Upgrade to SI Premium - Free Trial

Cummins Reports Strong Fourth Quarter and Full Year 2022 Results

February 6, 2023 7:30 AM

COLUMBUS, Ind.--(BUSINESS WIRE)-- Cummins Inc. (NYSE: CMI) today reported fourth quarter and full year 2022 results.

Revenues for the fourth quarter were $7.8 billion. Excluding Meritor, Inc., the acquisition of which was completed on August 3, 2022, revenues were $6.6 billion, 13 percent higher than the same quarter in 2021. Excluding Meritor, sales in North America increased 25 percent and international revenues decreased 1 percent compared to fourth quarter 2021, as strong demand across all global markets were offset by a market slowdown in China, as well as Russia, where operations have been suspended indefinitely.

Net income attributable to Cummins in the fourth quarter was $631 million, or $4.43 per diluted share. The tax rate in the fourth quarter was 17.2 percent including $52 million, or $0.36 per diluted share, of favorable discrete tax items. Excluding the Meritor business and related integration costs, net income for the quarter was $644 million, or $4.52 per diluted share, compared to $394 million, or $2.73 per diluted share, in 2021. Fourth quarter results also include $0.11 per diluted share of costs related to the separation of the Filtration business.

Earnings before interest, taxes, depreciation and amortization (EBITDA) in the fourth quarter was $1.1 billion, or 14.2 percent of sales. Excluding the Meritor business and related integration costs, as well as $19 million of costs related to the separation of the Filtration business, EBITDA was 16.1 percent of sales, compared to 12.1 percent of sales a year ago.

Fourth quarter results for the company included a full three months of Meritor. Meritor results within the quarter include $1.2 billion in revenue and EBITDA of $60 million. Fourth quarter results also include $27 million of integration related costs. EBITDA for Meritor operations, excluding the integration costs, was $87 million in the quarter, or 7.5 percent of sales.

“In 2022, Cummins continued to advance its Destination Zero growth strategy through the acquisitions of Jacobs Vehicles Systems, Meritor and the Siemens Commercial Vehicles business. The innovative talent, technology and capabilities these acquisitions bring will position Cummins for success as the industry decarbonizes,” said President and CEO Jennifer Rumsey. “We delivered strong profitability in the fourth quarter and achieved record full year revenues, EBITDA and EPS last year. I want to thank all our employees for helping us navigate a difficult supply chain environment and making 2022 a successful year.”

Revenues for the full year were $28.1 billion. Excluding Meritor, revenues were $26.2 billion, 9 percent higher than 2021. Sales in North America increased 18 percent and international revenues decreased 2 percent compared to 2021, as strong demand across all global markets was partially offset by a market slowdown in China, as well as Russia, where operations have been suspended indefinitely.

Net income attributable to Cummins for the full year was $2.2 billion, or $15.12 per diluted share. The tax rate in 2022 was 22.6 percent with a net zero impact from discrete tax items. Excluding the Meritor business and related acquisition costs, integration costs and purchase accounting impacts, net income for 2022 was $15.67 per diluted share, compared to $14.61 per diluted share in 2021. Full year results also include $0.72 per diluted share of costs related to the indefinite suspension of operations in Russia and $0.45 per diluted share for the separation of the Filtration business.

EBITDA in 2022 was $3.8 billion, or 13.5 percent of sales. Excluding the Meritor business and related acquisition costs, integration costs and purchase accounting impacts, as well as $111 million of costs related to the Russia suspension of operations and $81 million of costs for the separation of the Filtration business, EBITDA was $4.0 billion, or 15.1 percent of sales, compared to $3.5 billion, or 14.7 percent of sales, a year ago.

Full year results for the company included five months of operations following the acquisition of Meritor. Meritor results within 2022 include $1.9 billion in revenue and EBITDA of $26 million. Results of Meritor include an inventory valuation adjustment as required by purchase accounting, which resulted in a negative impact of $32 million. 2022 results also include $83 million of acquisition and integration related costs, which consist of consulting and banker fees, and employee separation and retention payments. EBITDA for Meritor operations, excluding the purchase accounting and acquisition and integration costs, was $141 million in the year, or 7.4 percent of sales.

