Cummins Announces Fourth Quarter and Full Year 2018 Results
- Fourth quarter revenues of $6.1 billion; GAAP1 Net Income of $579 million
- EBITDA in the fourth quarter was 14.6 percent of sales; Diluted EPS of $3.63
- Full year revenues of $23.8 billion; GAAP1 Net Income of $2.1 billion
- EBITDA for the full year was 14.6 percent of sales; Diluted EPS of $13.15
- The company expects full year 2019 revenues to be flat to up 4 percent, EBITDA expected to be in the range of 15.75 to 16.25 percent
COLUMBUS, Ind.--(BUSINESS WIRE)-- Cummins Inc. (NYSE: CMI) today reported results for the fourth quarter of 2018.
Fourth quarter revenues of $6.1 billion increased 12 percent from the same quarter in 2017. Increased truck production in North America and stronger demand in global construction and power generation markets drove the majority of the revenue increase. Currency negatively impacted revenues by 2 percent primarily due to a stronger US dollar.
Fourth quarter sales in North America improved by 17 percent while international revenues increased by 6 percent led by growth in Europe, Asia Pacific, and Latin America.
Earnings before interest, taxes, depreciation and amortization (EBITDA) in the fourth quarter were $896 million, or 14.6 percent of sales, compared to $769 million or 14.0 percent of sales a year ago, or $808 million and 14.8 percent of sales excluding the impact of tax legislation. Fourth quarter results included EBITDA loss of $58 million related to a write-off of an investment in an electronic logging device or ELD business, and the mark to market impact on assets related to our non-qualified benefit plans.
Net income attributable to Cummins in the fourth quarter was $579 million ($3.63 per diluted share), compared to a net loss of $274 million ($1.65 per diluted share), or $503 million ($3.03 per diluted share) excluding the impact of tax legislation in the fourth quarter of 2017. Fourth quarter results were positively impacted by $25 million in discrete tax items and the impact of tax reform. Excluding these items, net income attributable to Cummins in the fourth quarter was $554 million ($3.48 per diluted share). The tax rate in the fourth quarter was 14.1 percent.
Revenues for the full year were a record $23.8 billion, 16 percent higher than 2017. Revenues in North America increased 19 percent and international sales grew 12 percent, with growth in all major regions. EBITDA for the year was a record $3.5 billion or 14.6 percent of sales. This compares to $3.0 billion or 14.8 percent of sales in 2017, or $3.1 billion or 15.0 percent of sales excluding the impact of tax legislation.
Net income attributable to Cummins for the full year was $2.1 billion ($13.15 per diluted share), compared to a net income of $999 million ($5.97 per diluted share), or $1.8 billion ($10.62 per diluted share) excluding the impact of tax legislation. The tax rate for the full year was 20.6 percent, or 21.1 percent excluding the favorable impact of discrete tax items.
“I want to thank the more than 60,000 global employees who made our 2018 record sales and profits a reality,” said Chairman and CEO Tom Linebarger. “2019 is an historic year for Cummins as we celebrate the 100th anniversary of our company, and project another record year of financial results. Our financial strength allows us to continue investing and innovating across our broad portfolio of power solutions to remain a global technology leader for the next 100 years while continuing to return significant capital to investors.”
2019 Outlook:
Based on the current forecast, Cummins projects full year 2019 revenues to be flat to up 4 percent, and EBITDA to be in the range of 15.75 to 16.25 percent of sales. The Company expects to return 75 percent of Operating Cash Flow to shareholders in 2019 in the form of dividends and share repurchases.
2018 Highlights:
- The Company returned $1.9 billion or 78 percent of Operating Cash Flow to shareholders in the form of dividends and share repurchases
- On International Women’s Day 2018, Cummins launched the Cummins Powers Women program, our commitment to the advancement and prosperity of women and girls around the world
- Cummins was named to Ethisphere’s 2018 list of World’s Most Ethical Companies for a 11th consecutive year by the Ethisphere Institute
- DiversityInc named Cummins one of the Top 50 Companies for Diversity for a 12th consecutive year. Cummins ranked No. 12 on the 2018 annual list, which included more than 1,000 participating companies
- Cummins received the highest ranking possible for its environmental and social performance from Institutional Shareholder Services (ISS), a key source of information for institutional investors
- Announced the creation of the Electrified Power Business Segment and completed the acquisition of Silicon Valley-based Efficient Drivetrains, Inc. (EDI), which designs and produces hybrid and fully- electric power solutions for commercial vehicle markets, and Johnson Matthey Battery Systems.
