Cummins Announces Fourth Quarter and Full Year 2016 Results
- Fourth quarter revenues of $4.5 billion; GAAP1 Net Income of $378 million
- EBIT of 11.7 percent of sales; Diluted EPS of $2.25
- Full year revenues of $17.5 billion; GAAP1 Net Income of $1.39 billion EBIT of 11.4 percent of sales; Diluted EPS of $8.23
- Company expects full year 2017 revenues to be flat to down 5 percent, EBIT expected to be in the range of 11.0 to 11.5 percent
COLUMBUS, Ind.--(BUSINESS WIRE)-- Cummins Inc. (NYSE: CMI) today reported results for the fourth quarter of 2016.
Fourth quarter revenues of $4.5 billion decreased 6 percent from the same quarter in 2015, largely reflecting lower commercial truck production in North America and weak global demand for industrial engines and power generation equipment. Currency negatively impacted revenues by approximately 2 percent compared to the same period last year, primarily due to a stronger U.S. dollar. Revenues in North America decreased 13 percent while international sales improved by 6 percent primarily due to increased revenues in China.
Net income attributable to Cummins in the fourth quarter was $378 million ($2.25 per diluted share), compared to $161 million ($0.92 per diluted share) a year ago. Net income for the fourth quarter of 2015 excluding impairment and restructuring charges was $355 million ($2.02 per diluted share). The tax rate in the fourth quarter of 2016 was 22 percent.
Earnings before interest and taxes (EBIT) in the fourth quarter was $526 million, or 11.7 percent of sales, compared to $230 million or 4.8 percent of sales a year ago. Excluding impairment and restructuring charges, EBIT for the fourth quarter of 2015 was $531 million or 11.1 percent of sales.
“Despite weak conditions in a number of our largest markets, Cummins delivered fourth quarter results that were a little better than expected due to our strong market share in on-highway markets in North America and the benefits of our cost reduction work,” said Tom Linebarger Chairman and CEO. “We made significant progress in a number of our key initiatives in 2016, including executing our restructuring actions, completing the acquisition of our distributors in North America and continuing to invest in new products, all of which help position the Company for profitable growth when markets improve. We also returned 75 percent of the Company’s Operating Cash Flow to shareholders, consistent with our plan for the year.”
Revenues for the full year 2016 were $17.5 billion, 8 percent lower than 2015. Revenues in North America decreased 12 percent and international sales decreased 2 percent mainly due to foreign currency movements. Excluding the impact of the currency movements, international revenues increased 2 percent with growth in China and India being offset by weaker demand in Latin America, the Middle East and Africa.
Net income attributable to Cummins for the full year was $1.39 billion ($8.23 per diluted share), compared to $1.4 billion ($7.84 per diluted share) in 2015. Excluding impairment and restructuring charges, net income was $1.59 billion ($8.93 per diluted share) in 2015. The full year tax rate was 24.6 percent in 2016.
EBIT for the year was $2.0 billion or 11.4 percent of sales, compared to $2.1 billion or 10.9 percent of sales in 2015. Excluding impairments and restructuring charges, EBIT for 2015 was $2.4 billion or 12 .5 percent of sales.
2017 Outlook:
Based on the current forecast, Cummins projects full year 2017 revenues to be flat to down 5 percent, and EBIT to be in the range of 11.0 to 11.5 percent of sales. Results in the first quarter of the year will continue to be challenged by difficult markets and are expected to mark the low point of the year. The Company expects to return at least 50 percent of Operating Cash Flow to shareholders in 2017 in the form of dividends and share repurchases.
2016 highlights:
- Cummins partnered with Peterbilt to develop and demonstrate technologies under the U.S. Department of Energy's (DOE) SuperTruck II program
- Cummins was recognized with the 2016 United States Overall Best Heavy-Duty Truck Engine Supplier Leadership Award by Frost and Sullivan
- The Environmental Protection Agency (EPA) certified Cummins’ full range of heavy- and medium-duty diesel engines for the 2017 Greenhouse Gas Emission Standards
- The Company returned 75 percent of Operating Cash Flow to shareholders in the form of dividends and share repurchases
- For the twelfth straight year, Cummins Inc. was awarded a perfect score in the 2017 Corporate Equality Index (CEI) from the Human Rights Campaign
1 Generally Accepted Accounting Principles
Fourth quarter 2016 detail (all comparisons to same period in 2015) excluding restructuring and impairment charges in 2015
Engine Segment
- Sales - $2.0 billion, down 6 percent
- Segment EBIT - $194 million, or 9.9 percent of sales, compared to $160 million or 7.6 percent of sales
- On-highway revenues declined 9 percent primarily due to a decline in commercial truck production in North America, partially offset by an 8 percent increase in off-highway sales
Distribution Segment
- Sales - $1.7 billion, down 2 percent
- Segment EBIT - $122 million, or 7.3 percent of sales, compared to $111 million or 6.5 percent of sales
- Weaker sales to off-highway markets and an unfavorable impact of 1 percent from a stronger US dollar more than offset 5 percent revenue growth from acquisitions
Components Segment
- Sales - $1.2 billion, down 5 percent.
