•Third quarter revenues of $6.0 billion; GAAP1 Net Income of $534 million.
•Third quarter EBITDA of 14.4 percent; Diluted EPS of $3.69.
•The company now expects its full year 2021 revenue to be up approximately 20.0 percent; compared to prior guidance of up 20.0 to 24.0 percent.
•The company is lowering its EBITDA guidance to be approximately 15.0 percent; compared to prior guidance of 15.5 to 16.0 percent.
COLUMBUS, IND. - Cummins Inc. (NYSE: CMI) today reported results for the third quarter of 2021.
Third quarter revenues of $6.0 billion increased 17 percent from the same quarter in 2020. Sales in North America increased 13 percent while international revenues increased 22 percent driven by strong demand across all global markets outside of China compared to the same quarter in 2020.
“Demand remained strong in the third quarter as the global economy continued to improve, driving strong sales growth across most businesses and regions outside of China, which is moderating in line with expectations,” said Chairman and CEO Tom Linebarger. “Economic trends such as order activity, freight rates, and used equipment prices remain robust across a number of our key end markets which points to strong demand extending into 2022 and beyond. Cummins is well positioned to benefit as these markets gain momentum as we continue to see orders for our products outpace our competition. Despite this strong demand, supply chain constraints continue to impact our business as well as our customers’, resulting in rising material costs, elevated logistics expenses, and other manufacturing inefficiencies and capping revenue below our expectations three months ago.”
Earnings before interest, taxes, depreciation and amortization (EBITDA) in the third quarter was $862 million (14.4 percent of sales), compared to $876 million (17.1 percent of sales) a year ago.
Net income attributable to Cummins in the third quarter was $534 million ($3.69 per diluted share) compared to $501 million ($3.36 per diluted share) in 2020. The tax rate in the third quarter was 19.9 percent including $11 million, or $0.08 per share, of favorable discrete items.
2021 Outlook:
Based on the current forecast, Cummins is lowering its full year 2021 revenue guidance to be up approximately 20 percent versus last year, compared to prior guidance of up 20 to 24 percent. EBITDA is now expected to be approximately 15.0 percent compared to previous guidance of 15.5 to 16.0 percent of sales due to the ongoing supply chain challenges in our industry. The Company expects to return over 75 percent of Operating Cash
1
Flow to shareholders in 2021 in the form of dividends and share repurchases.
Any expenses outside of the normal course of business associated with the evaluation of strategic alternatives for the Filtration business have been excluded from the outlook provided.
Third Quarter 2021 Highlights:
•Cummins announced that it will bring to market a 15-liter natural gas engine for heavy-duty trucks. The 15-liter natural gas engine is an important part of Cummins strategy for its path to zero emissions. The strategy focuses on new powertrains including advanced diesel, natural gas, hydrogen engines, hybrids, battery electric, and fuel cells along with an increased use of low carbon fuels and renewable electricity and related infrastructure. The expanding product lineup will help achieve Cummins’ PLANET 2050 environmental goals which include lowering emissions from newly sold products by 30% by 2030 and a goal of carbon neutrality by 2050, aligned with the Paris Climate Accord targets.
•The company announced it will launch a set of software features to integrate its powertrains with Automated Driving System (ADS) technologies. Cummins is a market leader in delivering powertrains that provide leading performance and fuel economy through the integration of hardware and software. With these new software features, Cummins will extend these core capabilities into the ADS space as well. Cummins is positioned to be a leader in ADS technology integration globally and is actively testing more than 100 vehicles in coordination with ADS technology companies to ensure seamless powertrain integration as ADS solutions enter commercial vehicle markets globally.
•Cummins received two awards, totaling nearly $7 million, from the US Department of Energy for continued work on enhancing the economic viability of fuel cell powertrain solutions for heavy-duty applications, including on-highway tractor-trailers and buses. The program will drive the scale and investment needed to allow for faster adoption of hydrogen fuel cell technologies.
•The company launched Cummins Water Works, a community focused initiative to address the global water crisis around the world by bringing fresh water to 20 million people who would otherwise not have access to it. The program will partner with leading water experts and the Water Resilience Coalition to invest in sustainable, large-scale, high-impact projects in water stressed regions.
•The company administered over 30,000 vaccine doses in India, continuing its commitment to the safety of employees, joint venture partners, and suppliers and their families during the COVID-19 pandemic.