1 |
Generally Accepted Accounting Principles |
Fourth quarter 2018 detail (all comparisons to same period in 2017)
Engine Segment
- Sales - $2.7 billion, up 18 percent
- Segment EBITDA - $393 million, or 14.6 percent of sales, compared to $271 million or 11.8 percent of sales
- On-highway revenues increased 17 percent, and off-highway revenues increased 21 percent primarily due to increased global demand in truck and constructions markets
Distribution Segment
- Sales - $2.1 billion, up 6 percent
- Segment EBITDA - $140 million, or 6.8 percent of sales, compared to $123 million or 6.3 percent of sales
- Revenues in North America increased by 6 percent and international sales grew by 5 percent
- Strong demand for power generation equipment and growth in parts and service were partially offset by lower demand in oil and gas markets and unfavorable impact of 2 percent from a stronger US dollar
Components Segment
- Sales - $1.8 billion, up 14 percent
- Segment EBITDA - $278 million , or 15.7 percent of sales, compared to $214 million or 13.7 percent of sales
- The Eaton Cummins Automated Transmission joint venture recorded sales of $135 million and an EBITDA loss of $7 million in the fourth quarter
- Revenues in North America increased by 23 percent, and international sales grew by 3 percent
Power Systems Segment
- Sales - $1.2 billion, up 9 percent
- Segment EBITDA - $123 million, or 10.3 percent of sales, compared to $125 million, or 11.3 percent of sales
- Power generation revenues increased by 13 percent while industrial revenues were flat
Electrified Power Segment
- Sales - $2 million
- Segment EBITDA loss - $29 million
About Cummins
Cummins Inc., a global power leader, is a corporation of complementary business units that design, manufacture, distribute and service a broad portfolio of power solutions. The company’s products range from diesel and natural gas engines to hybrid and electric platforms, as well as related technologies, including battery systems, fuel systems, controls, air handling, filtration, emission solutions and electrical power generation systems. Headquartered in Columbus, Indiana, (USA) Cummins employed 62,610 people committed to powering a more prosperous world as of December 31, 2018. Cummins serves customers in approximately 190 countries and territories through a network of approximately 600 company-owned and independent distributor locations and over 7,600 dealer locations. Cummins earned about $2.1 billion on sales of $23.8 billion in 2018. Press releases can be found on the Web at www.cummins.com. Follow Cummins on Twitter at www.twitter.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 and EBITDA percentage for the full year of 2019. 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 (i) a sustained slowdown or significant downturn in our markets; (ii) our truck manufacturing and OEM customers discontinuing outsourcing their engine needs; (iii) the development of new technologies; (iv) the discovery of any significant additional problems with our engine platforms or aftertreatment systems in North America; (v) performance or safety-related recalls; (vi) policy changes impacting international trade; (vii) the United Kingdom’s decision to end its membership in the European Union; (viii) lower than anticipated market acceptance of our new or existing products or services; (ix) a slowdown in infrastructure development and/or depressed commodity prices; (x) vulnerability to supply chain shortages from single-sourced suppliers; (xi) potential security breaches or other disruptions to our information technology systems and data security; (xii) financial distress or a change-in-control of one of our large truck OEM customers; (xiii) our reliance on significant earnings from investees that we do not directly control; (xiv) our pursuit of strategic acquisitions and divestitures; and (xv) other risks detailed from time to time in our Securities and Exchange Commission filings, including particularly in the Risk Factors section of our 2017 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
EBITDA 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 EBITDA is a measure used internally to assess the performance of the operating units.
We believe net income and diluted earnings per share attributable to Cummins Inc. excluding Tax Legislation and other discrete tax items is a useful measure of our operating performance without regard to Tax Legislation and discrete tax adjustments. These measures are not in accordance with, or an alternative for GAAP and may not be consistent with measures used by other companies.
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 December 31, | ||||||||
In millions, except per share amounts | 2018 | 2017 | ||||||
NET SALES | $ | 6,126 | $ | 5,476 | ||||
Cost of sales | 4,580 | 4,100 | ||||||
GROSS MARGIN | 1,546 | 1,376 | ||||||
OPERATING EXPENSES AND INCOME | ||||||||
Selling, general and administrative expenses | 643 | 643 | ||||||
Research, development and engineering expenses | 244 | 208 | ||||||
Equity, royalty and interest income from investees | 79 | 56 | ||||||
Other operating income (expense), net | (7 | ) | 5 | |||||
OPERATING INCOME | 731 | 586 | ||||||
Interest income | 9 | 7 | ||||||