- Segment EBIT - $140 million , or 11.9 percent of sales, compared to $175 million or 14.2 percent of sales
- Revenues in North America declined due to lower commercial truck production, but were partially offset by higher revenues in China
Power Systems Segment
- Sales - $932 million, down 5 percent
- Segment EBIT - $68 million, or 7.3 percent of sales, compared to $59 million, or 6 percent of sales
- Revenues declined due to lower power generation and industrial engine demand in most regions
About Cummins
Cummins Inc., a global power leader, is a corporation of complementary business units that design, manufacture, distribute and service diesel and natural gas engines and related technologies, including fuel systems, controls, air handling, filtration, emission solutions and electrical power generation systems. Headquartered in Columbus, Indiana, (USA) Cummins currently employs approximately 55,400 people worldwide and serves customers in approximately 190 countries and territories through a network of approximately 600 company-owned and independent distributor locations and approximately 7,400 dealer locations. Cummins earned $1.39 billion on sales of $17.5 billion in 2016. Press releases can be found on the Web at www.cummins.com. Follow Cummins on Twitter at www.twittter.com/cummins and on YouTube at www.youtube.com/cumminsinc.
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 our forecasts, guidance, preliminary results, expectations, hopes, beliefs and intentions on strategies regarding the future. These forward looking statements include, without limitation, statements relating to our plans and expectations for our revenues for the full year of 2017. Our 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: the adoption and implementation of global emission standards; the price and availability of energy; the pace of infrastructure development; increasing global competition among our customers; general economic, business and financing conditions; governmental action; changes in our customers’ business strategies; competitor pricing activity; expense volatility; labor relations; and other risks detailed from time to time in our Securities and Exchange Commission filings, including particularly in the Risk Factors section of our 2015 Annual Report on Form 10-K. Shareholders, potential investors and other readers are urged to consider these factors carefully in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements made herein are made only as of the date of this press release and we undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise. More detailed information about factors that may affect our performance may be found in our filings with the Securities and Exchange Commission, which are available at http://www.sec.gov or at http://www.cummins.com in the Investor Relations section of our website.
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. EST. 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.
CUMMINS INC. AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||
(Unaudited) (a) | ||||||||
Three months ended | ||||||||
In millions, except per share amounts |
December 31, |
December 31, 2015 |
||||||
NET SALES | $ | 4,503 | $ | 4,766 | ||||
Cost of sales | 3,383 | 3,554 | ||||||
GROSS MARGIN | 1,120 | 1,212 | ||||||
OPERATING EXPENSES AND INCOME | ||||||||
Selling, general and administrative expenses | 519 | 508 | ||||||
Research, development and engineering expenses | 158 | 177 | ||||||
Equity, royalty and interest income from investees | 67 | 75 | ||||||
Loss contingency charge | — | 60 | ||||||
Impairment of light-duty diesel assets | — | 211 | ||||||
Restructuring actions and other charges | — | 90 | ||||||
Other operating expense, net | (3 | ) | (12 | ) | ||||
OPERATING INCOME | 507 | 229 | ||||||
Interest income | 5 | 4 | ||||||
Interest expense | 18 | 18 | ||||||
Other income (expense), net | 14 | (3 | ) | |||||
INCOME BEFORE INCOME TAXES | 508 | 212 | ||||||
Income tax expense | 112 | 34 | ||||||
CONSOLIDATED NET INCOME | 396 | 178 | ||||||
Less: Net income attributable to noncontrolling interests | 18 | 17 | ||||||
NET INCOME ATTRIBUTABLE TO CUMMINS INC. | $ | 378 | $ | 161 | ||||
EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CUMMINS INC. | ||||||||
Basic | $ | 2.26 | $ | 0.92 | ||||
Diluted | $ | 2.25 | $ | 0.92 | ||||
WEIGHTED AVERAGE SHARES OUTSTANDING | ||||||||
Basic | 167.6 | 175.5 | ||||||
Diluted | 168.1 | 175.8 | ||||||
CASH DIVIDENDS DECLARED PER COMMON SHARE | $ | 1.025 | $ | 0.975 | ||||
(a) |
Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America. | |
Years ended December 31, | ||||||||
In millions, except per share amounts | 2016 | 2015 | ||||||
NET SALES | $ | 17,509 | $ | 19,110 | ||||
Cost of sales | 13,057 | 14,163 | ||||||
GROSS MARGIN | 4,452 | 4,947 | ||||||
OPERATING EXPENSES AND INCOME | ||||||||
Selling, general and administrative expenses | 2,046 | 2,092 | ||||||
Research, development and engineering expenses | 636 | 735 | ||||||
Equity, royalty and interest income from investees | 301 | 315 | ||||||
Loss contingency charges | 138 | 60 | ||||||
Impairment of light-duty diesel assets | — | 211 | ||||||
Restructuring actions and other charges | — | 90 | ||||||
Other operating expense, net | (5 | ) | (17 | ) | ||||
OPERATING INCOME | 1,928 | 2,057 | ||||||
Interest income | 23 | 24 | ||||||
Interest expense | 69 | 65 | ||||||
Other income, net | 48 | 9 | ||||||