•The company announced an increase in its quarterly dividend from $1.35 to $1.45 a share
Third quarter 2021 detail (all comparisons to same period in 2020):
Engine Segment
•Sales - $2.6 billion, up 22 percent
•Segment EBITDA - $391 million, or 15.2 percent of sales, compared to $382 million or 18.1 percent of sales
•On-highway revenues increased 22 percent driven by strong demand in the North American truck market and off-highway revenues increased 21 percent driven by strong demand in North American, Asian Pacific, and European construction markets
•Sales increased 23 percent in North America and 19 percent in international markets
2
Distribution Segment
•Sales - $2.0 billion, up 14 percent
•Segment EBITDA - $192 million, or 9.8 percent of sales, compared to $182 million or 10.6 percent of sales
•Revenues in North America increased 10 percent and international sales increased by 21 percent
•Demand increased across the power generation and engine markets in addition to parts and service compared to last year.
Components Segment
•Sales - $1.8 billion, up 16 percent
•Segment EBITDA - $253 million, or 14.1 percent of sales, compared to $261 million or 16.9 percent of sales
•Revenues in North America increased by 21 percent and international sales increased by 11 percent
Power Systems Segment
•Sales - $1.2 billion, up 19 percent
•Segment EBITDA - $134 million, or 11.5 percent of sales, compared to $101 million, or 10.3 percent of sales
•Power generation revenues increased by 10 percent driven by growth in recreational vehicle and datacenter markets while industrial revenues increased 33 percent due to stronger demand in mining markets
New Power Segment
•Sales - $23 million, up 28 percent
•Segment EBITDA loss - $58 million
•Revenues increased due to greater demand in transit and school bus markets in addition to the shipments of fuel cell systems to the rail market. Electrolyzer revenue decreased driven by timing of commissioning of projects.
•Costs associated with the development of fuel cells and electrolyzers as well as products to support battery electric vehicles ahead of widespread adoption are contributing to EBITDA losses
1 Generally Accepted Accounting Principles
About Cummins Inc.
Cummins Inc., a global power leader, is a corporation of complementary business segments that design, manufacture, distribute and service a broad portfolio of power solutions. The company’s products range from diesel, natural gas, electric and hybrid powertrains and powertrain-related components including filtration, aftertreatment, turbochargers, fuel systems, controls systems, air handling systems, automated transmissions, electric power generation systems, batteries, electrified power systems, hydrogen generation and fuel cell products. Headquartered in Columbus, Indiana (U.S.), since its founding in 1919, Cummins employs approximately 57,825 people committed to powering a more prosperous world through three global corporate responsibility priorities critical to healthy communities: education, environment and equality of opportunity. Cummins serves its customers online, through a network of company-owned and independent distributor locations, and through thousands of dealer locations worldwide and earned about $1.8 billion on sales of $19.8 billion in 2020. To learn more about Cummins visit cummins.com.
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
3
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. 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: any adverse results of our internal review into our emissions certification process and compliance with emission standards; increased scrutiny from regulatory agencies, as well as unpredictability in the adoption, implementation and enforcement of emission standards around the world; policy changes in international trade; any adverse effects of the U.S. government's COVID-19 vaccine mandates; the U.K.'s exit from the European Union; changes in taxation; global legal and ethical compliance costs and risks; increasingly stringent environmental laws and regulations; future bans or limitations on the use of diesel-powered products; supply shortages and supplier financial risk, particularly from any of our single-sourced suppliers, including suppliers that may be impacted by the COVID-19 pandemic; market slowdown due to the impacts from the COVID-19 pandemic, other public health crises, epidemics or pandemics; impacts to manufacturing and supply chain abilities from an extended shutdown or disruption of our operations due to the COVID-19 pandemic; aligning our capacity and production with our demand, including impacts of COVID-19; large truck manufacturers' and original equipment manufacturers' customers discontinuing outsourcing their engine supply needs or experiencing financial distress, particularly related to the COVID-19 pandemic, bankruptcy or change in control; a slowdown in infrastructure development and/or depressed commodity prices; failure to realize expected results from our investment in Eaton Cummins Automated Transmission Technologies joint venture; the actions of, and income from, joint ventures and other investees that we do not directly control; product recalls; the development of new technologies that reduce demand for our current products and services; lower than expected acceptance of new or existing products or services; variability in material and commodity costs; product liability claims; our sales mix of products; protection and validity of our patent and other intellectual property rights; disruptions in global credit and financial markets as the result of the COVID-19 pandemic; labor relations or work stoppages; reliance on our executive leadership team and other key personnel; climate change and global warming; our plan to reposition our portfolio of product offerings through exploration of strategic acquisitions and divestitures and related uncertainties of entering such transactions; exposure to potential security breaches or other disruptions to our information technology systems and data security; political, economic and other risks from operations in numerous countries; competitor activity; increasing competition, including increased global competition among our customers in emerging markets; foreign currency exchange rate changes; the performance of our pension plan assets and volatility of discount rates, particularly those related to the sustained slowdown of the global economy due to the COVID-19 pandemic; the price and availability of energy; the outcome of pending and future litigation and governmental proceedings; continued availability of financing, financial instruments and financial resources in the amounts, at the times and on the terms required to support our future business; and other risks detailed from time to time in our SEC filings, including particularly in the Risk Factors section of our 2020 Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. 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 SEC, 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.
