| | |
每股
|
| |
合计
|
| ||||||
首次公开募股价格
|
| | | $ | 19.50000 | | | | | $ | 275,425,975.50 | | |
承保折扣(1)
|
| | | $ | 1.12125 | | | | | $ | 15,836,993.59 | | |
向债转股各方扣除费用前的收益
|
| | | $ | 18.37875 | | | | | $ | 259,588,981.91 | | |
| 高盛有限责任公司 | | |
摩根大通
|
|
| 贝尔德 | | | 美国银行证券 | | | 富国证券 | | |
汇丰银行
|
|
|
PNC资本市场有限责任公司
|
| |
BTIG
|
| |
ING
|
|
|
KeyBanc资本市场
|
| |
循环资本市场
|
| |
西伯特·威廉姆斯·香克
|
|
| | |
第
页
|
| |||
招股说明书摘要
|
| | | | 1 | | |
风险因素
|
| | | | 19 | | |
有关前瞻性陈述的警示说明
|
| | | | 48 | | |
使用收益
|
| | | | 49 | | |
股利政策
|
| | | | 50 | | |
大写
|
| | | | 51 | | |
稀释
|
| | | | 52 | | |
未经审核的形式合并财务信息
|
| | | | 53 | | |
业务的分离和拆分
|
| | | | 62 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 64 | | |
业务
|
| | | | 79 | | |
管理
|
| | | | 93 | | |
高管和董事薪酬
|
| | | | 102 | | |
某些受益所有者和管理层的担保所有权
|
| | | | 132 | | |
某些关系和关联方交易
|
| | | | 134 | | |
物质负债情况说明
|
| | | | 146 | | |
股本说明
|
| | | | 148 | | |
有资格未来出售的股票
|
| | | | 153 | | |
针对非美国持有者的重要美国联邦所得税和遗产税考虑事项
|
| | | | 155 | | |
承销(利益冲突)
|
| | | | 159 | | |
法律事务
|
| | | | 167 | | |
专家
|
| | | | 167 | | |
您可以在哪里找到更多信息
|
| | | | 167 | | |
财务报表索引
|
| | | | F-1 | | |
|
2022按产品划分的净销售额
|
| |
2022年按地域划分的净销售额
|
|
|
|
| |
|
|
| | |
截止三个月
|
| |
截至12月31日的年份,
|
| ||||||||||||||||||||||||||||||||||||
| | |
3月31日
2023 |
| |
3月31日
2022 |
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||||||
以百万为单位的$
|
| |
形式
|
| |
实际
|
| |
实际
|
| |
形式
|
| |
实际
|
| |
实际
|
| |
实际
|
| |||||||||||||||||||||
净汇总表
收入数据 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净销售额
|
| | | $ | 418.6 | | | | | $ | 418.6 | | | | | $ | 382.5 | | | | | $ | 1,562.1 | | | | | $ | 1,562.1 | | | | | $ | 1,438.8 | | | | | $ | 1,232.6 | | |
销售成本
|
| | | | 308.4 | | | | | | 308.8 | | | | | | 301.1 | | | | | | 1,200.7 | | | | | | 1,203.2 | | | | | | 1,088.3 | | | | | | 923.2 | | |
毛利率
|
| | | $ | 110.2 | | | | | $ | 109.8 | | | | | | 81.4 | | | | | $ | 361.4 | | | | | $ | 358.9 | | | | | $ | 350.5 | | | | | $ | 309.4 | | |
销售、一般和管理费用
|
| | | | 51.1 | | | | | | 39.1 | | | | | | 32.5 | | | | | | 154.5 | | | | | | 139.7 | | | | | | 126.2 | | | | | | 112.1 | | |
研究、开发和
工程 费用 |
| | | | 9.8 | | | | | | 9.8 | | | | | | 10.4 | | | | | | 38.6 | | | | | | 38.6 | | | | | | 42.0 | | | | | | 39.0 | | |
股权、特许权使用费和利息
来自 的收入 被投资者 |
| | | | 8.4 | | | | | | 8.4 | | | | | | 8.7 | | | | | | 28.0 | | | | | | 28.0 | | | | | | 32.4 | | | | | | 40.7 | | |
其他运营费用,净额
|
| | | | 0.1 | | | | | | 0.1 | | | | | | 2.7 | | | | | | 5.0 | | | | | | 5.0 | | | | | | — | | | | | | — | | |
营业收入
|
| | | $ | 57.6 | | | | | $ | 69.2 | | | | | $ | 44.5 | | | | | $ | 191.3 | | | | | $ | 203.6 | | | | | $ | 214.7 | | | | | $ | 199.0 | | |
利息支出
|
| | | | 10.4 | | | | | | — | | | | | | 0.2 | | | | | | 39.2 | | | | | | 0.7 | | | | | | 0.8 | | | | | | 0.4 | | |
其他(费用)/收入,净额
|
| | | | (0.1) | | | | | | (0.1) | | | | | | 0.7 | | | | | | 8.8 | | | | | | 8.8 | | | | | | 3.9 | | | | | | 2.0 | | |
收入前收入
税收 |
| | | $ | 47.1 | | | | | $ | 69.1 | | | | | $ | 45.0 | | | | | $ | 160.9 | | | | | $ | 211.7 | | | | | $ | 217.8 | | | | | $ | 200.6 | | |
所得税费用
|
| | | | 12.2 | | | | | | 16.4 | | | | | | 10.2 | | | | | | 32.9 | | | | | | 41.6 | | | | | | 46.5 | | | | | | 57.8 | | |
净利润
|
| | | $ | 34.9 | | | | | $ | 52.7 | | | | | $ | 34.8 | | | | | $ | 128.0 | | | | | $ | 170.1 | | | | | $ | 171.3 | | | | | $ | 142.8 | | |
现金流量数据汇总表
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
净现金(用于)提供者:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
经营活动
|
| | | | | | | | | $ | 67.5 | | | | | $ | 2.8 | | | | | | | | | | | $ | 177.0 | | | | | $ | 202.3 | | | | | $ | 213.1 | | |
投资活动
|
| | | | | | | | | | (9.2) | | | | | | (4.9) | | | | | | | | | | | | (33.4) | | | | | | (31.9) | | | | | | (26.5) | | |
融资活动
|
| | | | | | | | | | (58.3) | | | | | | 2.1 | | | | | | | | | | | | (143.6) | | | | | | (170.4) | | | | | | (186.6) | | |
其他数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
毛利率占净销售额的百分比
|
| | | | | | | | | | 26.2% | | | | | | 21.3% | | | | | | | | | | | | 23.0% | | | | | | 24.4% | | | | | | 25.1% | | |
营业收入占净销售额的百分比
|
| | | | | | | | | | 16.5% | | | | | | 11.6% | | | | | | | | | | | | 13.0% | | | | | | 14.9% | | | | | | 16.1% | | |
EBITDA(1) | | | | | | | | | | $ | 74.5 | | | | | $ | 50.6 | | | | | | | | | | | $ | 234.0 | | | | | $ | 240.2 | | | | | $ | 222.1 | | |
净利润率
|
| | | | | | | | | | 12.6% | | | | | | 9.1% | | | | | | | | | | | | 10.9% | | | | | | 11.9% | | | | | | 11.6% | | |
EBITDA利润率(1)
|
| | | | | | | | | | 17.8% | | | | | | 13.2% | | | | | | | | | | | | 15.0% | | | | | | 16.7% | | | | | | 18.0% | | |
| | |
3月31日
|
| |
12月31日
|
| ||||||||||||||||||
| | |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| ||||||||||||
百万美元
|
| |
备考
|
| |
实际
|
| |
实际
|
| |||||||||||||||
资产负债表汇总数据 | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产总额
|
| | | $ | 630.4 | | | | | $ | 520.4 | | | | | $ | 512.3 | | | | | $ | 482.1 | | |
流动负债总额
|
| | | | 369.2 | | | | | | 369.2 | | | | | | 349.1 | | | | | | 319.9 | | |
财产、厂房和设备,净额
|
| | | | 152.5 | | | | | | 152.5 | | | | | | 148.4 | | | | | | 141.1 | | |
总资产
|
| | | | 1,007.7 | | | | | | 897.7 | | | | | | 879.4 | | | | | | 848.3 | | |
总负债
|
| | | | 1,104.6 | | | | | | 452.9 | | | | | | 429.9 | | | | | | 411.1 | | |
母公司净投资总额
|
| | | | (96.9) | | | | | | 444.8 | | | | | | 449.5 | | | | | | 437.2 | | |
| | |
截止三个月
|
| |
截至12月31日的年份,
|
| ||||||||||||||||||||||||
以百万为单位的$
|
| |
2023年3月31
|
| |
2022年3月31
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
净收入
|
| | | $ | 52.7 | | | | | $ | 34.8 | | | | | $ | 170.1 | | | | | $ | 171.3 | | | | | $ | 142.8 | | |
加: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | — | | | | | | 0.2 | | | | | | 0.7 | | | | | | 0.8 | | | | | | 0.4 | | |
所得税费用
|
| | | | 16.4 | | | | | | 10.2 | | | | | | 41.6 | | | | | | 46.5 | | | | | | 57.8 | | |
折旧和摊销
|
| | | | 5.4 | | | | | | 5.4 | | | | | | 21.6 | | | | | | 21.6 | | | | | | 21.1 | | |
EBITDA(非GAAP)
|
| | | $ | 74.5 | | | | | $ | 50.6 | | | | | $ | 234.0 | | | | | $ | 240.2 | | | | | $ | 222.1 | | |
净销售额
|
| | | $ | 418.6 | | | | | $ | 382.5 | | | | | $ | 1,562.1 | | | | | $ | 1,438.8 | | | | | $ | 1,232.6 | | |
净利润率
|
| | | | 12.6% | | | | | | 9.1% | | | | | | 10.9% | | | | | | 11.9% | | | | | | 11.6% | | |
EBITDA利润率(非GAAP)
|
| | | | 17.8% | | | | | | 13.2% | | | | | | 15.0% | | | | | | 16.7% | | | | | | 18.0% | | |
| | |
2023年3月31
(未经审计) |
| |||||||||
(金额以百万计,每股数据除外)
|
| |
实际
|
| |
形式
|
| ||||||
现金和现金等价物
|
| | | $ | — | | | | | $ | 110.0 | | |
债务(1): | | | | | | | | | | | | | |
定期贷款
|
| | | $ | — | | | | | $ | 600.0 | | |
循环信贷机制
|
| | | | — | | | | | | 50.0 | | |
总债务
|
| | | $ | — | | | | | | 650.0 | | |
股权: | | | | | | | | | | | | | |
母公司净投资
|
| | | | 499.7 | | | | | | — | | |
普通股,每股面值0.0001美元,授权股2,000,00,000股,历史上已发行和发行的0股; 83,297,796股形式上已发行和发行的股票
|
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | — | | | | | | (43.5) | | |
累计其他综合损失
|
| | | | (54.9) | | | | | | (53.4) | | |
母公司净投资总额/股权总额
|
| | | $ | 444.8 | | | | | $ | (96.9) | | |
总市值
|
| | | $ | 444.8 | | | | | $ | 553.1 | | |
|
普通股每股首次公开发行价格
|
| | | $ | 19.50 | | |
|
预计分离后每股有形账面净亏损
|
| | | $ | (2.21) | | |
|
在此次发行中向新投资者摊薄每股普通股
|
| | | $ | 21.71 | | |
| | |
购买的股票
|
| |
总体考虑
|
| |
平均
价格 每股 |
| |||||||||||||||||||||
| | |
编号
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||
| | | | | |
(单位:百万)
|
| | | ||||||||||||||||||||||
现有股东(1)
|
| | | | 69,173,387 | | | | | | 83.0% | | | | | $ | (96.9) | | | | | | (54.3)% | | | | | $ | (1.40) | | |
新投资者
|
| | | | 14,124,409 | | | | | | 17.0% | | | | | | 275.4 | | | | | | 154.3% | | | | | | 19.50 | | |
合计
|
| | | | 83,297,796 | | | | | | 100.0% | | | | | $ | 178.5 | | | | | | 100.0% | | | | | $ | 2.14 | | |
以百万为单位,每股金额除外
|
| |
实际
|
| |
自主
实体 调整 |
| |
备注:
|
| |
交易
会计 调整 |
| |
备注:
|
| |
形式
|
| ||||||||||||
网络销售
|
| | | $ | 418.6 | | | | | | | | | | | | | | | | | | | | | | | $ | 418.6 | | |
销售成本
|
| | | | 308.8 | | | | | | (0.4) | | | |
(a)
|
| | | | | | | | | | | | | 308.4 | | |
毛利润
|
| | | | 109.8 | | | | | | 0.4 | | | | | | | | | — | | | | | | | | | 110.2 | | |
运营费用和收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政管理
费用 |
| | | | 39.1 | | | | | | 2.6 | | | |
(A)、(B)
|
| | | | 9.4 | | | |
(c)
|
| | | | 51.1 | | |
研究、开发和工程费用
|
| | | | 9.8 | | | | | | | | | | | | | | | | | | | | | | | | 9.8 | | |
股权、特许权使用费和利息收入
来自投资对象 |
| | | | 8.4 | | | | | | | | | | | | | | | | | | | | | | | | 8.4 | | |
其他运营费用,净额
|
| | | | 0.1 | | | | | | | | | | | | | | | | | | | | | | | | 0.1 | | |
运营收入
|
| | | | 69.2 | | | | | | (2.2) | | | | | | | | | (9.4) | | | | | | | | | 57.6 | | |
利息支出
|
| | | | — | | | | | | | | | | | | | | | 10.4 | | | |
(d)
|
| | | | 10.4 | | |
其他(费用)/收入,净额
|
| | | | (0.1) | | | | | | | | | | | | | | | | | | | | | | | | (0.1) | | |
所得税前收入
|
| | | | 69.1 | | | | | | (2.2) | | | | | | | | | (19.8) | | | | | | | | | 47.1 | | |
所得税费用
|
| | | | 16.4 | | | | | | 0.5 | | | |
(e)
|
| | | | (4.7) | | | |
(e)
|
| | | | 12.2 | | |
净收入
|
| | | $ | 52.7 | | | | | $ | (2.7) | | | | | | | | $ | (15.1) | | | | | | | | $ | 34.9 | | |
每股普通股份的收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释
|
| | | | 不适用 | | | | | | | | | | | | | | | | | | |
(f)
|
| | | $ | 0.42 | | |
加权平均流通股
|
| | | | 不适用 | | | | | | | | | | | | | | | | | | |
(f)
|
| | | | 83,297,796 | | |
单位:百万,每股除外
金额 |
| |
实际
|
| |
自主
实体 调整 |
| |
备注:
|
| |
交易
