Cummins Announces Fourth Quarter and Full Year 2019 Results
- Fourth quarter revenues of $5.6 billion; GAAP1 Net Income of $300 million
- Fourth quarter results include a $119 million pre-tax restructuring charge
- Excluding restructuring, EBITDA in the fourth quarter was 12.2 percent of sales and Diluted EPS $2.56
- Full year revenues of $23.6 billion; GAAP1 Net Income of $2.3 billion
- Excluding restructuring, EBITDA for the full year was 15.8 percent of sales; Diluted EPS of $15.05
- Returned a record $2.0 billion in cash to shareholders through dividends and share repurchases in 2019
- The company expects full year 2020 revenues to be down 8 to 12 percent, EBITDA expected to be in the range of 14.2 to 15.2 percent
COLUMBUS, Ind.–(BUSINESS WIRE)–Cummins Inc. (NYSE: CMI) today reported results for the fourth quarter of 2019.
Fourth quarter revenues of $5.6 billion decreased 9 percent from the same quarter in 2018. Lower truck production in North America and weaker demand in global construction, mining, and power generation markets drove the majority of the revenue decrease. Currency negatively impacted revenues by 1 percent primarily due to a stronger US dollar.
Fourth quarter sales in North America declined by 8 percent while international revenues decreased by 10 percent led by declines in Europe, Asia Pacific, Latin America, and India.
Earnings before interest, taxes, depreciation and amortization (EBITDA) in the fourth quarter were $563 million (10.1 percent of sales), or $682 million (12.2 percent of sales) excluding restructuring, compared to $896 million (14.6 percent of sales) a year ago.
“After a strong start to 2019, demand declined across most geographies and end markets in the second half of the year,” said Tony Satterthwaite, President and Chief Operating Officer. “We moved quickly to align costs with the weaker global outlook, executing a number of actions which we expect to yield annual savings of $250 to $300 million.”
The Company executed several measures to reduce costs and improve future performance in the second half of 2019. These actions included a plan to reduce headcount, which resulted in a charge of $119 million ($90 million after tax) in the fourth quarter.
Net income attributable to Cummins in the fourth quarter was $300 million ($1.97 per diluted share), or $390 million ($2.56 per diluted share) excluding restructuring, compared to $579 million ($3.63 per diluted share) in 2018. In addition to the restructuring costs, fourth quarter net income included charges of $22 million ($0.14 per diluted share) related to the cessation of development and production of certain products in North America and our planned exit of a business in Africa. The tax rate in the fourth quarter was 17.9 percent.
Revenues for the full year were $23.6 billion, 1 percent lower than 2018. Revenues in North America increased 3 percent and international sales declined 6 percent led by lower demand in Europe and India. EBITDA for the year was a record $3.6 billion (15.3 percent of sales), or $3.7 billion (15.8 percent of sales) excluding restructuring. This compares to $3.5 billion or 14.6 percent of sales in 2018.
Net income attributable to Cummins for the full year was $2.3 billion ($14.48 per diluted share), or $2.4 billion ($15.05 per diluted share) excluding restructuring, compared to net income of $2.1 billion ($13.15 per diluted share) in 2018. The tax rate for the full year was 20 percent.
“Despite challenging conditions in many of our largest markets over the last six months, Cummins delivered record profits and operating cash flow in 2019,” said Chairman and CEO Tom Linebarger. “The actions we have taken to reduce costs will mitigate a further slowdown in 2020 and position the Company for stronger performance when market demand improves. We will continue investment in new technologies and products in 2020 to generate strong growth and profitability for the company in both the near and long term, which is consistent with how we have managed through prior cycles.”
2020 Outlook:
Based on the current forecast, Cummins projects full year 2020 revenues to be down 8 to 12 percent, and EBITDA to be in the range of 14.2 to 15.2 percent of sales. Revenue declines in 2020 are driven by lower truck production in North America, Europe, China, and India as well as lower projected demand in off-highway markets, including global Power Generation, mining, oil and gas, and construction markets. The midpoint of guidance represents a 25 percent decremental EBITDA margin excluding the impact of the New Power segment.
The company plans to return 75 percent of Operating Cash Flow to shareholders in the form of dividends and share repurchases.
Our outlook does not include any potential impact of the company’s review of its emission certification process and compliance with emission standards or additional expenses associated with executing future cost reduction initiatives.