INCOME BEFORE INCOME TAXES | 1,930 | 2,025 | ||||||
Income tax expense | 474 | 555 | ||||||
CONSOLIDATED NET INCOME | 1,456 | 1,470 | ||||||
Less: Net income attributable to noncontrolling interests | 62 | 71 | ||||||
NET INCOME ATTRIBUTABLE TO CUMMINS INC. | $ | 1,394 | $ | 1,399 | ||||
EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CUMMINS INC. | ||||||||
Basic | $ | 8.25 | $ | 7.86 | ||||
Diluted | $ | 8.23 | $ | 7.84 | ||||
WEIGHTED AVERAGE SHARES OUTSTANDING | ||||||||
Basic | 169.0 | 178.0 | ||||||
Diluted | 169.3 | 178.4 | ||||||
CASH DIVIDENDS DECLARED PER COMMON SHARE | $ | 4.00 | $ | 3.51 | ||||
(a) |
Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America. | |
CUMMINS INC. AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(Unaudited) (a) | ||||||||
In millions, except par value |
December 31, 2016 |
December 31, 2015 |
||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 1,120 | $ | 1,711 | ||||
Marketable securities | 260 | 100 | ||||||
Total cash, cash equivalents and marketable securities | 1,380 | 1,811 | ||||||
Accounts and notes receivable, net | 3,025 | 2,820 | ||||||
Inventories | 2,675 | 2,707 | ||||||
Prepaid expenses and other current assets | 627 | 609 | ||||||
Total current assets | 7,707 | 7,947 | ||||||
Long-term assets | ||||||||
Property, plant and equipment, net | 3,800 | 3,745 | ||||||
Investments and advances related to equity method investees | 946 | 975 | ||||||
Goodwill and other intangible assets, net | 812 | 810 | ||||||
Other assets | 1,746 | 1,657 | ||||||
Total assets | $ | 15,011 | $ | 15,134 | ||||
LIABILITIES | ||||||||
Current liabilities | ||||||||
Accounts payable (principally trade) | $ | 1,854 | $ | 1,706 | ||||
Loans payable | 41 | 24 | ||||||
Commercial paper | 212 | — | ||||||
Accrued expenses | 2,218 | 2,073 | ||||||
Total current liabilities | 4,325 | 3,803 | ||||||
Long-term liabilities | ||||||||
Long-term debt | 1,568 | 1,576 | ||||||
Other liabilities | 1,944 | 2,005 | ||||||
Total liabilities | $ | 7,837 | $ | 7,384 | ||||
EQUITY | ||||||||
Cummins Inc. shareholders’ equity | ||||||||
Common stock, $2.50 par value, 500 shares authorized, 222.4 and 222.4 shares issued | $ | 2,153 | $ | 2,178 | ||||
Retained earnings | 11,040 | 10,322 | ||||||
Treasury stock, at cost, 54.2 and 47.2 shares | (4,489 | ) | (3,735 | ) | ||||
Common stock held by employee benefits trust, at cost, 0.7 and 0.9 shares | (8 | ) | (11 | ) | ||||
Accumulated other comprehensive loss | (1,821 | ) | (1,348 | ) | ||||
Total Cummins Inc. shareholders’ equity | 6,875 | 7,406 | ||||||
Noncontrolling interests | 299 | 344 | ||||||
Total equity | $ | 7,174 | $ | 7,750 | ||||
Total liabilities and equity | $ | 15,011 | $ | 15,134 | ||||
(a) |
Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America. | |
CUMMINS INC. AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(Unaudited) (a) | ||||||||
Years ended December 31, |
||||||||
In millions | 2016 | 2015 | ||||||
NET CASH PROVIDED BY OPERATING ACTIVITIES | $ | 1,935 | $ | 2,059 | ||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Capital expenditures | (531 | ) | (744 | ) | ||||
Investments in internal use software | (63 | ) | (55 | ) | ||||
Investments in and advances to equity investees | (41 | ) | (7 | ) | ||||
Acquisitions of businesses, net of cash acquired | (94 | ) | (117 | ) | ||||
Investments in marketable securities—acquisitions | (478 | ) | (282 | ) | ||||
Investments in marketable securities—liquidations | 306 | 270 | ||||||
Proceeds from sale of equity investees | 60 | — | ||||||
Cash flows from derivatives not designated as hedges | (102 | ) | 8 | |||||
Other, net | 26 | 9 | ||||||
Net cash used in investing activities | (917 | ) | (918 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Proceeds from borrowings | 111 | 44 | ||||||
Net borrowings of commercial paper | 212 | — | ||||||
Payments on borrowings and capital lease obligations | (163 | ) | (76 | ) | ||||
Net borrowings (payments) under short-term credit agreements | 19 | (41 | ) | |||||
Distributions to noncontrolling interests | (65 | ) | (49 | ) | ||||
Dividend payments on common stock | (676 | ) | (622 | ) | ||||
Repurchases of common stock | (778 | ) | (900 | ) | ||||
Acquisition of noncontrolling interests | (98 | ) | (10 | ) | ||||
Other, net | 29 | 10 | ||||||
Net cash used in financing activities | (1,409 | ) | (1,644 | ) | ||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | (200 | ) | (87 | ) | ||||
Net decrease in cash and cash equivalents | (591 | ) | (590 | ) | ||||
Cash and cash equivalents at beginning of year | 1,711 | 2,301 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 1,120 | $ | 1,711 | ||||
(a) |
Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America. | |
CUMMINS INC. AND SUBSIDIARIES
SEGMENT INFORMATION
(Unaudited)
As previously announced, beginning with the second quarter of 2016, we realigned certain of our reportable segments to be consistent with changes to our organizational structure and how the Chief Operating Decision Maker monitors the performance of our segments. We reorganized our business to combine our Power Generation segment and our high horsepower engine business to create the new Power Systems segment. Our reportable operating segments consist of Engine, Distribution, Components and Power Systems. We began to report results for our new reporting structure in the second quarter of 2016 and also reflected this change for historical periods.