会计 调整 |
| |
备注:
|
| |
形式
|
| ||||||||||||
网络销售
|
| | | $ | 1,562.1 | | | | | | | | | | | | | | | | | | | | | | | $ | 1,562.1 | | |
销售成本
|
| | | | 1,203.2 | | | | | | (2.5) | | | |
(a)
|
| | | | | | | | | | | | | 1,200.7 | | |
毛利润
|
| | | | 358.9 | | | | | | 2.5 | | | | | | | | | — | | | | | | | | | 361.4 | | |
运营费用和收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政费用
|
| | | | 139.7 | | | | | | 5.8 | | | |
(A)、(B)
|
| | | | 9.0 | | | |
(c)
|
| | | | 154.5 | | |
研究、开发和工程费用
|
| | | | 38.6 | | | | | | | | | | | | | | | | | | | | | | | | 38.6 | | |
来自投资对象的股权、特许权使用费和利息收入
|
| | | | 28.0 | | | | | | | | | | | | | | | | | | | | | | | | 28.0 | | |
其他运营费用,净额
|
| | | | 5.0 | | | | | | | | | | | | | | | | | | | | | | | | 5.0 | | |
运营收入
|
| | | | 203.6 | | | | | | (3.3) | | | | | | | | | (9.0) | | | | | | | | | 191.3 | | |
利息支出
|
| | | | 0.7 | | | | | | | | | | | | | | | 38.5 | | | |
(d)
|
| | | | 39.2 | | |
其他收入,净额
|
| | | | 8.8 | | | | | | | | | | | | | | | | | | | | | | | | 8.8 | | |
收入前收入
税收 |
| | | | 211.7 | | | | | | (3.3) | | | | | | | | | (47.5) | | | | | | | | | 160.9 | | |
所得税费用
|
| | | | 41.6 | | | | | | 0.7 | | | |
(e)
|
| | | | (9.4) | | | |
(e)
|
| | | | 32.9 | | |
净收入
|
| | | $ | 170.1 | | | | | $ | (4.0) | | | | | | | | $ | (38.1) | | | | | | | | $ | 128.0 | | |
每股普通股份的收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释
|
| | | | 不适用 | | | | | | | | | | | | | | | | | | |
(f)
|
| | | $ | 1.54 | | |
加权平均流通股
|
| | | | 不适用 | | | | | | | | | | | | | | | | | | |
(f)
|
| | | | 83,297,796 | | |
单位:百万
|
| |
实际
|
| |
自主
实体 调整 |
| |
交易
会计 调整 |
| |
备注:
|
| |
形式
|
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | — | | | | | | | | | | | $ | 110.0 | | | |
(g)
|
| | | $ | 110.0 | | |
应收账款和票据,净额
|
| | | | | | | | | | | | | | | | | | | | | | | | | — | | |
贸易和其他
|
| | | | 176.6 | | | | | | | | | | | | | | | | | | | | | 176.6 | | |
关联方应收账款
|
| | | | 68.8 | | | | | | | | | | | | | | | | | | | | | 68.8 | | |
库存
|
| | | | 254.5 | | | | | | | | | | | | | | | | | | | | | 254.5 | | |
预付费用和其他流动资产
|
| | | | 20.5 | | | | | | | | | | | | | | | | | | | | | 20.5 | | |
流动资产总额
|
| | | | 520.4 | | | | | | — | | | | | | 110.0 | | | | | | | | | 630.4 | | |
长期资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
财产、厂房和设备,净额
|
| | | | 152.5 | | | | | | | | | | | | | | | | | | | | | 152.5 | | |
与权益法投资对象相关的投资和预付款
|
| | | | 84.1 | | | | | | | | | | | | | | | | | | | | | 84.1 | | |
商誉
|
| | | | 84.7 | | | | | | | | | | | | | | | | | | | | | 84.7 | | |
其他资产
|
| | | | 56.0 | | | | | | | | | | | | | | | | | | | | | 56.0 | | |
总资产
|
| | | $ | 897.7 | | | | | $ | — | | | | | $ | 110.0 | | | | | | | | $ | 1,007.7 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付账款(主要是贸易)
|
| | | $ | 175.0 | | | | | | | | | | | | | | | | | | | | $ | 175.0 | | |
关联方应付款
|
| | | | 92.5 | | | | | | | | | | | | | | | | | | | | | 92.5 | | |
应计薪酬、福利和退休成本
|
| | | | 16.4 | | | | | | | | | | | | | | | | | | | | | 16.4 | | |
应计产品保修的当前部分
|
| | | | 6.2 | | | | | | | | | | | | | | | | | | | | | 6.2 | | |
其他应计费用
|
| | | | 79.1 | | | | | | | | | | | | | | | | | | | | | 79.1 | | |
流动负债总额
|
| | | | 369.2 | | | | | | — | | | | | | — | | | | | | | | | 369.2 | | |
长期负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
长期债务
|
| | | | — | | | | | | | | | | | | 650.0 | | | |
(h)
|
| | | | 650.0 | | |
养老金和其他退休后福利
|
| | | | — | | | | | | | | | | | | 1.7 | | | |
(i)
|
| | | | 1.7 | | |
应计产品保修
|
| | | | 10.2 | | | | | | | | | | | | | | | | | | | | | 10.2 | | |
其他负债
|
| | | | 73.5 | | | | | | | | | | | | | | | | | | | | | 73.5 | | |
总负债
|
| | | $ | 452.9 | | | | | $ | — | | | | | $ | 651.7 | | | | | | | | $ | 1,104.6 | | |
净父母投资 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股(面值0.0001美元)
|
| | | $ | — | | | | | | | | | | | $ | — | | | |
(j)
|
| | | $ | — | | |
新增实收资本
|
| | | | — | | | | | | | | | | | | (43.5) | | | |
(j)
|
| | | | (43.5) | | |
母公司净投资
|
| | | | 499.7 | | | | | | | | | | | | (499.7) | | | |
(j)
|
| | | | — | | |
累计其他综合(亏损)/收入
|
| | | | (54.9) | | | | | | | | | | | | 1.5 | | | |
(j)
|
| | | | (53.4) | | |
母公司净投资总额
|
| | | | 444.8 | | | | | | — | | | | | | (541.7) | | | | | | | | | (96.9) | | |
总负债和净母投资
|
| | | $ | 897.7 | | | | | $ | — | | | | | $ | 110.0 | | | | | | | | $ | 1,007.7 | | |
|
留存现金净额,见附注(G)
|
| | | $ | 110.0 | | |
|
将康明斯母公司净投资重新分类为额外实收资本
|
| | | $ | 496.5 | | |
|
将定期贷款和循环信贷安排的净收益分配给母公司
|
| | | $ | (650.0) | | |
|
股票发行中超过面值的股东权益部分,见附注(F)
|
| | | | — | | |
|
新增实收资本
|
| | | $ | (43.5) | | |
以百万为单位,每股金额除外
|
| |
净收入
|
| |
基本和稀释
每股收益 |
| |
加权平均
个共享 |
| |||||||||
形式组合
|
| | | $ | 34.9 | | | | | $ | 0.42 | | | | | | 83,297,796 | | |
管理层的调整 | | | | | | | | | | | | | | | | | | | |
总成本
|
| | | | (8.9) | | | | | | | | | | | | | | |
税收影响
|
| | | | 2.1 | | | | | | | | | | | | | | |
管理层调整后的形式合并
|
| | | $ | 28.1 | | | | | $ | 0.34 | | | | | | 83,297,796 | | |
以百万为单位,每股金额除外
|
| |
净收入
|
| |
基本和稀释
每股收益 |
| |
加权平均
个共享 |
| |||||||||
形式组合
|
| | | $ | 128.0 | | | | | $ | 1.54 | | | | | | 83,297,796 | | |
管理层的调整 | | | | | | | | | | | | | | | | | | | |
总成本
|
| | | | (29.3) | | | | | | | | | | | | | | |
税收影响
|
| | | | 5.8 | | | | | | | | | | | | | | |
管理层调整后的形式合并
|
| | | $ | 104.5 | | | | | $ | 1.25 | | | | | | 83,297,796 | | |
| | |
截止三个月
|
| |
有利/
(不利) |
| ||||||||||||||||||
单位:百万
|
| |
3月31日
2023 |
| |
3月31日
2022 |
| |
金额
|
| |
%
|
| ||||||||||||
网络销售
|
| | | $ | 418.6 | | | | | $ | 382.5 | | | | | $ | 36.1 | | | | | | 9.4% | | |
销售成本
|
| | | | 308.8 | | | | | | 301.1 | | | | | | (7.7) | | | | | | (2.6)% | | |
毛利润
|
| | | $ | 109.8 | | | | | $ | 81.4 | | | | | $ | 28.4 | | | | | | 34.9% | | |
运营费用和收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政费用
|
| | | | 39.1 | | | | | | 32.5 | | | | | | (6.6) | | | | | | (20.3)% | | |
研究、开发和工程费用
|
| | | | 9.8 | | | | | | 10.4 | | | | | | 0.6 | | | | | | 5.8% | | |
来自投资对象的股权、特许权使用费和利息收入
|
| | | | 8.4 | | | | | | 8.7 | | | | | | (0.3) | | | | | | (3.4)% | | |
其他运营费用,净额
|
| | | | 0.1 | | | | | | 2.7 | | | | | | 2.6 | | | | | | 96.3% | | |
运营收入
|
| | | $ | 69.2 | | | | | $ | 44.5 | | | | | $ | 24.7 | | | | | | 55.5% | | |
利息支出
|
| | | | — | | | | | | 0.2 | | | | | | 0.2 | | | | | | 100.0% | | |
其他(费用)/收入,净额
|
| | | | (0.1) | | | | | | 0.7 | | | | | | (0.8) | | | | | | (114.3)% | | |
所得税前收入
|
| | | $ | 69.1 | | | | | $ | 45.0 | | | | | $ | 24.1 | | | | | | 53.6% | | |
所得税费用
|
| | | | 16.4 | | | | | | 10.2 | | | | | | (6.2) | | | | | | (60.8)% | | |
净收入
|
| | | $ | 52.7 | | | | | $ | 34.8 | | | | | $ | 17.9 | | | | | | 51.4% | | |
| | |
截止三个月
|
| |
有利/
(不利) |
| ||||||||||||
净销售额百分比
|
| |
3月31日
2023 |
| |
3月31日
2022 |
| |
百分比
积分 |
| |||||||||
毛利
|
| | | | 26.2% | | | | | | 21.3% | | | | | | 4.9 | | |
销售、一般和行政费用
|
| | | | 9.3% | | | | | | 8.5% | | | | | | (0.8) | | |
研究、开发和工程费用
|
| | | | 2.3% | | | | | | 2.7% | | | | | | 0.4 | | |
| | | | | | | | | | | | | | | | | | | | |
有利/(不利)
|
| |||||||||||||||||||||
| | |
截至2013年12月31日的年度
|
| |
2022年VS 2021
|
| |
2021年vs 2020年
|
| |||||||||||||||||||||||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
金额
|
| |
%
|
| |
金额
|
| |
%
|
| |||||||||||||||||||||
网络销售
|
| | | $ | 1,562.1 | | | | | $ | 1,438.8 | | | | | $ | 1,232.6 | | | | | $ | 123.3 | | | | | | 8.6% | | | | | $ | 206.2 | | | | | | 16.7% | | |
销售成本
|
| | | | 1,203.2 | | | | | | 1,088.3 | | | | | | 923.2 | | | | | | (114.9) | | | | | | (10.6)% | | | | | | (165.1) | | | | | | (17.9)% | | |
毛利润
|
| | | $ | 358.9 | | | | | $ | 350.5 | | | | | $ | 309.4 | | | | | $ | 8.4 | | | | | | 2.4% | | | | | $ | 41.1 | | | | | | 13.3% | | |
运营费用和收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政管理
费用 |
| | | | 139.7 | | | | | | 126.2 | | | | | | 112.1 | | | | | | (13.5) | | | | | | (10.7)% | | | | | | (14.1) | | | | | | (12.6)% | | |
研究、开发和工程费用
|
| | | | 38.6 | | | | | | 42.0 | | | | | | 39.0 | | | | | | 3.4 | | | | | | 8.1% | | | | | | (3.0) | | | | | | (7.7)% | | |
股权、特许权使用费和利息收入
来自投资对象 |
| | | | 28.0 | | | | | | 32.4 | | | | | | 40.7 | | | | | | (4.4) | | | | | | (13.6)% | | | | | | (8.3) | | | | | | (20.4)% | | |
其他运营发票,净值
|
| | | | 5.0 | | | | | | — | | | | | | — | | | | | | (5.0) | | | | | | 不适用 | | | | | | — | | | | | | 不适用 | | |
运营收入
|
| | | $ | 203.6 | | | | | $ | 214.7 | | | | | $ | 199.0 | | | | | $ | (11.1) | | | | | | (5.2)% | | | | | $ | 15.7 | | | | | | 7.9% | | |
利息支出
|
| | | | 0.7 | | | | | | 0.8 | | | | | | 0.4 | | | | | | 0.1 | | | | | | 12.5% | | | | | | (0.4) | | | | | | (100.0)% | | |
其他收入,净额
|
| | | | 8.8 | | | | | | 3.9 | | | | | | 2.0 | | | | | | 4.9 | | | | | | 125.6% | | | | | | 1.9 | | | | | | 95.0% | | |
所得税前收入
|
| | | $ | 211.7 | | | | | $ | 217.8 | | | | | $ | 200.6 | | | | | $ | (6.1) | | | | | | (2.8)% | | | | | $ | 17.2 | | | | | | 8.6% | | |
所得税费用
|
| | | | 41.6 | | | | | | 46.5 | | | | | | 57.8 | | | | | | 4.9 | | | | | | 10.5% | | | | | | 11.3 | | | | | | 19.6% | | |
净收入
|
| | | $ | 170.1 | | | | | $ | 171.3 | | | | | $ | 142.8 | | | | | $ | (1.2) | | | | | | (0.7)% | | | | | $ | 28.5 | | | | | | 20.0% | | |
| | | | | | | | | | | | | | | | | | | | |
有利/
(不利) 百分点 |
| |||||||||
净销售额百分比
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2022年vs
2021 |
| |
2021年vs
2020 |
| |||||||||||||||
毛利
|
| | | | 23.0% | | | | | | 24.4% | | | | | | 25.1% | | | | | | (1.4) | | | | | | (0.7) | | |
销售、一般和行政费用
|
| | | | 8.9% | | | | | | 8.8% | | | | | | 9.1% | | | | | | (0.1) | | | | | | 0.3 | | |
