Depreciation
and                45       10          18          6             -            79
amortization
(2)

Research,
development
and                80       11          37          1             -            129
engineering
expenses

Equity,
royalty and
interest           42       8           8           38            -            96
income from
investees

Interest           3        1           1           1             -            6
income

Segment EBIT       290      89          105         89            (41)         532

Three months
ended June
27, 2010

External         $ 1,595  $ 518       $ 522       $ 573         $ -          $ 3,208
sales

Intersegment     304      190         207         3             (704)          -
sales

Total sales        1,899    708         729         576           (704)        3,208

Depreciation
and                42       11          21          7             -            81
amortization
(2)

Research,
development
and                62       8           26          -             -            96
engineering
expenses

Equity,
royalty and
interest           52       9           6           30            -            97
income from
investees

Interest           2        1           1           1             -            5
income

Segment EBIT       197      76          75          69            (16)         401

Six months
ended June
26, 2011

External         $ 4,482  $ 1,206     $ 1,401     $ 1,412       $ -          $ 8,501
sales

Intersegment     809      498         555         15            (1,877)        -
sales

Total sales        5,291    1,704       1,956       1,427         (1,877)      8,501

Depreciation
and                89       21          36          11            -            157
amortization
(2)

Research,
development
and                182      23          80          1             -            286
engineering
expenses

Equity,
royalty and
interest           91       21          17          84            -            213
income from
investees

Interest           9        4           2           1             -            16
income

Segment EBIT       667      194         225         195           26           1,307

Six months
ended June
27, 2010

External         $ 2,768  $ 896       $ 975       $ 1,047       $ -          $ 5,686
sales

Intersegment     554      329         384         5             (1,272)        -
sales

Total sales        3,322    1,225       1,359       1,052         (1,272)      5,686

Depreciation
and                83       21          41          14            -            159
amortization
(2)

Research,
development
and                122      15          51          -             -            188
engineering
expenses

Equity,
royalty and
interest           87       15          11          60            -            173
income from
investees

Interest           4        2           1           1             -            8
income

Segment EBIT       330      110         132         141           (46)         667




     Includes intersegment sales and profit in inventory eliminations and
     unallocated corporate expenses. The three and six months ended June 26,
     2011, include a $68 million gain related to the sale of our exhaust
(1)  business from the Components segment. The gain has been excluded from
     segment results as it was not considered by management in its evaluation of
     operating results for the three and six months ended June 26, 2011. There
     were no other significant unallocated corporate expenses for the three and
     six months ended June 26, 2011 and June 27, 2010.

     Depreciation and amortization as shown on a segment basis excludes the
(2)  amortization of debt discount that is included in theCondensed Consolidated
     Statements of Incomeas "Interest expense."



CUMMINS INC. AND SUBSIDIARIES
RECONCILIATION OF SEGMENT INFORMATION
(Unaudited)

A reconciliation of our segment information to the corresponding amounts in the Condensed Consolidated Statements of Income is shown in the table below:


                         Three months ended              Six months ended

                         June 26,  March 27,  June 27,   June 26,  June 27,

In millions              2011      2011       2010       2011      2010

Segment EBIT             $ 775     $ 532      $ 401      $ 1,307   $ 667

Less:

Interest expense           13        10         9          23        18

Income before income     $ 762     $ 522      $ 392      $ 1,284   $ 649
taxes



CUMMINS INC. AND SUBSIDIARIES
SELECTED FOOTNOTE DATA
(Unaudited)

NOTE 1. EQUITY, ROYALTY AND INTEREST INCOME FROM INVESTEES

Equity, royalty and interest income from investees included in our Condensed Consolidated Statements of Income for the interim reporting periods was as follows:


                             Three months ended              Six months ended

                             June 26,  March 27,  June 27,   June 26,  June 27,

In millions                  2011      2011       2010       2011      2010

Distribution Entities

North American               $ 35      $ 30       $ 23       $ 65      $ 46
distributors

Komatsu Cummins Chile,         6         4          3          10        6
Ltda

All other distributors         1         1          1          2         2

Manufacturing Entities

Dongfeng Cummins Engine        26        23         34         49        52
Company, Ltd.

Chongqing Cummins Engine       19        12         13         31        23
Company, Ltd.

Shanghai Fleetguard            4         4          4          8         6
Filter Co., Ltd.

Tata Cummins, Ltd.             3         4          3          7         7

Cummins Westport, Inc.         3         1          2          4         5

Valvoline Cummins, Ltd.        2         2          3          4         5

Komatsu manufacturing          (1  )     2          3          1         5
alliances

Bejing Foton Cummins           (1  )     (2 )       (4 )       (3  )     (6  )
Engine Co., Ltd.