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.
4
CUMMINS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF NET INCOME
(Unaudited) (a)
Three months ended
In millions, except per share amounts
October 3, 2021
September 27, 2020
NET SALES
$
5,968
$
5,118
Cost of sales
4,554
3,769
GROSS MARGIN
1,414
1,349
OPERATING EXPENSES AND INCOME
Selling, general and administrative expenses
571
533
Research, development and engineering expenses
266
224
Equity, royalty and interest income from investees
94
98
Other operating expense, net
(5)
(20)
OPERATING INCOME
666
670
Interest expense
28
25
Other income, net
37
41
INCOME BEFORE INCOME TAXES
675
686
Income tax expense
134
182
CONSOLIDATED NET INCOME
541
504
Less: Net income attributable to noncontrolling interests
7
3
NET INCOME ATTRIBUTABLE TO CUMMINS INC.
$
534
$
501
EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CUMMINS INC.
Basic
$
3.72
$
3.39
Diluted
$
3.69
$
3.36
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING
Basic
143.5
147.9
Diluted
144.7
148.9
(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America.
5
CUMMINS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF NET INCOME
(Unaudited) (a)
Nine months ended
In millions, except per share amounts
October 3, 2021
September 27, 2020
NET SALES
$
18,171
$
13,981
Cost of sales
13,793
10,448
GROSS MARGIN
4,378
3,533
OPERATING EXPENSES AND INCOME
Selling, general and administrative expenses
1,745
1,549
Research, development and engineering expenses
802
651
Equity, royalty and interest income from investees
397
342
Other operating expense, net
(17)
(35)
OPERATING INCOME
2,211
1,640
Interest expense
85
71
Other income, net
111
134
INCOME BEFORE INCOME TAXES
2,237
1,703
Income tax expense
473
402
CONSOLIDATED NET INCOME
1,764
1,301
Less: Net income attributable to noncontrolling interests
27
13
NET INCOME ATTRIBUTABLE TO CUMMINS INC.
$
1,737
$
1,288
EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CUMMINS INC.
Basic
$
11.96
$
8.69
Diluted
$
11.86
$
8.65
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING
Basic
145.2
148.3
Diluted
146.5
148.9
(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America.
6
CUMMINS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited) (a)
In millions, except par value
October 3, 2021
December 31, 2020
ASSETS
Current assets
Cash and cash equivalents
$
2,588
$
3,401
Marketable securities
430
461
Total cash, cash equivalents and marketable securities
3,018
3,862
Accounts and notes receivable, net
4,152
3,820
Inventories
4,322
3,425
Prepaid expenses and other current assets
828
790
Total current assets
12,320
11,897
Long-term assets
Property, plant and equipment, net
4,185
4,255
Investments and advances related to equity method investees
1,543
1,441
Goodwill
1,289
1,293
Other intangible assets, net
921
963
Pension assets
1,100
1,042
Other assets
1,705
1,733
Total assets
$
23,063
$
22,624
LIABILITIES
Current liabilities
Accounts payable (principally trade)
$
3,210
$
2,820
Loans payable
85
169
Commercial paper
200
323
Accrued compensation, benefits and retirement costs
626
484
Current portion of accrued product warranty
694
674
Current portion of deferred revenue
806
691
Other accrued expenses
1,185
1,112
Current maturities of long-term debt
55
62
Total current liabilities
6,861
6,335
Long-term liabilities
Long-term debt
3,602
3,610
Pensions and other postretirement benefits
623
630
Accrued product warranty
703
672
Deferred revenue
836
840
Other liabilities
1,435
1,548
Total liabilities
$
14,060
$
13,635
EQUITY
Cummins Inc. shareholders’ equity
Common stock, $2.50 par value, 500 shares authorized, 222.5 and 222.4 shares issued
$
2,412
$
2,404
Retained earnings
16,555
15,419
Treasury stock, at cost, 79.4 and 74.8 shares
(8,974)
(7,779)
Accumulated other comprehensive loss
(1,911)
(1,982)
Total Cummins Inc. shareholders’ equity
8,082
8,062
Noncontrolling interests
921
927
Total equity
$
9,003
$
8,989
Total liabilities and equity
$
23,063
$
22,624
(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America.