研究、开发和工程费用
|
| | | | 2.5% | | | | | | 2.9% | | | | | | 3.2% | | | | | | 0.4 | | | | | | 0.3 | | |
| | |
三个月结束
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
单位:百万
|
| |
3月31日
2023 |
| |
3月31日
2022 |
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
净收入
|
| | |
$
|
52.7
|
| | | | $ | 34.8 | | | | | $ | 170.1 | | | | | $ | 171.3 | | | | | $ | 142.8 | | |
加号: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | |
|
—
|
| | | | | 0.2 | | | | | | 0.7 | | | | | | 0.8 | | | | | | 0.4 | | |
所得税费用
|
| | |
|
16.4
|
| | | | | 10.2 | | | | | | 41.6 | | | | | | 46.5 | | | | | | 57.8 | | |
折旧及摊销
|
| | |
|
5.4
|
| | | | | 5.4 | | | | | | 21.6 | | | | | | 21.6 | | | | | | 21.1 | | |
EBITDA(非GAAP)
|
| | |
$
|
74.5
|
| | | | $ | 50.6 | | | | | $ | 234.0 | | | | | $ | 240.2 | | | | | $ | 222.1 | | |
加号: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一次性离职费用(A)
|
| | |
$
|
4.2
|
| | | | $ | — | | | | | $ | 9.0 | | | | | $ | — | | | | | $ | — | | |
调整后EBITDA(非GAAP)
|
| | | $ | 78.7 | | | | | $ | 50.6 | | | | | $ | 243.0 | | | | | $ | 240.2 | | | | | $ | 222.1 | | |
净销售额
|
| | |
$
|
418.6
|
| | | | $ | 382.5 | | | | | $ | 1,562.1 | | | | | $ | 1,438.8 | | | | | $ | 1,232.6 | | |
净利润率
|
| | |
|
12.6%
|
| | | | | 9.1% | | | | | | 10.9% | | | | | | 11.9% | | | | | | 11.6% | | |
EBITDA利润率(非GAAP)
|
| | |
|
17.8%
|
| | | | | 13.2% | | | | | | 15.0% | | | | | | 16.7% | | | | | | 18.0% | | |
调整后的EBITDA利润率(非GAAP)
|
| | | | 18.8% | | | | | | 13.2% | | | | | | 15.6% | | | | | | 16.7% | | | | | | 18.0% | | |
| | |
三个月
已结束 2023年3月31日 |
| |
年终了
12月31日 2022 |
| ||||||
信息技术
|
| | | $ | 2.4 | | | | | $ | 5.0 | | |
人力资源部
|
| | | | 0.2 | | | | | | 2.3 | | |
所有其他
|
| | | | 1.6 | | | | | | 1.7 | | |
一次性离职费用
|
| | | $ | 4.2 | | | | | $ | 9.0 | | |
| | |
三个月结束
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
单位:百万
|
| |
3月31日
2023 |
| |
3月31日
2022 |
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
经营活动提供的现金净额
|
| | | $ | 67.5 | | | | | $ | 2.8 | | | | | $ | 177.0 | | | | | $ | 202.3 | | | | | $ | 213.1 | | |
投资活动中使用的净现金
|
| | | | (9.2) | | | | | | (4.9) | | | | | | (33.4) | | | | | | (31.9) | | | | | | (26.5) | | |
净现金(用于)/由融资活动提供
|
| | | | (58.3) | | | | | | 2.1 | | | | | | (143.6) | | | | | | (170.4) | | | | | | (186.6) | | |
现金合计增(减)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
期初现金
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
期末现金
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
2022按产品划分的净销售额
|
| |
2022年按地域划分的净销售额
|
|
|
|
| |
|
|
设施类型
|
| |
美国工厂
|
| |
美国以外的设施。
|
|
总部
|
| | 田纳西州:纳什维尔(30,500平方英尺),租赁。 | | | | |
制造
|
| | 威斯康星州:Neillsville(166,000平方英尺),自有。 | | |
澳大利亚:Kilsyth(12.9万平方英尺),租赁。
巴西:S(76,000平方英尺),租赁。
中国:上海(10.9万平方英尺),租赁。
墨西哥:圣路易斯波托西(472,000平方英尺),租赁。
南非:约翰内斯堡(30,200平方英尺),租赁。
|
|
| | | | | | 韩国:水原(64,000平方英尺),自有。 | |
设施类型
|
| |
美国工厂
|
| |
美国以外的设施。
|
|
技术
|
| | 威斯康星州:斯托顿(76,000平方英尺),租赁。 | | |
中国:武汉(4,000平方英尺),租赁。
印度:浦那(20,000平方英尺),租赁。
|
|
制造和技术
|
| | 田纳西州:库克维尔(385,000平方英尺),租赁。 | | | 法国:Quimper(98,000平方英尺),自有。 | |
|
制造
|
|
|
中国:武汉(206,000平方英尺),自有
|
|
|
中国:十堰(47,000平方英尺),自有
|
|
|
印度:Dharwad(15.7万平方英尺),拥有
|
|
|
印度:Hosur(90,000平方英尺),拥有
|
|
|
印度:Jamshedpur(26,500平方英尺),自有,(21,000平方英尺),租赁
|
|
|
印度:Sitarganj(87500平方英尺),拥有
|
|
|
印度:Loni(173,000平方英尺),租赁
|
|
|
印度:瓦德基(63,000平方英尺),租赁
|
|
|
制造和技术
|
|
|
中国:上海(148,000平方英尺),租赁
|
|
|
印度:南都(97,000平方英尺),拥有,(33,000平方英尺),租赁
|
|
名称
|
| |
年龄
|
| |
职位
|
| |||
斯蒂夫·迪舍尔
|
| | | | 47 | | | | 首席执行官 | |
杰克·基恩兹勒
|
| | | | 37 | | | | 首席财务官 | |
马克·奥索维克
|
| | | | 56 | | | | 首席人力资源官 | |
托尼·Y·希基
|
| | | | 50 | | | |
首席法务官兼公司秘书
|
|
查尔斯·马斯特斯
|
| | | | 51 | | | | 发动机产品副总裁 | |
名称
|
| |
年龄
|
| |
术语
过期 |
| |
职位
|
| ||||||
史蒂芬·马卡达姆
|
| | | | 62 | | | | | | 2025 | | | |
董事和非执行主席
|
|
莎伦·巴纳
|
| | | | 65 | | | | | | 2024 | | | | 董事 | |
R.埃德温·班尼特
|
| | | | 61 | | | | | | 2025 | | | | 董事 | |
克里斯蒂娜·布罗拉
|
| | | | 49 | | | | | | 2025 | | | | 董事 | |
斯蒂夫·迪舍尔
|
| | | | 47 | | | | | | 2026 | | | | 董事 | |
格雷琴·哈格蒂
|
| | | | 67 | | | | | | 2024 | | | | 董事 | |
简·莱波尔德
|
| | | | 61 | | | | | | 2024 | | | | 董事 | |
厄尔·纽瑟姆
|
| | | | 60 | | | | | | 2026 | | | | 董事 | |
Tony·萨特思韦特
|
| | | | 62 | | | | | | 2026 | | | | 董事 | |
马克·史密斯
|
| | | | 54 | | | | | | 2024 | | | | 董事 | |
内森·斯通纳
|
| | | | 45 | | | | | | 2026 | | | | 董事 | |
|
薪酬要素
|
| |
付款方式
|
| |
绩效指标
|
| |
基本原理
|
|
|
基本工资
|
| | 现金 | | |
个人表现
|
| | 以市场为基础,吸引和留住有技能的高管。旨在认可责任范围、个人表现和经验。 | |
|
年度奖金
|
| | 现金 | | | 平均净资产收益率(ROANA)等于EBITDA除以上一财年前5个季度的平均净资产 | | | 奖励运营业绩。ROANA平衡增长、盈利能力和资产管理。 | |
|
长期激励性薪酬
|
| | 绩效股票(70%)和绩效现金(30%) | | | 投资资本回报率(ROIC),加权为80%,三年累计EBITDA,加权为20% | | | ROIC和EBITDA为盈利增长提供了激励,通常与股东价值具有很好的相关性。 | |
|
博格华纳公司
(Bwa) |
| | 卡特彼勒。(猫) | | |
梅赛德斯-奔驰集团
(Bmg)(1) |
| |
迪尔公司
(DE) |
|
|
唐纳森公司
(DCI) |
| |
伊顿公司
(ETN) |
| |
艾默生电气公司(EMR)
|
| |
Fortive Corporation
(Ftv) |
|
|
霍尼韦尔国际公司
Inc.(鸿基) |
| |
伊利诺伊机械。
(ITW) |
| | PACCAR Inc.(PCAR) | | |
派克-汉尼芬公司
(PH) |
|
| 德事隆公司(Txt) | | | 沃尔沃抗体(VLVLY) | | |
W.W.Grainger,Inc.
(GWW) |
| | | |
|
A.O.史密斯公司
(AOS) |
| |
查特实业公司
(GTLS) |
| |
CIRCOR国际公司
(CIR) |
| |
唐纳森公司
Inc.(DCI) |
|
| Enerflex Ltd.(EFXT) | | |
EnPro Industries,Inc.
(NPO) |
| |
ESCO Technologies Inc.
(ESE) |
| |
Evoqua水
技术公司 (Aqua) |
|
|
FlowServe公司
(FLS) |
| |
富兰克林电气公司
(Fele) |
| |
盖茨实业公司
plc(GTES) |
| | Graco Inc.(GGG) | |
|
IDEX Corporation(IEX)
瓦茨水务技术公司
(WTS) |
| | Meritor,Inc.(1) | | | Pentair plc(PNR) | | |
SPX Technologies,
Inc.(SPX) |
|
| | |
年薪
|
| |||||||||
警官
|
| |
2022
|
| |
报价后
|
| ||||||
斯蒂夫·迪舍尔
|
| | | $ | 500,000 | | | | | $ | 800,000 | | |
杰克·基恩兹勒
|
| | | $ | 300,000 | | | | | $ | 480,000 | | |
马克·奥索维克
|
| | | $ | 370,000 | | | | | $ | 370,000 | | |
托尼·Y·希基
|
| | | $ | 338,541 | | | | | $ | 416,000 | | |
查尔斯·马斯特斯
|
| | | $ | 320,159 | | | | | $ | 417,000 | | |
| | |
目标奖金占薪资的百分比
|
| |||||||||
警官
|
| |
2022
|
| |
报价后
|
| ||||||
斯蒂夫·迪舍尔
|
| | | | 60% | | | | | | 100% | | |
杰克·基恩兹勒
|
| | | | 30% | | | | | | 60% | | |
马克·奥索维克
|
| | | | 50% | | | | | | 50% | | |
托尼·Y·希基
|
| | | | 30% | | | | | | 50% | | |
查尔斯·马斯特斯
|
| | | | 30% | | | | | | 50% | | |
| | |
康明斯
ROANA 目标 |
| |
目标为
目标的 % |
| |
支付方式为
目标(1)的% |
| |||||||||
>最大值
|
| | | | 37.20% | | | | | | 115% | | | | | | 200% | | |
目标
|
| | | | 32.35% | | | | | | 100% | | | | | | 100% | | |
阈值
|
| | | | 22.65% | | | | | | 70% | | | | | | 10% | | |
|
| | | | | | | | | | | | | | 0% | | | ||
目标息税折旧摊销前利润:4.130美元 | | | | | | | | | | | | | | | | | | | |
警官
|
| |
2022目标
长期 奖励价值 |
| |||
斯蒂夫·迪舍尔
|
| | | $ | 350,000 | | |
杰克·基恩兹勒
|
| | | $ | 50,000 | | |
马克·奥索维克
|
| | | $ | 275,000 | | |
托尼·Y·希基
|
| | | $ | 50,000 | | |
查尔斯·马斯特斯
|
| | | $ | 70,000 | | |
| | |
ROIC目标
(80%权重) |
| |
ROIC目标
作为百分比 目标 |
| |
EBITDA目标
(百万美元) (20%权重) |
| |
EBITDA目标
作为目标的百分比 |
| |
ROIC和
EBITDA 支付金额为% 目标(1)的 个 |
| |||||||||||||||
>最大值
|
| | | | 19.50% | | | | | | 130% | | | | | $ | 12,422 | | | | | | 115% | | | | | | 200% | | |
目标
|
| | | | 15.00% | | | | | | 100% | | | | | $ | 10,802 | | | | | | 100% | | | | | | 100% | | |
阈值
|
| | | | 10.50% | | | | | | 70% | | | | | $ | 9,182 | | | | | | 85% | | | | | | 10% | | |
|
|
|
|
10.50% |
|
|
|
|
|
| |
|
|
|
| 9,182 |
|
|
|
|
|
| |
|
|
|
|
0% |
|
|
|
警官
|
| |
2023目标
长期 奖励价值 |
| |||
斯蒂夫·迪舍尔
|
| | | $ | 2,800,000 | | |
杰克·基恩兹勒
|
| | | $ | 680,000 | | |
马克·奥索维克
|
| | | $ | 275,000 | | |
托尼·Y·希基
|
| | | $ | 350,000 | | |
查尔斯·马斯特斯
|
| | | $ | 350,000 | | |
|
薪酬组合
|
| | 康明斯高管薪酬计划的三个主要要素是工资、年度奖金和长期激励性薪酬。康明斯的总薪酬方案以市场中位数为目标。这种方法减轻了高管为赚取平均竞争性薪酬而冒重大风险的需要,也确保了康明斯高管的利益与股东的利益密切一致。 | |
|
绩效考评
|
| | 康明斯年度奖金和长期激励计划中规定的绩效目标基于预算水平,该预算水平由康明斯TMCC审查和批准。康明斯认为,这些目标具有挑战性,但在目标水平上是可以实现的,不需要承担不适当的风险,不需要采取违反康明斯商业行为准则的行动,也不需要对康明斯的长期业务战略或运营进行实质性改变。根据这两项激励计划,薪酬上限都是目标的200%,以减少高管以牺牲长期利益为代价追求过大的短期成就的可能性。 | |
|
时间范围
|
| | 康明斯的长期激励计划奖励基于三年的绩效期限,这鼓励员工专注于康明斯的持续增长,而不是寻求潜在的不可持续的短期收益。 | |
|
退还政策
|
| | 根据康明斯的年度奖金或长期激励薪酬计划支付给任何高级职员的金额将根据康明斯的补偿政策予以追回,如下所述。 | |
|
其他风险缓解因素
|
| | 康明斯仅在其经审计的财务结果完整并且康明斯的TMCC具有认证的绩效结果和相关的激励奖励后才支付激励性薪酬。此外,康明斯还拥有股份 | |
| | | | 对所有高管的要求,以确保康明斯领导层和股东的利益保持一致。康明斯还禁止高级管理人员从事涉及建立其证券空头头寸的形式的对冲或货币化交易,并禁止达成任何直接或间接涉及将其证券用作贷款抵押品的安排。 | |
|
排除不寻常的物品
|
| | 在根据康明斯的年度短期和长期奖金计划衡量财务业绩时,如果在最初制定业绩目标时没有预料到重大交易或其他不寻常项目,康明斯的TMCC有权调整业绩结果。康明斯认为,允许这些排除可以确保其高管专注于拟议中的交易对康明斯的好处,而不是拟议中的行动可能对激励性薪酬产生的影响。 | |
|
我们的首席执行官和首席执行官
人力资源官 |
| |
适用于我们的其他指定高管
|
|
|
•
遣散费等于一年的工资加上按比例计算的年度奖金,按实际支付系数计算并在正常时间支付
|
| |
•
遣散费等于九个月工资加上按比例计算的年度奖金,按实际支付系数计算并在正常时间支付
|
|
|
•
继续遣散期内支付的健康保险和外展服务福利
|
| |
•
继续遣散期内支付的健康保险和外展服务福利
|
|
|
我们的首席执行官
|
| |
用于包括近地天体在内的其他领导官员
|
|
|
•
遣散费相当于两年的工资,分两年按月支付,外加按比例计算的终止当年的年度奖金,按实际支付系数计算,按正常时间支付
|
| |
•
遣散费相当于一年的工资,按月支付,超过一年,另加按比例计算的解雇当年的实际奖金,按实际支出系数计算,按正常时间支付
|
|
|
•
续聘期间支付的医疗保险、再就业服务和财务咨询福利
|
| |
•
续聘期间支付的医疗保险、再就业服务和财务咨询福利
|
|
|
我们的首席执行官
和我们的首席人力资源官 |
| |
对于我们的其他近地天体
|
|
|
•
遣散费等于一年工资加年度目标奖金的总和
•
完全授予未授予的股票期权
•
按目标水平支付绩效股票和绩效现金
•
继续领取某些退休福利或相当于现金的一年遣散期
•
继续领取某项保险福利的一年遣散期
|
| |
•
遣散费等于九个月工资加上按比例计算的年度奖金之和,按实际支付系数计算并在正常时间支付(假设正常遣散费待遇)
•
完全授予未授予的股票期权
•
按目标水平支付绩效股票和绩效现金
|
|
|
我们的首席执行官
|
| |
对于我们的首席执行官以外的近地天体
|
|
|
•
遣散费等于年薪加上年度目标奖金之和的三倍
|
| |
•
遣散费等于年薪加上年度目标奖金之和的两倍
|
|
|
•
健康保险、再就业服务和财务咨询福利
|
| |
•
健康保险、再就业服务和财务咨询福利
|
|
|
职位
|
| |
公司股权所需价值
|
|
| 首席执行官 | | | 5倍工资 | |
| 首席财务官 | | | 3倍工资 | |
| 首席人力资源官 | | | 2倍工资 | |
| 首席法务官兼公司秘书 | | | 2倍工资 | |
| VP引擎产品和VP供应链 | | | 2倍工资 | |
姓名和主要职务
|
| |
年
|
| |
工资
|
| |
奖金(1)
|
| |
库存
奖项(2) |
| |
选项
奖项(3) |
| |
非股权
奖励计划: 补偿(4) |
| |
中的更改
养老金 价值和 不合格 延期 薪酬 收入(5) |
| |
所有其他
薪酬(6) |
| |
合计
|
| |||||||||||||||||||||||||||
斯蒂夫·迪舍尔.....