All other manufacturers        6         6          4          12        7

Cummins share of net           103       87         89         190       158
income

Royalty and interest           14        9          8          23        15
income

Equity, royalty and
interest income from         $ 117     $ 96       $ 97       $ 213     $ 173
investees



NOTE 2. SALE OF EXHAUST BUSINESS

In January 2011, we reached an agreement to sell certain assets and liabilities of our exhaust business which manufactures exhaust products and select components for emission systems for a variety of applications. The transaction closed in the second quarter of 2011. This business was historically included in our Components segment. The sales price was $123 million. We recognized a pre-tax gain on the sale of $68 million, which included an allocation of goodwill of $19 million. The transaction has a working capital adjustment mechanism that will be determined in the third quarter. We do not expect a significant change to the measurement of the gain. The gain has been excluded from segment results as it was not considered by management in its evaluation of operating results for the three and six months ended June 26, 2011.

Sales for this business were $171 million, $126 million and $169 million in 2010, 2009 and 2008, respectively. Income before income taxes for this business was approximately $22 million, $11 million and $19 million in 2010, 2009 and 2008, respectively.

We will enter into supply and other agreements with the operations that will represent ongoing involvement and as such, the results of these operations will not be presented as discontinued operations.

NOTE 3. INCOME TAXES

Our effective tax rate for the year is expected to approximate 29.5 percent, absent any discrete period activity. Our tax rate is generally less than the 35 percent U.S. income tax rate primarily due to lower tax rates on foreign income and research tax credits. The tax rates for the three and six month periods ended June 26, 2011, were 29.5 percent and 29.8 percent. The tax rate for the three and six month periods ended June 26, 2011, includes a discrete tax charge of $4 million related to the enactment of state law changes in Indiana.

Our effective tax rates for the comparable prior year periods were 31.1 percent and 32.2 percent, respectively. The tax rate for the six month period includes a discrete tax charge of $7 million related to the enactment of the "Patient Protection and Affordable Care Act." The lower rate in 2011 compared to 2010 is a result of the geographic mix of earnings.



CUMMINS INC. AND SUBSIDIARIES
FINANCIAL MEASURES THAT SUPPLEMENT GAAP
(Unaudited)

Earnings before interest, taxes and noncontrolling interests

We define EBIT as earnings or loss before interest expense, income tax expense and noncontrolling interests in income of consolidated subsidiaries (EBIT). 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 "Net income attributable to Cummins Inc.," for each of the applicable periods:


                             Three months ended              Six months ended

                             June 26,  March 27,  June 27,   June 26,   June 27,

In millions                  2011      2011       2010       2011       2010

Earnings before interest
expense, income taxes

 and gain on sale of         $ 707     $ 532      $ 401      $ 1,239    $ 667
 business

Earnings before interest
expense, income taxes
and

 gain on divestiture as
 a percentage of net           15.2 %    13.8 %     12.5 %     14.6  %    11.7 %
 sales

Add:

 Gain on sale of               68        -          -          68         -
 business

Earnings before interest       775       532        401        1,307      667
expense and income taxes

EBIT as a percentage of        16.7 %    13.8 %     12.5 %     15.4  %    11.7 %
net sales

Less:

 Interest expense              13        10         9          23         18

 Income tax expense            225       157        122        382        209

Consolidated net income        537       365        270        902        440

Less:

 Net income attributable
 to noncontrolling             32        22         24         54         45
 interests

Net income attributable      $ 505     $ 343      $ 246      $ 848      $ 395
to Cummins Inc.

Net income attributable
to Cummins Inc. as a

 percentage of net sales       10.9 %    8.9  %     7.7  %     10.0  %    6.9  %



Net income and diluted earnings per share (EPS) attributable to Cummins Inc. excluding gain on sale of business

We believe this is a useful measure of our operating performance for the periods presented as it illustrates our underlying operating performance and trends without regard to the gain related to the sale of our exhaust business. This measure is not in accordance with, or an alternative for, accounting principles generally accepted in the United States of America and may not be consistent with measures used by other companies. It should be considered supplemental data. The following table reconciles net income attributable to Cummins Inc. excluding gain on sale of business to "Net income attributable to Cummins Inc." for the three and six months ended June 26, 2011.