Interest expense | 32 | 24 | ||||||
Other income, net | 2 | 27 | ||||||
INCOME BEFORE INCOME TAXES | 710 | 596 | ||||||
Income tax expense | 100 | 905 | ||||||
CONSOLIDATED NET INCOME (LOSS) | 610 | (309 | ) | |||||
Less: Net income (loss) attributable to noncontrolling interests | 31 | (35 | ) | |||||
NET INCOME (LOSS) ATTRIBUTABLE TO CUMMINS INC. | $ | 579 | $ | (274 | ) | |||
EARNINGS (LOSS) PER COMMON SHARE ATTRIBUTABLE TO CUMMINS INC. | ||||||||
Basic | $ | 3.65 | $ | (1.66 | ) | |||
Diluted | $ | 3.63 | $ | (1.65 | ) | |||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | ||||||||
Basic | 158.7 | 165.4 | ||||||
Diluted | 159.3 | 166.2 | ||||||
CASH DIVIDENDS DECLARED PER COMMON SHARE | $ | 1.14 | $ | 1.08 | ||||
(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 INCOME |
||||||||
(Unaudited) (a) |
||||||||
Years ended December 31, | ||||||||
In millions, except per share amounts | 2018 | 2017 | ||||||
NET SALES | $ | 23,771 | $ | 20,428 | ||||
Cost of sales | 18,034 | 15,328 | ||||||
GROSS MARGIN | 5,737 | 5,100 | ||||||
OPERATING EXPENSES AND INCOME | ||||||||
Selling, general and administrative expenses | 2,437 | 2,429 | ||||||
Research, development and engineering expenses | 902 | 754 | ||||||
Equity, royalty and interest income from investees | 394 | 357 | ||||||
Other operating income (expense), net | (6 | ) | 60 | |||||
OPERATING INCOME | 2,786 | 2,334 | ||||||
Interest income | 35 | 18 | ||||||
Interest expense | 114 | 81 | ||||||
Other income, net | 46 | 94 | ||||||
INCOME BEFORE INCOME TAXES | 2,753 | 2,365 | ||||||
Income tax expense | 566 | 1,371 | ||||||
CONSOLIDATED NET INCOME | 2,187 | 994 | ||||||
Less: Net income (loss) attributable to noncontrolling interests | 46 | (5 | ) | |||||
NET INCOME ATTRIBUTABLE TO CUMMINS INC. | $ | 2,141 | $ | 999 | ||||
EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CUMMINS INC. | ||||||||
Basic | $ | 13.20 | $ | 5.99 | ||||
Diluted | $ | 13.15 | $ | 5.97 | ||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | ||||||||
Basic | 162.2 | 166.6 | ||||||
Diluted | 162.8 | 167.3 | ||||||
CASH DIVIDENDS DECLARED PER COMMON SHARE | $ | 4.44 | $ | 4.21 | ||||
(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) | ||||||||
December 31, | ||||||||
In millions, except par value | 2018 | 2017 | ||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 1,303 | $ | 1,369 | ||||
Marketable securities | 222 | 198 | ||||||
Total cash, cash equivalents and marketable securities | 1,525 | 1,567 | ||||||
Accounts and notes receivable, net | 3,866 | 3,618 | ||||||
Inventories | 3,759 | 3,166 | ||||||
Prepaid expenses and other current assets | 668 | 577 | ||||||
Total current assets | 9,818 | 8,928 | ||||||
Long-term assets | ||||||||
Property, plant and equipment, net | 4,096 | 3,927 | ||||||
Investments and advances related to equity method investees | 1,222 | 1,156 | ||||||
Goodwill | 1,126 | 1,082 | ||||||
Other intangible assets, net | 909 | 973 | ||||||
Pension assets | 929 | 1,043 | ||||||
Other assets | 962 | 966 | ||||||
Total assets | $ | 19,062 | $ | 18,075 | ||||
LIABILITIES | ||||||||
Current liabilities | ||||||||
Accounts payable (principally trade) | $ | 2,822 | $ | 2,579 | ||||
Loans payable | 54 | 57 | ||||||
Commercial paper | 780 | 298 | ||||||
Accrued compensation, benefits and retirement costs | 679 | 811 | ||||||
Current portion of accrued product warranty | 654 | 454 | ||||||
Current portion of deferred revenue | 498 | 500 | ||||||
Other accrued expenses | 852 | 915 | ||||||
Current maturities of long-term debt | 45 | 63 | ||||||
Total current liabilities | 6,384 | 5,677 | ||||||
Long-term liabilities | ||||||||
Long-term debt | 1,597 | 1,588 | ||||||
Pensions and other postretirement benefits | 532 | 619 | ||||||
Accrued product warranty | 740 | 466 | ||||||
Deferred revenue | 658 | 604 | ||||||
Other liabilities | 892 | 957 | ||||||
Total liabilities | $ | 10,803 | $ | 9,911 | ||||
EQUITY | ||||||||
Cummins Inc. shareholders’ equity | ||||||||
Common stock, $2.50 par value, 500 shares authorized, 222.4 and 222.4 shares issued | $ | 2,271 | $ | 2,210 | ||||
Retained earnings | 12,917 | 11,464 | ||||||
Treasury stock, at cost, 64.4 and 56.7 shares | (6,028 | ) | (4,905 | ) | ||||
Common stock held by employee benefits trust, at cost, 0.4 and 0.5 shares | (5 | ) | (7 | ) | ||||
Accumulated other comprehensive loss | (1,807 | ) | (1,503 | ) | ||||
Total Cummins Inc. shareholders’ equity | 7,348 | 7,259 | ||||||
Noncontrolling interests | 911 | 905 | ||||||
Total equity | $ | 8,259 | $ | 8,164 | ||||
Total liabilities and equity | $ | 19,062 | $ | 18,075 | ||||
(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 | 2018 | 2017 | ||||||
NET CASH PROVIDED BY OPERATING ACTIVITIES | $ | 2,378 | $ | 2,277 | ||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Capital expenditures | (709 | ) | (506 | ) | ||||
Investments in internal use software | (75 | ) | (81 | ) | ||||
Proceeds from disposals of property, plant and equipment | 20 | 110 | ||||||
Investments in and advances to equity investees | (37 | ) | (66 | ) | ||||
Acquisitions of businesses, net of cash acquired | (70 | ) | (662 | ) | ||||
Investments in marketable securities—acquisitions | (368 | ) | (194 | ) | ||||