We allocate certain common costs and expenses, primarily corporate functions, among segments. These include certain costs and expenses of shared services, such as information technology, human resources, legal, finance and supply chain management. In addition to the reorganization noted above, we reevaluated the allocation of these costs, considering the new segment structure created in April 2016 and adjusted our allocation methodology accordingly. The revised methodology, which is based on a combination of relative segment sales and relative service usage levels, is effective for the periods beginning after January 1, 2016 and resulted in the revision of our segment operating results, including segment earnings before interest, income taxes and noncontrolling interests (EBIT), for all four segments for the first quarter of 2016 with a greater share of costs allocated to the Distribution and Components segments than in previous years. Prior periods were not revised for the new allocation methodology. These changes had no impact on our consolidated results.
In millions | Engine | Distribution | Components |
Power |
Intersegment |
Total | ||||||||||||||||||
Three months ended December 31, 2016 | ||||||||||||||||||||||||
External sales | $ | 1,424 | $ | 1,664 | $ | 860 | $ | 555 | $ | — | $ | 4,503 | ||||||||||||
Intersegment sales | 543 | 6 | 317 | 377 | (1,243 | ) | — | |||||||||||||||||
Total sales | 1,967 | 1,670 | 1,177 | 932 | (1,243 | ) | 4,503 | |||||||||||||||||
Depreciation and amortization (2) | 42 | 30 | 38 | 28 | — | 138 | ||||||||||||||||||
Research, development and engineering expenses | 60 | 3 | 47 | 48 | — | 158 | ||||||||||||||||||
Equity, royalty and interest income from investees | 28 | 14 | 12 | 13 | — | 67 | ||||||||||||||||||
Interest income | 2 | 1 | 1 | 1 | — | 5 | ||||||||||||||||||
Segment EBIT | 194 | 122 | (3) | 140 | 68 | (4) | 2 | 526 | ||||||||||||||||
Segment EBIT as a percentage of total sales | 9.9 | % | 7.3 | % | 11.9 | % | 7.3 | % | 11.7 | % | ||||||||||||||
Three months ended December 31, 2015 | ||||||||||||||||||||||||
External sales | $ | 1,583 | $ | 1,699 | $ | 906 | $ | 578 | $ | — | $ | 4,766 | ||||||||||||
Intersegment sales | 515 | 8 | 330 | 408 | (1,261 | ) | — | |||||||||||||||||
Total sales | 2,098 | 1,707 | 1,236 | 986 | (1,261 | ) | 4,766 | |||||||||||||||||
Depreciation and amortization (2) | 47 | 27 | 27 | 29 | — | 130 | ||||||||||||||||||
Research, development and engineering expenses | 68 | 2 | 53 | 54 | — | 177 | ||||||||||||||||||
Equity, royalty and interest income from investees | 39 | 18 | 9 | 9 | — | 75 | ||||||||||||||||||
Loss contingency charge | 60 | — | — | — | — | 60 | ||||||||||||||||||
Impairment of light-duty diesel assets | 202 | — | 9 | — | — | 211 | ||||||||||||||||||
Restructuring actions and other charges | 17 | 23 | 13 | 26 | 11 | 90 | ||||||||||||||||||
Interest income | 1 | 1 | 1 | 1 | — | 4 | ||||||||||||||||||
Segment EBIT | (59 | ) | 88 | 153 | 33 | 15 | 230 | |||||||||||||||||
Segment EBIT as a percentage of total sales | (2.8 | )% | 5.2 | % | 12.4 | % | 3.3 | % | 4.8 | % | ||||||||||||||
(1) |
Includes intersegment sales, intersegment profit in inventory eliminations and unallocated corporate expenses. There were no significant unallocated corporate expenses for the three months ended December 31, 2016 and 2015. | |
(2) |
Depreciation and amortization as shown on a segment basis excludes the amortization of debt discount and deferred costs included in the Condensed Consolidated Statements of Income as "Interest expense." | |
(3) |
Distribution segment EBIT included a gain of $15 million on the fair value adjustment resulting from the acquisition of the controlling interest in a North American distributor for the three months ended December 31, 2016. See ''ACQUISITION'' for additional information. | |
(4) |
In the fourth quarter of 2016, we sold our remaining 49 percent interest in Cummins Olayan Energy for $61 million and recognized a gain of $17 million. | |
In millions | Engine | Distribution | Components |
Power |
Intersegment |
Total | ||||||||||||||||||
Year ended December 31, 2016 | ||||||||||||||||||||||||
External sales | $ | 5,774 | $ | 6,157 | $ | 3,514 | $ | 2,064 | $ | — | $ | 17,509 | ||||||||||||
Intersegment sales | 2,030 | 24 | 1,322 | 1,453 | (4,829 | ) | — | |||||||||||||||||
Total sales | 7,804 | 6,181 | 4,836 | 3,517 | (4,829 | ) | 17,509 | |||||||||||||||||
Depreciation and amortization (2) | 163 | 116 | 133 | 115 | — | 527 | ||||||||||||||||||
Research, development and engineering expenses | 226 | 13 | 208 | 189 | — | 636 | ||||||||||||||||||
Equity, royalty and interest income from investees | 148 | 70 | 41 | 42 | — | 301 | ||||||||||||||||||