首席执行官 |
| | | | 2022 | | | | | $ | 392,045 | | | | | $ | — | | | | | $ | 195,012 | | | | | | — | | | | | $ | 189,894 | | | | | $ | — | | | | | $ | 129,942 | | | | | $ | 906,893 | | |
杰克·基恩兹勒.....
首席财务官 |
| | | | 2022 | | | | | $ | 272,541 | | | | | $ | 63,750 | | | | | $ | 27,260 | | | | | | — | | | | | $ | 86,039 | | | | | $ | — | | | | | $ | 33,077 | | | | | $ | 482,667 | | |
马克·奥索维克.....
首席人力资源官 |
| | | | 2022 | | | | | $ | 370,000 | | | | | $ | — | | | | | $ | 153,562 | | | | | | — | | | | | $ | 231,200 | | | | | $ | — | | | | | $ | 20,821 | | | | | $ | 775,583 | | |
Toni Y.Hickey.....
首席法务官兼公司秘书 |
| | | | 2022 | | | | | $ | 332,031 | | | | | $ | 50,610 | | | | | $ | 27,260 | | | | | | — | | | | | $ | 93,104 | | | | | $ | — | | | | | $ | 30,680 | | | | | $ | 533,685 | | |
查尔斯·马斯特斯.....
发动机产品部总裁副总裁 |
| | | | 2022 | | | | | $ | 311,098 | | | | | $ | 30,350 | | | | | $ | 39,981 | | | | | | — | | | | | $ | 96,904 | | | | | $ | — | | | | | $ | 11,885 | | | | | $ | 490,218 | | |
警官姓名
|
| |
年度奖金计划
|
| |
绩效现金
|
| |
合计
|
| |||||||||
斯蒂夫·迪舍尔
|
| | | $ | 164,694 | | | | | $ | 25,200 | | | | | $ | 189,894 | | |
杰克·基恩兹勒
|
| | | $ | 68,039 | | | | | $ | 18,000 | | | | | $ | 86,039 | | |
马克·奥索维克
|
| | | $ | 129,500 | | | | | $ | 101,700 | | | | | $ | 231,200 | | |
托尼·Y·希基
|
| | | $ | 75,104 | | | | | $ | 18,000 | | | | | $ | 93,104 | | |
查尔斯·马斯特斯
|
| | | $ | 71,704 | | | | | $ | 25,200 | | | | | $ | 96,904 | | |
| | |
斯蒂芬
Disher |
| |
杰克
Kienzler |
| |
标记
奥索维克 |
| |
Toni Y.
吻痕 |
| |
查尔斯
大师 |
| |||||||||||||||
康明斯养老金计划A级(合格)
|
| | | $ | 16,780 | | | | | $ | (21,455) | | | | | $ | (9,960) | | | | | $ | (18,773) | | | | | $ | (39,591) | | |
康明斯超额福利计划(不合格)
|
| | | $ | 17,211 | | | | | $ | 1,618 | | | | | $ | 7,551 | | | | | $ | (3,385) | | | | | $ | 3,982 | | |
补充人寿保险和递延收入计划(非合格)
|
| | | $ | (86,031) | | | | | $ | — | | | | | $ | (1,062,462) | | | | | $ | — | | | | | $ | — | | |
小计
|
| | | $ | (52,040) | | | | | $ | (19,837) | | | | | $ | (1,064,871) | | | | | $ | (22,158) | | | | | $ | (35,609) | | |
非合格递延薪酬高于市场收益
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
合计
|
| | | $ | (52,040) | | | | | $ | (19,837) | | | | | $ | (1,064,871) | | | | | $ | (22,158) | | | | | $ | (35,609) | | |
警官姓名
|
| |
公司
投稿 在 下 退休和 储蓄计划 |
| |
Expat
津贴(1) |
| |
其他(2)
|
| |
合计
|
| ||||||||||||
斯蒂夫·迪舍尔
|
| | | $ | 11,175 | | | | | $ | 57,106 | | | | | $ | 61,661 | | | | | $ | 129,942 | | |
杰克·基恩兹勒
|
| | | $ | 11,175 | | | | | | — | | | | | $ | 21,902 | | | | | $ | 33,077 | | |
马克·奥索维克
|
| | | $ | 11,175 | | | | | | — | | | | | $ | 9,646 | | | | | $ | 20,821 | | |
托尼·Y·希基
|
| | | $ | 11,175 | | | | | | — | | | | | $ | 19,505 | | | | | $ | 30,680 | | |
查尔斯·马斯特斯
|
| | | $ | 11,175 | | | | | | — | | | | | $ | 710 | | | | | $ | 11,885 | | |
警官姓名
|
| |
主办国
住房 费用 |
| |
受抚养人
教育 津贴 |
| |
一次性支付
过渡 津贴 |
| |
本地化/本地化
预览旅行 |
| |
其他(a)
|
| |
合计
|
| ||||||||||||||||||
斯蒂夫·迪舍尔
|
| | | $ | — | | | | | $ | — | | | | | $ | 12,324 | | | | | $ | 24,741 | | | | | $ | 20,041 | | | | | $ | 57,106 | | |
名称
|
| |
授予
日期 |
| |
日期:
委员会 操作 |
| |
预计未来支出为
非股权激励计划奖励 |
| |
预计未来支出为
股权激励计划和奖励 |
| |
股票奖励:
数量: 个股票或 个单位 (#) |
| |
奖项:
数量: 证券 底层 选项 (#) |
| |
练习
或基本 价格: 选项 奖项 (#) |
| |
授予
约会博览会 值为 股票和 选项 奖项 (#)(1) |
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
阈值
($) |
| |
目标
($) |
| |
最大
($) |
| |
阈值
(#) |
| |
目标
(#) |
| |
最大
(#) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
斯蒂芬·迪舍.
|
| | | | 不适用 | | | | | | 不适用(1) | | | | | $ | 23,523 | | | | | $ | 235,227 | | | | | $ | 470,455 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 不适用 | | | | | | 不适用(2) | | | | | $ | 10,500 | | | | | $ | 105,000 | | | | | $ | 210,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 4/4/22 | | | | | | 2/3/22(3) | | | | | | | | | | | | | | | | | | | | | | | | 77 | | | | | | 770 | | | | | | 1,540 | | | | | | | | | | | | | | | | | | | | | | | $ | 139,932 | | |
| | | | | 7/1/22 | | | | | | 7/15/22(4) | | | | | | | | | | | | | | | | | | | | | | | | 31 | | | | | | 305 | | | | | | 610 | | | | | | | | | | | | | | | | | | | | | | | $ | 55,080 | | |
杰克·金茨勒.
|
| | | | 不适用 | | | | | | 不适用(1) | | | | | $ | 7,722 | | | | | $ | 77,220 | | | | | $ | 154,440 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 不适用 | | | | | | 不适用(2) | | | | | $ | 1,500 | | | | | $ | 15,000 | | | | | $ | 30,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 4/4/22 | | | | | | 2/3/22(3) | | | | | | | | | | | | | | | | | | | | | | | | 15 | | | | | | 150 | | | | | | 300 | | | | | | | | | | | | | | | | | | | | | | | $ | 27,260 | | |
| | | | | 10/3/22(5) | | | | | | 不适用(5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25 | | | | | | — | | | | | | — | | | | | $ | 5,240 | | |
马克·奥索威克.
|
| | | | 不适用 | | | | | | 不适用(1) | | | | | $ | 18,500 | | | | | $ | 185,000 | | | | | $ | 370,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 不适用 | | | | | | 不适用(2) | | | | | $ | 8,300 | | | | | $ | 83,000 | | | | | $ | 166,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 4/4/22 | | | | | | 2/3/22(3) | | | | | | | | | | | | | | | | | | | | | | | | 85 | | | | | | 845 | | | | | | 1,690 | | | | | | | | | | | | | | | | | | | | | | | $ | 153,562 | | |
托尼·Y希基……
|
| | | | 不适用 | | | | | | 不适用(1) | | | | | $ | 9,961 | | | | | $ | 99,609 | | | | | $ | 199,218 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 不适用 | | | | | | 不适用(2) | | | | | $ | 1,500 | | | | | $ | 15,000 | | | | | $ | 30,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 4/4/22 | | | | | | 2/3/22(3) | | | | | | | | | | | | | | | | | | | | | | | | 15 | | | | | | 150 | | | | | | 300 | | | | | | | | | | | | | | | | | | | | | | | $ | 27,260 | | |
| | | | | 10/3/22(5) | | | | | | 不适用(5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25 | | | | | | — | | | | | | — | | | | | $ | 5,240 | | |
查尔斯·马斯特斯......
|
| | | | 不适用 | | | | | | 不适用(1) | | | | | $ | 9,333 | | | | | $ | 93,329 | | | | | $ | 186,659 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 不适用 | | | | | | 不适用(2) | | | | | $ | 2,100 | | | | | $ | 21,000 | | | | | $ | 42,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 4/4/22 | | | | | | 2/3/22(3) | | | | | | | | | | | | | | | | | | | | | | | | 22 | | | | | | 220 | | | | | | 440 | | | | | | | | | | | | | | | | | | | | | | | $ | 39,981 | | |
| | | | | 10/3/22(5) | | | | | | 不适用(5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25 | | | | | | — | | | | | | — | | | | | $ | 5,240 | | |
| | |
2022年年底的未偿还股权奖励
|
| ||||||||||||||||||||||||||||||||||||||||||
名称
|
| |
数量:
证券 底层 未练习 选项(#) 可锻炼 |
| |
数量:
证券 底层 未练习 选项(#) 不可行使 |
| |
选项
练习 价格($) |
| |
选项
过期 日期 |
| |
数量:
股票数量: 单位: 股票 没有 已授予(#) |
| |
市场
值为 个股票或 单位: 库存 没有 既得($) |
| |
股权
奖励计划 奖项: 数量: 未赚到的 股份、单位 或其他 没有 归属(#)(3) |
| |
股权
奖励计划 奖项: 市场或 支付价值 未挖掘的 股份、单位、 或其他 没有 已归属 ($)(4) |
| |||||||||||||||||||||
斯蒂夫·迪舍尔.....
|
| | | | | | | | | | 750(1) | | | | | $ | 142.12 | | | |
4/6/2030
|
| | | | | | | | | | | | | | | | 2,025 | | | | | $ | 490,637 | | |
| | | | | 860(2) | | | | | | | | | | | $ | 163.43 | | | |
4/4/2029
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 610(5) | | | | | | | | | | | $ | 160.10 | | | |
4/3/2028
|
| | | | | | | | | | | | | | | | | | | | | | | | |
杰克·基恩茨勒.....