Investments in marketable securities—liquidations | 331 | 266 | ||||||
Cash flows from derivatives not designated as hedges | (102 | ) | 76 | |||||
Other, net | 36 | 5 | ||||||
Net cash used in investing activities | (974 | ) | (1,052 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Proceeds from borrowings | 36 | 6 | ||||||
Net borrowings of commercial paper | 482 | 86 | ||||||
Payments on borrowings and capital lease obligations | (62 | ) | (60 | ) | ||||
Net borrowings under short-term credit agreements | 1 | 12 | ||||||
Distributions to noncontrolling interests | (30 | ) | (29 | ) | ||||
Dividend payments on common stock | (718 | ) | (701 | ) | ||||
Repurchases of common stock | (1,140 | ) | (451 | ) | ||||
Other, net | 31 | 63 | ||||||
Net cash used in financing activities | (1,400 | ) | (1,074 | ) | ||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | (70 | ) | 98 | |||||
Net (decrease) increase in cash and cash equivalents | (66 | ) | 249 | |||||
Cash and cash equivalents at beginning of year | 1,369 | 1,120 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 1,303 | $ | 1,369 | ||||
(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) |
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
In millions | Engine | Distribution |
Components(1) |
Power Systems |
Electrified Power (2) |
Total Segments |
Intersegment Eliminations (3) |
Total | |||||||||||||||||||||||||
Three months ended December 31, 2018 | |||||||||||||||||||||||||||||||||
External sales | $ | 2,057 | $ | 2,045 | $ | 1,319 | $ | 703 | $ | 2 | $ | 6,126 | $ | — | $ | 6,126 | |||||||||||||||||
Intersegment sales | 641 | 5 | 453 | 496 | — | 1,595 | (1,595 | ) | — | ||||||||||||||||||||||||
Total sales | 2,698 | 2,050 | 1,772 | 1,199 | 2 | 7,721 | (1,595 | ) | 6,126 | ||||||||||||||||||||||||
Research, development and engineering expenses | 82 | 5 | 77 | 56 | 24 | 244 | — | 244 | |||||||||||||||||||||||||
Equity, royalty and interest income from investees | 49 | 13 | 12 | 5 | — | 79 | — | 79 | |||||||||||||||||||||||||
Interest income | 3 | 4 | 1 | 1 | — | 9 | — | 9 | |||||||||||||||||||||||||
Segment EBITDA | 393 | 140 | 278 | 123 | (29 | ) | 905 | (9 | ) | 896 | |||||||||||||||||||||||
Depreciation and amortization (4) | 48 | 28 | 48 | 28 | 2 | 154 | — | 154 | |||||||||||||||||||||||||
EBITDA as a percentage of total sales | 14.6 | % | 6.8 | % | 15.7 | % | 10.3 | % | NM | 11.7 | % | 14.6 | % | ||||||||||||||||||||
Three months ended December 31, 2017 | |||||||||||||||||||||||||||||||||
External sales | $ | 1,710 | $ | 1,928 | $ | 1,180 | $ | 658 | $ | — | $ | 5,476 | $ | — | $ | 5,476 | |||||||||||||||||
Intersegment sales | 577 | 10 | 378 | 445 | — | 1,410 | (1,410 | ) | — | ||||||||||||||||||||||||
Total sales | 2,287 | 1,938 | 1,558 | 1,103 | — | 6,886 | (1,410 | ) | 5,476 | ||||||||||||||||||||||||
Research, development and engineering expenses | 80 | 5 | 70 | 53 | — | 208 | — | 208 | |||||||||||||||||||||||||
Equity, royalty and interest income from investees (5) | 33 | 9 | — | 14 | — | 56 | — | 56 | |||||||||||||||||||||||||
Interest income | 2 | 2 | 2 | 1 | — | 7 | — | 7 | |||||||||||||||||||||||||
Segment EBITDA | 271 | 123 | 214 | 125 | — | 733 | 36 | 769 | |||||||||||||||||||||||||
Depreciation and amortization (4) | 47 | 26 | 46 | 30 | — | 149 | — | 149 | |||||||||||||||||||||||||
EBITDA as a percentage of total sales | 11.8 | % | 6.3 | % | 13.7 | % | 11.3 | % | — | % | 10.6 | % | 14.0 | % | |||||||||||||||||||
"NM" - not meaningful information | ||
(1) |
Includes Eaton Cummins Transmission Technologies joint venture consolidated during the third quarter of 2017. | |
(2) |
We formed the Electrified Power segment, effective January 1, 2018, which designs, manufactures, sells and supports electrified power systems ranging from fully electric to hybrid. | |
(3) |
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, 2018 and 2017. | |
(4) |
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." A portion of depreciation expense is included in "Research, development and engineering expense." | |
(5) |
U.S. tax legislation passed in December 2017 decreased our equity earnings at certain equity investees, negatively impacting our equity, royalty and interest income from investees by $23 million, $4 million and $12 million for the Engine, Distribution and Components segments, respectively. | |
CUMMINS INC. AND SUBSIDIARIES |
||||||||||||||||||||||||||||||||
SEGMENT INFORMATION |
||||||||||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
In millions | Engine | Distribution |
Components(1) |
Power Systems |
Electrified Power (2) |
Total Segments |
Intersegment Eliminations(3) |
Total | ||||||||||||||||||||||||
Year ended December 31, 2018 | ||||||||||||||||||||||||||||||||
External sales | $ | 8,002 | $ | 7,807 | $ | 5,331 | $ | 2,625 | $ | 6 | $ | 23,771 | $ | — | $ | 23,771 | ||||||||||||||||
Intersegment sales | 2,564 | 21 | 1,835 | 2,001 | 1 | 6,422 | (6,422 | ) | — | |||||||||||||||||||||||
Total sales | 10,566 | 7,828 | 7,166 | 4,626 | 7 | 30,193 | (6,422 | ) | 23,771 | |||||||||||||||||||||||
Research, development and engineering expenses | 311 | 20 | 272 | 230 | 69 | 902 | — | 902 | ||||||||||||||||||||||||
Equity, royalty and interest income from investees | 238 | 46 | 54 | 56 | — | 394 | — | 394 | ||||||||||||||||||||||||