2019 Highlights:
- The Company returned a record $2.0 billion to shareholders in the form of dividends and share repurchases. We repurchased 8.1 million shares, representing 5.2 percent of shares outstanding.
- Cummins closed on its previously announced acquisition of fuel cell and hydrogen production technologies provider Hydrogenics Corporation.
- Announced Cummins new environmental sustainability strategy called PLANET 2050 which includes science based goals that meet or exceed the goals in the United Nations Paris agreement on climate change.
- Cummins was ranked No. 17 in Newsweek magazine’s first rating of America’s Most Responsible Companies, the highest ranked company in the automotive and component category.
- Launched the Company’s new 2020 X15 Efficiency Series engine which meets 2021 greenhouse gas standards one year early in North America, delivering up to 5 percent better fuel economy than the prior X15 Efficiency Series. The X15 Efficiency Series is paired with a 12-speed Cummins Eaton Joint Venture Automated Manual Transmission and delivers both improved fuel economy and reliability for customers, while lowering greenhouse gas emissions.
- The first Cummins-powered battery electric bus entered service in Santa Monica, California.
1 Generally Accepted Accounting Principles
Fourth quarter 2019 detail (all comparisons to same period in 2018) excluding restructuring charges in 2019:
Engine Segment
- Sales – $2.3 billion, down 15 percent
- Segment EBITDA – $277 million, or 12.1 percent of sales, compared to $393 million or 14.6 percent of sales
- On-highway revenues decreased 13 percent, and off-highway revenues decreased 22 percent primarily due to decreased global demand in truck and constructions markets
Distribution Segment
- Sales – $2.0 billion, down 1 percent
- Segment EBITDA – $164 million, or 8.0 percent of sales, compared to $140 million or 6.8 percent of sales
- Revenues in North America were flat and international sales declined by 1 percent
- Increased shipments in data center markets for power generation equipment was partially offset by lower demand in oil and gas and construction markets and unfavorable impact of 1 percent from a stronger US dollar
Components Segment
- Sales – $1.6 billion, down 12 percent
- Segment EBITDA – $209 million, or 13.4 percent of sales, compared to $278 million or 15.7 percent of sales
- Revenues in North America decreased by 13 percent, and international sales declined by 11 percent due to weaker global truck demand.
Power Systems Segment
- Sales – $1.1 billion, down 12 percent
- Segment EBITDA – $55 million, or 5.2 percent of sales, compared to $123 million, or 10.3 percent of sales
- The company recorded a $15 million charge related to a planned exit of a business in Africa
- Power generation revenues decreased by 11 percent while industrial revenues decreased 14 percent
New Power Segment
- Sales – $18 million
- Segment EBITDA loss – $50 million
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 61,600 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 $2.3 billion on sales of $23.6 billion in 2019. 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 emissions standards; a sustained slowdown or significant downturn in our markets; changes in the engine outsourcing practices of significant customers; the development of new technologies that reduce demand for our current products and services; increased scrutiny from regulatory agencies, as well as unpredictability in the adoption, implementation and enforcement of emissions standards around the world; product recalls; policy changes in international trade; the United Kingdom’s (U.K.) decision to end its membership in the European Union; lower than expected acceptance of new or existing products or services; a slowdown in infrastructure development and/or depressed commodity prices; supply shortages and supplier financial risk, particularly from any of our single-sourced suppliers; exposure to potential security breaches or other disruptions to our information technology systems and data security; a major customer experiencing financial distress; the actions of, and income from, joint ventures and other investees that we do not directly control; our plan to reposition our portfolio of product offerings through exploration of strategic acquisitions and divestitures and related uncertainties of entering such transactions; failure to realize expected results from our investment in Eaton Cummins Automated Transmission Technologies joint venture; competitor activity; increasing competition, including increased global competition among our customers in emerging markets; foreign currency exchange rate changes; variability in material and commodity costs; political, economic and other risks from operations in numerous countries; changes in taxation; global legal and ethical compliance costs and risks; aligning our capacity and production with our demand; product liability claims; increasingly stringent environmental laws and regulations; future bans or limitations on the use of diesel-powered products; the price and availability of energy; the performance of our pension plan assets and volatility of discount rates; labor relations; changes in accounting standards; our sales mix of products; protection and validity of our patent and other intellectual property rights; 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 2018 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.
