The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Cummins Inc. Reports Earnings for the Third Quarter 2001


    Business Editors 

	   COLUMBUS, Ind.--Oct. 11, 2001--Cummins Inc.
today reported profit after taxes of $3 million, or 
$.08 per share, on revenues of $1.41 billion for the third quarter of
2001, despite a continuing economic downturn. 

	   Earnings for the quarter were down from a year ago, when the
company earned $25 million profit after taxes on sales of $1.57
billion.
	   "I'm pleased that we met our objectives for the quarter and
remained profitable despite the worst market deterioration I've
experienced, in virtually every one of our North American end
markets," said Chairman and Chief Executive Officer, Tim Solso. "Our
Engine Business continues to be particularly hard hit with revenues
down 20 percent from the third quarter of 2000. However, we continue
to realize the benefits from our aggressive cost reduction efforts
across all of our businesses, including the benefits of our
restructuring actions and Six Sigma programs."

	   Power Generation
    
	   Sales in the Power Generation Business for the third quarter were
$371 million, up 11 percent from the third quarter of 2000. Earnings
before interest and taxes were $29 million, up from $25 million a year
ago. A joint project with General Electric to sell gensets in Sri
Lanka as well as increased demand resulting from the Brazilian power
crisis and higher utilization rates in our North American rental
business helped drive the higher sales and profits.

	   Filtration Business and Other

	   Revenues for the filtration and other products were $270 million
for the quarter, down 2 percent compared to the third quarter of 2000.
For the group, earnings before interest and taxes for the quarter were
$19 million versus $30 million last year.

	   Filtration business demand was down 4 percent from a year ago, due
to the slowdown in virtually all North American and European OEM
markets. Third quarter sales at company-owned distributors were down
year over year, reflecting weakening economic conditions in Australia
and Southeast Asia. Sales for the Holset turbocharger business
increased from a year ago.

	   Engine Business

	   Total sales for the Engine Business in the third quarter were 
$767 million, compared to $962 million a year ago -- a drop of 
20 percent. Earnings before interest and taxes were a loss of 
$18 million versus a profit of $6 million in the third quarter last
year, due primarily to volume decreases and the resulting
under-absorption of overhead costs.

	   Worldwide heavy-duty truck sales of $222 million were down 
27 percent compared to the third quarter of 2000, with a 45 percent
decrease in unit shipments to the North American heavy-duty truck
market. Unit shipments to international markets were down 31 percent,
primarily due to a reduction in shipments to OEMs in Mexico. In the
medium-duty truck and bus market, sales of $135 million were 
23 percent lower than a year ago, with a 35 percent drop in North
American shipments. International shipments were down 20 percent due
to lower demand in China and Latin America.

	   Sales to light-duty automotive and recreational vehicle markets
were $165 million, down 22 percent from the year-ago level, due to a
decrease in shipments to DaimlerChrysler of 29 percent from the third
quarter of last year. Sales to agricultural, construction, mining,
marine and other industrial equipment markets were down 9 percent.

	   Outlook

	   Cummins noted that the continuing deterioration across its markets
makes a fourth quarter improvement unlikely. Instead, the Company now
expects fourth quarter results to be level with its second and third
quarter performance. Said Solso, "We expect reduced revenues from some
of our more profitable businesses like the Dodge Ram pickup truck and
some segments of the Power Generation business. However, our cost
reduction efforts will permit us to remain profitable despite further
weakening of our markets. I believe we are well positioned to improve
our earnings when our end markets begin to improve."

	   *T

Product Revenues as Percent of Total Sales

% of Consolidated  
 Sales                   Q1        Q2        Q3        Q4       YTD
2001:
 Engines                 47        46        44                  46
 Non-Engine Products     53        54        50                  54
2000:
 Engines                 55        54        51        49        52
 Non-Engine Products     45        46        49        51        48

Sales

$Millions                Q1        Q2        Q3        Q4        YTD
2001:
Engine Business
 Heavy-Duty Truck       236       235       222                  693
 Medium Duty 
  Truck+Bus             144       147       135                  426
 Light Duty Auto+RV     121       151       165                  437
 Industrial             267       253       245                  765
   Total Engine 
    Business            768       786       767                2,321
 Power Generation 
  Business              309       384       371                1,064
 Filtration / Other     272       291       270                  833
 TOTAL                1,349     1,461     1,408                4,218

2000:
Engine Business
 Heavy-Duty Truck       415       401       306       322      1,444
 Medium Duty 
  Truck+Bus             150       183       176       148        657
 Light Duty Auto+RV     211       226       211       187        835
 Industrial             269       297       269       279      1,114
   Total Engine 
    Business          1,045     1,107       962       936      4,050
 Power Generation 
  Business              329       368       334       364      1,395
 Filtration / Other     274       294       276       308      1,152
 TOTAL                1,648     1,769     1,572     1,608      6,597