7
CUMMINS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited) (a)
Three months ended
In millions
October 3, 2021
September 27, 2020
CASH FLOWS FROM OPERATING ACTIVITIES
Consolidated net income
$
541
$
504
Adjustments to reconcile consolidated net income to net cash provided by operating activities
Depreciation and amortization
160
166
Deferred income taxes
27
4
Equity in income of investees, net of dividends
(36)
(12)
Pension and OPEB expense
21
27
Pension contributions and OPEB payments
(18)
(20)
Share-based compensation expense
7
10
Restructuring payments
—
(19)
Gain on corporate owned life insurance
(1)
(12)
Foreign currency remeasurement and transaction exposure
17
(5)
Changes in current assets and liabilities
Accounts and notes receivable
(22)
(123)
Inventories
(291)
174
Other current assets
(27)
(22)
Accounts payable
39
329
Accrued expenses
266
186
Changes in other liabilities
(25)
9
Other, net
(89)
27
Net cash provided by operating activities
569
1,223
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures
(150)
(116)
Investments in internal use software
(14)
(12)
Investments in and advances to equity investees
(7)
(13)
Investments in marketable securities—acquisitions
(207)
(137)
Investments in marketable securities—liquidations
221
154
Cash flows from derivatives not designated as hedges
7
7
Other, net
18
14
Net cash used in investing activities
(132)
(103)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from borrowings
15
1,977
Net payments of commercial paper
—
(1,711)
Payments on borrowings and finance lease obligations
(24)
(16)
Net borrowings under short-term credit agreements
9
2
Distributions to noncontrolling interests
(15)
(13)
Dividend payments on common stock
(207)
(194)
Repurchases of common stock
(138)
—
Proceeds from issuing common stock
1
46
Other, net
2
13
Net cash (used in) provided by financing activities
(357)
104
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
27
(8)
Net increase in cash and cash equivalents
107
1,216
Cash and cash equivalents at beginning of period
2,481
1,751
CASH AND CASH EQUIVALENTS AT END OF PERIOD
$
2,588
$
2,967
(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America.
8
CUMMINS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited) (a)
Nine months ended
In millions
October 3, 2021
September 27, 2020
CASH FLOWS FROM OPERATING ACTIVITIES
Consolidated net income
$
1,764
$
1,301
Adjustments to reconcile consolidated net income to net cash provided by operating activities
Depreciation and amortization
497
499
Deferred income taxes
44
(7)
Equity in income of investees, net of dividends
(150)
(136)
Pension and OPEB expense
62
81
Pension contributions and OPEB payments
(86)
(102)
Share-based compensation expense
25
22
Restructuring payments
(1)
(100)
Loss (gain) on corporate owned life insurance
11
(50)
Foreign currency remeasurement and transaction exposure
27
(7)
Changes in current assets and liabilities
Accounts and notes receivable
(353)
47
Inventories
(919)
(50)
Other current assets
(45)
73
Accounts payable
416
109
Accrued expenses
435
(236)
Changes in other liabilities
(59)
208
Other, net
(144)
(72)
Net cash provided by operating activities
1,524
1,580
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures
(362)
(268)
Investments in internal use software
(36)
(33)
Proceeds from sale of land
20
—
Investments in and advances to equity investees
3
(30)
Investments in marketable securities—acquisitions
(569)
(422)
Investments in marketable securities—liquidations
602
408
Cash flows from derivatives not designated as hedges
19
(15)
Other, net
45
23
Net cash used in investing activities
(278)
(337)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from borrowings
35
1,999
Net payments of commercial paper
(123)
(344)
Payments on borrowings and finance lease obligations
(57)
(41)
Net (payments) borrowings under short-term credit agreements
(93)
6
Distributions to noncontrolling interests
(28)
(26)
Dividend payments on common stock
(601)
(582)
Repurchases of common stock
(1,228)
(550)
Proceeds from issuing common stock
27
78
Other, net
(11)
24
Net cash (used in) provided by financing activities
(2,079)
564
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
20
31
Net (decrease) increase in cash and cash equivalents
(813)
1,838
Cash and cash equivalents at beginning of year
3,401
1,129
CASH AND CASH EQUIVALENTS AT END OF PERIOD
$
2,588
$
2,967
(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America.