2023 Outlook:

Based on its current forecast, Cummins projects full year 2023 revenues to be up 12 to 17 percent, and EBITDA to be in the range of 14.5 and 15.2 percent of sales.

The outlook above includes the projected results of the Meritor business for 2023, but excludes any costs or benefits associated with the planned separation of the Filtration business. Within the Components Segment, Cummins expects revenues of the Meritor business for 2023 to be between $4.5 billion to $4.7 billion, and EBITDA to be in the range of 10.3 to 11.0 percent of sales. The electric powertrain portion of the Meritor business has been integrated within the New Power portfolio with projected EBITDA losses of $55 million included in the overall guidance for that segment.

The company plans to continue to generate strong operating cash flow and returns for shareholders and is committed to our long-term strategic goal of returning 50 percent of operating cash flow back to shareholders. In the near term, we will focus on dividends and reducing the debt related to the Meritor acquisition, while continuing to deliver profitable growth to our shareholders.

“In 2023, we anticipate that demand will remain strong in most of our key regions and markets, especially in the first half of the year. We will continue monitoring global economic indicators closely and ensure we are prepared should economic momentum slow further,” said Rumsey. “We expect revenue growth and margin expansion in our core business and strong growth in our New Power segment in 2023.”

2022 Highlights:

1 Generally Accepted Accounting Principles in the U.S.

Fourth quarter 2022 detail (all comparisons to same period in 2021):

Engine Segment

Distribution Segment

Components Segment

Power Systems Segment

New Power Segment

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, axles, drivelines, brakes, suspension systems, electric power generation systems, batteries, electrified power systems, electric powertrains, hydrogen production and fuel cell products. Headquartered in Columbus, Indiana (U.S.), since its founding in 1919, Cummins employs approximately 73,600 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 $2.2 billion on sales of $28.1 billion in 2022. See how Cummins is powering a world that's always on by accessing news releases and more information at https://www.cummins.com/always-on.

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 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; changes in international, national and regional trade laws, regulations and policies; any adverse effects of the U.S. government's COVID-19 vaccine mandates; 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; any adverse effects of the conflict between Russia and Ukraine and the global response (including government bans or restrictions on doing business in Russia); failure to successfully integrate the acquisition of Meritor, Inc.; failure to realize all of the anticipated benefits from our acquisition of Meritor, Inc.; raw material, transportation and labor price fluctuations and supply shortages; aligning our capacity and production with our demand; the actions of, and income from, joint ventures and other investees that we do not directly control; large truck manufacturers' and original equipment manufacturers' customers discontinuing outsourcing their engine supply needs or experiencing financial distress, bankruptcy or change in control; product recalls; variability in material and commodity costs; 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; product liability claims; our sales mix of products; failure to complete, adverse results from or failure to realize the expected benefits of the separation of our filtration business; our plan to reposition our portfolio of product offerings through exploration of strategic acquisitions and divestitures and related uncertainties of entering such transactions; challenging markets for talent and ability to attract, develop and retain key personnel; climate change and global warming; exposure to potential security breaches or other disruptions to our information technology environment and data security; political, economic and other risks from operations in numerous countries including political, economic and social uncertainty and the evolving globalization of our business; competitor activity; increasing competition, including increased global competition among our customers in emerging markets; labor relations or work stoppages; foreign currency exchange rate changes; the performance of our pension plan assets and volatility of discount rates; the price and availability of energy; 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 2021 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, except for forward-looking measures of EBITDA where a reconciliation to the corresponding GAAP measures is not available due to the variability, complexity and limited visibility of the non-cash items that are excluded from the non-GAAP outlook measure. 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.

