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 Full-Year Earnings of $1.89 Diluted Earnings Per Share

    COLUMBUS, Ind.--Jan. 29, 2003--Cummins Inc.


     --Cash Flow of $122 Million Exceeds Company's Projections--

          --Engine Business Dramatically Improves Results--

   --Filtration Business Delivers Q4 EBIT Margins of 11.5 Percent--

--International Distributor Business Unit Delivers Q4 EBIT Margins of
                      7.8 Percent in First Year--

  --Earnings Reflect One-Time Positive Income Tax Adjustment of 
                            $57 Million --

  -- Company Identifies $30 Million to $40 Million Non-Cash Accounts
                         Payable Adjustment --



    Cummins Inc. today reported earnings for the year ended December 31, 2002, of $73 million or $1.89 diluted earnings per share on sales of $5.85 billion, compared to a loss of $102 million or ($2.66) diluted earnings per share on sales of $5.68 billion for the prior year. These earnings are before the impact, if any, of the non-cash accounts payable adjustment discussed below. Cummins delivered a profit for the full year, with three of Cummins four business units performing at or above expectations. The fourth business unit, Power Generation, did not meet the Company's expectations due to a significant slowdown in most of its markets.
    Net earnings in the fourth quarter of 2002 were $47 million, or $1.12 diluted earnings per share, compared to $3 million, or $.08 per share, in the fourth quarter of 2001. Again, these earnings are before the impact, if any, of the non-cash accounts payable adjustment discussed below.
    For the full year, Cummins recorded sales of $5.85 billion, compared to sales of $5.68 billion in 2001, an increase of 3 percent. For the fourth quarter, Cummins recorded sales of $1.41 billion, reflecting decreased sales in most North American automotive markets and the Power Generation Business, partially offset by higher sales in the Dodge Ram business.
    Included in the full-year and fourth-quarter earnings is a one-time positive income tax adjustment of $57 million or $1.47 diluted earnings per share for the year.
    Free cash flow for the year totaled $122 million, far exceeding the Company's projections. This was accomplished as the Company significantly reduced its capital expenditures in 2002, and continued to make progress in further reducing working capital.
    "We have delivered solid and improving results, and because of our ongoing cost reduction efforts, we are positioned for the upturn in our markets when it happens," said Tim Solso, Cummins Chairman and CEO.

    Engine Business

    The Engine Business Unit dramatically improved its results during 2002, going from a $91 million loss before interest and taxes in 2001 to a profit of $28 million before interest and taxes on a sales increase of $314 million. The Engine Business recorded a loss for the quarter due to the significant drop in demand in many markets following the October 1 emission standards change in the United States. However, sales to DaimlerChrysler for the award-winning 2003 model Dodge Ram pick-up truck were very strong during the period.
    In addition, the Engine Business delivered on its commitment to meet the Environmental Protection Agency's (EPA) October 1 deadline for new diesel emission standards. Cummins was the first diesel manufacturer to have an engine certified to the new standards. Three engines - the 6-liter ISB, 11-liter ISM and 15-liter ISX - were certified before the EPA deadline.
    "Our ISX engines have been receiving high marks for reliability, performance and power," said Joe Loughrey, Engine Business President. "We see these good customer reviews, coupled with the number of aging fleets on the highways and shrinking used-truck inventories, as positive signs for increased future orders."

    Filtration and Other

    The Filtration and Other Business Unit delivered a profit of $88 million before interest and taxes for the year and experienced solid sales gains and increased profitability in a difficult global economy. During the past year, the Filtration Business aggressively pursued cost-cutting initiatives to enhance its competitive position and launched a new business, Emission Solutions.
    Sales for the quarter were $244 million and profits before interest and taxes were $28 million. Compared to the previous year, sales increased 3 percent and profits were up an impressive 22 percent. Sales improvement came from market share gains in North America, Europe and the Middle East in both original equipment manufacturers and aftermarket segments, as well as key international markets in Asia and the Pacific Rim.

    International Distributor

    For the full year, the International Distributor Business delivered a profit of $33 million before interest and taxes on slightly higher sales and despite a significant foreign exchange loss in the first quarter due to the economic instability in Argentina.
    Fourth quarter sales were $153 million and profits before interest and taxes were $12 million. Compared to the fourth quarter of 2001, sales were up 2 percent and profits were up 50 percent. The International Distributor Business saw strong financial performance from distributors located in all regions of the world, including those in China, Singapore, India, Dubai, South Africa, Belgium, Brazil and Chile.