|
| | | | | | | | | | 530(1) | | | | | $ | 142.12 | | | |
4/6/2030
|
| | | | | | | | | | | | | | | | 420 | | | | | $ | 101,762 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 25(12) | | | | | $ | 6,057(4) | | | | | | | | | | | | | | |
马克·奥索维克...
|
| | | | | | | | | | 2,930(1) | | | | | $ | 142.12 | | | |
4/6/2030
|
| | | | | | | | | | | | | | | | 2,330 | | | | | $ | 564,536 | | |
| | | | | 3,390(2) | | | | | | | | | | | $ | 163.43 | | | |
4/4/2029
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 2,390(5) | | | | | | | | | | | $ | 160.10 | | | |
4/3/2028
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 3,125(6) | | | | | | | | | | | $ | 149.72 | | | |
4/3/2027
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 4,360(7) | | | | | | | | | | | $ | 109.09 | | | |
4/4/2026
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 2,010(8) | | | | | | | | | | | $ | 136.82 | | | |
4/2/2025
|
| | | | | | | | | | | | | | | | | | | | | | | | |
托尼·Y·希基..
|
| | | | | | | | | | 530(1) | | | | | $ | 142.12 | | | |
4/6/2030
|
| | | | | | | | | | | | | | | | 420 | | | | | $ | 101,762 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 25(12) | | | | | $ | 6,057 | | | | | | | | | | | | | | |
查尔斯·马斯特斯.....
|
| | | | | | | | | | 750(1) | | | | | $ | 142.12 | | | |
4/6/2030
|
| | | | | | | | | | | | | | | | 600 | | | | | $ | 145,374 | | |
| | | | | 860(2) | | | | | | | | | | | $ | 163.43 | | | |
4/4/2029
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 610(5) | | | | | | | | | | | $ | 160.10 | | | |
4/3/2028
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 815(6) | | | | | | | | | | | $ | 149.72 | | | |
4/3/2027
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 1,550(7) | | | | | | | | | | | $ | 109.09 | | | |
4/4/2026
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 720(8) | | | | | | | | | | | $ | 136.82 | | | |
4/2/2025
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 100 (10) | | | | | | | | | | | $ | 134.96 | | | |
2/10/2025
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 350 (11) | | | | | | | | | | | $ | 149.34 | | | |
4/2/2024
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 25(12) | | | | | $ | 6,057 | | | | | | | | | | | | | | |
名称
|
| |
编号
股份数 收购日期: 练习 (#)(1) |
| |
值
在 上实现 练习 ($)(2) |
| |
编号
股份数 收购日期: 归属 (#)(3) |
| |
值
在 上实现 归属 ($)(4) |
| ||||||||||||
斯蒂夫·迪舍尔
|
| | | | — | | | | | | — | | | | | | 171 | | | | | $ | 33,528 | | |
杰克·基恩兹勒
|
| | | | 370 | | | | | $ | 28,419 | | | | | | 72 | | | | | $ | 14,117 | | |
马克·奥索维克
|
| | | | 2,270 | | | | | $ | 182,013 | | | | | | 670 | | | | | $ | 131,367 | | |
托尼·Y·希基
|
| | | | 1,290 | | | | | $ | 114,087 | | | | | | 171 | | | | | $ | 33,528 | | |
查尔斯·马斯特斯
|
| | | | 385 | | | | | $ | 49,111 | | | | | | 171 | | | | | $ | 33,528 | | |
| | | | | |
过去累计贷记
|
| |||||||||||||||
名称
|
| |
计划名称
|
| |
数量:
年数 服务 (#) |
| |
呈现
值 第 个,共 个 ($) |
| |
付款
财政 年份 ($) |
| |||||||||
斯蒂夫·迪舍尔
|
| | 康明斯养老金计划(合格) | | | | | 9 | | | | | $ | 18,116 | | | | | $ | — | | |
| | | 超额福利退休计划(不合格) | | | | | 9 | | | | | $ | 17,211 | | | | | $ | — | | |
| | |
补充人寿保险和递延收入计划(不合格)
|
| | | | 9 | | | | | $ | 356,083 | | | | | $ | — | | |
杰克·基恩兹勒
|
| | 康明斯养老金计划(合格) | | | | | 9 | | | | | $ | 76,831 | | | | | $ | — | | |
| | | 超额福利退休计划(不合格) | | | | | 9 | | | | | $ | 1,618 | | | | | $ | — | | |
| | |
补充人寿保险和递延收入计划(不合格)
|
| | | | 9 | | | | | $ | — | | | | | $ | — | | |
马克·奥索维克
|
| | 康明斯养老金计划(合格) | | | | | 29 | | | | | $ | 538,664 | | | | | $ | — | | |
| | | 超额福利退休计划(不合格) | | | | | 29 | | | | | $ | 142,417 | | | | | $ | — | | |
| | |
补充人寿保险和递延收入计划(不合格)
|
| | | | 29 | | | | | $ | 2,651,121 | | | | | $ | — | | |
托尼·Y·希基
|
| | 康明斯养老金计划(合格) | | | | | 10 | | | | | $ | 143,463 | | | | | $ | — | | |
| | | 超额福利退休计划(不合格) | | | | | 10 | | | | | $ | 45,445 | | | | | $ | — | | |
| | |
补充人寿保险和递延收入计划(不合格)
|
| | | | 10 | | | | | $ | — | | | | | $ | — | | |
查尔斯·马斯特斯
|
| | 康明斯养老金计划(合格) | | | | | 19 | | | | | $ | 235,954 | | | | | $ | — | | |
| | | 超额福利退休计划(不合格) | | | | | 19 | | | | | $ | 13,457 | | | | | $ | — | | |
| | |
补充人寿保险和递延收入计划(不合格)
|
| | | | 19 | | | | | $ | — | | | | | $ | — | | |
付款
|
| |
斯蒂芬
Disher |
| |
杰克
Kienzler |
| |
标记
奥索维克 |
| |
Toni Y.
吻痕 |
| |
查尔斯
大师 |
| |||||||||||||||
服务(1) | | | | $ | 800,000 | | | | | $ | 293,039 | | | | | $ | 555,000 | | | | | $ | 329,010 | | | | | $ | 311,823 | | |
未归属股票期权价差(2)
|
| | | $ | 75,128 | | | | | $ | 53,090 | | | | | $ | 293,498 | | | | | $ | 53,090 | | | | | $ | 75,128 | | |
未归属履约现金(3)
|
| | | $ | 208,000 | | | | | $ | 50,000 | | | | | $ | 279,000 | | | | | $ | 50,000 | | | | | $ | 70,000 | | |
未归属的绩效股份(4)
|
| | | $ | 490,637 | | | | | $ | 101,762 | | | | | $ | 564,536 | | | | | $ | 101,762 | | | | | $ | 145,374 | | |
未归属的限制性股票(5)
|
| | | $ | — | | | | | $ | 6,057 | | | | | $ | — | | | | | $ | 6,057 | | | | | $ | 6,057 | | |
退休金(6)
|
| | | $ | 356,083 | | | | | $ | — | | | | | $ | 2,651,121 | | | | | $ | — | | | | | $ | — | | |
福利价值(7)
|
| | | $ | 13,046 | | | | | $ | 9,785 | | | | | $ | 13,046 | | | | | $ | 9,785 | | | | | $ | 9,785 | | |
财务咨询和401(K)福利(8)
|
| | | $ | 24,260 | | | | | $ | 11,175 | | | | | $ | 24,260 | | | | | $ | 11,175 | | | | | $ | 11,175 | | |
由于最佳税额拨备而减少的(9)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
累计付款
|
| | | $ | 1,967,154 | | | | | $ | 524,908 | | | | | $ | 4,380,461 | | | | | $ | 560,879 | | | | | $ | 629,342 | | |
付款
|
| |
斯蒂芬
Disher |
| |
杰克·基恩兹勒
|
| |
标记
奥索维克 |
| |
托尼·Y·希基
|
| |
查尔斯·马斯特斯
|
| |||||||||||||||
服务(1) | | | | $ | 664,694 | | | | | $ | 293,039 | | | | | $ | 499,500 | | | | | $ | 329,010 | | | | | $ | 311,823 | | |
名称
|
| |
费用
赚取的 或已付 现金 ($)(1) |
| |
库存
奖项 ($)(2) |
| |
合计
|
| |||||||||
史蒂芬·马卡达姆
|
| | | $ | 158,750 | | | | | $ | 65,378 | | | | | $ | 224,128 | | |
R.埃德温·班尼特
|
| | | $ | 30,000 | | | | | $ | 39,885 | | | | | $ | 69,885 | | |
格雷琴·哈格蒂
|
| | | $ | 63,750 | | | | | $ | 65,378 | | | | | $ | 129,128 | | |
简·莱波尔德
|
| | | $ | 63,750 | | | | | $ | 65,378 | | | | | $ | 129,128 | | |
董事
|
| |
主板
固位器 |
| |
董事会主席
董事费 |
| |
委员会
主持的 |
| |
委员会
主席费 |
| |
合计
|
| ||||||||||||
史蒂芬·马卡达姆
|
| | | $ | 48,750 | | | | | $ | 100,000 | | | |
提名'
公司治理
|
| | | $ | 10,000 | | | | | $ | 158,750 | | |
R.埃德温·班尼特
|
| | | $ | 30,000 | | | | | $ | — | | | | | | | | $ | — | | | | | $ | 30,000 | | |
格雷琴·哈格蒂
|
| | | $ | 48,750 | | | | | $ | — | | | |
审计委员会
|
| | | $ | 15,000 | | | | | $ | 63,750 | | |
简·莱波尔德
|
| | | $ | 48,750 | | | | | $ | — | | | |
TMCC委员会
|
| | | $ | 15,000 | | | | | $ | 63,750 | | |
| | |
普通股
实益拥有的 本次发售前 |
| |
普通股股数
此后受益人拥有 提供(假设没有练习 承保人的选择 购买额外股份) |
| |
普通股股数
此后受益人拥有 提供(假设充分锻炼 承保人的选择 购买额外股份) |
| |||||||||||||||||||||||||||
的名称和地址 受益所有人 |
| |
编号
|
| |
%
|
| |
编号
|
| |
%
|
| |
编号
|
| |
%
|
| ||||||||||||||||||
5%股东 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
康明斯
|
| | | | 83,297,796 | | | | | | 100.0% | | | | | | 69,173,387 | | | | | | 83.0 | | | | | | 67,054,726 | | | | | | 80.5% | | |
指定执行官和
董事 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
斯蒂夫·迪舍尔
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
杰克·基恩兹勒
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
马克·奥索维克
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
托尼·Y·希基
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
查尔斯·马斯特斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
史蒂芬·马卡达姆
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
莎伦·巴纳
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
R.埃德温·班尼特
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
克里斯蒂娜·布罗拉
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
格雷琴·哈格蒂
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
简·莱波尔德
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
厄尔·纽瑟姆
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tony·萨特思韦特
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
马克·史密斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
内森·斯通纳
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
全体董事和高管(15人)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
承销商
|
| |
总数
公司股份 待购买 |
| |
数量:
可选 股票数量为 购买如果 最大选项 锻炼 |
| ||||||
高盛有限责任公司
|
| | | | 5,086,834 | | | | | | 763,025 | | |
摩根大通证券有限责任公司
|
| | | | 3,633,453 | | | | | | 545,018 | | |
罗伯特·W·贝尔德公司
|
| | | | 1,351,030 | | | | | | 202,655 | | |
美国银行证券公司
|
| | | | 810,618 | | | | | | 121,593 | | |
富国证券有限责任公司
|
| | | | 810,618 | | | | | | 121,593 | | |
汇丰证券(美国)有限公司
|
| | | | 337,758 | | | | | | 50,664 | | |
PNC Capital Markets LLC
|
| | | | 540,412 | | | | | | 81,062 | | |
BTIG,LLC
|
| | | | 337,758 | | | | | | 50,663 | | |
ING Financial Markets LLC
|
| | | | 337,758 | | | | | | 50,663 | | |
KeyBanc Capital Markets Inc.