CUMMINS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF NET INCOME

(Unaudited) (a)

Three months ended December 31,

In millions, except per share amounts

2022

2021

NET SALES

$

7,770

$

5,850

Cost of sales

5,951

4,533

GROSS MARGIN

1,819

1,317

OPERATING EXPENSES AND INCOME

Selling, general and administrative expenses

742

629

Research, development and engineering expenses

333

288

Equity, royalty and interest income from investees

88

109

Other operating expense, net

30

14

OPERATING INCOME

802

495

Interest expense

87

26

Other income, net

63

45

INCOME BEFORE INCOME TAXES

778

514

Income tax expense

134

114

CONSOLIDATED NET INCOME

644

400

Less: Net income attributable to noncontrolling interests

13

6

NET INCOME ATTRIBUTABLE TO CUMMINS INC.

$

631

$

394

EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CUMMINS INC.

Basic

$

4.47

$

2.76

Diluted

$

4.43

$

2.73

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING

Basic

141.3

142.9

Diluted

142.3

144.1

(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America.

Years ended December 31,

In millions, except per share amounts

2022

2021

NET SALES

$

28,074

$

24,021

Cost of sales

21,355

18,326

GROSS MARGIN

6,719

5,695

OPERATING EXPENSES AND INCOME

Selling, general and administrative expenses

2,687

2,374

Research, development and engineering expenses

1,278

1,090

Equity, royalty and interest income from investees

349

506

Other operating expense, net

174

31

OPERATING INCOME

2,929

2,706

Interest expense

199

111

Other income, net

89

156

INCOME BEFORE INCOME TAXES

2,819

2,751

Income tax expense

636

587

CONSOLIDATED NET INCOME

2,183

2,164

Less: Net income attributable to noncontrolling interests

32

33

NET INCOME ATTRIBUTABLE TO CUMMINS INC.

$

2,151

$

2,131

EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CUMMINS INC.

Basic

$

15.20

$

14.74

Diluted

$

15.12

$

14.61

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING

Basic

141.5

144.6

Diluted

142.3

145.9

(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America.

CUMMINS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited) (a)

In millions, except par value

December 31,
2022

December 31,
2021

ASSETS

Current assets

Cash and cash equivalents

$

2,101

$

2,592

Marketable securities

472

595

Total cash, cash equivalents and marketable securities

2,573

3,187

Accounts and notes receivable, net

5,202

3,990

Inventories

5,603

4,355

Prepaid expenses and other current assets

1,073

777

Total current assets

14,451

12,309

Long-term assets

Property, plant and equipment, net

5,521

4,422

Investments and advances related to equity method investees

1,759

1,538

Goodwill

2,343

1,287

Other intangible assets, net

2,687

900

Pension assets

1,398

1,488

Other assets

2,140

1,766

Total assets

$

30,299

$

23,710

LIABILITIES

Current liabilities

Accounts payable (principally trade)

$

4,252

$

3,021

Loans payable

210

208

Commercial paper

2,574

313

Current maturities of long-term debt

573

59

Accrued compensation, benefits and retirement costs

617

683

Current portion of accrued product warranty

726

755

Current portion of deferred revenue

1,004

855

Other accrued expenses

1,465

1,190

Total current liabilities

11,421

7,084

Long-term liabilities

Long-term debt

4,498

3,579

Deferred revenue

844

850

Other liabilities

3,311

2,796

Total liabilities

$

20,074

$

14,309

Redeemable noncontrolling interests

$

258

$

366

EQUITY

Cummins Inc. shareholders’ equity

Common stock, $2.50 par value, 500 shares authorized, 222.5 and 222.5 shares issued

$

2,243

$

2,099

Retained earnings

18,037

16,741

Treasury stock, at cost, 81.2 and 80.0 shares

(9,415

)

(9,123

)

Accumulated other comprehensive loss

(1,890

)

(1,571

)

Total Cummins Inc. shareholders’ equity

8,975

8,146

Noncontrolling interests

992

889

Total equity

$

9,967

$

9,035

Total liabilities, redeemable noncontrolling interests and equity

$

30,299

$

23,710

(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America.