Loss contingency charges | 138 | — | — | — | — | 138 | ||||||||||||||||||
Interest income | 10 | 4 | 4 | 5 | — | 23 | ||||||||||||||||||
Segment EBIT | 686 | 392 | (3) | 641 | 263 | (4) | 17 | 1,999 | ||||||||||||||||
Segment EBIT as a percentage of total sales | 8.8 | % | 6.3 | % | 13.3 | % | 7.5 | % | 11.4 | % | ||||||||||||||
Year ended December 31, 2015 | ||||||||||||||||||||||||
External sales | $ | 6,733 | $ | 6,198 | $ | 3,745 | $ | 2,434 | $ | — | $ | 19,110 | ||||||||||||
Intersegment sales | 1,937 | 31 | 1,427 | 1,633 | (5,028 | ) | — | |||||||||||||||||
Total sales | 8,670 | 6,229 | 5,172 | 4,067 | (5,028 | ) | 19,110 | |||||||||||||||||
Depreciation and amortization (2) | 187 | 105 | 109 | 110 | — | 511 | ||||||||||||||||||
Research, development and engineering expenses | 263 | 10 | 236 | 226 | — | 735 | ||||||||||||||||||
Equity, royalty and interest income from investees | 146 | 78 | 35 | 56 | — | 315 | ||||||||||||||||||
Loss contingency charge | 60 | — | — | — | — | 60 | ||||||||||||||||||
Impairment of light-duty diesel assets | 202 | — | 9 | — | — | 211 | ||||||||||||||||||
Restructuring charges and other actions | 17 | 23 | 13 | 26 | 11 | 90 | ||||||||||||||||||
Interest income | 11 | 4 | 4 | 5 | — | 24 | ||||||||||||||||||
Segment EBIT | 636 | 412 | (3) | 727 | 335 | (20 | ) | 2,090 | ||||||||||||||||
Segment EBIT as a percentage of total sales | 7.3 | % | 6.6 | % | 14.1 | % | 8.2 | % | 10.9 | % | ||||||||||||||
(1) |
Includes intersegment sales, intersegment profit in inventory eliminations and unallocated corporate expenses. There were no significant unallocated corporate expenses for the years ended December 31, 2016 and 2015. | |
(2) |
Depreciation and amortization as shown on a segment basis excludes the amortization of debt discount and deferred costs included in the Condensed Consolidated Statements of Income as "Interest expense." The amortization of debt discount and deferred costs were $3 million for both the years ended December 31, 2016 and December 31, 2015. | |
(3) |
Distribution segment EBIT included gains of $15 million and $18 million on the fair value adjustments resulting from the acquisition of the controlling interests in North American distributors for the years ended December 31, 2016 and December 31, 2015. | |
(4) |
In the fourth quarter of 2016, we sold our remaining 49 percent interest in Cummins Olayan Energy for $61 million and recognized a gain of $17 million. | |
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 | Years ended | ||||||||||||||
In millions |
December 31, 2016 |
December 31, 2015 |
December 31, 2016 |
December 31, 2015 |
|||||||||||
Total segment EBIT | $ | 526 | $ | 230 | $ | 1,999 | $ | 2,090 | |||||||
Less: Interest expense | 18 | 18 | 69 | 65 | |||||||||||
Income before income taxes | $ | 508 | $ | 212 | $ | 1,930 | $ | 2,025 | |||||||
CUMMINS INC. AND SUBSIDIARIES
SELECT FOOTNOTE DATA
(Unaudited)
EQUITY, ROYALTY AND INTEREST INCOME FROM INVESTEES
Equity, royalty and interest income from investees included in our Condensed Consolidated Statements of Income for the reporting periods was as follows:
Three months ended | Years ended | ||||||||||||||
In millions |
December 31, 2016 |
December 31, 2015 |
December 31, 2016 |
December 31, 2015 |
|||||||||||
Distribution entities | |||||||||||||||
Komatsu Cummins Chile, Ltda. | $ | 8 | $ | 8 | $ | 34 | $ | 31 | |||||||
North American distributors | 3 | 6 | 21 | 33 | |||||||||||
All other distributors | (2 | ) | 1 | — | 3 | ||||||||||
Manufacturing entities | |||||||||||||||
Dongfeng Cummins Engine Company, Ltd. | 14 | 11 | 46 | 51 | |||||||||||
Chongqing Cummins Engine Company, Ltd. | 10 | 9 | 38 | 41 | |||||||||||
Beijing Foton Cummins Engine Co., Ltd. | (7 | ) | 15 | 52 | 62 | ||||||||||
All other manufacturers | 29 | 11 | 69 | 52 | |||||||||||
Cummins share of net income | 55 | 61 | 260 | 273 | |||||||||||
Royalty and interest income | 12 | 14 | 41 | 42 | |||||||||||
Equity, royalty and interest income from investees | $ | 67 | $ | 75 | $ | 301 | $ | 315 | |||||||
ACQUISITION
The Distribution segment North American distributor acquisition in the fourth quarter of 2016 was as follows:
Entity Acquired |
Date of |
Additional |
Payments |
Acquisition |
Total |
Type of |
Gain |
Goodwill |
Intangibles |
Net Sales |
|||||||||||||||||
Cummins Pacific LLC (Pacific) | 10/04/16 | 50% | $ | 30 | $ | 67 | $ | 99 | (2) | COMB | $ | 15 | $ | 4 | $ | 8 | $ | 391 |
____________________________________________________
(1) |
The results from Pacific were included in Distribution segment results subsequent to the acquisition date. Pacific was accounted for as business combination (COMB) with gains recognized based on the requirement to remeasure our pre-existing ownership to fair value in accordance with GAAP. | |