|
| | | | 337,758 | | | | | | 50,663 | | |
Loop Capital Markets LLC
|
| | | | 270,206 | | | | | | 40,531 | | |
Siebert Williams Shank&Co.,LLC
|
| | | | 270,206 | | | | | | 40,531 | | |
合计
|
| | | | 14,124,409 | | | | | | 2,118,661 | | |
债转股各方支付(1)
|
| |
不锻炼
|
| |
全面锻炼
|
| ||||||
每股
|
| | | $ | 1.12125 | | | | | $ | 1.12125 | | |
合计
|
| | | $ | 15,836,993.59 | | | | | $ | 18,212,542.24 | | |
|
独立注册会计师事务所报告
|
| | | | F-2 | | |
|
截至2022年12月31日的年度净收益合并报表
和2020 |
| | | | F-4 | | |
|
截至2022年、2022年、2021年和2020年12月31日止年度的综合全面收益表
|
| | | | F-5 | | |
|
截至2022年和2021年12月31日的综合资产负债表
|
| | | | F-6 | | |
|
截至2022年12月31日的年度现金流量表
和2020 |
| | | | F-7 | | |
|
截至2012年12月31日的年度母公司投资净额变动合并报表
2022年、2021年和2020年 |
| | | | F-8 | | |
|
合并财务报表注释
|
| | | | F-9 | | |
|
截至2023年3月31日的三个月净利润简明合并报表
和2022年3月31日 |
| | | | F-30 | | |
|
截至2023年3月31日和2022年3月31日的三个月的简明合并全面收益表
|
| | | | F-31 | | |
|
截至2023年3月31日和2022年12月31日的精简合并资产负债表
|
| | | | F-32 | | |
|
截至2023年3月31日的三个月简明合并现金流量报表
和2022年3月31日 |
| | | | F-33 | | |
|
截至2023年3月31日和2022年3月31日的三个月母公司净投资变动简明合并报表
|
| | | | F-34 | | |
|
简明合并财务报表注释
|
| | | | F-35 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
净销售额(A)
|
| | |
$
|
1,562.1
|
| | | | $ | 1,438.8 | | | | | $ | 1,232.6 | | |
销售成本
|
| | |
|
1,203.2
|
| | | | | 1,088.3 | | | | | | 923.2 | | |
毛利润
|
| | |
|
358.9
|
| | | | | 350.5 | | | | | | 309.4 | | |
运营费用和收入 | | | | | | | | | | | | | | | | | | | |
销售、一般和行政费用
|
| | |
|
139.7
|
| | | | | 126.2 | | | | | | 112.1 | | |
研究、开发和工程费用
|
| | |
|
38.6
|
| | | | | 42.0 | | | | | | 39.0 | | |
来自投资对象的股权、特许权使用费和利息收入
|
| | |
|
28.0
|
| | | | | 32.4 | | | | | | 40.7 | | |
其他运营收件箱,净值
|
| | |
|
5.0
|
| | | | | — | | | | | | — | | |
运营收入
|
| | |
|
203.6
|
| | | | | 214.7 | | | | | | 199.0 | | |
利息支出
|
| | |
|
0.7
|
| | | | | 0.8 | | | | | | 0.4 | | |
其他收入,净额
|
| | |
|
8.8
|
| | | | | 3.9 | | | | | | 2.0 | | |
所得税前收入
|
| | |
|
211.7
|
| | | | | 217.8 | | | | | | 200.6 | | |
所得税费用
|
| | |
|
41.6
|
| | | | | 46.5 | | | | | | 57.8 | | |
净收入
|
| | |
$
|
170.1
|
| | | | $ | 171.3 | | | | | $ | 142.8 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
净收入
|
| | |
$
|
170.1
|
| | | | $ | 171.3 | | | | | $ | 142.8 | | |
其他全面(损失)收入,扣除税 | | | | | |||||||||||||||
养老金和其他退休后固定福利计划的变化
|
| | |
|
2.4
|
| | | | | 0.7 | | | | | | — | | |
外币折算调整
|
| | |
|
(16.6)
|
| | | | | (12.0) | | | | | | 11.7 | | |
其他全面(损失)收入总额,扣除税款
|
| | |
|
(14.2)
|
| | | | | (11.3) | | | | | | 11.7 | | |
综合收入
|
| | |
$
|
155.9
|
| | | | $ | 160.0 | | | | | $ | 154.5 | | |
| | |
12月31日
|
| |||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金和现金等价物
|
| | |
$
|
—
|
| | | | $ | — | | |
应收账款和票据,净额
|
| | | | | | | | | | | | |
贸易和其他
|
| | |
|
174.2
|
| | | | | 161.9 | | |
关联方应收账款
|
| | |
|
67.0
|
| | | | | 60.8 | | |
库存
|
| | |
|
251.8
|
| | | | | 245.8 | | |
预付费用和其他流动资产
|
| | |
|
19.3
|
| | | | | 13.6 | | |
流动资产总额
|
| | |
|
512.3
|
| | | | | 482.1 | | |
长期资产 | | | | | | | | | | | | | |
财产、厂房和设备,净额
|
| | |
|
148.4
|
| | | | | 141.1 | | |
与权益法投资对象相关的投资和预付款
|
| | |
|
77.0
|
| | | | | 87.0 | | |
商誉
|
| | |
|
84.7
|
| | | | | 84.7 | | |
其他资产
|
| | |
|
57.0
|
| | | | | 53.4 | | |
总资产
|
| | |
$
|
879.4
|
| | | | $ | 848.3 | | |
负债 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款(主要是贸易)
|
| | |
$
|
145.9
|
| | | | $ | 140.1 | | |
关联方应付款
|
| | |
|
100.1
|
| | | | | 78.0 | | |
应计薪酬、福利和退休成本
|
| | |
|
18.2
|
| | | | | 28.8 | | |
应计产品保修的当前部分
|
| | |
|
5.9
|
| | | | | 11.7 | | |
其他应计费用
|
| | |
|
79.0
|
| | | | | 61.3 | | |
流动负债总额
|
| | |
|
349.1
|
| | | | | 319.9 | | |
长期负债 | | | | | | | | | | | | | |
应计产品保修
|
| | |
|
9.6
|
| | | | | 12.2 | | |
其他负债
|
| | |
|
71.2
|
| | | | | 79.0 | | |
总负债
|
| | |
$
|
429.9
|
| | | | $ | 411.1 | | |
净父母投资 | | | | | | | | | | | | | |
母公司净投资
|
| | |
$
|
505.3
|
| | | | $ | 478.8 | | |
累计其他综合损失
|
| | |
|
(55.8)
|
| | | | | (41.6) | | |
母公司净投资总额
|
| | |
|
449.5
|
| | | | | 437.2 | | |
总负债和净母投资
|
| | |
$
|
879.4
|
| | | | $ | 848.3 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
经营活动的现金流 | | | | | | | | | | | | | | | | | | | |
净收入
|
| | |
$
|
170.1
|
| | | | $ | 171.3 | | | | | $ | 142.8 | | |
调整以调节净利润与经营活动提供的净现金
|
| | | | | | | | | | | | | | | | | | |
折旧及摊销
|
| | |
|
21.6
|
| | | | | 21.6 | | | | | | 21.1 | | |
递延所得税
|
| | |
|
(12.7)
|
| | | | | (2.7) | | | | | | 3.4 | | |
被投资方收入权益,扣除股息
|
| | |
|
0.4
|
| | | | | (2.8) | | | | | | (16.9) | | |
重组行动,扣除现金付款
|
| | |
|
—
|
| | | | | — | | | | | | (3.6) | | |
外币重新计量和交易风险
|
| | |
|
(1.9)
|
| | | | | (5.8) | | | | | | (0.5) | | |
流动资产和负债变化 | | | | | | | | | | | | | | | | | | | |
贸易及其他应收账款
|
| | |
|
(15.6)
|
| | | | | 0.2 | | | | | | (6.8) | | |
关联方应收账款
|
| | |
|
(7.9)
|
| | | | | (8.0) | | | | | | (5.1) | | |
库存
|
| | |
|
(9.4)
|
| | | | | (50.6) | | | | | | 6.1 | | |
预付费用和其他流动资产
|
| | |
|
(6.1)
|
| | | | | 10.2 | | | | | | (4.1) | | |
应付账款
|
| | |
|
8.5
|
| | | | | 19.0 | | | | | | 21.5 | | |
关联方应付款
|
| | |
|
24.0
|
| | | | | 28.3 | | | | | | 6.2 | | |
其他应计费用
|
| | |
|
3.3
|
| | | | | 19.2 | | | | | | 1.7 | | |
其他负债变化
|
| | |
|
(5.7)
|
| | | | | 3.4 | | | | | | 36.9 | | |
其他,净额
|
| | |
|
8.4
|
| | | | | (1.0) | | | | | | 10.4 | | |
经营活动提供的现金净额
|
| | |
|
177.0
|
| | | | | 202.3 | | | | | | 213.1 | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | | | | |
资本支出
|
| | |
|
(32.5)
|
| | | | | (30.8) | | | | | | (25.5) | | |
内部使用软件投资
|
| | |
|
(0.9)
|
| | | | | (1.1) | | | | | | (1.0) | | |
投资活动中使用的净现金
|
| | |
|
(33.4)
|
| | | | | (31.9) | | | | | | (26.5) | | |
融资活动的现金流 | | | | | | | | | | | | | | | | | | | |
向母公司的净转移
|
| | |
|
(143.6)
|
| | | | | (170.4) | | | | | | (186.6) | | |
用于融资活动的现金净额
|
| | |
|
(143.6)
|
| | | | | (170.4) | | | | | | (186.6) | | |
现金和现金等值物的汇率变化通知
|
| | | | — | | | | |
|
—
|
| | | |
|
—
|
| |
现金和现金等价物净增加/(减少)
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
年初的现金和现金等价物
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
期末现金和现金等价物
|
| | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | |
单位:百万
|
| |
净父母
投资 |
| |
累计
其他 综合 亏损 |
| |
合计
|
| |||||||||
2019年12月31日的余额
|
| | | $ | 521.7 | | | | | $ | (42.0) | | | | | $ | 479.7 | | |
净收入
|
| | | | 142.8 | | | | | | | | | | | | 142.8 | | |
其他综合收益,税后净额
|
| | | | | | | | | | 11.7 | | | | | | 11.7 | | |
向母公司的净转移
|
| | | | (186.6) | | | | | | | | | | | | (186.6) | | |
2020年12月31日余额
|
| | | $ | 477.9 | | | | | $ | (30.3) | | | | | $ | 447.6 | | |
净收入
|
| | | | 171.3 | | | | | | | | | | | | 171.3 | | |
其他综合亏损,税后净额
|
| | | | | | | | | | (11.3) | | | | | | (11.3) | | |
向母公司的净转移
|
| | | | (170.4) | | | | | | | | | | | | (170.4) | | |
2021年12月31日的余额
|
| | | $ | 478.8 | | | | | $ | (41.6) | | | | | $ | 437.2 | | |
净收入
|
| | |
|
170.1
|
| | | | | | | | | |
|
170.1
|
| |
其他综合亏损,税后净额
|
| | | | | | | | |
|
(14.2)
|
| | | |
|
(14.2)
|
| |
向母公司的净转移
|
| | |
|
(143.6)
|
| | | | | | | | | |
|
(143.6)
|
| |
2022年12月31日的余额
|
| | | $ | 505.3 | | | | | $ | (55.8) | | | | | $ | 449.5 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
美国
|
| | |
$
|
720.5
|
| | | | $ | 619.6 | | | | | $ | 539.8 | | |
中国
|
| | |
|
99.7
|
| | | | | 141.9 | | | | | | 135.2 | | |
其他国际业务
|
| | |
|
741.9
|
| | | | | 677.3 | | | | | | 557.6 | | |
净销售额合计
|
| | |
$
|
1,562.1
|
| | | | $ | 1,438.8 | | | | | $ | 1,232.6 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
燃料
|
| | |
$
|
674.7
|
| | | | $ | 612.6 | | | | | $ | 513.2 | | |
润滑油
|
| | |
|
306.9
|
| | | | | 278.7 | | | | | | 238.9 | | |
空气
|
| | |
|
267.8
|
| | | | | 242.9 | | | | | | 222.2 | | |
其他
|
| | |
|
312.7
|
| | | | | 304.6 | | | | | | 258.3 | | |
净销售额合计
|
| | |
$
|
1,562.1
|
| | | | $ | 1,438.8 | | | | | $ | 1,232.6 | | |
| | |
所有权
百分比 |
| |
12月31日
|
| ||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| ||||||||||||
上海Fleetguard过滤器有限公司
|
| | | | 50.0 | | | | |
$
|
23.9
|
| | | | $ | 30.7 | | |
Fleetguard Filters Pvt. Ltd.
|
| | | | 49.5 | | | | |
|
51.4
|
| | | | | 54.7 | | |
Filtrum Fibretechnologies Pvt. Ltd.
|
| | | | 49.7 | | | | |
|
1.7
|
| | | | | 1.6 | | |
与权益法投资对象相关的投资和预付款
|
| | | | | | | | |
$
|
77.0
|
| | | | $ | 87.0 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
上海Fleetguard过滤器有限公司
|
| | |
$
|
5.3
|
| | | | $ | 10.2 | | | | | $ | 10.8 | | |
FleetGuard Filters Pvt.Ltd.(1)
|
| | |
|
17.1
|
| | | | | 16.4 | | | | | | 24.9 | | |
Filtrum Fibretechnologies Pvt. Ltd.