Engine Shipments

Units                     Q1        Q2        Q3        Q4       YTD
2001:
 Midrange            58,300    66,500    61,500              186,300
 Heavy-duty          14,600    14,400    14,000               43,000
 High Horsepower      2,800     2,800     2,800                8,400
TOTAL                75,700    83,700    78,300              237,700
2000:
 Midrange            78,900    89,100    79,000     71,200   318,200
 Heavy-duty          27,400    25,800    19,600     19,100    91,900
 High Horsepower      2,500     3,000     2,800      3,400    11,700
TOTAL               108,800   117,900   101,400     93,700   421,800



                             CUMMINS INC.
                             ------------
                 (Millions, except per share amounts)
                  ----------------------------------

FOR THE THIRD QUARTER ENDED               September 23,  September 24,
                                                   2001         2000
---------------------------               -------------- -----------
Net sales                                      $   1,408    $  1,572
Earnings before interest and taxes                    30          61
Net earnings                                           3          25

Basic earnings per share                       $     .08    $    .66
Diluted earnings per share                           .08         .66
Weighted-average number of shares for EPS:
     Basic                                          38.2        38.2
     Diluted                                        38.5        38.2

FOR THE NINE MONTHS ENDED                  September 23, September 24,
                                                    2001         2000
---------------------------               -------------- ------------

 Net Sales                                     $   4,218    $   4,989

 Before special charges
   Earnings before interest and taxes          $      55
   Net earnings (loss)                               (21)

   Basic earnings (loss) per share             $    (.54)
   Diluted earnings (loss) per share                (.54)

 As reported
   Earnings (loss) before interest and taxes   $     (70)   $     249
   Net earnings (loss)                              (105)         128

   Basic earnings (loss) per share             $   (2.74)   $    3.36
   Diluted earnings (loss) per share               (2.74)        3.36

Weighted-average number of shares for EPS:
  Basic                                             38.2         38.2
  Diluted                                           38.2         38.2

                             CUMMINS INC.
                             -----------
                  CONSOLIDATED STATEMENT OF EARNINGS
                  ----------------------------------
                               Unaudited
                               ---------

                      Third Quarter          Nine Months       Second
Millions, except                                              Quarter
 per share amounts   2001       2000       2001       2000      2001
-----------------    ----       ----       ----       ----      ----

Net sales          $ 1,408    $ 1,572    $ 4,218    $ 4,989   $ 1,461
Cost of 
 goods sold          1,153      1,262      3,462      3,993     1,192
                   -------    -------    -------    -------   -------
Gross profit           255        310        756        996       269
Selling and
 administrative        177        195        543        579       183
 expenses
Research and
 engineering expenses   53         62        164        180        58
Net (income) 
 expense from 
 joint ventures
 and alliances          (2)        (3)        (7)        (7)       (3)
                                                                    
Interest expense        15         22         61         62        23

Other (income)
 expense, net           (3)        (5)         1         (5)       --
                   -------    -------    -------    -------   -------
                                                                   
Restructuring, asset
 impairment and other
 special charges        --         --        125        --        125
Earnings (loss) before
 income taxes           15         39       (131)       187      (117)
Provision (benefits)
 for income taxes        2          9        (44)        48       (39)
Minority interest        4          5         12         11         4
Preferred dividend 
 on mandatorily 
 redeemable preferred 
 securities              6       --            6       --          --
                   -------    -------    -------    -------   -------
Net earnings       $     3    $    25    $  (105)   $   128    $  (82)
                   =======    =======    =======    =======   =======

Basic earnings
 per share         $   .08    $   .66    $ (2.74)   $  3.36    $(2.14)

Diluted earnings
 per share             .08        .66      (2.74)      3.36     (2.14)

Average number 
 of shares:
  Basic EPS           38.2       38.2       38.2       38.2      38.2
  Diluted EPS         38.5       38.2       38.2       38.2      38.2

Cash dividends
 declared per 
 share             $   .30    $   .30    $   .90    $   .90    $  .30



                             CUMMINS INC.
                             ------------
             CONSOLIDATED STATEMENT OF FINANCIAL POSITION
             --------------------------------------------
                               Unaudited
                               ---------

Millions, except                    Sept. 23, 2001  Dec. 31, 2000
 per share amounts                  --------------  -------------
------------------
Assets
Current assets:
  Cash and cash equivalents              $   115    $    62
  Receivables, net of allowance of $8        778        724
  Inventories                                743        770
  Other current assets                       319        274
                                         -------    -------
                                           1,955      1,830
Investments and other assets                 336        338
Property, plant and equipment
  less accumulated
  depreciation of $1,649 and $1,598        1,416      1,598
Goodwill, net of amortization
 of $49 and $42                              345        354
Other intangibles, deferred taxes
 and deferred charges                        376        380
                                         -------    -------
Total assets                             $ 4,428    $ 4,500
                                         =======    =======