We believe net income and diluted earnings per share attributable to Cummins Inc. excluding restructuring charges is a useful measure of our operating performance without regard to restructuring charges. These measures are not in accordance with, or an alternative for GAAP and may not be consistent with measures used by other companies.
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 |
||||||
|
In millions, except per share amounts |
|
December 31, |
|
December 31, |
||||
|
NET SALES |
|
$ |
5,578 |
|
|
$ |
6,126 |
|
|
Cost of sales |
|
4,265 |
|
|
4,580 |
|
||
|
GROSS MARGIN |
|
1,313 |
|
|
1,546 |
|
||
|
OPERATING EXPENSES AND INCOME |
|
|
|
|
||||
|
Selling, general and administrative expenses |
|
632 |
|
|
643 |
|
||
|
Research, development and engineering expenses |
|
271 |
|
|
244 |
|
||
|
Equity, royalty and interest income from investees |
|
74 |
|
|
79 |
|
||
|
Restructuring actions |
|
119 |
|
|
— |
|
||
|
Other operating (expense) income, net |
|
(11 |
) |
|
(7 |
) |
||
|
OPERATING INCOME |
|
354 |
|
|
731 |
|
||
|
Interest income |
|
8 |
|
|
9 |
|
||
|
Interest expense |
|
22 |
|
|
32 |
|
||
|
Other income, net |
|
23 |
|
|
2 |
|
||
|
INCOME BEFORE INCOME TAXES |
|
363 |
|
|
710 |
|
||
|
Income tax expense |
|
65 |
|
|
100 |
|
||
|
CONSOLIDATED NET INCOME |
|
298 |
|
|
610 |
|
||
|
Less: Net (loss) income attributable to noncontrolling interests |
|
(2 |
) |
|
31 |
|
||
|
NET INCOME ATTRIBUTABLE TO CUMMINS INC. |
|
$ |
300 |
|
|
$ |
579 |
|
|
|
|
|
|
|
||||
|
EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CUMMINS INC. |
|
|
|
|
||||
|
Basic |
|
$ |
1.98 |
|
|
$ |
3.65 |
|
|
Diluted |
|
$ |
1.97 |
|
|
$ |
3.63 |
|
|
|
|
|
|
|
||||
|
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING |
|
|
|
|
||||
|
Basic |
|
151.5 |
|
|
158.7 |
|
||
|
Diluted |
|
152.4 |
|
|
159.3 |
|
||
|
|
|
|
|
|
||||
|
(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 NET INCOME |
||||||||
|
(Unaudited) (a) |
||||||||
|
|
Years ended December 31, |
|||||||
|
In millions, except per share amounts |
|
2019 |
|
2018 |
||||
|
NET SALES |
|
$ |
23,571 |
|
|
$ |
23,771 |
|
|
Cost of sales |
|
17,591 |
|
|
18,034 |
|
||
|
GROSS MARGIN |
|
5,980 |
|
|
5,737 |
|
||
|
OPERATING EXPENSES AND INCOME |
|
|
|
|
||||
|
Selling, general and administrative expenses |
|
2,454 |
|
|
2,437 |
|
||
|
Research, development and engineering expenses |
|
1,001 |
|
|
902 |
|
||
|
Equity, royalty and interest income from investees |
|
330 |
|
|
394 |
|
||
|
Restructuring actions |
|
119 |
|
|
— |
|
||
|
Other operating (expense) income, net |
|
(36 |
) |
|
(6 |
) |
||
|
OPERATING INCOME |
|
2,700 |
|
|
2,786 |
|
||
|
Interest income |
|
46 |
|
|
35 |
|
||
|
Interest expense |
|
109 |
|
|
114 |
|
||
|
Other income, net |
|
197 |
|
|
46 |
|
||
|
INCOME BEFORE INCOME TAXES |
|
2,834 |
|
|
2,753 |
|
||
|
Income tax expense |
|
566 |
|
|
566 |
|
||
|
CONSOLIDATED NET INCOME |
|
2,268 |
|
|
2,187 |
|
||
|
Less: Net income attributable to noncontrolling interests |
|
8 |
|
|
46 |
|
||
|
NET INCOME ATTRIBUTABLE TO CUMMINS INC. |