CUMMINS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited) (a)

Three months ended December 31,

In millions

2022

2021

NET CASH PROVIDED BY OPERATING ACTIVITIES

$

817

$

732

CASH FLOWS FROM INVESTING ACTIVITIES

Capital expenditures

(463

)

(372

)

Acquisitions of businesses, net of cash acquired

(183

)

Investments in marketable securities—acquisitions

(335

)

(237

)

Investments in marketable securities—liquidations

332

71

Other, net

(27

)

(57

)

Net cash used in investing activities

(676

)

(595

)

CASH FLOWS FROM FINANCING ACTIVITIES

Proceeds from borrowings

27

44

Net borrowings of commercial paper

181

113

Payments on borrowings and finance lease obligations

(480

)

(16

)

Dividend payments on common stock

(222

)

(208

)

Repurchases of common stock

(4

)

(174

)

Other, net

56

93

Net cash used in financing activities

(442

)

(148

)

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

(97

)

15

Net (decrease) increase in cash and cash equivalents

(398

)

4

Cash and cash equivalents at beginning of period

2,499

2,588

CASH AND CASH EQUIVALENTS AT END OF PERIOD

$

2,101

$

2,592

(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America.

Years ended December 31,

In millions

2022

2021

NET CASH PROVIDED BY OPERATING ACTIVITIES

$

1,962

$

2,256

CASH FLOWS FROM INVESTING ACTIVITIES

Capital expenditures

(916

)

(734

)

Acquisitions of businesses, net of cash acquired

(3,191

)

Investments in marketable securities—acquisitions

(1,073

)

(806

)

Investments in marketable securities—liquidations

1,151

673

Other, net

(143

)

(6

)

Net cash used in investing activities

(4,172

)

(873

)

CASH FLOWS FROM FINANCING ACTIVITIES

Proceeds from borrowings

2,103

79

Net borrowings (payments) of commercial paper

2,261

(10

)

Payments on borrowings and finance lease obligations

(1,550

)

(73

)

Dividend payments on common stock

(855

)

(809

)

Repurchases of common stock

(374

)

(1,402

)

Other, net

84

(12

)

Net cash provided by (used in) financing activities

1,669

(2,227

)

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

50

35

Net decrease in cash and cash equivalents

(491

)

(809

)

Cash and cash equivalents at beginning of year

2,592

3,401

CASH AND CASH EQUIVALENTS AT END OF PERIOD

$

2,101

$

2,592

(a) Prepared on an unaudited basis in accordance with accounting principles generally accepted in the United States of America.

CUMMINS INC. AND SUBSIDIARIES

SEGMENT INFORMATION

(Unaudited)

In millions

Engine

Components

Distribution

Power Systems

New Power

Total Segments

Intersegment Eliminations (1)

Total

Three months ended December 31, 2022

External sales

$

1,995

$

2,633

$

2,311

$

761

$

70

$

7,770

$

$

7,770

Intersegment sales

643

462

9

560

5

1,679

(1,679

)

Total sales

2,638

3,095

2,320

1,321

75

9,449

(1,679

)

7,770

Research, development and engineering expenses

141

73

13

56

50

333

333

Equity, royalty and interest income (loss) from investees

35

17

20

12

4

88

88

Interest income

6

5

7

2

20

20

Russian suspension recoveries

(1

)

(1

)

(1

)

EBITDA (2)

364

377

(3

)

256

185

(97

)

1,085

20

1,105

Depreciation and amortization (4)

54

117

28

28

13

240

240

EBITDA as a percentage of segment sales

13.8

%

12.2

%

11.0

%

14.0

%

NM

11.5

%

14.2

%

Three months ended December 31, 2021

External sales

$

1,813

$

1,305

$

2,050

$

651

$

31

$

5,850

$

$

5,850

Intersegment sales

613

421

8

435

3

1,480

(1,480

)