9
CUMMINS INC. AND SUBSIDIARIES
SEGMENT INFORMATION
(Unaudited)
In millions
Engine
Distribution
Components
Power Systems
New Power
Total Segments
Intersegment Eliminations (1)
Total
Three months ended October 3, 2021
External sales
$
1,961
$
1,952
$
1,347
$
688
$
20
$
5,968
$
—
$
5,968
Intersegment sales
617
7
446
476
3
1,549
(1,549)
—
Total sales
2,578
1,959
1,793
1,164
23
7,517
(1,549)
5,968
Research, development and engineering expenses
97
10
78
55
26
266
—
266
Equity, royalty and interest income (loss) from investees
61
15
10
11
(3)
94
—
94
Interest income
3
2
1
1
—
7
—
7
EBITDA (2)
391
192
253
134
(58)
912
(50)
862
Depreciation and amortization (3)
53
28
44
29
5
159
—
159
EBITDA as a percentage of segment sales
15.2
%
9.8
%
14.1
%
11.5
%
NM
12.1
%
14.4
%
Three months ended September 27, 2020
External sales
$
1,617
$
1,715
$
1,201
$
567
$
18
$
5,118
$
—
$
5,118
Intersegment sales
495
6
340
414
—
1,255
(1,255)
—
Total sales
2,112
1,721
1,541
981
18
6,373
(1,255)
5,118
Research, development and engineering expenses
72
9
64
53
26
224
—
224
Equity, royalty and interest income (loss) from investees
74
13
13
—
(2)
98
—
98
Interest income
1
1
1
1
—
4
—
4
EBITDA (2)
382
182
261
101
(40)
886
(10)
876
Depreciation and amortization (3)
51
30
47
32
5
165
—
165
EBITDA as a percentage of segment sales
18.1
%
10.6
%
16.9
%
10.3
%
NM
13.9
%
17.1
%
"NM" - not meaningful information
(1) Includes intersegment sales, intersegment profit in inventory eliminations and unallocated corporate expenses. There were no significant unallocated corporate expenses for the three months ended October 3, 2021 and September 27, 2020.
(2) EBITDA is defined as earnings or losses before interest expense, income taxes, depreciation and amortization and noncontrolling interests.
(3) 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 Net Income as "Interest expense." A portion of depreciation expense is included in "Research, development and engineering expenses."
10
CUMMINS INC. AND SUBSIDIARIES
SEGMENT INFORMATION
(Unaudited)
In millions
Engine
Distribution
Components
Power Systems
New Power
Total Segments
Intersegment Eliminations (1)
Total
Nine months ended October 3, 2021
External sales
$
5,776
$
5,692
$
4,627
$
1,999
$
77
$
18,171
$
—
$
18,171
Intersegment sales
1,752
22
1,312
1,330
5
4,421
(4,421)
—
Total sales
7,528
5,714
5,939
3,329
82
22,592
(4,421)
18,171
Research, development and engineering expenses
288
35
232
172
75
802
—
802
Equity, royalty and interest income (loss) from investees
278
47
41
32
(1)
397
—
397
Interest income
7
5
3
3
—
18
—
18
EBITDA (2)
1,147
553
975
399
(169)
2,905
(89)
2,816
Depreciation and amortization (3)
154
88
138
97
17
494
—
494
EBITDA as a percentage of total sales
15.2
%
9.7
%
16.4
%
12.0
%
NM
12.9
%
15.5
%
Nine months ended September 27, 2020
External sales
$
4,133
$
5,123
$
3,192
$
1,495
$
38
$
13,981
$
—
$
13,981
Intersegment sales
1,560
17
1,001
1,147
—
3,725
(3,725)
—
Total sales
5,693
5,140
4,193
2,642
38
17,706
(3,725)
13,981
Research, development and engineering expenses
217
20
187
148
79
651
—
651
Equity, royalty and interest income (loss) from investees
236
45
46
18
(3)
342
—
342
Interest income
6
3
3
3
—
15
—
15
EBITDA (2)
897
500
681
269
(121)
2,226
45
2,271
Depreciation and amortization (3)
155
91
142
96
13
497
—
497
EBITDA as a percentage of total sales
15.8
%
9.7
%
16.2
%
10.2
%
NM
12.6
%
16.2
%
"NM" - not meaningful information
(1) Includes intersegment sales, intersegment profit in inventory eliminations and unallocated corporate expenses. There were no significant unallocated corporate expenses for the nine months ended October 3, 2021 and September 27, 2020.