|
$ |
2,260 |
|
|
$ |
2,141 |
|
|
|
|
|
|
|
||||
|
EARNINGS PER COMMON SHARE ATTRIBUTABLE TO CUMMINS INC. |
|
|
|
|
||||
|
Basic |
|
$ |
14.54 |
|
|
$ |
13.20 |
|
|
Diluted |
|
$ |
14.48 |
|
|
$ |
13.15 |
|
|
|
|
|
|
|
||||
|
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING |
|
|
|
|
||||
|
Basic |
|
155.4 |
|
|
162.2 |
|
||
|
Diluted |
|
156.1 |
|
|
162.8 |
|
||
|
|
|
|
|
|
||||
|
(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) |
||||||||
|
|
||||||||
|
|
|
December 31, |
||||||
|
In millions, except par value |
|
2019 |
|
2018 |
||||
|
ASSETS |
|
|
|
|
||||
|
Current assets |
|
|
|
|
||||
|
Cash and cash equivalents |
|
$ |
1,129 |
|
|
$ |
1,303 |
|
|
Marketable securities |
|
341 |
|
|
222 |
|
||
|
Total cash, cash equivalents and marketable securities |
|
1,470 |
|
|
1,525 |
|
||
|
Accounts and notes receivable, net |
|
3,670 |
|
|
3,866 |
|
||
|
Inventories |
|
3,486 |
|
|
3,759 |
|
||
|
Prepaid expenses and other current assets |
|
761 |
|
|
668 |
|
||
|
Total current assets |
|
9,387 |
|
|
9,818 |
|
||
|
Long-term assets |
|
|
|
|
||||
|
Property, plant and equipment, net |
|
4,245 |
|
|
4,096 |
|
||
|
Investments and advances related to equity method investees |
|
1,237 |
|
|
1,222 |
|
||
|
Goodwill |
|
1,286 |
|
|
1,126 |
|
||
|
Other intangible assets, net |
|
1,003 |
|
|
909 |
|
||
|
Pension assets |
|
1,001 |
|
|
929 |
|
||
|
Other assets |
|
1,578 |
|
|
962 |
|
||
|
Total assets |
|
$ |
19,737 |
|
|
$ |
19,062 |
|
|
|
|
|
|
|
||||
|
LIABILITIES |
|
|
|
|
||||
|
Current liabilities |
|
|
|
|
||||
|
Accounts payable (principally trade) |
|
$ |
2,534 |
|
|
$ |
2,822 |
|
|
Loans payable |
|
100 |
|
|
54 |
|
||
|
Commercial paper |
|
660 |
|
|
780 |
|
||
|
Accrued compensation, benefits and retirement costs |
|
560 |
|
|
679 |
|
||
|
Current portion of accrued product warranty |
|
803 |
|
|
654 |
|
||
|
Current portion of deferred revenue |
|
533 |
|
|
498 |
|
||
|
Other accrued expenses |
|
1,039 |
|
|
852 |
|
||
|
Current maturities of long-term debt |
|
31 |
|
|
45 |
|
||
|
Total current liabilities |
|
6,260 |
|
|
6,384 |
|
||
|
Long-term liabilities |
|
|
|
|
||||
|
Long-term debt |
|
1,576 |
|
|
1,597 |
|
||
|
Pensions and other postretirement benefits |
|
591 |
|
|
532 |
|
||
|
Accrued product warranty |
|
645 |
|
|
740 |
|
||
|
Deferred revenue |
|
821 |
|
|
658 |
|
||
|
Other liabilities |
|
1,379 |
|
|
892 |
|
||
|
Total liabilities |
|
$ |
11,272 |
|
|
$ |
10,803 |
|
|
|
|
|
|
|
||||
|
EQUITY |
|
|
|
|
||||
|
Cummins Inc. shareholders’ equity |
|
|
|
|
||||
|
Common stock, $2.50 par value, 500 shares authorized, 222.4 and 222.4 shares issued |
|
$ |
2,346 |
|
|
$ |
2,271 |
|
|
Retained earnings |
|
14,416 |
|
|
12,917 |
|
||
|
Treasury stock, at cost, 71.7 and 64.4 shares |
|
(7,225 |
) |
|
(6,028 |
) |
||
|
Common stock held by employee benefits trust, at cost, 0.2 and 0.4 shares |
|
(2 |
) |
|
(5 |
) |
||
|
Accumulated other comprehensive loss |
|
(2,028 |
) |
|
(1,807 |
) |
||
|
Total Cummins Inc. shareholders’ equity |
|
7,507 |