Interest income | 11 | 13 | 5 | 6 | — | 35 | — | 35 | ||||||||||||||||||||||||
Segment EBITDA | 1,446 | 563 | 1,030 | 614 | (90 | ) | 3,563 | (87 | ) | 3,476 | ||||||||||||||||||||||
Depreciation and amortization (4) | 190 | 109 | 185 | 119 | 6 | 609 | — | 609 | ||||||||||||||||||||||||
EBITDA as a percentage of total sales | 13.7 | % | 7.2 | % | 14.4 | % | 13.3 | % | NM | 11.8 | % | 14.6 | % | |||||||||||||||||||
Year ended December 31, 2017 | ||||||||||||||||||||||||||||||||
External sales | $ | 6,661 | $ | 7,029 | $ | 4,363 | $ | 2,375 | $ | — | $ | 20,428 | $ | — | $ | 20,428 | ||||||||||||||||
Intersegment sales | 2,292 | 29 | 1,526 | 1,683 | — | 5,530 | (5,530 | ) | — | |||||||||||||||||||||||
Total sales | 8,953 | 7,058 | 5,889 | 4,058 | — | 25,958 | (5,530 | ) | 20,428 | |||||||||||||||||||||||
Research, development and engineering expenses | 280 | 19 | 241 | 214 | — | 754 | — | 754 | ||||||||||||||||||||||||
Equity, royalty and interest income from investees (5) | 219 | 44 | 40 | 54 | — | 357 | — | 357 | ||||||||||||||||||||||||
Interest income | 6 | 6 | 3 | 3 | — | 18 | — | 18 | ||||||||||||||||||||||||
Segment EBITDA | 1,143 | 500 | 917 | 411 | — | 2,971 | 55 | 3,026 | ||||||||||||||||||||||||
Depreciation and amortization (4) | 184 | 116 | 163 | 117 | — | 580 | — | 580 | ||||||||||||||||||||||||
EBITDA as a percentage of total sales | 12.8 | % | 7.1 | % | 15.6 | % | 10.1 | % | — | % | 11.4 | % | 14.8 | % | ||||||||||||||||||
"NM" - not meaningful information | ||
(1) |
Includes Eaton Cummins Transmission Technologies joint venture consolidated during the third quarter of 2017. | |
(2) |
We formed the Electrified Power segment, effective January 1, 2018, which designs, manufactures, sells and supports electrified power systems ranging from fully electric to hybrid. | |
(3) |
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, 2018 and 2017. | |
(4) |
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 was $2 million and $3 million for the years ended December 31, 2018 and 2017, respectively. A portion of depreciation expense is included in "Research, development and engineering expense." | |
(5) |
U.S. tax legislation passed in December 2017 decreased our equity earnings at certain equity investees, negatively impacting our equity, royalty and interest income from investees by $23 million, $4 million and $12 million for the Engine, Distribution and Components segments, respectively. | |
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 December 31, | Years ended December 31, | ||||||||||||||
In millions | 2018 | 2017 | 2018 | 2017 | |||||||||||
Total EBITDA | $ | 896 | $ | 769 | $ | 3,476 | $ | 3,026 | |||||||
Less: | |||||||||||||||
Depreciation and amortization | 154 | 149 | 609 | 580 | |||||||||||
Interest expense | 32 |
24 |
114 | 81 | |||||||||||
Income before income taxes | $ | 710 | $ | 596 | $ | 2,753 | $ | 2,365 | |||||||
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 December 31, | Years ended December 31, | ||||||||||||||||
In millions | 2018 | 2017 | 2018 | 2017 | |||||||||||||
Manufacturing entities | |||||||||||||||||
Dongfeng Cummins Engine Company, Ltd. | $ | 11 | $ | 17 | $ | 58 | $ | 73 | |||||||||
Beijing Foton Cummins Engine Co., Ltd. | 9 | 15 | 72 | 94 | |||||||||||||
Chongqing Cummins Engine Company, Ltd. | 8 | 11 | 51 | 41 | |||||||||||||
Cummins Westport, Inc. | 8 | — | (1) | 28 | 9 | (1) | |||||||||||
Tata Cummins, Ltd. | 4 | (12 | ) | (1) | 14 | (7 | ) | (1) | |||||||||
Dongfeng Cummins Emission Solutions Co., Ltd. | 3 | 3 | 14 | 13 | |||||||||||||
All other manufacturers | 14 | 2 | (1) | 73 | 56 | (1) | |||||||||||
Distribution entities | |||||||||||||||||
Komatsu Cummins Chile, Ltda. | 8 | 7 | 26 | 30 | |||||||||||||
All other distributors | — | — | — | (1 | ) | ||||||||||||
Cummins share of net income | 65 | 43 | 336 | 308 | |||||||||||||
Royalty and interest income | 14 | 13 | 58 | 49 | |||||||||||||
Equity, royalty and interest income from investees | $ | 79 | $ | 56 | $ | 394 | $ | 357 |
___________________________________________________________
(1) |
U.S. tax legislation passed in December 2017 decreased our equity earnings at certain equity investees, including a $7 million unfavorable impact to Cummins Westport, Inc. due to the remeasurement of deferred taxes and $15 million unfavorable impact to Tata Cummins, Ltd. and a $17 million unfavorable impact to "All other manufacturers" due to withholding tax adjustments on foreign earnings. | |
INCOME TAXES
Our effective tax rates for the three months and the year ended December 31, 2018, were 14.1 percent and 20.6 percent, respectively.
The three months ended December 31, 2018, contained $51 million, or $0.32 per share, of favorable net discrete tax items, primarily due to $36 million of favorable discrete tax items related to the 2017 Tax Cuts and Jobs Act (Tax Legislation) and $15 million of other favorable discrete tax items. The year ended December 31, 2018, contained $14 million, or $0.09 per share, of favorable net discrete tax items, primarily due to $26 million of other favorable discrete tax items, partially offset by $12 million of unfavorable discrete tax items related to the 2017 Tax Legislation.
