Schedule of Segment Reporting Information, by Segment [Table Text Block] |
Restructuring actions were included in our segment and non-segment operating results as follows:
|
|
|
|
|
|
In millions |
|
Years ended December 31, 2019 |
Engine |
|
$ |
18 |
|
Distribution |
|
37 |
|
Components |
|
20 |
|
Power Systems |
|
12 |
|
New Power |
|
1 |
|
Non-segment |
|
31 |
|
Restructuring actions |
|
$ |
119 |
|
Summarized financial information regarding our reportable operating segments at December 31, is shown in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In millions |
|
Engine |
|
Distribution |
|
Components |
|
Power Systems |
|
New Power |
|
Total Segments |
|
Intersegment Eliminations (1)
|
|
Total |
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External sales |
|
$ |
7,570 |
|
|
$ |
8,040 |
|
|
$ |
5,253 |
|
|
$ |
2,670 |
|
|
$ |
38 |
|
|
$ |
23,571 |
|
|
$ |
— |
|
|
$ |
23,571 |
|
Intersegment sales |
|
2,486 |
|
|
31 |
|
|
1,661 |
|
|
1,790 |
|
|
— |
|
|
5,968 |
|
|
(5,968 |
) |
|
— |
|
Total sales |
|
10,056 |
|
|
8,071 |
|
|
6,914 |
|
|
4,460 |
|
|
38 |
|
|
29,539 |
|
|
(5,968 |
) |
|
23,571 |
|
Research, development and engineering expenses |
|
337 |
|
|
28 |
|
|
300 |
|
|
230 |
|
|
106 |
|
|
1,001 |
|
|
— |
|
|
1,001 |
|
Equity, royalty and interest income from investees |
|
200 |
|
|
52 |
|
|
40 |
|
|
38 |
|
|
— |
|
|
330 |
|
|
— |
|
|
330 |
|
Interest income |
|
15 |
|
|
15 |
|
|
8 |
|
|
8 |
|
|
— |
|
|
46 |
|
|
— |
|
|
46 |
|
Segment EBITDA (excluding restructuring actions) |
|
1,472 |
|
|
693 |
|
|
1,117 |
|
|
524 |
|
|
(148 |
) |
|
3,658 |
|
|
73 |
|
|
3,731 |
|
Restructuring actions(2)
|
|
18 |
|
|
37 |
|
|
20 |
|
|
12 |
|
|
1 |
|
|
88 |
|
|
31 |
|
|
119 |
|
Segment EBITDA |
|
1,454 |
|
|
656 |
|
|
1,097 |
|
|
512 |
|
|
(149 |
) |
|
3,570 |
|
|
42 |
|
|
3,612 |
|
Depreciation and amortization (3)
|
|
202 |
|
|
115 |
|
|
222 |
|
|
118 |
|
|
12 |
|
|
669 |
|
|
— |
|
|
669 |
|
Net assets |
|
1,094 |
|
|
2,536 |
|
|
2,911 |
|
|
2,245 |
|
|
472 |
|
|
9,258 |
|
|
— |
|
|
9,258 |
|
Investments and advances to equity investees |
|
575 |
|
|
296 |
|
|
193 |
|
|
171 |
|
|
2 |
|
|
1,237 |
|
|
— |
|
|
1,237 |
|
Capital expenditures |
|
240 |
|
|
136 |
|
|
191 |
|
|
107 |
|
|
26 |
|
|
700 |
|
|
— |
|
|
700 |
|
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 (3)
|
|
190 |
|
|
109 |
|
|
185 |
|
|
119 |
|
|
6 |
|
|
609 |
|
|
— |
|
|
609 |
|
Net assets |
|
1,265 |
|
|
2,677 |
|
|
2,878 |
|
|
2,262 |
|
|
138 |
|
|
9,220 |
|
|
— |
|
|
9,220 |
|
Investments and advances to equity investees |
|
561 |
|
|
278 |
|
|
206 |
|
|
177 |
|
|
— |
|
|
1,222 |
|
|
— |
|
|
1,222 |
|
Capital expenditures |
|
254 |
|
|
133 |
|
|
182 |
|
|
129 |
|
|
11 |
|
|
709 |
|
|
— |
|
|
709 |
|
(Table continued on next page)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In millions |
|
Engine |
|
Distribution |
|
Components |
|
Power Systems |
|
New Power |
|
Total Segments |
|
Intersegment Eliminations (1)
|
|
Total |
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 (4)
|
|
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 (3)
|
|
184 |
|
|
116 |
|
|
163 |
|
|
117 |
|
|
— |
|
|
580 |
|
|
— |
|
|
580 |
|
Net assets |
|
1,180 |
|
|
2,446 |
|
|
2,811 |
|
|
2,137 |
|
|
— |
|
|
8,574 |
|
|
— |
|
|
8,574 |
|
Investments and advances to equity investees |
|
531 |
|
|
267 |
|
|
194 |
|
|
164 |
|
|
— |
|
|
1,156 |
|
|
— |
|
|
1,156 |
|
Capital expenditures |
|
188 |
|
|
101 |
|
|
127 |
|
|
90 |
|
|
— |
|
|
506 |
|
|
— |
|
|
506 |
|
____________________________________________________
|
|
(1) |
Includes intersegment sales, intersegment profit in inventory eliminations and unallocated corporate expenses. The year ended December 31, 2019, includes a $31 million restructuring charge related to corporate functions. There were no significant unallocated corporate expenses for the years ended December 31, 2018 and 2017.
|
|
|
(2) |
See Note 4 "RESTRUCTURING ACTIONS," for additional information.
|
|
|
(3) |
Depreciation and amortization, as shown on a segment basis, excludes the amortization of debt discount and deferred costs included in the Consolidated Statements of Net Income as "Interest expense." The amortization of debt discount and deferred costs were $3 million, $2 million and $3 million for the years ended 2019, 2018 and 2017, respectively. A portion of depreciation expense is included in "Research, development and engineering expense."
|
|
|
(4) |
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. See Note 5, "INCOME TAXES," for additional information.
|
|