|
|
7,348 |
|
||
|
Noncontrolling interests |
|
958 |
|
|
911 |
|
||
|
Total equity |
|
$ |
8,465 |
|
|
$ |
8,259 |
|
|
Total liabilities and equity |
|
$ |
19,737 |
|
|
$ |
19,062 |
|
|
|
|
|
|
|
||||
|
(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) |
||||||||
|
|
|
Years ended December 31, |
||||||
|
In millions |
|
2019 |
|
2018 |
||||
|
NET CASH PROVIDED BY OPERATING ACTIVITIES |
|
$ |
3,181 |
|
|
$ |
2,378 |
|
|
|
|
|
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
||||
|
Capital expenditures |
|
(700 |
) |
|
(709 |
) |
||
|
Investments in internal use software |
|
(75 |
) |
|
(75 |
) |
||
|
Proceeds from disposals of property, plant and equipment |
|
23 |
|
|
20 |
|
||
|
Investments in and advances to equity investees |
|
(20 |
) |
|
(37 |
) |
||
|
Acquisitions of businesses, net of cash acquired |
|
(237 |
) |
|
(70 |
) |
||
|
Investments in marketable securities—acquisitions |
|
(495 |
) |
|
(368 |
) |
||
|
Investments in marketable securities—liquidations |
|
389 |
|
|
331 |
|
||
|
Cash flows from derivatives not designated as hedges |
|
(44 |
) |
|
(102 |
) |
||
|
Other, net |
|
9 |
|
|
36 |
|
||
|
Net cash used in investing activities |
|
(1,150 |
) |
|
(974 |
) |
||
|
|
|
|
|
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
||||
|
Net (payments) borrowings of commercial paper |
|
(120 |
) |
|
482 |
|
||
|
Payments on borrowings and finance lease obligations |
|
(96 |
) |
|
(62 |
) |
||
|
Net borrowings under short-term credit agreements |
|
53 |
|
|
1 |
|
||
|
Distributions to noncontrolling interests |
|
(33 |
) |
|
(30 |
) |
||
|
Dividend payments on common stock |
|
(761 |
) |
|
(718 |
) |
||
|
Repurchases of common stock |
|
(1,271 |
) |
|
(1,140 |
) |
||
|
Other, net |
|
133 |
|
|
67 |
|
||
|
Net cash used in financing activities |
|
(2,095 |
) |
|
(1,400 |
) |
||
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
|
(110 |
) |
|
(70 |
) |
||
|
Net decrease in cash and cash equivalents |
|
(174 |
) |
|
(66 |
) |
||
|
Cash and cash equivalents at beginning of year |
|
1,303 |
|
|
1,369 |
|
||
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
|
$ |
1,129 |
|
|
$ |
1,303 |
|
|
|
|
|
|
|
||||
|
(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 |
|
Distribution |
|
Components |
|
Power Systems |
|
New Power |
|
Total Segments |
|
Intersegment |
|
Total |
||||||||||||||||
|
Three months ended December 31, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
External sales |
|
$ |
1,691 |
|
|
$ |
2,031 |
|
|
$ |
1,198 |
|
|
$ |
640 |
|
|
$ |
18 |
|
|
$ |
5,578 |
|
|
$ |
— |
|
|
$ |
5,578 |
|
|
Intersegment sales |
|
593 |
|
|
7 |
|
|
359 |
|
|
414 |
|
|
— |
|
|
1,373 |
|
|
(1,373 |
) |
|
— |
|
||||||||
|
Total sales |
|
2,284 |
|
|
2,038 |
|
|
1,557 |
|
|
1,054 |
|
|
18 |
|
|
6,951 |
|
|
(1,373 |
) |
|
5,578 |
|
||||||||
|
Research, development and engineering expenses |
|
92 |
|
|
7 |
|
|
77 |
|
|
59 |
|
|
36 |
|
|
271 |
|
|
— |
|
|
271 |
|
||||||||
|
Equity, royalty and interest income from investees |
|
48 |
|
|
17 |
|
|
10 |
|
|
(1 |
) |