    Power Generation

    The Power Generation Business Unit's financial results for 2002 suffered from the effects of a severe drop in its principal markets. As a result, Power Generation's profits fell from $81 million in 2001 to a loss of $27 million in 2002. The Power Generation Business is undergoing a wide-ranging and aggressive cost-reduction effort to drive improvement in its results, even in the midst of a downturn in its markets.

    Liquidity

    As noted above, the Company generated significant free cash flow in 2002 and expects to generate significant positive cash flow in 2003. During the fourth quarter of 2002, the Company completed two major financings. The Company finalized a new three-year revolving credit facility for $385 million with its bank groups. The Company also issued $250 million in senior notes. With these financing arrangements in place, the Company has substantial liquidity to fund its operating needs, including a reasonable cushion for unforeseen circumstances.

    Guidance

    Due to the continued weakness in Power Generation markets, the Company is setting its guidance for 2003 at $1.80 to $2.00 per share. The Company still expects revenue growth of 5 to 10 percent above 2002 levels, assuming modest economic recovery in the second half of the year. Free cash flow for the year is expected to be in the range of $70 million to $80 million, after capital expenditures of approximately $130 million.
    As reported previously, Cummins has adopted a strategy to provide additional funding into our pension plans over a several-year period, including approximately $30 million in incremental funding in 2003. Cummins has also taken a more conservative view of asset performance going forward by reducing return assumptions in the U.S. from 10 percent to 8.5 percent. These changes, which have been factored into our guidance for 2003, were reported in the third quarter of 2002 and have not been revised.

    Non-Cash Accounts Payable Adjustment

    The Company also announced that it believes that it will need to make a non-cash adjustment concerning an understatement of accounts payable from 1998 through 2002 of $30 million to $40 million. This was primarily related to the implementation of a new enterprise resource planning system in one of its plants. This adjustment does not affect the Company's operations going forward. The Company has advised the Securities and Exchange Commission (SEC) of this matter, and will work closely with the SEC and the Company's auditors, PricewaterhouseCoopers LLP, to determine the appropriate accounting treatment and any potential impact on the Company's historical financial statements for the affected years. PricewaterhouseCoopers replaced Arthur Andersen as Cummins auditors in April 2002.
    Cummins Inc., a global power leader, is a corporation of complementary business units that design, manufacture, distribute and service engines and related technologies, including fuel systems, controls, air handling, filtration, emission solutions and electrical power generation systems. Headquartered in Columbus, Indiana, (USA) Cummins serves its customers through more than 500 company-owned and independent distributor locations in 131 countries and territories. With 24,900 employees worldwide, Cummins reported sales of $5.9 billion in 2002. Press releases by fax can be requested by calling News On Demand (toll free) at 888-329-2305. The Cummins home page can be found at www.cummins.com.
    Information provided and statements on the webcast and in this release that are not purely historical are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding the company's expectations, hopes beliefs and intentions on strategies regarding the future. It is important to note that the company's 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, general economic, business and financing conditions, labor relations, governmental action, competitor pricing activity, expense volatility and other risks detailed from time to time in Cummins Securities and Exchange Commission filings.


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

FOR THE FOURTH QUARTER ENDED                December 31,  December 31,
                                               2002           2001

Net sales                                      $1,414         $1,463

Before special charges(a)
  Earnings before interest and taxes              $14              -
  Net loss                                        (13)             -

  Basic loss per share                          $(.34)             -
  Diluted loss per share                         (.34)             -

As reported
  Earnings before interest and taxes              $19            $28
  Net earnings                                     47              3

  Basic earnings per share                      $1.21           $.08
  Diluted earnings per share                     1.12            .08

Weighted-average number of shares
 outstanding for EPS:
     Basic                                       38.9           38.4
     Diluted                                     45.2           38.5

FOR THE YEAR ENDED                          December 31,  December 31,
                                               2002           2001

Net Sales                                      $5,853         $5,681

Before special charges and cumulative effect(a)
  Earnings before interest and taxes             $122            $83
  Net earnings (loss)                               9            (18)

  Basic earnings (loss) per share                $.24          $(.47)
  Diluted earnings (loss) per share               .24           (.47)

As reported
  Earnings (loss) before interest and taxes      $128           $(42)
  Net earnings (loss) before cumulative
   effect                                          70           (102)
  Net earnings (loss)                              73           (102)