(2) |
The "Total Purchase Consideration" represents the total amount that will or is estimated to be paid to complete the acquisition. A portion of the acquisition payment has not yet been made and will be paid in future periods in accordance with the purchase contract. The total outstanding consideration at December 31, 2016, for this entity was $2 million. | |
CUMMINS INC. AND SUBSIDIARIES
FINANCIAL MEASURES THAT
SUPPLEMENT GAAP
(Unaudited)
Net income and diluted earnings per share (EPS) attributable to Cummins Inc. excluding special items
We believe these are useful measures of our operating performance for the periods presented as they illustrate our operating performance without regard to special items including tax adjustments. These measures are 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. The following table reconciles net income attributable to Cummins Inc. to net income attributable to Cummins Inc. excluding special items for the following periods:
Three months ended | ||||||||||||||||
December 31, 2016 | December 31, 2015 | |||||||||||||||
In millions | Net Income | Diluted EPS | Net Income | Diluted EPS | ||||||||||||
Net income attributable to Cummins Inc. | $ | 378 | $ | 2.25 | $ | 161 | $ | 0.92 | ||||||||
Add | ||||||||||||||||
Impairment of light-duty diesel assets, net of tax (1) | — | — | 133 | 0.75 | ||||||||||||
Restructuring actions and other charges, net of tax (2) | — | — | 61 | 0.35 | ||||||||||||
Net income attributable to Cummins Inc. excluding special items | $ | 378 | $ | 2.25 | $ | 355 | $ | 2.02 | ||||||||
Years ended | ||||||||||||||||
December 31, 2016 | December 31, 2015 | |||||||||||||||
In millions | Net Income | Diluted EPS | Net Income | Diluted EPS | ||||||||||||
Net income attributable to Cummins Inc. | $ | 1,394 | $ | 8.23 | $ | 1,399 | $ | 7.84 | ||||||||
Add | ||||||||||||||||
Impairment of light-duty diesel assets, net of tax (1) | — | — | 133 | 0.75 | ||||||||||||
Restructuring actions and other charges, net of tax (2) | — | — | 61 | 0.34 | ||||||||||||
Net income attributable to Cummins Inc. excluding special items | $ | 1,394 | $ | 8.23 | $ | 1,593 | $ | 8.93 |
__________________________________________
(1) |
In the fourth quarter of 2015, we recorded a $211 million charge for impairment of our light-duty diesel assets. | |
(2) |
In the fourth quarter of 2015, we recorded a $90 million charge for restructuring actions and other charges. | |
Earnings before interest, income taxes, noncontrolling interests and special items
We define EBIT as earnings before interest expense, income tax expense and noncontrolling interests in income 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. 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. Below is a reconciliation of “Net income attributable to Cummins Inc.” to EBIT for each of the applicable periods:
Three months ended | Years ended | |||||||||||||||
In millions |
December 31, 2016 |
December 31, 2015 | December 31, 2016 | December 31, 2015 | ||||||||||||
Net income attributable to Cummins Inc. | $ | 378 | $ | 161 | $ | 1,394 | $ | 1,399 | ||||||||
Net income attributable to Cummins Inc. as a percentage of net sales | 8.4 | % | 3.4 | % | 8.0 | % | 7.3 | % | ||||||||
Add | ||||||||||||||||
Net income attributable to noncontrolling interests | 18 | 17 | 62 | 71 | ||||||||||||
Consolidated net income | 396 | 178 | 1,456 | 1,470 | ||||||||||||
Add | ||||||||||||||||
Interest expense | 18 | 18 | 69 | 65 | ||||||||||||
Income tax expense | 112 | 34 | 474 | 555 | ||||||||||||
Earnings before interest expense and income taxes | 526 | 230 | 1,999 | 2,090 | ||||||||||||
EBIT as a percentage of net sales | 11.7 | % | 4.8 | % | 11.4 | % | 10.9 | % | ||||||||
Add | ||||||||||||||||
Impairment of light-duty diesel assets | — | 211 | — | 211 | ||||||||||||
Restructuring actions and other charges | — | 90 | — | 90 | ||||||||||||
Earnings before interest expense, income taxes and special items | $ | 526 | $ | 531 | $ | 1,999 | $ | 2,391 | ||||||||
Earnings before interest expense, income taxes and special items as a percentage of net sales | 11.7 | % | 11.1 | % | 11.4 | % | 12.5 | % | ||||||||
CUMMINS INC. AND SUBSIDIARIES
BUSINESS UNIT SALES DATA
(Unaudited)
Engine Segment Sales by Market and Unit Shipments by Engine Classification
In the second quarter of 2016, in conjunction with the reorganization of our segments, our Engine segment reorganized its reporting structure as follows:
- Heavy-duty truck - We manufacture diesel and natural gas engines that range from 310 to 605 horsepower serving global heavy-duty truck customers worldwide, primarily in North America, Latin America and Australia.