Total sales

2,426

1,726

2,058

1,086

34

7,330

(1,480

)

5,850

Research, development and engineering expenses

111

75

13

62

27

288

288

Equity, royalty and interest income (loss) from investees

62

9

16

24

(2

)

109

109

Interest income

1

2

2

2

7

7

EBITDA (2)

264

205

178

97

(54

)

690

15

705

Depreciation and amortization (4)

51

45

28

34

7

165

165

EBITDA as a percentage of segment sales

10.9

%

11.9

%

8.6

%

8.9

%

NM

9.4

%

12.1

%

"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 December 31, 2022 and December 31, 2021, except for $6 million of filtration separation costs in 2022.

(2) EBITDA is defined as earnings or losses before interest expense, income taxes, depreciation and amortization and noncontrolling interests.

(3) Includes $27 million of costs related to the acquisition and integration of Meritor and $13 million of costs associated with the planned separation of our filtration business.

(4) 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.

In millions

Engine

Components

Distribution

Power Systems

New Power

Total Segments

Intersegment Eliminations (1)

Total

Year ended December 31, 2022

External sales

$

8,199

$

7,847

$

8,901

$

2,951

$

176

$

28,074

$

$

28,074

Intersegment sales

2,746

1,889

28

2,082

22

6,767

(6,767

)

Total sales

10,945

9,736

8,929

5,033

198

34,841

(6,767

)

28,074

Research, development and engineering expenses

506

309

52

240

171

1,278

1,278

Equity, royalty and interest income (loss) from investees

166

(2

)

71

77

43

(8

)

349

349

Interest income

14

12

16

7

49

49

Russian suspension costs

33

(3

)

5

54

19

111

111

EBITDA (4)

1,541

1,346

(5

)

888

596

(340

)

4,031

(232

)

3,799

Depreciation and amortization (6)

205

304

114

120

38

781

781

EBITDA as a percentage of total sales

14.1

%

13.8

%

9.9

%

11.8

%

NM

11.6

%

13.5

%

Year ended December 31, 2021

External sales

$

7,589

$

5,932

$

7,742

$

2,650

$

108

$

24,021

$

$

24,021

Intersegment sales

2,365

1,733

30

1,765

8

5,901

(5,901

)

Total sales

9,954

7,665

7,772

4,415

116

29,922

(5,901

)

24,021

Research, development and engineering expenses

399

307

48

234

102

1,090

1,090

Equity, royalty and interest income (loss) from investees

340

50

63

56

(3

)

506

506

Interest income

8

5

7

5

25

25

EBITDA (4)

1,411

1,180

731

496

(223

)

3,595

(74

)

3,521

Depreciation and amortization (6)

205

183

116

131

24

659

659

EBITDA as a percentage of total sales

14.2

%

15.4

%

9.4

%

11.2

%

NM

12.0

%

14.7

%

"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 years ended December 31, 2022 and 2021, except for $53 million of filtration separation costs in 2022.

(2) Includes a $28 million impairment of our joint venture with KAMAZ and $3 million of royalty charges as part of our costs associated with the suspension of our Russian operations.

(3) Includes $31 million of Russian suspension costs reflected in the equity, royalty and interest income (loss) from investees line above.

(4) EBITDA is defined as earnings or losses before interest expense, income taxes, depreciation and amortization and noncontrolling interests.

(5) Includes $83 million of costs related to the acquisition and integration of Meritor and $28 million of costs associated with the planned separation of our filtration business.

(6) 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 $3 million for the years ended December 31, 2022 and 2021, respectively. A portion of depreciation expense is included in research, development and engineering expenses.