  Basic earnings (loss) per share before
   cumulative effect                            $1.82         $(2.66)
  Basic earnings (loss) per share                1.90          (2.66)

  Diluted earnings (loss) per share before
   cumulative effect                            $1.82          (2.66)
  Diluted earnings (loss) per share              1.89          (2.66)

Weighted-average number of shares
 outstanding for EPS:
 Basic                                           38.6           38.3
 Diluted                                         38.8           38.3

(a) Special charges includes restructuring, loss on early
extinguishment of debt and $57 million of favorable one-time tax
adjustments

                             Cummins Inc.
                  Consolidated Statement Of Earnings
                               Unaudited

                                                               Third
                               Fourth Quarter    Year Ended   Quarter
Millions, except per share
 amounts                        2002    2001    2002    2001    2002

Net sales                     $1,414  $1,463  $5,853  $5,681  $1,648
Cost of goods sold             1,195   1,198   4,824   4,660   1,338
Gross profit                     219     265   1,029   1,021     310
Selling and administrative
 expenses                        169     185     733     728     192
Research and engineering
 expenses                         38      56     202     220      53
Net income from joint ventures
 and alliances                    (6)     (3)    (22)    (10)     (9)
Interest expense                  17      15      63      76      15
Other (income) expense, net        4      (1)     (6)      -      (4)
Loss on early extinguishment
 of debt                           8       -       8       -       -
Restructuring, asset
 impairment
   and other charges             (13)      -     (14)    125       -
Earnings (loss) before income
 taxes and cumulative effect
 of change in accounting
 principle                         2      13      65    (118)     63
Provision (benefit) for income
 taxes                           (55)      2     (43)    (42)     15
Minority interest                  5       3      17      15       4
Dividends on preferred
 securities
  of subsidiary trust              5       5      21      11       5
Net earnings (loss) before
 cumulative effect of
   change in accounting
    principle                     47       3      70    (102)     39
Cumulative effect of change in
 accounting principle, 
 net of tax                        -       -       3       -       -
Net earnings (loss)              $47      $3     $73   $(102)    $39

Earnings Per Share
   Basic
     Net earnings (loss)
      before cumulative
      effect of change in
      accounting principle    $ 1.21   $ .08  $ 1.82  $(2.66) $ 1.03
     Cumulative effect of
      change in accounting
      principle, net of tax        -       -     .08       -       -
     Net earnings (loss)        1.21     .08    1.90   (2.66)   1.03
   Diluted
     Net earnings (loss)
      before cumulative effect
      of change in accounting
      principle                 1.12     .08    1.82   (2.66)    .96
     Cumulative effect of
      change in accounting
      principle, net of tax        -       -     .07       -       -
     Net earnings (loss)        1.12     .08    1.89   (2.66)    .96

Average number of shares
 outstanding:
  Basic EPS                     38.9    38.4    38.6    38.3    38.6
  Diluted EPS                   45.2    38.5    38.8    38.3    45.0

Cash dividends declared per
 share                          $.30    $.30   $1.20   $1.20    $.30


                             Cummins Inc.
             Consolidated Statement Of Financial Position
                               Unaudited

Millions, except per share amounts             Dec. 31,       Dec. 31,
                                                 2002           2001  
Assets
Current assets:
  Cash and cash equivalents                       $311            $92
  Receivables, net of allowance of $13 and $9      812            656
  Inventories                                      642            688
  Other current assets                             223            199
                                                 1,988          1,635
Investments and other assets                       265            216
Property, plant and equipment less accumulated
 depreciation of $1,643 and $1,603               1,305          1,405
Goodwill, net of amortization of $51 and $51       344            343
Other intangibles, deferred taxes and
 deferred charges                                  933            736
Total assets                                    $4,835         $4,335

Liabilities and Shareholders' investment
Current liabilities:
  Loans payable                                    $19            $21
  Current maturities of long-term debt             119              9
  Accounts payable                                 420            366
  Other current liabilities                        708            574
                                                 1,266            970

Long-term debt                                     999            915
Other liabilities                                1,325          1,051
Minority interest                                   91             83
Cummins obligated mandatorily redeemable
 convertible preferred securities of
 subsidiary trust holding solely
 convertible subordinated debentures
 of Cummins                                        291            291