- Medium-duty truck and bus - We manufacture diesel and natural gas engines ranging from 130 to 450 horsepower serving medium-duty truck and bus customers worldwide, with key markets including North America, Latin America, China, Europe and India. Applications include pickup and delivery trucks, vocational truck, school bus, transit bus and shuttle bus. We also provide diesel engines for Class A motor homes (RVs), primarily in North America.
- Light-duty automotive (Pickup and Light Commercial Vehicle (LCV)) - We manufacture 105 to 385 horsepower diesel engines, including engines for the pickup truck market for Chrysler and Nissan in North America, and LCV markets in Europe, Latin America and Asia.
- Off-highway - We manufacture diesel engines that range from 48 to 715 horsepower to key global markets including mining, marine, rail, oil and gas, defense, agriculture and construction equipment and also to the power generation business for standby, mobile and distributed power generation solutions throughout the world.
Sales for our Engine segment by market were as follows:
2016 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Heavy-duty truck | $ | 631 | $ | 622 | $ | 625 | $ | 565 | $ | 2,443 | |||||||||
Medium-duty truck and bus | 549 | 600 | 517 | 606 | 2,272 | ||||||||||||||
Light-duty automotive | 433 | 394 | 345 | 409 | 1,581 | ||||||||||||||
Off-highway | 363 | 386 | 372 | 387 | 1,508 | ||||||||||||||
Total sales | $ | 1,976 | $ | 2,002 | $ | 1,859 | $ | 1,967 | $ | 7,804 | |||||||||
2015 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Heavy-duty truck | $ | 757 | $ | 875 | $ | 784 | $ | 700 | $ | 3,116 | |||||||||
Medium-duty truck and bus | 608 | 674 | 585 | 640 | 2,507 | ||||||||||||||
Light-duty automotive | 381 | 354 | 339 | 401 | 1,475 | ||||||||||||||
Off-highway | 399 | 422 | 394 | 357 | 1,572 | ||||||||||||||
Total sales | $ | 2,145 | $ | 2,325 | $ | 2,102 | $ | 2,098 | $ | 8,670 | |||||||||
2014 | |||||||||||||||||||
In millions | YTD | ||||||||||||||||||
Heavy-duty truck | $ | 3,072 | |||||||||||||||||
Medium-duty truck and bus | 2,431 | ||||||||||||||||||
Light-duty automotive | 1,567 | ||||||||||||||||||
Off-highway | 1,897 | ||||||||||||||||||
Total sales | $ | 8,967 | |||||||||||||||||
Unit shipments by engine classification (including unit shipments to Power Systems and off-highway engine units included in their respective classification) were as follows:
2016 | ||||||||||||||
Units | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||
Heavy-duty | 19,700 | 20,700 | 20,100 | 18,500 | 79,000 | |||||||||
Medium-duty | 55,400 | 62,300 | 53,400 | 58,000 | 229,100 | |||||||||
Light-duty | 61,700 | 57,100 | 49,800 | 60,000 | 228,600 | |||||||||
Total units | 136,800 | 140,100 | 123,300 | 136,500 | 536,700 | |||||||||
2015 | ||||||||||||||
Units | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||
Heavy-duty | 28,700 | 32,800 | 28,600 | 24,300 | 114,400 | |||||||||
Medium-duty | 61,200 | 66,600 | 59,600 | 59,700 | 247,100 | |||||||||
Light-duty | 51,200 | 53,400 | 47,800 | 56,900 | 209,300 | |||||||||
Total units | 141,100 | 152,800 | 136,000 | 140,900 | 570,800 | |||||||||
2014 | ||||||||||||||
Units | YTD | |||||||||||||
Heavy-duty | 122,100 | |||||||||||||
Medium-duty | 266,800 | |||||||||||||
Light-duty | 204,400 | |||||||||||||
Total units | 593,300 |
Distribution Segment Sales by Product Line
2016 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Parts | $ | 648 | $ | 642 | $ | 643 | $ | 694 | $ | 2,627 | |||||||||
Service | 299 | 297 | 299 | 320 | 1,215 | ||||||||||||||
Power generation | 275 | 326 | 291 | 347 | 1,239 | ||||||||||||||
Engines | 241 | 279 | 271 | 309 | 1,100 | ||||||||||||||
Total sales | $ | 1,463 | $ | 1,544 | $ | 1,504 | $ | 1,670 | $ | 6,181 | |||||||||
2015 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Parts | $ | 573 | $ | 598 | $ | 604 | $ | 648 | $ | 2,423 | |||||||||
Service | 284 | 307 | 301 | 330 | 1,222 | ||||||||||||||
Power generation | 298 | 272 | 323 | 397 | 1,290 | ||||||||||||||
Engines | 321 | 318 | 323 | 332 | 1,294 | ||||||||||||||
Total sales | $ | 1,476 | $ | 1,495 | $ | 1,551 | $ | 1,707 | $ | 6,229 |
Component Segment Sales by Business
2016 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Emission solutions | $ | 607 | $ | 624 | $ | 540 | $ | 546 | $ | 2,317 | |||||||||