Liabilities and shareholders' investment
Current liabilities:
  Loans payable                          $    54    $   156
  Current maturities of long-term debt         8          8
  Accounts payable                           423        388
  Other current liabilities                  632        671
                                         -------    -------
                                           1,117      1,223
                                         -------    -------
Long-term debt                               920      1,032
                                         -------    -------
Other liabilities                            837        837
                                         -------    -------
Minority interest                             81         72
                                         -------    -------
Company-obligated mandatorily
 redeemable convertible
 preferred securities of
 subsidiary trust holding solely
 convertible subordinated
 debentures of the parent                    291       --
                                         -------    -------
Shareholders' investment:
  Common stock, $2.50 par value,
   48.5 and 48.6 shares issued               121        122
  Additional contributed capital           1,132      1,137
  Retained earnings                          577        718
  Accumulated other
   comprehensive income                     (186)      (167)
  Common stock in treasury,
   at cost, 7.2 shares                      (289)      (290)
  Common stock held in trust for
    employee benefit plans,
    3.0 and 3.1 shares                      (143)      (151)
  Unearned compensation (ESOP)               (30)       (33)
                                         -------    -------
                                           1,182      1,336
                                         -------    -------
Total liabilities and
 shareholders' investment                $ 4,428    $ 4,500
                                         =======    =======


                             CUMMINS INC.
                             ------------ 
                 CONSOLIDATED STATEMENT OF CASH FLOWS
                 ------------------------------------    
                               Unaudited
                               ---------

                                             Nine Months Ended
                                             -----------------
Millions                              Sept. 23, 2001   Sept. 24, 2000
--------                              --------------   --------------

Cash flows from operating activities:
 Net earnings                            $ (105)          $  128
                                         ------           ------
 Adjustments to reconcile net earnings 
  to net cash from operating activities:
   Depreciation and amortization            175              180
   Restructuring and other non-recurring     
    actions                                  68              (16)
   Accounts receivable                        6             (115)
   Decrease in sale of receivables program  (76)               -
   Inventories                                8              (28)
   Accounts payable and accrued expenses     13              (47)
   Income taxes payable                     (63)             (24)
   Equity in losses of joint ventures and 
    alliances                                 5                7
   Other                                     26              (11)
                                         ------           ------
   Total adjustments                        162              (54)
                                         ------           ------
Net cash provided by operating 
 activities                                  57               74
                                         ------           ------

Cash flows from investing activities: 
 Property, plant and equipment:
  Additions                                (158)            (130)
  Disposals                                 140               10
  Investments in joint ventures and                                   
   alliances                                (22)             (76)
  Acquisition and disposition of businesses  14              (42)
  Other                                       1                -
                                         ------           ------
  Net cash used in investing activities     (25)            (238)
                                         ------           ------

Net cash flows (used in) provided by
 operating and investing activities          32             (164)
                                         ------           ------

Cash flows from financing activities:
 Proceeds from borrowings                     -              226
 Payments on borrowings                      (7)              (8)
 Net borrowings under credit agreements    (215)              22
 Repurchase of common stock                   -              (16)
 Dividend payments                          (37)             (37)
 Issuance of mandatorily redeemable 
  preferred securities                      291                -
 Other                                      (10)              (1)
                                         ------           ------
 Net cash provided by (used in) financing 
  activities                                 22              186
                                         ------           ------

Effect of exchange rate changes on cash      (1)              (2)
                                         ------           ------

Net change in cash and cash equivalents      53               20
Cash and cash equivalents at the beginning 
 of the year                                 62               74
                                         ------           ------
Cash and cash equivalents at the end of 
 the quarter                             $  115           $   94
                                         ======           ======


                             CUMMINS INC.
                             ------------ 
                          SEGMENT INFORMATION
                          -------------------
                               Unaudited
                               ---------

Operating segment information is as follows:

                                       Power      Filtration
Millions                    Engine   Generation    And Other   Total
--------                    ------   ----------   ----------   -----  
Third Quarter Ended 
 September 23, 2001
-------------------
Net sales                   $ 767      $ 371         $ 270     $1,408
Earnings (loss)before 
 interest and income taxes    (18)        29            19         30
Net assets                  1,132        433           840      2,405

Third Quarter Ended 
 September 24, 2000
-------------------
Net sales                   $ 962      $ 334         $ 276     $1,572
Earnings before interest 
 and income taxes               6         25            30         61
Net assets                  1,213        576           866      2,655

Nine Months Ended 
 September 23, 2001
-------------------
Net sales                  $2,321     $1,064         $ 833     $4,218
Earnings (loss) before 
 interest, income taxes
 and special charges          (76)        69            62         55
Special Charges               118          5             2        125
Earnings before interest 
 and income taxes            (194)        64            60        (70)

Nine Months Ended 
 September 24, 2000
------------------- 
Net sales                  $3,114      $1,031        $ 844     $4,989
Earnings before interest 
 and income taxes              76         78            95        249