Shareholders' investment:
  Common stock, $2.50 par value, 
   48.6 shares issued                              121            121
  Additional contributed capital                 1,115          1,131
  Retained earnings                                592            567
  Accumulated other comprehensive income          (528)          (326)
  Common stock in treasury, at cost,
   7.0 and 7.2 shares                             (280)          (289)
  Common stock held in trust for employee
   benefit plans, 2.6 and 2.9 shares              (128)          (140)
  Unearned compensation (ESOP)                     (29)           (39)
                                                   863          1,025
Total liabilities and shareholders'
 investment                                     $4,835         $4,335



                             Cummins Inc.
                 Consolidated Statement Of Cash Flows
                               Unaudited


                                                     Year Ended
Millions                                       Dec. 31,       Dec. 31,
                                                 2002           2001
Cash flows from operating activities:
  Net earnings (loss)                              $73          $(102)
  Adjustments to reconcile net earnings to
    net cash from operating activities:
      Cumulative effect of change in
       accounting principle                         (3)             -
      Loss on early extinguishment of debt           8              -
      Depreciation and amortization                220            231
      Restructuring, asset impairment and 
       other charges                               (30)            49
      Equity in (earnings) losses of joint
       ventures and alliances                       (9)             8
      Minority interest                             17             14
      Translation and hedging activities             2              9
  Changes in assets and liabilities:
      Receivables                                  (74)           202
      Repayments from sale of receivables          (55)          (164)
      Inventories                                   51             67
      Accounts payable                              43            (10)
      Accrued expenses                             (15)           (92)
      Income taxes payable                         (55)           (68)
      Deferred income taxes                          -              2
      Other                                         17             (2)
      Total adjustments                            117            246
  Net cash provided by operating activities        190            144

Cash flows from investing activities:
  Property, plant and equipment:
    Additions                                      (90)          (206)
    Disposals                                       22             20
    Proceeds from sale-leasebacks                    -            143
  Investments in and advances to joint ventures 
   and alliances                                   (55)           (46)
  Acquisition and Disposition of businesses, net    32              1
  Other                                              -              2
  Net cash used in investing activities            (91)           (86)

Net cash provided by operating and
 investing activities                               99             58

Cash flows from financing activities:
  Proceeds from borrowings                         258              -
  Payments on borrowings                           (87)            (9)
  Net borrowings under credit agreements            (4)          (248)
  Dividend payments on common stock                (50)           (50)
  Proceeds from issuance of preferred securities 
   of subsidiary trust                               -            291
  Other                                              1            (11)
  Net cash provided by (used in) financing
   activities                                      118            (27)

Effect of exchange rate changes on cash and 
 cash equivalents                                    2             (1)

Net change in cash and cash equivalents            219             30
Cash and cash equivalents at the beginning
 of the year                                        92             62
Cash and cash equivalents at the end of the year  $311            $92

Cash payments for interest                         $52            $80


                             Cummins Inc.
                         Segment Information
                              Unaudited

Operating segment information is as follows:

                                                  Power    Filtration 
Millions                                Engine  Generation  And Other 
Fourth Quarter Ended December 31, 2002
Net sales                                 $776       $324       $244  
Earnings (loss) before interest,
 income taxes and special charges          (17)        (9)        28  
Special charges                             (6)         -          1  
Earnings (loss) before interest
 and income taxes                          (11)        (9)        27  
Net assets                                 583        317        587  

Fourth Quarter Ended December 31, 2001
Net sales                                 $800       $358       $238  
Earnings (loss) before interest
 and income taxes                          (15)        12         23  
Net assets                                 740        314        638

Year Ended December 31, 2002
Net sales                               $3,435     $1,226       $951  
Earnings (loss) before interest,
 income taxes and special charges           28        (27)        88  
Special charges                            (12)         1          1  
Earnings (loss) before interest
 and income taxes                           40        (28)        87  

Year Ended December 31, 2001
Net sales                               $3,121     $1,422       $889  
Earnings (loss) before interest,
 income taxes and special charges          (91)        81         66  
Special charges                            118          5          1  
Earnings (loss) before interest
 and income taxes                         (209)        76         65  


                                    International
Millions                             Distributor  Eliminations  Total
Fourth Quarter Ended December 31, 2002
Net sales                                 $153       $(83)    $1,414
Earnings (loss) before interest,
 income taxes and special charges           12          -         14
Special charges                              -          -         (5)
Earnings (loss) before interest
 and income taxes                           12          -         19
Net assets                                 166          -      1,653

Fourth Quarter Ended December 31, 2001
Net sales                                 $150       $(83)    $1,463
Earnings (loss) before interest
 and income taxes                            8          -         28
Net assets                                 168          -      1,860

Year Ended December 31, 2002
Net sales                                 $574      $(333)    $5,853
Earnings (loss) before interest,
 income taxes and special charges           33          -        122
Special charges                              4          -         (6)
Earnings (loss) before interest
 and income taxes                           29          -        128

Year Ended December 31, 2001
Net sales                                 $562      $(313)    $5,681
Earnings (loss) before interest,
 income taxes and special charges           27          -         83
Special charges                              1          -        125
Earnings (loss) before interest
 and income taxes                           26          -        (42)



Product Revenues as Percent of Total Sales
------------------------------------------
----------------------------------------------------------------------
% of Consolidated Sales                    Q1    Q2    Q3   Q4   YTD
----------------------------------------------------------------------
2002:
----------------------------------------------------------------------
     Engines                               44    46    51   41    46
----------------------------------------------------------------------
     Non-Engine Products                   56    54    49   59    54
----------------------------------------------------------------------
2001:
----------------------------------------------------------------------
     Engines                               47    44    45   43    45
----------------------------------------------------------------------
     Non-Engine Products                   53    56    55   57    55
----------------------------------------------------------------------

Sales
-----
----------------------------------------------------------------------
$Millions                            Q1     Q2     Q3     Q4     YTD
----------------------------------------------------------------------
2002:
----------------------------------------------------------------------
  Engine Business
----------------------------------------------------------------------
     Heavy-Duty Truck                219    265    378    207   1,069
----------------------------------------------------------------------
     Medium Duty Truck+Bus           138    157    191    113     599
----------------------------------------------------------------------
     Light Duty Auto+RV              157    179    236    209     781
----------------------------------------------------------------------
     Industrial                      262    249    228    247     986
----------------------------------------------------------------------
         TOTAL ENGINE BUSINESS       776    850  1,033    776   3,435
----------------------------------------------------------------------
  Power Generation                   283    304    315    324   1,226
----------------------------------------------------------------------
  Int'l. Distributors                124    145    152    153     574
----------------------------------------------------------------------
  Filtration / Other                 228    243    236    244     951
----------------------------------------------------------------------
  Eliminations                       (78)   (84)   (88)   (83)   (333)
----------------------------------------------------------------------
     TOTAL                         1,333  1,458  1,648  1,414   5,853
----------------------------------------------------------------------
2001:
----------------------------------------------------------------------
  Engine Business
----------------------------------------------------------------------
     Heavy-Duty Truck                236    235    222    247     940
----------------------------------------------------------------------
     Medium Duty Truck+Bus           144    147    135    151     577
----------------------------------------------------------------------
     Light Duty Auto+RV              121    151    165    139     576
----------------------------------------------------------------------
     Industrial                      267    253    245    263   1,028
----------------------------------------------------------------------
         TOTAL ENGINE BUSINESS       768    786    767    800   3,121
----------------------------------------------------------------------
  Power Generation                   309    384    371    358   1,422
----------------------------------------------------------------------
  Int'l. Distributors                133    143    136    150     562
----------------------------------------------------------------------
  Filtration / Other                 215    225    211    238     889
----------------------------------------------------------------------
  Eliminations                       (76)   (77)   (77)   (83)   (313)
----------------------------------------------------------------------
     TOTAL                         1,349  1,461  1,408  1,463   5,681
----------------------------------------------------------------------

Engine Shipments
----------------
----------------------------------------------------------------------
Units                           Q1      Q2      Q3      Q4      YTD
-----                           --      --      --      --      ---
----------------------------------------------------------------------
2002:
----------------------------------------------------------------------
     Midrange                 60,500  67,000  71,800  65,800  265,100
----------------------------------------------------------------------
     Heavy-duty               11,200  14,700  22,700   9,300   57,900
----------------------------------------------------------------------
     High Horsepower           2,100   2,100   2,200   2,500    8,900
----------------------------------------------------------------------
TOTAL                         73,800  83,800  96,700  77,600  331,900
----------------------------------------------------------------------
2001:
----------------------------------------------------------------------
     Midrange                 58,300  66,500  61,500  57,200  243,500
----------------------------------------------------------------------
     Heavy-duty               14,600  14,400  14,000  14,400   57,400
----------------------------------------------------------------------
     High Horsepower           2,800   2,800   2,800   2,600   11,000
----------------------------------------------------------------------
TOTAL                         75,700  83,700  78,300  74,200  311,900
----------------------------------------------------------------------