                              Three months ended       Six months ended

                              June 26, 2011            June 26, 2011

In millions                   Net Income  Diluted EPS  Net Income  Diluted EPS

Net income attributable to
Cummins Inc. excluding the    $ 468       $ 2.41       $ 811       $ 4.15
gain on sale of business

Add:

Gain on sale of business(1)   37          0.19         37          0.19

Net income attributable to    $ 505       $ 2.60       $ 848       $ 4.34
Cummins Inc.

(1) The gain has been excluded from operating results as it was not considered
by management in its evaluation of performance for the three and six months
ended June 26, 2011.



CUMMINS INC. AND SUBSIDIARIES
BUSINESS UNIT SALES DATA
(Unaudited)

Engine segment net sales by market


2011

In millions                   Q1       Q2       Q3       Q4       YTD

Heavy-duty truck              $ 485    $ 693    $ -      $ -      $ 1,178

Medium-duty truck and bus       474      608      -        -        1,082

Light-duty auto and RV          296      310      -        -        606

Industrial                      855      988      -        -        1,843

Stationary power                281      301      -        -        582

Total sales                   $ 2,391  $ 2,900  $ -      $ -      $ 5,291

2010

In millions                   Q1       Q2       Q3       Q4       YTD

Heavy-duty truck              $ 252    $ 340    $ 395    $ 516    $ 1,503

Medium-duty bus and truck       217      352      430      436      1,435

Light-duty auto and RV          207      296      239      280      1,022

Industrial                      577      656      700      956      2,889

Stationary power                170      255      305      309      1,039

Total sales                   $ 1,423  $ 1,899  $ 2,069  $ 2,497  $ 7,888



Unit shipments by engine classification (including unit shipments to Power Generation)


2011

Units               Q1        Q2        Q3        Q4        YTD

Midrange             109,400   131,300   -         -         240,700

Heavy-duty           20,000    29,900    -         -         49,900

High-horsepower      4,900     5,700     -         -         10,600

Total units          134,300   166,900   -         -         301,200

2010

Units               Q1        Q2        Q3        Q4        YTD

Mid-range            69,100    90,500    93,500    115,800   368,900

Heavy-duty           8,700     14,500    15,200    22,800    61,200

High horsepower      3,400     4,800     4,900     5,400     18,500

Total units          81,200    109,800   113,600   144,000   448,600



Power generation segment sales by business


2011

In millions                Q1     Q2     Q3     Q4     YTD

Commercial products        $ 505  $ 568  $ -    $ -    $ 1,073

Generator technologies       153    190    -      -      343

Commercial projects          55     58     -      -      113

Consumer                     50     53     -      -      103

Power electronics            32     40     -      -      72

Total sales                $ 795  $ 909  $ -    $ -    $ 1,704

2010

In millions                Q1     Q2     Q3     Q4     YTD

Commercial products        $ 307  $ 436  $ 519  $ 569  $ 1,831

Generator technologies       107    135    140    167    549

Commercial projects          33     57     49     83     222

Consumer                     43     49     49     45     186

Power electronics            27     31     34     39     131

Total sales                $ 517  $ 708  $ 791  $ 903  $ 2,919



CUMMINS INC. AND SUBSIDIARIES
BUSINESS UNIT SALES DATA
(Unaudited)

Component segment sales by business


2011

In millions            Q1     Q2       Q3     Q4     YTD

Turbo technologies     $ 297  $ 314    $ -    $ -    $ 611

Emission solutions       273    319      -      -      592

Filtration               255    287      -      -      542

Fuel systems             99     120      -      -      219

Elimination              -      (8)      -      -      (8)

Total sales            $ 924  $ 1,032  $ -    $ -    $ 1,956

2010

In millions            Q1     Q2       Q3     Q4     YTD

Turbo technologies     $ 200  $ 226    $ 239  $ 283  $ 948

Emission solutions       137    170      192    251    750

Filtration               228    250      248    285    1,011

Fuel systems             65     83       90     99     337

Total sales            $ 630  $ 729    $ 769  $ 918  $ 3,046



Distribution segment sales by product


2011

In millions              Q1     Q2     Q3     Q4     YTD

Parts and filtration     $ 235  $ 271  $ -    $ -    $ 506

Power generation           145    195    -      -      340

Engines                    140    186    -      -      326

Service                    122    133    -      -      255

Total sales              $ 642  $ 785  $ -    $ -    $ 1,427

2010

In millions              Q1     Q2     Q3     Q4     YTD

Parts and filtration     $ 193  $ 221  $ 220  $ 248  $ 882

Power generation           99     135    125    157    516

Engines                    83     109    112    162    466

Service                    101    111    116    132    460

Total sales              $ 476  $ 576  $ 573  $ 699  $ 2,324




    Source: Cummins Inc.