|
| | |
|
0.3
|
| | | | | 0.2 | | | | | | 0.5 | | |
净利润的Atmus份额
|
| | |
|
22.7
|
| | | | | 26.8 | | | | | | 36.2 | | |
版税和利息收入
|
| | |
|
5.3
|
| | | | | 5.6 | | | | | | 4.5 | | |
来自投资对象的股权、特许权使用费和利息收入
|
| | |
$
|
28.0
|
| | | | $ | 32.4 | | | | | $ | 40.7 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
净销售额
|
| | |
$
|
392.5
|
| | | | $ | 429.7 | | | | | $ | 338.6 | | |
毛利
|
| | |
|
136.3
|
| | | | | 98.8 | | | | | | 126.9 | | |
净收入
|
| | |
|
38.4
|
| | | | | 53.9 | | | | | | 48.2 | | |
净利润的Atmus份额
|
| | |
$
|
22.7
|
| | | | $ | 26.8 | | | | | $ | 36.2 | | |
版税和利息收入
|
| | |
|
5.3
|
| | | | | 5.6 | | | | | | 4.5 | | |
投资对象的股权、特许权使用费和利息收入总额
|
| | |
$
|
28.0
|
| | | | $ | 32.4 | | | | | $ | 40.7 | | |
流动资产
|
| | |
|
157.9
|
| | | | | 186.0 | | | | | | 174.3 | | |
非流动资产
|
| | |
|
82.0
|
| | | | | 84.1 | | | | | | 87.9 | | |
流动负债
|
| | |
|
(75.9)
|
| | | | | (88.0) | | | | | | (83.9) | | |
非流动负债
|
| | |
|
(7.3)
|
| | | | | (5.3) | | | | | | (4.9) | | |
净资产
|
| | |
$
|
156.7
|
| | | | $ | 176.8 | | | | | $ | 173.4 | | |
Atmus净资产份额
|
| | |
$
|
78.9
|
| | | | $ | 88.1 | | | | | $ | 86.4 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
美国收入
|
| | |
$
|
68.8
|
| | | | $ | 73.1 | | | | | $ | 62.4 | | |
外国收入
|
| | |
$
|
142.9
|
| | | | $ | 144.7 | | | | | $ | 138.2 | | |
所得税前收入
|
| | |
$
|
211.7
|
| | | | $ | 217.8 | | | | | $ | 200.6 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
当前 | | | | | | | | | | | | | | | | | | | |
美国联邦和州
|
| | |
$
|
28.6
|
| | | | $ | 15.5 | | | | | $ | 29.0 | | |
外来的
|
| | |
|
25.7
|
| | | | | 33.7 | | | | | | 25.4 | | |
当期所得税支出总额
|
| | |
|
54.3
|
| | | | | 49.2 | | | | | | 54.4 | | |
延期 | | | | | | | | | | | | | | | | | | | |
美国联邦和州
|
| | |
|
(11.4)
|
| | | | | 1.6 | | | | | | 4.0 | | |
外来的
|
| | |
|
(1.3)
|
| | | | | (4.3) | | | | | | (9.5) | | |
印度税法变化的影响
|
| | |
|
—
|
| | | | | — | | | | | | 8.9 | | |
递延所得税费用(福利)总额
|
| | |
|
(12.7)
|
| | | | | (2.7) | | | | | | 3.4 | | |
所得税费用
|
| | |
$
|
41.6
|
| | | | $ | 46.5 | | | | | $ | 57.8 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
美国法定联邦所得税率
|
| | |
|
21.0%
|
| | | | | 21.0% | | | | | | 21.0% | | |
扣除联邦影响后的州所得税
|
| | |
|
0.9%
|
| | | | | 1.0% | | | | | | 0.6% | | |
外国子公司和合资企业的税率和应税差异
|
| | |
|
(2.6)%
|
| | | | | (1.2)% | | | | | | (1.5)% | | |
研究税收抵免
|
| | |
|
(0.6)%
|
| | | | | (1.1)% | | | | | | (0.9)% | | |
国外衍生无形收入
|
| | |
|
(1.3)%
|
| | | | | (1.2)% | | | | | | (1.0)% | | |
估值免税额
|
| | |
|
(0.4)%
|
| | | | | 0.7% | | | | | | 1.3% | | |
不确定的税收状况
|
| | |
|
2.5%
|
| | | | | 1.6% | | | | | | 9.1% | | |
其他,净额
|
| | |
|
0.2%
|
| | | | | 0.5% | | | | | | 0.2% | | |
实际税率
|
| | |
|
19.7%
|
| | | | | 21.3% | | | | | | 28.8% | | |
| | |
有利的
(不利) |
| |||
单位:百万
|
| |
2020
|
| |||
来自投资对象的股权、特许权使用费和利息收入
|
| | | $ | 14.0 | | |
所得税费用
|
| | | $ | (8.9) | | |
净利润表影响
|
| | | $ | 5.1 | | |
| | |
12月31日
|
| |||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| ||||||
递延纳税资产 | | | | | | | | | | | | | |
国外结转福利
|
| | |
$
|
18.6
|
| | | | $ | 17.6 | | |
应计费用
|
| | |
|
15.5
|
| | | | | 14.0 | | |
保修费
|
| | |
|
3.5
|
| | | | | 4.2 | | |
租赁负债
|
| | |
|
4.1
|
| | | | | 4.9 | | |
其他
|
| | |
|
12.3
|
| | | | | 7.0 | | |
递延税项总资产
|
| | |
|
54.0
|
| | | | | 47.7 | | |
估值免税额
|
| | |
|
(16.4)
|
| | | | | (17.6) | | |
递延税金资产总额
|
| | |
|
37.6
|
| | | | | 30.1 | | |
递延纳税义务 | | | | | | | | | | | | | |
财产、厂房和设备
|
| | |
|
8.0
|
| | | | | 10.2 | | |
外国子公司和合资企业未汇出收入
|
| | |
|
12.4
|
| | | | | 13.0 | | |
员工福利计划
|
| | |
|
1.2
|
| | | | | 1.5 | | |
租赁资产
|
| | |
|
4.0
|
| | | | | 4.6 | | |
其他
|
| | |
|
5.0
|
| | | | | 6.5 | | |
递延纳税负债总额
|
| | |
|
30.6
|
| | | | | 35.8 | | |
递延税金净资产(负债)
|
| | |
$
|
7.0
|
| | | | $ | (5.7) | | |
| | |
12月31日
|
| |||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| ||||||
预付费用和其他流动资产 | | | | | | | | | | | | | |
可退还的所得税
|
| | |
$
|
0.8
|
| | | | $ | 0.3 | | |
其他资产 | | | | | | | | | | | | | |
递延所得税资产
|
| | |
|
14.3
|
| | | | | 13.4 | | |
其他应计费用 | | | | | | | | | | | | | |
应付所得税
|
| | |
|
6.0
|
| | | | | 6.6 | | |
其他负债 | | | | | | | | | | | | | |
一次性过渡税
|
| | |
|
0.7
|
| | | | | 0.7 | | |
递延所得税负债
|
| | |
|
7.3
|
| | | | | 19.1 | | |
| | |
12月31日
|
| |||||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
年初余额
|
| | |
$
|
19.0
|
| | | | $ | 16.6 | | | | | $ | 1.8 | | |
增加本年度纳税情况
|
| | |
$
|
3.2
|
| | | | $ | 2.4 | | | | | $ | 2.7 | | |
增加前几年的纳税情况
|
| | |
$
|
—
|
| | | | $ | — | | | | | $ | 12.3 | | |
减少前几年的纳税情况
|
| | |
$
|
—
|
| | | | $ | — | | | | | $ | (0.2) | | |
年终余额
|
| | |
$
|
22.2
|
| | | | $ | 19.0 | | | | | $ | 16.6 | | |
| | |
12月31日
|
| |||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| ||||||
成品
|
| | |
$
|
195.9
|
| | | | $ | 183.6 | | |
在制品和原材料
|
| | |
|
92.4
|
| | | | | 85.0 | | |
按先进先出成本计算的存货
|
| | |
|
288.3
|
| | | | | 268.6 | | |
先进先出超过后进先出
|
| | |
|
(36.5)
|
| | | | | (22.8) | | |
总库存
|
| | |
$
|
251.8
|
| | | | $ | 245.8 | | |
| | |
12月31日
|
| |||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| ||||||
土地和建筑
|
| | |
$
|
68.7
|
| | | | $ | 67.1 | | |
机器、设备和固定装置
|
| | |
|
304.1
|
| | | | | 301.7 | | |
施工中
|
| | |
|
35.4
|
| | | | | 25.6 | | |
财产、厂房和设备,毛收入
|
| | |
|
408.2
|
| | | | | 394.4 | | |
减去:累计折旧
|
| | |
|
(259.8)
|
| | | | | (253.3) | | |
财产、厂房和设备,净额
|
| | |
$
|
148.4
|
| | | | $ | 141.1 | | |
| | |
12月31日
|
| | | | |||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
资产负债表位置
|
| ||||||
资产 | | | | | | | | | | | | | | | | |
运行中
|
| | |
$
|
32.4
|
| | | | $ | 32.7 | | | | 其他资产 | |
财务(1) | | | |
$
|
0.6
|
| | | | $ | 2.1 | | | |
财产、厂房和设备,净额
|
|
租赁总资产
|
| | |
$
|
33.0
|
| | | | $ | 34.8 | | | | | |
负债 | | | | | | | | | | | | | | | | |
当前 | | | | | | | | | | | | | | | | |
运行中
|
| | |
$
|
9.0
|
| | | | $ | 9.1 | | | | 其他应计费用 | |
财务
|
| | |
$
|
0.4
|
| | | | $ | 0.7 | | | | 其他应计费用 | |
长期 | | | | | | | | | | | | | | | | |
运行中
|
| | |
$
|
23.2
|
| | | | $ | 23.9 | | | | 其他负债 | |
财务
|
| | |
$
|
0.7
|
| | | | $ | 1.4 | | | | 其他负债 | |
租赁负债总额
|
| | |
$
|
33.3
|
| | | | $ | 35.1 | | | | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
为租赁负债计量中包含的金额支付的现金 | | | | | | | | | | | | | | | | | | | |
经营租赁产生的营运现金流
|
| | |
$
|
9.4
|
| | | | $ | 9.4 | | | | | $ | 8.5 | | |
为换取租赁义务而获得的使用权资产 | | | | | | | | | | | | | | | | | | | |
经营租赁
|
| | |
$
|
7.4
|
| | | | $ | 14.7 | | | | | $ | 18.4 | | |
融资租赁
|
| | |
$
|
0.8
|
| | | | $ | 1.0 | | | | | $ | 2.4 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
加权平均剩余租期(年) | | | | | | | | | | | | | |
经营租赁
|
| | |
|
3.8
|
| | | | | 4.3 | | |
融资租赁
|
| | |
|
3.6
|
| | | | | 3.6 | | |
加权平均贴现率 | | | | | | | | | | | | | |
经营租赁
|
| | |
|
3.4%
|
| | | | | 2.5% | | |
融资租赁
|
| | |
|
1.5%
|
| | | | | 2.0% | | |
单位:百万
|
| |
财务
租约 |
| |
运行中
租约 |
| ||||||
2023
|
| | | $ | 0.4 | | | | | $ | 10.0 | | |
2024
|
| | | | 0.3 | | | | | | 8.4 | | |
2025
|
| | | | 0.2 | | | | | | 7.6 | | |
2026
|
| | | | 0.1 | | | | | | 6.3 | | |
2027
|
| | | | 0.1 | | | | | | 1.8 | | |
2027年之后
|
| | | | 0.1 | | | | | | 0.2 | | |
最低租金总额
|
| | | | 1.2 | | | | | | 34.3 | | |
利息
|
| | | | (0.1) | | | | | | (2.1) | | |
净最低租赁付款现值
|
| | | $ | 1.1 | | | | | $ | 32.2 | | |
| | |
12月31日
|
| |||||||||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
年初余额
|
| | |
$
|
23.9
|
| | | | $ | 23.2 | | | | | $ | 8.5 | | |
已签发基本保修条款
|
| | |
|
1.6
|
| | | | | 5.9 | | | | | | 5.8 | | |
已发布产品活动条款
|
| | |
|
—
|
| | | | | — | | | | | | 18.5 | | |
在此期间进行的付款
|
| | |
|
(7.0)
|
| | | | | (7.6) | | | | | | (9.9) | | |
更改已有产品保修的预估
|
| | |
|
(2.6)
|
| | | | | 2.2 | | | | | | — | | |
外币折算及其他
|
| | |
|
(0.4)
|
| | | | | 0.2 | | | | | | 0.3 | | |
年终余额
|
| | |
$
|
15.5
|
| | | | $ | 23.9 | | | | | $ | 23.2 | | |
| | |
12月31日
|
| |||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| ||||||
当前部分
|
| | |
$
|
5.9
|
| | | | $ | 11.7 | | |
长期部分
|
| | |
|
9.6
|
| | | | | 12.2 | | |
合计
|
| | |
$
|
15.5
|
| | | | $ | 23.9 | | |
国家/地区
|
| |
固定收益计划名称(S)
|
|
墨西哥 | | | 养老金计划、工龄保险费、解雇赔偿金(A) | |
英国 | | | 康明斯英国养老金计划 | |
美国 | | | 康明斯养老金计划 | |
| | | 康明斯公司超额福利退休计划 | |
| | | 康明斯公司退休后医疗和人寿保险计划 | |
国家/地区
|
| |
固定收益计划名称(S)
|
|
比利时 | | | 规范规划规划覆盖范围 | |
法国 | | | 赔偿损失 | |
德国 | | | 尔索贡·索德农·冯1979年10月 | |
日本 | | | 员工退休津贴计划 | |
墨西哥 | | | 养老金计划、工龄保险费、解雇赔偿金(A) | |
单位:百万
|
| |
养老金变化和
其他退休后 确定的福利计划 |
| |
外币
转换调整 |
| |
合计
|
| |||||||||
2019年12月31日的余额
|
| | | $ | (2.2) | | | | | $ | (39.8) | | | | | $ | (42.0) | | |
重新分类前的其他综合收益
|
| | | | | | | | | | | | | | | | | | |
税前金额
|
| | | | — | | | | | | 11.7 | | | | | | 11.7 | | |
税收优惠
|
| | | | — | | | | | | — | | | | | | — | | |
税后金额
|
| | | | — | | | | | | 11.7 | | | | | | 11.7 | | |
本期净其他综合亏损
|
| | | | — | | | | | | 11.7 | | | | | | 11.7 | | |
2020年12月31日的余额
|
| | | $ | (2.2) | | | | | $ | (28.1) | | | | | $ | (30.3) | | |
重新分类前的其他综合收益
|
| | | | | | | | | | | | | | | | | | |
税前金额
|
| | | | 1.0 | | | | | | (12.0) | | | | | | (11.0) | | |
税费
|
| | | | (0.3) | | | | | | — | | | | | | (0.3) | | |
税后金额
|
| | | | 0.7 | | | | | | (12.0) | | | | | | (11.3) | | |
本期净其他综合亏损
|
| | | | 0.7 | | | | | | (12.0) | | | | | | (11.3) | | |
2021年12月31日的余额
|
| | | $ | (1.5) | | | | | $ | (40.1) | | | | | $ | (41.6) | | |
重新分类前的其他综合收益
|
| | | | | | | | | | | | | | | | | | |
税前金额
|
| | | | 3.1 | | | | | | (16.6) | | | | | | (13.5) | | |
税费
|
| | |
|
(0.7)
|
| | | | | | | | | |
|
(0.7)
|
| |
税后金额
|
| | |
|
2.4
|
| | | |
|
(16.6)
|
| | | |
|
(14.2)
|
| |
本期净其他综合亏损
|
| | |
|
2.4
|
| | | |
|
(16.6)
|
| | | |
|
(14.2)
|
| |
