Financial information regarding reportable operating segments |
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.
|
|
Reconciliation of segment information from net assets to total assets |
A reconciliation of our segment net assets to the corresponding amounts in the Consolidated Balance Sheets is shown in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
In millions |
|
2019 |
|
2018 |
|
2017 |
|
Net assets for operating segments |
|
$ |
9,258 |
|
|
$ |
9,220 |
|
|
$ |
8,574 |
|
|
Cash, cash equivalents and marketable securities |
|
1,470 |
|
|
1,525 |
|
|
1,567 |
|
|
Brammo Inc. assets |
|
— |
|
|
— |
|
|
72 |
|
(1) |
Net liabilities deducted in arriving at net assets (2)
|
|
8,498 |
|
|
7,836 |
|
|
7,398 |
|
|
Pension and OPEB adjustments excluded from net assets |
|
67 |
|
|
68 |
|
|
156 |
|
|
Deferred tax assets not allocated to segments |
|
441 |
|
|
410 |
|
|
306 |
|
|
Deferred debt costs not allocated to segments |
|
3 |
|
|
3 |
|
|
2 |
|
|
Total assets |
|
$ |
19,737 |
|
|
$ |
19,062 |
|
|
$ |
18,075 |
|
|
____________________________________________________
|
|
(1) |
Assets associated with the Brammo Inc. acquisition were presented as a reconciling item as Brammo Inc. had not yet been assigned to a reportable segment at December 31, 2017. See Note 21, "ACQUISITIONS," for additional information.
|
(2)
Liabilities deducted in arriving at net assets include certain accounts payable, accrued expenses, long-term liabilities and other items.
|