(2) EBITDA is defined as earnings or losses before interest expense, income taxes, depreciation and amortization and noncontrolling interests.
(3) 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 Net Income as "Interest expense." The amortization of debt discount and deferred costs was $3 million and $2 million for the nine months ended October 3, 2021 and September 27, 2020, respectively. A portion of depreciation expense is included in "Research, development and engineering expenses."
11
CUMMINS INC. AND SUBSIDIARIES
SEGMENT INFORMATION
(Unaudited)
A reconciliation of our segment information to the corresponding amounts in the Condensed Consolidated Statements of Net Income is shown in the table below:
Three months ended
Nine months ended
In millions
October 3, 2021
September 27, 2020
October 3, 2021
September 27, 2020
EBITDA
$
862
$
876
$
2,816
$
2,271
EBITDA as a percentage of net sales
14.4
%
17.1
%
15.5
%
16.2
%
Less:
Interest expense
28
25
85
71
Depreciation and amortization
159
165
494
497
INCOME BEFORE INCOME TAXES
675
686
2,237
1,703
Less: Income tax expense
134
182
473
402
CONSOLIDATED NET INCOME
541
504
1,764
1,301
Less: Net income attributable to noncontrolling interests
7
3
27
13
NET INCOME ATTRIBUTABLE TO CUMMINS INC.
$
534
$
501
$
1,737
$
1,288
Net income attributable to Cummins Inc. as a percentage of net sales
8.9
%
9.8
%
9.6
%
9.2
%
We believe EBITDA is a useful measure of our operating performance as it assists investors and debt holders in comparing our performance on a consistent basis without regard to financing methods, capital structure, income taxes or depreciation and amortization methods, which can vary significantly depending upon many factors.
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 Net Income. Above is a reconciliation of EBITDA to “Net income attributable to Cummins Inc.” for each of the applicable periods.
12
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 Net Income for the reporting periods was as follows:
Three months ended
Nine months ended
In millions
October 3, 2021
September 27, 2020
October 3, 2021
September 27, 2020
Manufacturing entities
Beijing Foton Cummins Engine Co., Ltd.
$
23
$
30
$
108
$
81
Dongfeng Cummins Engine Company, Ltd.
11
20
63
54
Chongqing Cummins Engine Company, Ltd.
8
7
28
27
All other manufacturers
27
22
(1)
117
100
(1)(2)
Distribution entities
Komatsu Cummins Chile, Ltda.
8
6
23
23
All other distributors
2
1
6
1
Cummins share of net income
79
86
345
286
Royalty and interest income
15
12
52
56
Equity, royalty and interest income from investees
$
94
$
98
$
397
$
342
(1) Includes impairment charges of $10 million and $13 million for the three and nine months ended September 27, 2020, respectively, for a joint venture in the Power Systems segment.
(2) Includes $37 million in favorable adjustments related to tax changes within India's 2020-2021 Union Budget of India (India Tax Law Changes) passed in March 2020.
INCOME TAXES
Our effective tax rate for 2021 is expected to approximate 21.5 percent, excluding any discrete items that may arise.
Our effective tax rates for the three and nine months ended October 3, 2021, were 19.9 percent and 21.1 percent, respectively.
The three months ended October 3, 2021, contained favorable discrete items of $11 million, or $0.08 per share, primarily due to a $16 million favorable release of tax reserves associated with the settlement of tax positions, partially offset by $5 million of unfavorable return to provision adjustments.
The nine months ended October 3, 2021, contained favorable discrete items of $8 million, or $0.05 per share, primarily due to an $18 million favorable release of tax reserves associated with the settlement of tax positions, partially offset by $10 million of unfavorable statutory changes in tax rates, mostly in the U.K.