2022年12月31日的余额
|
| | | $ | 0.9 | | | | | $ | (56.7) | | | | | $ | (55.8) | | |
| | |
12月31日
|
| |||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| ||||||
其他应付税金
|
| | |
$
|
7.5
|
| | | | $ | 7.5 | | |
营销应计费用
|
| | |
|
47.3
|
| | | | | 34.3 | | |
经营租赁负债的流动部分
|
| | |
|
9.0
|
| | | | | 9.1 | | |
融资租赁负债的当期部分
|
| | |
|
0.4
|
| | | | | 0.7 | | |
应付所得税
|
| | |
|
6.0
|
| | | | | 6.6 | | |
其他
|
| | |
|
8.8
|
| | | | | 3.1 | | |
其他应计费用
|
| | |
$
|
79.0
|
| | | | $ | 61.3 | | |
| | |
12月31日
|
| |||||||||
单位:百万
|
| |
2022
|
| |
2021
|
| ||||||
美国
|
| | |
$
|
145.3
|
| | | | $ | 137.1 | | |
中国
|
| | |
|
32.4
|
| | | | | 39.9 | | |
墨西哥
|
| | |
|
34.0
|
| | | | | 38.2 | | |
其他国际业务
|
| | |
|
53.4
|
| | | | | 49.7 | | |
长期资产总额
|
| | |
$
|
265.1
|
| | | | $ | 264.9 | | |
| | |
三个月结束
|
| |||||||||
单位:百万
|
| |
3月31日
2023 |
| |
3月31日
2022 |
| ||||||
净销售额(A)
|
| | |
$
|
418.6
|
| | | | $ | 382.5 | | |
销售成本
|
| | |
|
308.8
|
| | | | | 301.1 | | |
毛利润
|
| | |
|
109.8
|
| | | | | 81.4 | | |
运营费用和收入 | | | | | | | | | | | | | |
销售、一般和行政费用
|
| | |
|
39.1
|
| | | | | 32.5 | | |
研究、开发和工程费用
|
| | |
|
9.8
|
| | | | | 10.4 | | |
来自投资对象的股权、特许权使用费和利息收入
|
| | |
|
8.4
|
| | | | | 8.7 | | |
其他运营费用,净额
|
| | |
|
0.1
|
| | | | | 2.7 | | |
运营收入
|
| | |
|
69.2
|
| | | | | 44.5 | | |
利息支出
|
| | |
|
—
|
| | | | | 0.2 | | |
其他(费用)/收入,净额
|
| | |
|
(0.1)
|
| | | | | 0.7 | | |
所得税前收入
|
| | |
|
69.1
|
| | | | | 45.0 | | |
所得税费用
|
| | |
|
16.4
|
| | | | | 10.2 | | |
净收入
|
| | |
$
|
52.7
|
| | | | $ | 34.8 | | |
| | |
三个月结束
|
| |||||||||
单位:百万
|
| |
3月31日
2023 |
| |
3月31日
2022 |
| ||||||
净收入
|
| | |
$
|
52.7
|
| | | | $ | 34.8 | | |
其他综合收益,扣除税 | | | | | | | | | | | | | |
外币折算调整
|
| | |
|
0.9
|
| | | | | 0.3 | | |
其他综合收益总额,扣除税
|
| | |
|
0.9
|
| | | | | 0.3 | | |
综合收入
|
| | |
$
|
53.6
|
| | | | $ | 35.1 | | |
单位:百万
|
| |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
资产 | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金和现金等价物
|
| | |
$
|
—
|
| | | | $ | — | | |
应收账款和票据,净额
|
| | | | | | | | | | | | |
贸易和其他
|
| | |
|
176.6
|
| | | | | 174.2 | | |
关联方应收账款
|
| | |
|
68.8
|
| | | | | 67.0 | | |
库存
|
| | |
|
254.5
|
| | | | | 251.8 | | |
预付费用和其他流动资产
|
| | |
|
20.5
|
| | | | | 19.3 | | |
流动资产总额
|
| | |
|
520.4
|
| | | | | 512.3 | | |
长期资产
|
| | | | | | | | | | | | |
财产、厂房和设备,净额
|
| | |
|
152.5
|
| | | | | 148.4 | | |
与权益法投资对象相关的投资和预付款
|
| | |
|
84.1
|
| | | | | 77.0 | | |
商誉
|
| | |
|
84.7
|
| | | | | 84.7 | | |
其他资产
|
| | |
|
56.0
|
| | | | | 57.0 | | |
总资产
|
| | |
$
|
897.7
|
| | | | $ | 879.4 | | |
负债 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款(主要是贸易)
|
| | |
$
|
175.0
|
| | | | $ | 145.9 | | |
关联方应付款
|
| | |
|
92.5
|
| | | | | 100.1 | | |
应计薪酬、福利和退休成本
|
| | |
|
16.4
|
| | | | | 18.2 | | |
应计产品保修的当前部分
|
| | |
|
6.2
|
| | | | | 5.9 | | |
其他应计费用
|
| | |
|
79.1
|
| | | | | 79.0 | | |
流动负债总额
|
| | |
|
369.2
|
| | | | | 349.1 | | |
长期负债 | | | | | | | | | | | | | |
应计产品保修
|
| | |
|
10.2
|
| | | | | 9.6 | | |
其他负债
|
| | |
|
73.5
|
| | | | | 71.2 | | |
总负债
|
| | |
$
|
452.9
|
| | | | $ | 429.9 | | |
净父母投资 | | | | | | | | | | | | | |
母公司净投资
|
| | |
$
|
499.7
|
| | | | $ | 505.3 | | |
累计其他综合损失
|
| | |
|
(54.9)
|
| | | | | (55.8) | | |
母公司净投资总额
|
| | |
|
444.8
|
| | | | | 449.5 | | |
总负债和净母投资
|
| | |
$
|
897.7
|
| | | | $ | 879.4 | | |
| | |
三个月结束
|
| |||||||||
单位:百万
|
| |
3月31日
2023 |
| |
3月31日
2022 |
| ||||||
经营活动的现金流 | | | | | | | | | | | | | |
净收入
|
| | |
$
|
52.7
|
| | | | $ | 34.8 | | |
调整以调节净利润与经营活动提供的净现金
|
| | | | | | | | | | | | |
折旧及摊销
|
| | |
|
5.4
|
| | | | | 5.4 | | |
递延所得税
|
| | |
|
3.5
|
| | | | | 0.1 | | |
被投资方收入权益,扣除股息
|
| | |
|
(6.8)
|
| | | | | (7.2) | | |
外币重新计量和交易风险
|
| | |
|
(1.6)
|
| | | | | 1.9 | | |
流动资产和负债变化 | | | | | | | | | | | | | |
贸易及其他应收账款
|
| | |
|
(1.9)
|
| | | | | (21.0) | | |
关联方应收账款
|
| | |
|
(1.9)
|
| | | | | (7.7) | | |
库存
|
| | |
|
(2.9)
|
| | | | | (18.4) | | |
预付费用和其他流动资产
|
| | |
|
(1.1)
|
| | | | | (1.0) | | |
应付账款
|
| | |
|
28.8
|
| | | | | 30.7 | | |
关联方应付款
|
| | |
|
(7.8)
|
| | | | | 1.5 | | |
其他应计费用
|
| | |
|
(1.5)
|
| | | | | (13.9) | | |
其他负债变化
|
| | |
|
4.9
|
| | | | | 0.4 | | |
其他,净额
|
| | |
|
(2.3)
|
| | | | | (2.8) | | |
经营活动提供的现金净额
|
| | |
|
67.5
|
| | | | | 2.8 | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
资本支出
|
| | |
|
(9.2)
|
| | | | | (4.7) | | |
内部使用软件投资
|
| | |
|
—
|
| | | | | (0.2) | | |
投资活动中使用的净现金
|
| | |
|
(9.2)
|
| | | | | (4.9) | | |
融资活动的现金流 | | | | | | | | | | | | | |
向母公司的净转移
|
| | |
|
(58.3)
|
| | | | | 2.1 | | |
融资活动提供的现金净额(用于)
|
| | |
|
(58.3)
|
| | | | | 2.1 | | |
现金和现金等值物的汇率变化通知
|
| | | | — | | | | |
|
—
|
| |
现金和现金等价物净增加/(减少)
|
| | |
|
—
|
| | | | | — | | |
期初现金及现金等价物
|
| | |
|
—
|
| | | | | — | | |
期末现金和现金等价物
|
| | |
$
|
—
|
| | | | $ | — | | |
单位:百万
|
| |
净父母
投资 |
| |
累计
其他 综合 亏损 |
| |
合计
|
| |||||||||
2022年12月31日的余额
|
| | | $ | 505.3 | | | | | $ | (55.8) | | | | | $ | 449.5 | | |
净收入
|
| | |
|
52.7
|
| | | |
|
—
|
| | | |
|
52.7
|
| |
其他综合收益,税后净额
|
| | |
|
—
|
| | | |
|
0.9
|
| | | |
|
0.9
|
| |
向母公司的净转移
|
| | |
|
(58.3)
|
| | | |
|
—
|
| | | |
|
(58.3)
|
| |
2023年3月31日的余额
|
| | | $ | 499.7 | | | | | $ | (54.9) | | | | | $ | 444.8 | | |
2021年12月31日的余额
|
| | | $ | 478.8 | | | | | $ | (41.6) | | | | | $ | 437.2 | | |
净收入
|
| | | | 34.8 | | | | | | — | | | | | | 34.8 | | |
其他综合收益,税后净额
|
| | | | — | | | | | | 0.3 | | | | | | 0.3 | | |
向母公司的净转移
|
| | | | 2.1 | | | | | | — | | | | | | 2.1 | | |
2022年3月31日的余额
|
| | | $ | 515.7 | | | | | $ | (41.3) | | | | | $ | 474.4 | | |
| | |
三个月结束
|
| |||||||||
单位:百万
|
| |
3月31日
2023 |
| |
3月31日
2022 |
| ||||||
美国
|
| | |
$
|
196.2
|
| | | | $ | 175.0 | | |
其他国际业务
|
| | |
|
222.4
|
| | | | | 207.5 | | |
净销售额合计
|
| | |
$
|
418.6
|
| | | | $ | 382.5 | | |
| | |
三个月结束
|
| |||||||||
单位:百万
|
| |
3月31日
2023 |
| |
3月31日
2022 |
| ||||||
燃料
|
| | |
$
|
188.2
|
| | | | $ | 167.2 | | |
润滑油
|
| | |
|
73.4
|
| | | | | 75.5 | | |
空气
|
| | |
|
72.1
|
| | | | | 62.4 | | |
其他
|
| | |
|
84.9
|
| | | | | 77.4 | | |
净销售额合计
|
| | |
$
|
418.6
|
| | | | $ | 382.5 | | |
| | |
三个月结束
|
| |||||||||
单位:百万
|
| |
3月31日
2023 |
| |
3月31日
2022 |
| ||||||
上海FleetGuard过滤器有限公司
|
| | |
$
|
0.9
|
| | | | $ | 1.3 | | |
Fleetguard Filters Pvt. Ltd.
|
| | |
|
5.8
|
| | | | | 5.8 | | |
Filum FibreTechnologies Pvt.Ltd
|
| | |
|
0.1
|
| | | | | 0.1 | | |
净利润的Atmus份额
|
| | |
|
6.8
|
| | | | | 7.2 | | |
特许权使用费和利息收入
|
| | |
|
1.6
|
| | | | | 1.5 | | |
来自投资对象的股权、特许权使用费和利息收入
|
| | |
$
|
8.4
|
| | | | $ | 8.7 | | |
单位:百万
|
| |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
成品
|
| | |
$
|
182.4
|
| | | | $ | 195.9 | | |
在制品和原材料
|
| | |
|
102.4
|
| | | | | 92.4 | | |
按先进先出成本计算的存货
|
| | |
|
284.8
|
| | | | | 288.3 | | |
先进先出超过后进先出
|
| | |
|
(30.3)
|
| | | | | (36.5) | | |
总库存
|
| | |
$
|
254.5
|
| | | | $ | 251.8 | | |
| | |
三个月结束
|
| |||||||||
单位:百万
|
| |
3月31日
2023 |
| |
3月31日
2022 |
| ||||||
年初余额
|
| | |
$
|
15.5
|
| | | | $ | 23.9 | | |
已签发基本保修条款
|
| | |
|
3.0
|
| | | | | 0.9 | | |
在此期间进行的付款
|
| | |
|
(1.3)
|
| | | | | (1.2) | | |
更改已有产品保修的预估
|
| | |
|
(0.8)
|
| | | | | (1.3) | | |
期末余额
|
| | |
$
|
16.4
|
| | | | $ | 22.3 | | |
单位:百万
|
| |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
当前部分
|
| | |
$
|
6.2
|
| | | | $ | 5.9 | | |
长期部分
|
| | |
|
10.2
|
| | | | | 9.6 | | |
合计
|
| | |
$
|
16.4
|
| | | | $ | 15.5 | | |
单位:百万
|
| |
中的更改
养老金 和其他 退休后 固定福利 计划 |
| |
外来的
币种 翻译 调整 |
| |
合计
|
| |||||||||
2022年12月31日的余额
|
| | | $ | 0.9 | | | | | $ | (56.7) | | | | | $ | (55.8) | | |
重新分类前的其他综合收益
|
| | | | | | | | | | | | | | | | | | |
税前金额
|
| | | | — | | | | |
|
0.9
|
| | | |
|
0.9
|
| |
税收优惠(费用)
|
| | | | — | | | | |
|
—
|
| | | | | — | | |
税后金额
|
| | | | — | | | | |
|
0.9
|
| | | | | 0.9 | | |
本期净其他综合收益
|
| | | | — | | | | |
|
0.9
|
| | | | | 0.9 | | |
2023年3月31日的余额
|
| | | $ | 0.9 | | | | | $ | (55.8) | | | | | $ | (54.9) | | |
2021年12月31日的余额
|
| | | $ | (1.5) | | | | | $ | (40.1) | | | | | $ | (41.6) | | |
重新分类前的其他综合收益
|
| | | | | | | | | | | | | | | | | | |
税前金额
|
| | | | — | | | | | | 0.3 | | | | | | 0.3 | | |
税收优惠(费用)
|
| | | | — | | | | | | — | | | | | | — | | |
税后金额
|
| | | | — | | | | | | 0.3 | | | | | | 0.3 | | |
本期净其他综合收益
|
| | | | — | | | | | | 0.3 | | | | | | 0.3 | | |
2022年3月31日的余额
|
| | | $ | (1.5) | | | | | $ | (39.8) | | | | | $ | (41.3) | | |
单位:百万
|
| |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
递延所得税
|
| | |
$
|
8.1
|
| | | | $ | 14.3 | | |
经营租赁资产
|
| | |
|
37.1
|
| | | | | 32.4 | | |
长期应收账款
|
| | |
|
3.1
|
| | | | | 3.1 | | |
其他
|
| | |
|
7.7
|
| | | | | 7.2 | | |
其他资产
|
| | |
$
|
56.0
|
| | | | $ | 57.0 | | |
单位:百万
|
| |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
其他应纳税金
|
| | |
$
|
6.8
|
| | | | $ | 7.5 | | |
营销应计费用
|
| | |
|
38.2
|
| | | | | 47.3 | | |
经营租赁负债的流动部分
|
| | |
|
10.1
|
| | | | | 9.0 | | |
融资租赁负债的当期部分
|
| | |
|
0.3
|
| | | | | 0.4 | | |
应付所得税
|
| | |
|
16.0
|
| | | | | 6.0 | | |
其他
|
| | |
|
7.7
|
| | | | | 8.8 | | |
其他应计费用
|
| | |
$
|
79.1
|
| | | | $ | 79.0 | | |
单位:百万
|
| |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
递延所得税
|
| | |
$
|
4.5
|
| | | | $ | 7.3 | | |
经营性租赁负债
|
| | |
|
27.9
|
| | | | | 23.2 | | |
长期所得税
|
| | |
|
30.4
|
| | | | | 29.8 | | |
其他长期负债
|
| | |
|
10.7
|
| | | | | 10.9 | | |
其他负债
|
| | |
$
|
73.5
|
| | | | $ | 71.2 | | |
| 高盛有限责任公司 | | |
摩根大通
|
|
| 贝尔德 | | | 美国银行证券 | | | 富国证券 | | |
汇丰银行
|
|
|
PNC资本市场有限责任公司
|
| |
BTIG
|
| |
ING
|
|
|
KeyBanc资本市场
|
| |
循环资本市场
|
| |
西伯特·威廉姆斯·香克
|
|