|
— |
|
|
74 |
|
|
— |
|
|
74 |
|
||||||||
|
Interest income |
|
2 |
|
|
3 |
|
|
2 |
|
|
1 |
|
|
— |
|
|
8 |
|
|
— |
|
|
8 |
|
||||||||
|
Segment EBITDA (excluding restructuring actions) |
|
277 |
|
|
164 |
|
|
209 |
|
|
55 |
|
|
(50 |
) |
|
655 |
|
|
27 |
|
|
682 |
|
||||||||
|
Restructuring actions (2) |
|
18 |
|
|
37 |
|
|
20 |
|
|
12 |
|
|
1 |
|
|
88 |
|
|
31 |
|
|
119 |
|
||||||||
|
Segment EBITDA |
|
259 |
|
|
127 |
|
|
189 |
|
|
43 |
|
|
(51 |
) |
|
567 |
|
|
(4 |
) |
|
563 |
|
||||||||
|
Depreciation and amortization (3) |
|
51 |
|
|
29 |
|
|
62 |
|
|
30 |
|
|
6 |
|
|
178 |
|
|
— |
|
|
178 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Segment EBITDA (excluding restructuring actions) as a percentage of total sales |
|
12.1 |
% |
|
8.0 |
% |
|
13.4 |
% |
|
5.2 |
% |
|
NM |
|
|
9.4 |
% |
|
|
|
12.2 |
% |
|||||||||
|
Segment EBITDA as a percentage of total sales |
|
11.3 |
% |
|
6.2 |
% |
|
12.1 |
% |
|
4.1 |
% |
|
NM |
|
|
8.2 |
% |
|
|
|
10.1 |
% |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Three months ended December 31, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
External sales |
|
$ |
2,057 |
|
|
$ |
2,045 |
|
|
$ |
1,319 |
|
|
$ |
703 |
|
|
$ |
2 |
|
|
$ |
6,126 |
|
|
$ |
— |
|
|
$ |
6,126 |
|
|
Intersegment sales |
|
641 |
|
|
5 |
|
|
453 |
|
|
496 |
|
|
— |
|
|
1,595 |
|
|
(1,595 |
) |
|
— |
|
||||||||
|
Total sales |
|
2,698 |
|
|
2,050 |
|
|
1,772 |
|
|
1,199 |
|
|
2 |
|
|
7,721 |
|
|
(1,595 |
) |
|
6,126 |
|
||||||||
|
Research, development and engineering expenses |
|
82 |
|
|
5 |
|
|
77 |
|
|
56 |
|
|
24 |
|
|
244 |
|
|
— |
|
|
244 |
|
||||||||
|
Equity, royalty and interest income from investees |
|
49 |
|
|
13 |
|
|
12 |
|
|
5 |
|
|
— |
|
|
79 |
|
|
— |
|
|
79 |
|
||||||||
|
Interest income |
|
3 |
|
|
4 |
|
|
1 |
|
|
1 |
|
|
— |
|
|
9 |
|
|
— |
|
|
9 |
|
||||||||
|
Segment EBITDA |
|
393 |
|
|
140 |
|
|
278 |
|
|
123 |
|
|
(29 |
) |
|
905 |
|
|
(9 |
) |
|
896 |
|
||||||||
|
Depreciation and amortization (3) |
|
48 |
|
|
28 |
|
|
48 |
|
|
28 |
|
|
2 |
|
|
154 |
|
|
— |
|
|
154 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
EBITDA as a percentage of total sales |
|
14.6 |
% |
|
6.8 |
% |
|
15.7 |
% |
|
10.3 |
% |
|
NM |
|
|
11.7 |
% |
|
|
|
14.6 |
% |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
| “NM” – not meaningful information | ||
|
(1) |
Includes intersegment sales, intersegment profit in inventory eliminations and unallocated corporate expenses. The three months ended December 31, 2019, includes a $31 million restructuring charge related to corporate functions. There were no significant unallocated corporate expenses for the three months ended December 31, 2018. |
|
|
(2) |
See “RESTRUCTURING ACTIONS” note below 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 Condensed Consolidated Statements of Net Income as “Interest expense.” A portion of depreciation expense is included in “Research, development and engineering expense.” |
|
Contacts
Jon Mills
Director – External Communications
(317) 658-4540
[email protected]