13
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:
2021
In millions
Q1
Q2
Q3
Q4
YTD
Heavy-duty truck
$
827
$
839
$
861
$
—
$
2,527
Medium-duty truck and bus
674
688
713
—
2,075
Light-duty automotive
481
484
515
—
1,480
Off-highway
477
480
489
—
1,446
Total sales
$
2,459
$
2,491
$
2,578
$
—
$
7,528
2020
In millions
Q1
Q2
Q3
Q4
YTD
Heavy-duty truck
$
750
$
415
$
694
$
789
$
2,648
Medium-duty truck and bus
618
391
492
565
2,066
Light-duty automotive
353
180
522
492
1,547
Off-highway
437
437
404
483
1,761
Total sales
$
2,158
$
1,423
$
2,112
$
2,329
$
8,022
Unit shipments by engine classification (including unit shipments to Power Systems and off-highway engine units included in their respective classification) were as follows:
2021
Units
Q1
Q2
Q3
Q4
YTD
Heavy-duty
30,700
29,400
29,200
—
89,300
Medium-duty
73,100
67,500
65,200
—
205,800
Light-duty
68,500
68,100
73,900
—
210,500
Total units
172,300
165,000
168,300
—
505,600
2020
Units
Q1
Q2
Q3
Q4
YTD
Heavy-duty
25,800
15,900
23,300
27,500
92,500
Medium-duty
61,200
44,900
50,100
64,700
220,900
Light-duty
49,400
29,800
67,200
69,400
215,800
Total units
136,400
90,600
140,600
161,600
529,200
14
CUMMINS INC. AND SUBSIDIARIES
BUSINESS UNIT SALES DATA
(Unaudited)
Distribution Segment Sales by Product Line
Sales for our Distribution segment by product line were as follows:
2021
In millions
Q1
Q2
Q3
Q4
YTD
Parts
$
757
$
765
$
800
$
—
$
2,322
Power generation
418
454
438
—
1,310
Engines
334
351
377
—
1,062
Service
326
350
344
—
1,020
Total sales
$
1,835
$
1,920
$
1,959
$
—
$
5,714
2020
In millions
Q1
Q2
Q3
Q4
YTD
Parts
$
787
$
654
$
722
$
768
$
2,931
Power generation
376
377
416
523
1,692
Engines
323
277
279
371
1,250
Service
328
297
304
334
1,263
Total sales
$
1,814
$
1,605
$
1,721
$
1,996
$
7,136
Component Segment Sales by Business
Sales for our Components segment by business were as follows:
2021
In millions
Q1
Q2
Q3
Q4
YTD
Emission solutions
$
1,035
$
882
$
793
$
—
$
2,710
Filtration
372
374
354
—
1,100
Turbo technologies
367
351
325
—
1,043
Electronics and fuel systems
263
241
210
—
714
Automated transmissions
115
146
111
—
372
Total sales
$
2,152
$
1,994
$
1,793
$
—
$
5,939
2020
In millions
Q1
Q2
Q3
Q4
YTD
Emission solutions
$
664
$
472
$
665
$
831
$
2,632
Filtration
312
255
314
351
1,232
Turbo technologies
270
216
281
331
1,098
Electronics and fuel systems
174
164
187
229
754
Automated transmissions
82
43
94
89
308
Total sales
$
1,502
$
1,150
$
1,541
$
1,831
$
6,024
15
CUMMINS INC. AND SUBSIDIARIES
BUSINESS UNIT SALES DATA
(Unaudited)
Power Systems Segment Sales by Product Line and Unit Shipments by Engine Classification
Sales for our Power Systems segment by product line were as follows:
2021
In millions
Q1
Q2
Q3
Q4
YTD
Power generation
$
611
$
655
$
664
$
—
$
1,930
Industrial
324
399
412
—
1,135
Generator technologies
87
89
88
—
264
Total sales
$
1,022
$
1,143
$
1,164
$
—
$
3,329
2020
In millions
Q1
Q2
Q3
Q4
YTD
Power generation
$
519
$
424
$
601
$
623
$
2,167
Industrial
296
291
309
292
1,188
Generator technologies
69
62
71
74
276
Total sales
$
884
$
777
$
981
$
989
$
3,631
High-horsepower unit shipments by engine classification were as follows:
