Cummins's Income Statement Analysis: Revenue to Profit Breakdown
Cummins's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$24.02 B | $28.07 B | $34.07 B | $34.10 B | $33.67 B | $33.89 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$18.33 B | $21.36 B | $25.82 B | $25.66 B | $25.15 B | $25.29 B |
Gross Profit Revenue minus cost of revenue. |
|
$5.70 B | $6.72 B | $8.25 B | $8.44 B | $8.52 B | $8.60 B |
|
Operating Expense
Costs to run business. |
|
$2.99 B | $3.79 B | $6.49 B | $4.69 B | $4.52 B | $4.79 B |
Research and Development Investment in innovation. |
|
$1.09 B | $1.28 B | $1.50 B | $1.46 B | $1.40 B | $1.41 B |
|
Sales, General and Administrative
Selling and admin costs. |
|
$2.37 B | $2.69 B | $3.33 B | $3.28 B | $3.13 B | $3.20 B |
General and Administrative Corporate overhead costs. |
|
$2.37 B | $2.69 B | $3.33 B | $3.28 B | - | $845.00 M |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - | - | - |
Other Expenses Other operating costs. |
|
-$475.00 M | -$175.00 M | $1.66 B | -$49.00 M | - | $185.00 M |
Operating Income Profit from operations. |
|
$2.71 B | $2.93 B | $1.76 B | $3.75 B | $4.00 B | $3.81 B |
|
Net Interest Income
Interest income minus expense. |
|
-$29.00 M | -$74.00 M | -$136.00 M | -$184.00 M | -$329.00 M | -$247.00 M |
Interest Income Income from investments. |
|
$82.00 M | $125.00 M | $239.00 M | $186.00 M | - | $81.00 M |
Interest Expense Cost of borrowing. |
|
$111.00 M | $199.00 M | $375.00 M | $370.00 M | $329.00 M | $328.00 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
-$156.00 M | -$89.00 M | -$240.00 M | -$1.52 B | -$297.00 M | -$176.00 M |
Total Other Income (Net) Net non-operating items. |
|
$45.00 M | -$110.00 M | -$135.00 M | $1.15 B | -$32.00 M | -$30.00 M |
Income Before Tax Profit before taxes. |
|
$2.75 B | $2.82 B | $1.63 B | $4.90 B | $3.96 B | $3.78 B |
Income Tax Expense Taxes on income. |
|
$587.00 M | $636.00 M | $786.00 M | $835.00 M | $1.01 B | $993.00 M |
|
Net Income
Final profit. |
|
$2.13 B | $2.15 B | $735.00 M | $3.95 B | $2.84 B | $2.67 B |
Net Income From Continuing Operations Profit from core business. |
|
$2.16 B | $2.18 B | $840.00 M | $4.07 B | $2.96 B | $2.79 B |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$14.74 | $15.20 | $5.19 | $28.55 | $20.62 | $19.36 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$14.61 | $15.12 | $5.15 | $28.37 | $20.50 | $19.25 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
144.60 M | 141.50 M | 141.70 M | 138.20 M | 137.90 M | 138.30 M |
Diluted Average Shares Outst. Shares including dilution. |
|
145.90 M | 142.30 M | 142.70 M | 139.10 M | 138.70 M | 138.80 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$2.86 B | $3.02 B | $2.00 B | $5.27 B | $4.29 B | $3.99 B |
EBITDA Earnings before interest, tax, D&A. |
|
$3.52 B | $3.80 B | $3.03 B | $6.34 B | $5.39 B | $4.81 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$662.00 M | $784.00 M | $1.02 B | $1.07 B | $1.09 B | $824.00 M |
| Company Report |
Cummins's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |