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 December 31,

Years ended December 31,

In millions

2022

2021

2022

2021

EBITDA

$

1,105

$

705

$

3,799

$

3,521

EBITDA as a percentage of net sales

14.2

%

12.1

%

13.5

%

14.7

%

Less:

Interest expense

87

26

199

111

Depreciation and amortization

240

165

781

659

INCOME BEFORE INCOME TAXES

778

514

2,819

2,751

Less: Income tax expense

134

114

636

587

CONSOLIDATED NET INCOME

644

400

2,183

2,164

Less: Net income attributable to noncontrolling interests

13

6

32

33

NET INCOME ATTRIBUTABLE TO CUMMINS INC.

$

631

$

394

$

2,151

$

2,131

Net income attributable to Cummins Inc. as a percentage of net sales

8.1

%

6.7

%

7.7

%

8.9

%

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 December 31,

Years ended December 31,

In millions

2022

2021

2022

2021

Manufacturing entities

Dongfeng Cummins Engine Company, Ltd.

$

10

$

19

$

45

$

82

Chongqing Cummins Engine Company, Ltd.

9

11

32

39

Tata Cummins, Ltd.

8

5

27

18

Beijing Foton Cummins Engine Co., Ltd.

3

4

37

112

All other manufacturers

14

27

28

(1

)

131

Distribution entities

Komatsu Cummins Chile, Ltda.

12

9

44

32

All other distributors

3

4

11

10

Cummins share of net income

59

79

224

424

Royalty and interest income

29

30

125

82

Equity, royalty and interest income from investees

$

88

$

109

$

349

$

506

(1) Includes a $28 million impairment of our joint venture with KAMAZ and $3 million of royalty charges as part of our costs associated with the suspension of our Russian operations. In addition, on February 7, 2022, we purchased Westport Fuel System Inc.'s stake in Cummins Westport, Inc..

ACQUISITION

On November 30, 2022, we acquired Siemens' Commercial Vehicles Propulsion business for approximately $187 million, subject to working capital and other customary adjustments. This business develops, designs and produces electric drive systems including electric motors, inverters, software and related services for the transit, off-highway and specialty markets. This acquisition is included in our New Power segment.

INCOME TAXES

Our effective tax rate for 2023 is expected to approximate 22.0 percent, excluding any discrete items that may arise.

Our effective tax rate for the three months ended December 31, 2022, was 17.2 percent and contained favorable net discrete tax items of $52 million, or $0.36 per share, primarily due to $31 million of favorable changes in accrued withholding taxes, $15 million of favorable valuation allowance adjustments and $6 million of favorable other net discrete items.

Our effective tax rate for the year ended December 31, 2022, was 22.6 percent and discrete tax items netted to zero, primarily due to $31 million of favorable changes in accrued withholding taxes, $29 million of favorable changes in tax reserves, $15 million of favorable valuation allowance adjustments and $9 million of favorable other net discrete items, offset by $69 million of unfavorable tax costs associated with internal restructuring ahead of the planned separation of our filtration business and $15 million of unfavorable return to provision adjustments related to the 2021 filed tax returns.

Our effective tax rate for the three months ended December 31, 2021, was 22.2 percent and contained unfavorable discrete items of $17 million, or $0.12 per share, primarily due to $11 million of unfavorable changes in U.S. research and development tax reserve and $6 million of net unfavorable other discrete tax items.

Our effective tax rate for the year ended December 31, 2021, was 21.3 percent and contained unfavorable discrete items of $9 million, or $0.06 per share, primarily due to $12 million of unfavorable provision to return adjustments related to the 2020 filed tax returns, partially offset by $3 million of favorable other discrete tax items.

CUMMINS INC. AND SUBSIDIARIES
FINANCIAL MEASURES THAT SUPPLEMENT GAAP
(Unaudited)

Reconciliation of Non GAAP measures - Earnings before interest, income taxes, depreciation and amortization and noncontrolling interests (EBITDA)

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. We believe EBITDA excluding special items is a useful measure of our operating performance without regard to the Meritor business and related acquisition and integration costs, filtration separation costs and indefinite suspension of Russian operations. This statement excludes forward looking measures of EBITDA where a reconciliation to the corresponding GAAP measures is not available due to the variability, complexity and limited visibility of non-cash items that are excluded from the non-GAAP outlook measure.

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. Below is a reconciliation of “Net income attributable to Cummins Inc.” to EBITDA for each of the applicable periods:

Three months ended December 31,

Years ended December 31,

In millions

2022

2021

2022

2021

Net income attributable to Cummins Inc.

$

631

$

394

$

2,151

$

2,131

Net income attributable to Cummins Inc. as a percentage of net sales

8.1

%

6.7

%

7.7

%

8.9

%

Add:

Net income attributable to noncontrolling interests

13

6

32

33

Consolidated net income

644

400

2,183

2,164

Add:

Interest expense

87

26

199

111

Income tax expense

134

114

636

587

Depreciation and amortization

240

165

781

659

EBITDA

$

1,105

$

705

$

3,799

$

3,521

EBITDA as a percentage of net sales

14.2

%

12.1

%

13.5

%

14.7

%

Less:

Meritor results

60

26

Filtration separation costs

(19

)

(81

)

Russian suspension costs

(111

)

EBITDA, excluding impact of Meritor business and related acquisition and integration costs, filtration separation costs and indefinite suspension of Russian operations

$

1,064

$

705

$

3,965

$

3,521

EBITDA, excluding impact of Meritor business and related acquisition and integration costs, filtration separation costs and indefinite suspension of Russian operations, as a percentage of net sales excluding Meritor

16.1

%

12.1

%

15.1

%

14.7

%

Net income and diluted earnings per share (EPS) attributable to Cummins Inc. excluding Meritor

We believe these are useful measures of our operating performance for the periods presented as they illustrate our operating performance without regard to the Meritor acquisition and related acquisition and integration costs and purchase price accounting adjustments. These measures are not in accordance with, or an alternative for GAAP and may not be consistent with measures used by other companies. This should be considered supplemental data. The following table reconciles net income and diluted EPS attributable to Cummins Inc. to net income and diluted EPS attributable to Cummins Inc. excluding special items for the following periods:

Three months ended December 31,

2022

2021

In millions, except per share amounts

Net Income

Diluted EPS

Net Income

Diluted EPS

Net income and diluted EPS attributable to Cummins Inc.

$

631

$

4.43

$

394

$

2.73

Less

Meritor business including related acquisition and integration costs and purchase accounting impacts

(13

)

(0.09

)

Net income and diluted EPS attributable to Cummins Inc. excluding Meritor

$

644

$

4.52

$

394

$

2.73

Years ended December 31,

2022

2021

In millions, except for share amounts

Net Income

Diluted EPS

Net Income

Diluted EPS

Net income and diluted EPS attributable to Cummins Inc.

$

2,151

$

15.12

$

2,131

$

14.61

Less

Meritor business including related acquisition and integration costs and purchase accounting impacts

(79

)

(0.55

)

Net income and diluted EPS attributable to Cummins Inc. excluding Meritor

$

2,230

$

15.67

$

2,131

$

14.61

CUMMINS INC. AND SUBSIDIARIES
SEGMENT SALES DATA
(Unaudited)

Engine Segment Sales by Market and Unit Shipments by Engine Classification

Sales for our Engine segment by market were as follows:

2022

In millions

Q1

Q2

Q3

Q4

YTD

Heavy-duty truck

$

908

$

1,001

$

972

$

966

$

3,847

Medium-duty truck and bus

848

875

868

869

3,460

Light-duty automotive

498

456

466

318

1,738

Off-highway

499

443

473

485

1,900

Total sales

$

2,753

$

2,775

$

2,779

$

2,638

$

10,945

2021

In millions

Q1

Q2

Q3

Q4

YTD

Heavy-duty truck

$

827

$

839

$

861

$

801

$

3,328

Medium-duty truck and bus

674

688

713

702

2,777

Light-duty automotive

481

484

515

432

1,912

Off-highway

477

480

489

491

1,937

Total sales

$

2,459

$

2,491

$

2,578

$

2,426

$

9,954

Unit shipments by engine classification (including unit shipments to Power Systems and off-highway engine units included in their respective classification) were as follows:

2022

Units

Q1

Q2

Q3

Q4

YTD

Heavy-duty

28,600

30,900

30,200

31,000

120,700

Medium-duty

72,600

68,800

69,800

72,400

283,600

Light-duty

66,500

60,400

58,300

42,400

227,600

Total units

167,700

160,100

158,300

145,800

631,900

2021

Units

Q1

Q2

Q3

Q4

YTD

Heavy-duty

30,700

29,400

29,200

28,300

117,600

Medium-duty

73,100

67,500

65,200

68,000

273,800

Light-duty

68,500

68,100

73,900

62,800

273,300

Total units

172,300

165,000

168,300

159,100

664,700

Component Segment Sales by Business

Sales for our Components segment by business were as follows:

2022

In millions

Q1

Q2

Q3

Q4

YTD

Emission solutions

$

910

$

863

$

853

$

868

$

3,494

Filtration

382

391

399

385

1,557

Turbo technologies

346

355

367

353

1,421

Electronics and fuel systems

216

198

193

185

792

Automated transmissions

134

143

159

157

593

Axles and brakes

732

1,147

1,879

Total sales

$

1,988

$

1,950

$

2,703

$

3,095

$

9,736

2021

In millions

Q1

Q2

Q3

Q4

YTD

Emission solutions

$

1,035

$

882

$

793

$

789

$

3,499

Filtration

372

374

354

338

1,438

Turbo technologies

367

351

325

308

1,351

Electronics and fuel systems

263

241

210

185

899

Automated transmissions

115

146

111

106

478

Total sales

$

2,152

$

1,994

$

1,793

$

1,726

$

7,665

Distribution Segment Sales by Product Line

Sales for our Distribution segment by product line were as follows:

2022

In millions

Q1

Q2

Q3

Q4

YTD

Parts

$

924

$

990

$

945

$

959

$

3,818

Engines

441

429

449

457

1,776

Power generation

401

441

431

501

1,774

Service

351

393

414

403

1,561

Total sales

$

2,117

$

2,253

$

2,239

$

2,320

$

8,929

2021

In millions

Q1

Q2

Q3

Q4

YTD

Parts

$

757

$

765

$

800

$

823

$

3,145

Engines

334

351

377

437

1,499

Power generation

418

454

438

452

1,762

Service

326

350

344

346

1,366

Total sales

$

1,835

$

1,920

$

1,959

$

2,058

$

7,772

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:

2022

In millions

Q1

Q2

Q3

Q4

YTD

Power generation

$

664

$

657

$

739

$

730

$

2,790

Industrial

393

428

483

468

1,772

Generator technologies

103

118

127

123

471

Total sales

$

1,160

$

1,203

$

1,349

$

1,321

$

5,033

2021

In millions

Q1

Q2

Q3

Q4

YTD

Power generation

$

611

$

655

$

664

$

585

$

2,515

Industrial

324

399

412

399

1,534

Generator technologies

87

89

88

102

366

Total sales

$

1,022

$

1,143

$

1,164

$

1,086

$

4,415

High-horsepower unit shipments by engine classification were as follows:

2022

Units

Q1

Q2

Q3

Q4

YTD

Power generation

2,200

2,400

2,400

2,700

9,700

Industrial

1,100

1,200

1,200

1,400

4,900

Total units

3,300

3,600

3,600

4,100

14,600

2021

Units

Q1

Q2

Q3

Q4

YTD

Power generation

2,100

1,800

2,500

2,000

8,400

Industrial

1,000

1,200

1,900

1,300

5,400

Total units

3,100

3,000

4,400

3,300

13,800

Jon Mills, Director External Communictions and Global Brand

317-658-4540

[email protected]

Source: Cummins Inc.

Categories

Business Wire Press Releases

Next Articles