On December 22, 2017, the U.S. enacted Tax Legislation which, among other things, changed the U.S. statutory rate to 21 percent effective January 1, 2018. The impact of the Tax Legislation resulted in a net incremental charge to our 2017 Condensed Consolidated Statements of Income of $777 million. The 2018 charges reflect final adjustments and subsequent guidance issued by the Internal Revenue Service. The components of the 2018 and 2017 charges were as follows:
Impact of Tax Legislation | ||||||||||||||||
Three months ended December 31, | Years ended December 31, | |||||||||||||||
In millions | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Income tax (benefit) expense | $ | (36 | ) | $ | 781 | $ | 12 | $ | 781 | |||||||
Decrease in equity, royalty and other income from investees | — | 39 | 3 | 39 | ||||||||||||
Decrease (increase) in income attributable to noncontrolling interests(1) | 26 | (43 | ) | 24 | (43 | ) | ||||||||||
Net impact of Tax Legislation (benefit) expense | $ | (10 | ) | $ | 777 | $ | 39 | $ | 777 |
_____________________________________________________
(1) | Noncontrolling interest was adjusted for withholding taxes on foreign earnings which changed the income eliminated for Cummins ownership interest attributable to Cummins India, Ltd. |
The effective tax rates for the three months and year ended December 31, 2017, were 151.8 percent and 58.0 percent, respectively.
The change in the effective tax rate for the three months and year ended, December 31, 2018, versus the comparable periods in 2017, was primarily due to lower U.S. tax rates in 2018 associated with Tax Legislation and the significant 2017 Tax Legislation expenses in 2017.
We expect our 2019 effective tax rate to be 21.5 percent, excluding any discrete tax items.
PENSIONS AND OTHER POSTRETIREMENT BENEFITS
On January 1, 2018, we retroactively adopted the new accounting standard related to the presentation of pension and other postretirement benefit costs, which resulted in the adjustment of prior period balances in the Condensed Consolidated Statements of Income by the following amounts:
Favorable / (Unfavorable) | ||||||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | Total | Total | ||||||||||||||||||
Cost of sales | $ | 4 | $ | 2 | $ | 2 | $ | 2 | $ | 10 | $ | 6 | ||||||||||||
Selling, general and administrative expenses | (10 | ) | (10 | ) | (9 | ) | (10 | ) | (39 | ) | (53 | ) | ||||||||||||
Research, development and engineering expenses | — | (1 | ) | — | (1 | ) | (2 | ) | (1 | ) | ||||||||||||||
Total change in operating income | (6 | ) | (9 | ) | (7 | ) | (9 | ) | (31 | ) | (48 | ) | ||||||||||||
Other non operating income, net | 6 | 9 | 7 | 9 | 31 | 48 | ||||||||||||||||||
Total change in income before income taxes | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
CUMMINS INC. AND SUBSIDIARIES
FINANCIAL MEASURES THAT
SUPPLEMENT GAAP
(Unaudited)
Reconciliation of Non GAAP measures - Earnings before interest, income taxes, noncontrolling interests, depreciation and amortization (EBITDA)
Effective January 1, 2018, we use EBITDA as a primary basis for the Chief Operating Decision Maker to evaluate the performance of each of our operating segments and our consolidated results. It is also a component in measuring our variable compensation programs. We believe EBITDA is a useful measure for our operating performance as it assists investors and debt holders in comparing our performance on a consistent basis without regard for financing methods, capital structure, income taxes or depreciation and amortization methods, which can vary significantly depending upon many factors. Our 2017 and 2016 EBITDA measures, as restated, were as follows:
Power | Total | Intersegment | ||||||||||||||||||||||||||
In millions | Engine | Distribution | Components | Systems | Segment | Eliminations | Total | |||||||||||||||||||||
2017 | ||||||||||||||||||||||||||||
Q1 | $ | 273 | $ | 130 | $ | 216 | $ | 85 | $ | 704 | $ | 1 | $ | 705 | ||||||||||||||
Q2 | 323 | 127 | 228 | 90 | 768 | (4 | ) | 764 | ||||||||||||||||||||
Q3 | 276 | 120 | 259 | 111 | 766 | 22 | 788 | |||||||||||||||||||||
Q4 | 271 | 123 | 214 | 125 | 733 | 36 | 769 | |||||||||||||||||||||
2017 Total | $ | 1,143 | $ | 500 | $ | 917 | $ | 411 | $ | 2,971 | $ | 55 | $ | 3,026 | ||||||||||||||
2016 Total | $ | 849 | $ | 508 | $ | 774 | $ | 378 | $ | 2,509 | $ | 17 | $ | 2,526 | ||||||||||||||
EBITDA is not in accordance with, or an alternative for, accounting principles generally accepted in the United States (GAAP) and may not be consistent with measures used by other companies. It should be considered supplemental data; however, the amounts included in the EBITDA calculation are derived from amounts included in the Condensed Consolidated Statements of Income. Below is a reconciliation of “Net income attributable to Cummins Inc.” to EBITDA for each of the applicable periods:
Three months ended December 31, | Years ended December 31, | |||||||||||||||
In millions | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Net income (loss) attributable to Cummins Inc. | $ | 579 | $ | (274 | ) | $ | 2,141 | $ | 999 | |||||||
Net income (loss) attributable to Cummins Inc. as a percentage of net sales | 9.5 | % | (5.0 | )% | 9.0 | % | 4.9 | % | ||||||||
Add: | ||||||||||||||||
Net income (loss) attributable to noncontrolling interests | 31 | (35 | ) | 46 | (5 | ) | ||||||||||
Consolidated net income (loss) | 610 | (309 | ) | 2,187 | 994 | |||||||||||
Add: | ||||||||||||||||
Interest expense | 32 | 24 | 114 | 81 | ||||||||||||
Income tax expense | 100 | 905 | 566 | 1,371 | ||||||||||||
Depreciation and amortization | 154 | 149 | 609 | 580 | ||||||||||||
EBITDA | $ | 896 | $ | 769 | $ | 3,476 | $ | 3,026 | ||||||||
EBITDA as a percentage of net sales |
14.6 | % | 14.0 | % | 14.6 | % | 14.8 | % | ||||||||
Add: | ||||||||||||||||
Engine system campaign charge | — | — | 368 | — | ||||||||||||
Impact of tax legislation on equity investees | — | 39 | 3 | 39 | ||||||||||||
EBITDA, excluding impact of engine system campaign charge and tax legislation on equity investees | $ | 896 | $ | 808 | $ | 3,847 | $ | 3,065 | ||||||||
EBITDA, excluding engine system campaign charge and tax legislation on equity investees, as a percentage of net sales | 14.6 | % | 14.8 | % | 16.2 | % | 15.0 | % | ||||||||
Net income and diluted earnings per share (EPS) attributable to Cummins Inc. excluding Tax Legislation and other discrete tax items
We believe these are useful measures of our operating performance for the periods presented as they illustrate our operating performance without regard to Tax Legislation and other discrete tax adjustments. These measures are not in accordance with, or an alternative for GAAP and may not be consistent with measures used by other companies. This should be considered supplemental data. The following table reconciles net income and diluted EPS attributable to Cummins Inc. to net income and diluted EPS attributable to Cummins Inc. excluding Tax Legislation and other discrete tax items for the following periods:
Three months ended December 31, | |||||||||||||||||
2018 | 2017 | ||||||||||||||||
In millions, except per share amounts |
Net Income | Diluted EPS | Net Income | Diluted EPS | |||||||||||||
Net income (loss) and diluted EPS attributable to Cummins Inc. | $ | 579 | $ | 3.63 | $ | (274 | ) | $ | (1.65 | ) | |||||||
Tax Legislation discrete items | (36 | ) | (0.23 | ) | 781 | 4.70 | |||||||||||
Other discrete tax items | (15 | ) | (0.09 | ) | — | — | |||||||||||
Other non-tax provision Tax Legislation impacts (1) | 26 | 0.17 | (4 | ) | (0.02 | ) | |||||||||||
Net income and diluted EPS attributable to Cummins Inc. excluding Tax Legislation and other discrete tax items | $ | 554 | $ | 3.48 | $ | 503 | $ | 3.03 |
Years ended December 31, | |||||||||||||||||
2018 | 2017 | ||||||||||||||||
In millions, except per share amounts |
Net Income | Diluted EPS | Net Income | Diluted EPS | |||||||||||||
Net income and diluted EPS attributable to Cummins Inc. | $ | 2,141 | $ | 13.15 | $ | 999 | $ | 5.97 | |||||||||
Tax Legislation discrete items | 12 | 0.07 | 781 | 4.67 | |||||||||||||
Other discrete tax items | (26 | ) | (0.16 | ) | — | — | |||||||||||
Other non-tax provision Tax Legislation impacts (1) | 27 | 0.17 | (4 | ) | (0.02 | ) | |||||||||||
Net income and diluted EPS attributable to Cummins Inc. excluding Tax Legislation and other discrete tax items | $ | 2,154 | $ | 13.23 | $ | 1,776 | $ | 10.62 |
_____________________________________________________
(1) | Includes the impact of Tax Legislation on equity income from investees and non-controlling interests. | |
CUMMINS INC. AND SUBSIDIARIES
BUSINESS UNIT SALES DATA
(Unaudited)
Engine Segment Sales by Market and Unit Shipments by Engine Classification
Sales for our Engine segment by market were as follows:
2018 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Heavy-duty truck | $ | 815 | $ | 920 | $ | 958 | $ | 959 | $ | 3,652 | |||||||||
Medium-duty truck and bus | 692 | 777 | 699 | 687 | 2,855 | ||||||||||||||
Light-duty automotive | 402 | 444 | 517 | 456 | 1,819 | ||||||||||||||
Off-highway | 537 | 555 | 552 | 596 | 2,240 | ||||||||||||||
Total sales | $ | 2,446 | $ | 2,696 | $ | 2,726 | $ | 2,698 | $ | 10,566 | |||||||||
2017 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Heavy-duty truck | $ | 620 | $ | 714 | $ | 776 | $ | 730 | $ | 2,840 | |||||||||
Medium-duty truck and bus | 544 | 701 | 625 | 643 | 2,513 | ||||||||||||||
