Financial information regarding reportable operating segments |
Summarized financial information regarding our reportable operating segments for the three and six month periods is shown in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In millions |
|
Engine |
|
Distribution |
|
Components |
|
Power Generation |
|
Non-segment
Items (1)
|
|
Total |
Three months ended June 28, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External sales |
|
$ |
2,058 |
|
|
$ |
1,487 |
|
|
$ |
1,017 |
|
|
$ |
453 |
|
|
$ |
— |
|
|
$ |
5,015 |
|
Intersegment sales |
|
739 |
|
|
8 |
|
|
380 |
|
|
294 |
|
|
(1,421 |
) |
|
— |
|
Total sales |
|
2,797 |
|
|
1,495 |
|
|
1,397 |
|
|
747 |
|
|
(1,421 |
) |
|
5,015 |
|
Depreciation and amortization(2)
|
|
60 |
|
|
25 |
|
|
28 |
|
|
13 |
|
|
— |
|
|
126 |
|
Research, development and engineering expenses |
|
91 |
|
|
3 |
|
|
57 |
|
|
15 |
|
|
— |
|
|
166 |
|
Equity, royalty and interest income from investees |
|
57 |
|
|
21 |
|
|
8 |
|
|
8 |
|
|
— |
|
|
94 |
|
Interest income |
|
3 |
|
|
1 |
|
|
1 |
|
|
1 |
|
|
— |
|
|
6 |
|
Segment EBIT |
|
341 |
|
|
113 |
|
|
223 |
|
|
57 |
|
|
(13 |
) |
|
721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 29, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External sales |
|
$ |
2,178 |
|
|
$ |
1,229 |
|
|
$ |
953 |
|
|
$ |
475 |
|
|
$ |
— |
|
|
$ |
4,835 |
|
Intersegment sales |
|
566 |
|
|
9 |
|
|
327 |
|
|
268 |
|
|
(1,170 |
) |
|
— |
|
Total sales |
|
2,744 |
|
|
1,238 |
|
|
1,280 |
|
|
743 |
|
|
(1,170 |
) |
|
4,835 |
|
Depreciation and amortization(2)
|
|
52 |
|
|
20 |
|
|
26 |
|
|
13 |
|
|
— |
|
|
111 |
|
Research, development and engineering expenses |
|
105 |
|
|
3 |
|
|
53 |
|
|
18 |
|
|
— |
|
|
179 |
|
Equity, royalty and interest income from investees |
|
45 |
|
|
42 |
|
|
9 |
|
|
9 |
|
|
— |
|
|
105 |
|
Interest income |
|
4 |
|
|
— |
|
|
1 |
|
|
1 |
|
|
— |
|
|
6 |
|
Segment EBIT |
|
311 |
|
|
126 |
|
(3) |
185 |
|
|
61 |
|
|
(26 |
) |
|
657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 28, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External sales |
|
$ |
3,947 |
|
|
$ |
2,956 |
|
|
$ |
1,948 |
|
|
$ |
873 |
|
|
$ |
— |
|
|
$ |
9,724 |
|
Intersegment sales |
|
1,446 |
|
|
15 |
|
|
748 |
|
|
554 |
|
|
(2,763 |
) |
|
— |
|
Total sales |
|
5,393 |
|
|
2,971 |
|
|
2,696 |
|
|
1,427 |
|
|
(2,763 |
) |
|
9,724 |
|
Depreciation and amortization(2)
|
|
118 |
|
|
52 |
|
|
54 |
|
|
29 |
|
|
— |
|
|
253 |
|
Research, development and engineering expenses |
|
205 |
|
|
6 |
|
|
118 |
|
|
32 |
|
|
— |
|
|
361 |
|
Equity, royalty and interest income from investees |
|
87 |
|
|
41 |
|
|
17 |
|
|
17 |
|
|
— |
|
|
162 |
|
Interest income |
|
5 |
|
|
2 |
|
|
2 |
|
|
2 |
|
|
— |
|
|
11 |
|
Segment EBIT |
|
594 |
|
|
201 |
|
|
418 |
|
|
106 |
|
|
(36 |
) |
|
1,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 29, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External sales |
|
$ |
4,268 |
|
|
$ |
2,171 |
|
|
$ |
1,875 |
|
|
$ |
927 |
|
|
$ |
— |
|
|
$ |
9,241 |
|
Intersegment sales |
|
1,039 |
|
|
17 |
|
|
635 |
|
|
455 |
|
|
(2,146 |
) |
|
— |
|
Total sales |
|
5,307 |
|
|
2,188 |
|
|
2,510 |
|
|
1,382 |
|
|
(2,146 |
) |
|
9,241 |
|
Depreciation and amortization(2)
|
|
103 |
|
|
36 |
|
|
52 |
|
|
25 |
|
|
— |
|
|
216 |
|
Research, development and engineering expenses |
|
221 |
|
|
5 |
|
|
106 |
|
|
37 |
|
|
— |
|
|
369 |
|
Equity, royalty and interest income from investees |
|
77 |
|
|
83 |
|
|
18 |
|
|
17 |
|
|
— |
|
|
195 |
|
Interest income |
|
6 |
|
|
1 |
|
|
2 |
|
|
2 |
|
|
— |
|
|
11 |
|
Segment EBIT |
|
580 |
|
|
202 |
|
(3) |
352 |
|
|
86 |
|
|
(35 |
) |
|
1,185 |
|
____________________________________
(1) Includes inter-segment sales and profit in inventory eliminations and unallocated corporate expenses. There were no significant unallocated corporate expenses for the three and six months ended June 28, 2015 and June 29, 2014.
(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 $1 million and $1 million for the six months ended June 28, 2015 and June 29, 2014, respectively.
(3) Distribution segment EBIT included gains of $14 million and $20 million on the fair value adjustments resulting from the acquisition of the controlling interests in North American distributors for the three and six month periods ended June 29, 2014.
|
Reconciliation of segment information |
A reconciliation of our segment information to the corresponding amounts in the Condensed Consolidated Statements of Income is shown in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Six months ended |
In millions |
|
June 28, 2015 |
|
June 29, 2014 |
|
June 28, 2015 |
|
June 29, 2014 |
Total EBIT |
|
$ |
721 |
|
|
$ |
657 |
|
|
$ |
1,283 |
|
|
$ |
1,185 |
|
Less: Interest expense |
|
17 |
|
|
15 |
|
|
31 |
|
|
32 |
|
Income before income taxes |
|
$ |
704 |
|
|
$ |
642 |
|
|
$ |
1,252 |
|
|
$ |
1,153 |
|
|