Download Supplemental Data

GE first quarter ‘13
supplemental information
•
•
•
•
•
•
•
•
•
•
GE Capital segment results
GE Capital segment assets
GE Capital non-earnings/write-offs
GECC funding
GECC leverage ratio
GECC tier 1 common ratio estimate
GE Capital ending net investment
GE Capital reserves
Effective tax rate GE (ex. GECC)
Operating earnings & EPS
GE Capital segment results
($ in millions – net earnings)
1Q’13
1Q’12
$398
$664
Consumer
523
829
(37)
Real Estate
690
56
F
GECAS
348
318
9
83
71
17
(115)
(166)
F
$1,927
$1,772
9%
CLL
EFS
GECC Corporate
GE Capital
V%
(40)%
2
GE Capital segment assets
($ in billions)
1Q’13
1Q’12
$175.8
$188.8
Consumer
137.4
135.9
1
Real Estate
42.8
59.2
(28)
GECAS
48.9
48.7
0
EFS
18.6
19.3
(4)
104.2
119.0
(12)
$527.7
$570.9
CLL
GECC Corporate
GE Capital
V%
(7)%
(8)%
3
GE Capital non-earnings/write-offs
($ in millions)
Non-earning assets/non-earnings % fin. rec.
Total write-offs/write-offs % fin. rec.
1Q’13
4Q’12
1Q’12
$2,702
2.28%
$2,877
2.37%
$3,272
2.58%
456
2.31
444
2.12
761
2.41
Real Estate
GECAS
-
-
17
0.14
EFS
-
-
29
0.55
3,979
3.63
4,194
3.64
4,403
3.96
13
2.85
13
2.67
42
6.17
CLL
Real Estate
Consumer
GECC Corporate
GE Capital
$7,150
2.71%
$7,528
2.75%
$8,524
2.97%
1Q’13
CLL
$199
0.66%
4Q’12
$357
1.17%
1Q’12
$212
0.66%
29
0.57
350
5.93
186
2.32
GECAS
-
2
0.07
-
EFS
-
-
-
Consumer
789
2.81
806
2.84
932
3.32
GECC Corporate
1
0.85
3
2.35
-
$1,018
1.51%
$1,518
2.20%
GE Capital
$1,330
1.85%
4
GECC funding
($ in billions)
Debt composition –a)
Non-recourse
Securitization
LT debt - TLGP
LT debt nonguaranteed
Deposits/CDs
Alternative
funding/other
Comm’l paper
Bank lines
CP coverage
Cash & equiv.
LT debt <1yr.
$432
Unsecured term issuances
30
28
$397
266
253
41
24
43
46
25
43
49
26
39
1Q'12
4Q'12
1Q'13
$52
100%+
$76
$79
30
$48
100%+
$62
$44
$386-b)
$27
$32
30
242
$48
100%+
$68
$35
$16
'11
'12
'13YTD
• Completed $16B of LT debt issuance in 10
currencies… including ~$2B in 2Q
• Liquidity in the global CP markets continues
to be strong
• Deposits/CDs and other alternative funding
~19% of total debt, securitization ~8%
• Liquidity position remains strong
(a- Continuing operations
(b- Includes ~$(3.5)B YTD FX impact and ~$(1.2)B YTD FAS 133
NOTE: data updated as of May 9, 2013 to align with 1Q’13 10-Q filing
5
GECC leverage ratio
–a)
($ in billions)
As reported
Debt
Equity–b)
Leverage ratio
Debt
Less: hybrid debt
Less: cash & equiv.
Adjusted debt
Equity–b)
Add: hybrid debt
Adjusted equity
Adjusted leverage ratio
1Q’13
4Q’12
1Q’12
$385.6
83.9
$397.4
81.9
$432.1
79.2
4.6
4.9
5.5
385.6
(7.7)
(67.8)
310.1
397.4
(7.7)
(62.1)
327.6
432.1
(7.7)
(76.4)
348.0
83.9
7.7
91.6
81.9
7.7
89.6
79.2
7.7
86.9
3.4
3.7
4.0
(a- Includes discontinued operations for all periods
(b- Total equity ex. non-controlling interests
6
GECC tier 1 common ratio estimate
–a), -b)
($ in billions)
1Q’13
4Q’12
3Q’12
2Q’12
1Q’12
$83.9
$81.9
$81.3
$79.8
$79.2
(4.0)
(28.2)
(0.1)
(0.7)
(4.0)
(28.6)
0.1
(0.8)
(4.0)
(28.7)
0.4
(0.6)
(2.3)
(28.5)
0.5
(0.7)
(28.8)
0.7
(0.7)
50.9
48.6
48.4
48.8
50.4
459.0
476.8
476.7
482.7
482.7
11.1%
10.2%
10.2%
10.1%
10.4%
Tangible Common Equity / Tangible Assets 10.3%
9.7%
9.1%
9.3%
9.3%
As reported
Shareowners’ equity–c)
- Preferred equity
- Intang. & GW
- Unr. G/(L) on invt. & hdg.
- Other additions/(deductions)
Tier 1 common
Estimated risk weighted assets
Tier 1 common ratio
(a- Includes discontinued operations for all periods
(b- Based on Basel One RWA estimates
(c- Total equity ex. non-controlling interests
7
GE Capital ending net investment
($ in billions)
1Q’13
4Q’12
3Q’12
2Q’12
1Q’12
GECC total assets
$529.5 $539.3 $561.7 $558.9 $573.5
Less: assets of discontinued operations
(1.9)
(2.3)
(2.4)
(2.7)
(2.6)
Less: non-interest bearing
(57.8)
(57.6)
(57.5)
(58.4)
(60.1)
liabilities & others
GE Capital ENI
469.8
479.4
501.8
497.8
510.8
Less: cash & equivalents
(67.7)
(61.9)
(77.7)
(66.3)
(76.2)
GE Capital ENI (ex. cash)
$402.1
$417.5
$424.1
$431.5
$434.6
8
GE Capital reserves
($ in billions)
Allowances
for losses
$5.7
$5.0
$5.4
1.3
Commercial
2.3
1.4
Consumer
3.4
3.6
4.1
1Q'12
4Q'12
1Q'13
1.99%
67%
1.82%
66%
2.03%
75%
Coverage:
Reserves
Non-earnings
9
Effective tax rate GE (ex. GECC)
($ in millions)
1Q’13
1Q’12
GE earnings from continuing operations
before income taxes
$4,033
$3,707
Less GECC earnings from continuing ops.
attributable to the company
1,927
1,772
$2,106
$1,935
$424
$450
Adjusted earnings from continuing ops.
before income taxes
GE (ex. GECC) provision for income taxes –
continuing ops.
Effective tax rate GE (ex. GECC)
20%
23%
10
Operating earnings & EPS
($ in millions except earnings per share)
Earnings from continuing operations attributable to GE
Adjustment (net of tax): non-operating pension costs/(income)
Operating earnings
1Q’13
1Q’12
V%
$3,636
$3,231
13%
423
336
$4,059
$3,567
14%
$0.35
$0.30
17%
.04
.03
$0.39
$0.34
Earnings per share – diluted–a)
Continuing earnings per share
Adjustment (net of tax): non-operating pension costs/(income)
Operating earnings per share
15%
(a- Earnings per share amounts are computed independently. As a result, the sum of per share amounts may not equal the total
11