Light-duty automotive | 423 | 429 | 452 | 423 | 1,727 | ||||||||||||||
Off-highway | 436 | 463 | 483 | 491 | 1,873 | ||||||||||||||
Total sales | $ | 2,023 | $ | 2,307 | $ | 2,336 | $ | 2,287 | $ | 8,953 |
Unit shipments by engine classification (including unit shipments to Power Systems and off-highway engine units included in their respective classification) were as follows:
2018 | ||||||||||||||
Units | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||
Heavy-duty | 26,600 | 32,000 | 34,600 | 35,300 | 128,500 | |||||||||
Medium-duty | 74,000 | 83,500 | 76,000 | 77,600 | 311,100 | |||||||||
Light-duty | 61,900 | 68,500 | 76,800 | 66,200 | 273,400 | |||||||||
Total units | 162,500 | 184,000 | 187,400 | 179,100 | 713,000 | |||||||||
2017 | ||||||||||||||
Units | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||
Heavy-duty | 19,200 | 24,100 | 28,100 | 24,500 | 95,900 | |||||||||
Medium-duty | 60,300 | 71,600 | 68,500 | 67,700 | 268,100 | |||||||||
Light-duty | 63,100 | 65,600 | 66,300 | 62,500 | 257,500 | |||||||||
Total units | 142,600 | 161,300 | 162,900 | 154,700 | 621,500 | |||||||||
Distribution Segment Sales by Product Line
Sales for our Distribution segment by product line were as follows:
2018 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Parts | $ | 808 | $ | 817 | $ | 800 | $ | 809 | $ | 3,234 | |||||||||
Engines | 367 | 461 | 400 | 406 | 1,634 | ||||||||||||||
Service | 352 | 370 | 372 | 380 | 1,474 | ||||||||||||||
Power generation | 326 | 346 | 359 | 455 | 1,486 | ||||||||||||||
Total sales | $ | 1,853 | $ | 1,994 | $ | 1,931 | $ | 2,050 | $ | 7,828 | |||||||||
2017 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Parts | $ | 745 | $ | 759 | $ | 768 | $ | 768 | $ | 3,040 | |||||||||
Engines | 275 | 314 | 342 | 438 | 1,369 | ||||||||||||||
Service | 319 | 320 | 326 | 347 | 1,312 | ||||||||||||||
Power generation | 306 | 329 | 317 | 385 | 1,337 | ||||||||||||||
Total sales | $ | 1,645 | $ | 1,722 | $ | 1,753 | $ | 1,938 | $ | 7,058 | |||||||||
Component Segment Sales by Product Line
Sales for our Components segment by product line were as follows:
2018 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Emission solutions | $ | 775 | $ | 841 | $ | 769 | $ | 792 | $ | 3,177 | |||||||||
Turbo technologies | 340 | 355 | 317 | 331 | 1,343 | ||||||||||||||
Filtration | 320 | 324 | 308 | 313 | 1,265 | ||||||||||||||
Electronics and fuel systems | 201 | 226 | 210 | 201 | 838 | ||||||||||||||
Automated transmissions | 117 | 141 | 150 | 135 | 543 | ||||||||||||||
Total sales | $ | 1,753 | $ | 1,887 | $ | 1,754 | $ | 1,772 | $ | 7,166 | |||||||||
2017 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Emission solutions | $ | 616 | $ | 674 | $ | 696 | $ | 689 | $ | 2,675 | |||||||||
Turbo technologies | 287 | 307 | 297 | 288 | 1,179 | ||||||||||||||
Filtration | 277 | 291 | 287 | 298 | 1,153 | ||||||||||||||
Electronics and fuel systems | 164 | 182 | 184 | 188 | 718 | ||||||||||||||
Automated transmissions | — | — | 69 | 95 | 164 | ||||||||||||||
Total sales | $ | 1,344 | $ | 1,454 | $ | 1,533 | $ | 1,558 | $ | 5,889 | |||||||||
Power Systems Segment Sales by Product Line
Sales for our Power Systems segment by product line were as follows:
2018 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Power generation | $ | 571 | $ | 666 | $ | 636 | $ | 713 | $ | 2,586 | |||||||||
Industrial | 414 | 483 | 380 | 386 | 1,663 | ||||||||||||||
Generator technologies | 89 | 97 | 91 | 100 | 377 | ||||||||||||||
Total sales | $ | 1,074 | $ | 1,246 | $ | 1,107 | $ | 1,199 | $ | 4,626 | |||||||||
2017 | |||||||||||||||||||
In millions | Q1 | Q2 | Q3 | Q4 | YTD | ||||||||||||||
Power generation | $ | 526 | $ | 570 | $ | 580 | $ | 629 | $ | 2,305 | |||||||||
Industrial | 275 | 353 | 385 | 386 | 1,399 | ||||||||||||||
Generator technologies | 81 | 94 | 91 | 88 | 354 | ||||||||||||||
Total sales | $ | 882 | $ | 1,017 | $ | 1,056 | $ | 1,103 | $ | 4,058 |
High-horsepower unit shipments by engine classification were as follows:
2018 | ||||||||||||||
Units | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||
Power generation | 2,100 | 2,300 | 2,400 | 2,300 | 9,100 | |||||||||
Industrial | 1,700 | 2,100 | 1,900 | 1,900 | 7,600 | |||||||||
Total units | 3,800 | 4,400 | 4,300 | 4,200 | 16,700 | |||||||||
2017 | ||||||||||||||
Units | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||
Power generation | 1,900 | 2,100 | 2,200 | 2,000 | 8,200 | |||||||||
Industrial | 1,300 | 1,700 | 1,600 | 1,800 | 6,400 | |||||||||
Total units | 3,200 | 3,800 | 3,800 | 3,800 | 14,600 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20190206005155/en/
Jon Mills
Director – External Communications
(317) 658-4540
jon.mills@cummins.com
Source: Cummins Inc.
Released February 6, 2019