Financial information regarding reportable operating segments |
Summarized financial information regarding our reportable operating segments for the three and nine month periods is shown in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In millions |
|
Engine |
|
Components |
|
Power Generation |
|
Distribution |
|
Non-segment
Items (1)
|
|
Total |
Three months ended September 28, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External sales |
|
$ |
2,181 |
|
|
$ |
946 |
|
|
$ |
481 |
|
|
$ |
1,282 |
|
|
$ |
— |
|
|
$ |
4,890 |
|
Intersegment sales |
|
635 |
|
|
341 |
|
|
273 |
|
|
10 |
|
|
(1,259 |
) |
|
— |
|
Total sales |
|
2,816 |
|
|
1,287 |
|
|
754 |
|
|
1,292 |
|
|
(1,259 |
) |
|
4,890 |
|
Depreciation and amortization(2)
|
|
50 |
|
|
27 |
|
|
13 |
|
|
22 |
|
|
— |
|
|
112 |
|
Research, development and engineering expenses |
|
114 |
|
|
64 |
|
|
18 |
|
|
2 |
|
|
— |
|
|
198 |
|
Equity, royalty and interest income from investees |
|
40 |
|
|
9 |
|
|
13 |
|
|
37 |
|
|
— |
|
|
99 |
|
Interest income |
|
3 |
|
|
1 |
|
|
1 |
|
|
1 |
|
|
— |
|
|
6 |
|
Segment EBIT |
|
330 |
|
|
172 |
|
|
60 |
|
|
131 |
|
(3) |
(9 |
) |
|
684 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 29, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External sales |
|
$ |
2,045 |
|
|
$ |
784 |
|
|
$ |
499 |
|
|
$ |
938 |
|
|
$ |
— |
|
|
$ |
4,266 |
|
Intersegment sales |
|
447 |
|
|
288 |
|
|
213 |
|
|
6 |
|
|
(954 |
) |
|
— |
|
Total sales |
|
2,492 |
|
|
1,072 |
|
|
712 |
|
|
944 |
|
|
(954 |
) |
|
4,266 |
|
Depreciation and amortization(2)
|
|
53 |
|
|
24 |
|
|
13 |
|
|
15 |
|
|
— |
|
|
105 |
|
Research, development and engineering expenses |
|
103 |
|
|
51 |
|
|
18 |
|
|
1 |
|
|
— |
|
|
173 |
|
Equity, royalty and interest income from investees |
|
31 |
|
|
5 |
|
|
13 |
|
|
42 |
|
|
— |
|
|
91 |
|
Interest income |
|
4 |
|
|
1 |
|
|
1 |
|
|
— |
|
|
— |
|
|
6 |
|
Segment EBIT |
|
272 |
|
|
132 |
|
|
45 |
|
|
86 |
|
(3) |
1 |
|
|
536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 28, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External sales |
|
$ |
6,449 |
|
|
$ |
2,821 |
|
|
$ |
1,408 |
|
|
$ |
3,453 |
|
|
$ |
— |
|
|
$ |
14,131 |
|
Intersegment sales |
|
1,674 |
|
|
976 |
|
|
728 |
|
|
27 |
|
|
(3,405 |
) |
|
— |
|
Total sales |
|
8,123 |
|
|
3,797 |
|
|
2,136 |
|
|
3,480 |
|
|
(3,405 |
) |
|
14,131 |
|
Depreciation and amortization(2)
|
|
153 |
|
|
79 |
|
|
38 |
|
|
58 |
|
|
— |
|
|
328 |
|
Research, development and engineering expenses |
|
335 |
|
|
170 |
|
|
55 |
|
|
7 |
|
|
— |
|
|
567 |
|
Equity, royalty and interest income from investees |
|
117 |
|
|
27 |
|
|
30 |
|
|
120 |
|
|
— |
|
|
294 |
|
Interest income |
|
9 |
|
|
3 |
|
|
3 |
|
|
2 |
|
|
— |
|
|
17 |
|
Segment EBIT |
|
910 |
|
|
524 |
|
|
146 |
|
|
333 |
|
(3) |
(44 |
) |
|
1,869 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 29, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External sales |
|
$ |
6,139 |
|
|
$ |
2,292 |
|
|
$ |
1,621 |
|
|
$ |
2,661 |
|
|
$ |
— |
|
|
$ |
12,713 |
|
Intersegment sales |
|
1,312 |
|
|
915 |
|
|
651 |
|
|
15 |
|
|
(2,893 |
) |
|
— |
|
Total sales |
|
7,451 |
|
|
3,207 |
|
|
2,272 |
|
|
2,676 |
|
|
(2,893 |
) |
|
12,713 |
|
Depreciation and amortization(2)
|
|
156 |
|
|
71 |
|
|
37 |
|
|
40 |
|
|
— |
|
|
304 |
|
Research, development and engineering expenses |
|
310 |
|
|
165 |
|
|
53 |
|
|
4 |
|
|
— |
|
|
532 |
|
Equity, royalty and interest income from investees |
|
106 |
|
|
21 |
|
|
30 |
|
|
124 |
|
|
— |
|
|
281 |
|
Interest income |
|
13 |
|
|
2 |
|
|
5 |
|
|
1 |
|
|
— |
|
|
21 |
|
Segment EBIT |
|
806 |
|
|
387 |
|
|
172 |
|
|
281 |
|
(3) |
(52 |
) |
|
1,594 |
|
_________________________________________________________________
(1) Includes intersegment sales and profit in inventory eliminations and unallocated corporate expenses. There were no significant unallocated corporate expenses for the three and nine months ended September 28, 2014 and September 29, 2013.
(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 $2 million and $8 million for the nine months ended September 28, 2014 and September 29, 2013, respectively.
(3)Distribution segment EBIT included gains as disclosed in the table below. See Note 3, "ACQUISITIONS" for additional information.
|
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 |
|
Nine months ended |
In millions |
|
September 28, 2014 |
|
September 29, 2013 |
|
September 28, 2014 |
|
September 29, 2013 |
Total EBIT |
|
$ |
684 |
|
|
$ |
536 |
|
|
$ |
1,869 |
|
|
$ |
1,594 |
|
Less: Interest expense |
|
15 |
|
|
8 |
|
|
47 |
|
|
22 |
|
Income before income taxes |
|
$ |
669 |
|
|
$ |
528 |
|
|
$ |
1,822 |
|
|
$ |
1,572 |
|
|