Turbo technologies | 265 | 276 | 241 | 254 | 1,036 | ||||||||||||||
Filtration | 252 | 262 | 244 | 252 | 1,010 | ||||||||||||||
Fuel systems | 113 | 117 | 118 | 125 | 473 | ||||||||||||||
Total sales | $ | 1,237 | $ | 1,279 | $ | 1,143 | $ | 1,177 | $ | 4,836 | |||||||||
2015 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Emission solutions | $ | 613 | $ | 679 | $ | 607 | $ | 600 | $ | 2,499 | |||||||||
Turbo technologies | 301 | 307 | 266 | 267 | 1,141 | ||||||||||||||
Filtration | 255 | 266 | 240 | 249 | 1,010 | ||||||||||||||
Fuel systems | 130 | 145 | 127 | 120 | 522 | ||||||||||||||
Total sales | $ | 1,299 | $ | 1,397 | $ | 1,240 | $ | 1,236 | $ | 5,172 |
Power Systems Segment Sales by Product Line and Unit Shipments by Engine Classification
In the second quarter of 2016, in conjunction with the reorganization of our segments, our Power Systems segment reorganized its reporting structure into the following product lines:
- Power generation - We design, manufacture, sell and support back-up and prime power generators ranging from 2 kilowatts to 3.5 megawatts, as well as controls, paralleling systems and transfer switches, for applications such as consumer, commercial, industrial, data centers, health care, telecommunications and waste water treatment plants. We also provide turnkey solutions for distributed generation and energy management applications using natural gas or biogas as a fuel. We also serve global rental accounts for diesel and gas generator sets.
- Industrial - We design, manufacture, sell and support diesel and natural gas high-horsepower engines up to 5,500 horsepower for a wide variety of equipment in the mining, rail, defense, oil and gas, and commercial marine applications throughout the world. Across these markets, we have major customers in North America, Europe, the Middle East, Africa, China, Korea, Japan, Latin America, India, Russia, Southeast Asia, South Pacific and Mexico.
- Generator technologies - We design, manufacture, sell and support A/C generator/alternator products for internal consumption and for external generator set assemblers. Our products are sold under the Stamford, AVK and Markon brands and range in output from 3 kilovolt-amperes (kVA) to 12,000 kVA.
Sales for our Power Systems segment by product line were as follows:
2016 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Power generation | $ | 520 | $ | 597 | $ | 545 | $ | 573 | $ | 2,235 | |||||||||
Industrial | 215 | 240 | 233 | 275 | 963 | ||||||||||||||
Generator technologies | 73 | 84 | 78 | 84 | 319 | ||||||||||||||
Total sales | $ | 808 | $ | 921 | $ | 856 | $ | 932 | $ | 3,517 | |||||||||
2015 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Power generation | $ | 624 | $ | 710 | $ | 621 | $ | 615 | $ | 2,570 | |||||||||
Industrial | 280 | 295 | 275 | 287 | 1,137 | ||||||||||||||
Generator technologies | 98 | 92 | 86 | 84 | 360 | ||||||||||||||
Total sales | $ | 1,002 | $ | 1,097 | $ | 982 | $ | 986 | $ | 4,067 | |||||||||
2014 | |||||||||||||||||||
In millions | YTD | ||||||||||||||||||
Power generation | $ | 2,633 | |||||||||||||||||
Industrial | 1,331 | ||||||||||||||||||
Generator technologies | 450 | ||||||||||||||||||
Total sales | $ | 4,414 |
High-horsepower unit shipments by engine classification were as follows:
2016 | ||||||||||||||
Units | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||
Power generation | 1,800 | 2,200 | 2,000 | 1,900 | 7,900 | |||||||||
Industrial | 1,000 | 1,100 | 1,000 | 1,300 | 4,400 | |||||||||
Total units | 2,800 | 3,300 | 3,000 | 3,200 | 12,300 | |||||||||
2015 | ||||||||||||||
Units | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||
Power generation | 2,200 | 2,500 | 2,000 | 1,900 | 8,600 | |||||||||
Industrial | 1,300 | 1,200 | 1,200 | 1,500 | 5,200 | |||||||||
Total units | 3,500 | 3,700 | 3,200 | 3,400 | 13,800 | |||||||||
2014 | ||||||||||||||
Units | YTD | |||||||||||||
Power generation | 8,700 | |||||||||||||
Industrial | 6,100 | |||||||||||||
Total units | 14,800 |
View source version on businesswire.com: http://www.businesswire.com/news/home/20170209005204/en/
Cummins Inc.
Carole Casto, 317-610-2480
Executive Director -
Corporate Communications
carole.casto@cummins.com
Source: Cummins Inc.
Released February 9, 2017