Download Supplemental Data

GE 1Q’15
supplemental information
• Orders & backlog by segment
• GE Capital segment results
• Equipment orders
• GE Capital segment assets
• Equipment/service revenue by segment - 1Q’15
• GE Capital nonaccrual/net chargeoffs
• GE Industrial segment organic revenue growth
• GECC funding
• GE Industrial segment organic op profit growth
• GECC leverage ratio
• Oil & Gas organic op profit growth
• GECC tier 1 common ratio estimate
• Organic revenue by segment
• GE Capital ending net investment
• Units summary – orders
• GE Capital reserves
• Units summary – sales
• Regional summary
• Corporate operating profit (cost)
• Operating earnings & EPS
• Industrial operating EPS
• Operating earnings (excluding GE Capital exit impacts)
• Operating & net earnings & EPS (excluding GE Capital exit impacts)
• Revenues (excluding GE Capital exit impacts)
• GE effective tax rate (ex-GECC)
• Industrial CFOA from continuing operations
• Free cash flow
Imagination at work.
Orders & backlog by segment
($ in billions)
Power & Water
1Q'15
Orders
$4.5
V%
(21)%
1Q'15
Backlog
$62.3
V%
(2)%
Oil & Gas
4.3
(6)
17.7
(6)
Energy Management
2.1
(3)
5.1
3
Aviation
7.5
36
140.6
12
Healthcare
4.2
(1)
15.8
(3)
Transportation
1.5
(38)
21.6
36
Infrastructure
$23.1
(3)%
$263.0
7%
2
Equipment orders
($ in billions)
Four qtr.
rolling
average V%
V%
$3.4
(9)%
(29)%
2Q'14
$3.0
V%
(1)%
3Q'14
$3.3
V%
8%
4Q'14
$5.6
V%
(12)%
1Q'15
$1.8
Oil & Gas
2.5
(9)
2.6
14
2.5
(15)
2.2
(10)
2.4
(6)
Energy Management
1.4
(18)
1.5
1
1.6
(5)
1.5
(6)
1.5
(7)
Aviation
2.9
(8)
6.8
35
4.4
8
3.9
64
4.5
23
Healthcare
2.8
-
2.7
-
3.4
2
2.3
(1)
2.8
-
Transportation
0.6
40
3.1
F
1.2
F
0.8
(56)
1.4
52
Infrastructure
$13.0
(3)%
$19.7
31%
$18.4
0%
$12.0
Power & Water
(5)%
$15.8
6%
Note: Individual amounts are rounded. As a result the sum of the parts presented may not add to the total year.
3
Equipment/service revenue by segment - 1Q’15
($ in billions)
1Q'15
Equipment
Power & Water
$2.9
1Q'15
Services
V%
1%
$2.8
V%
7%
1Q'15
Total
$5.7
V%
4%
Oil & Gas
2.1
(13)
1.9
(2)
4.0
(8)
Energy Management
1.2
-
0.5
2
1.7
1
Aviation
2.7
(8)
3.0
4
5.7
(2)
Healthcare
2.2
(4)
1.9
(1)
4.1
(3)
Transportation
0.7
22
0.6
(8)
1.3
7
Appliances & Lighting
1.8
5
0.1
(8)
1.9
5
Industrial segments
$13.6
(3)%
$10.8
2%
$24.4
(1)%
Note: Individual amounts are rounded. As a result the sum of the parts presented may not add to the total
4
GE Industrial segment organic revenues growth
($ in millions)
Industrial segment revenues
Less the effects of:
Acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment) & currency
exchange rates
Industrial segment revenues excluding the
effects of acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment), currency
exchange rates
1Q'15
1Q'14
V%
$24,360
$24,549
(1)%
(769)
202
$25,129
$24,347
3%
5
GE Industrial segment organic op profit growth
($ in millions)
1Q'15
Industrial segment operating profit
Less the effects of:
Acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment) & currency
exchange rates
Industrial segment op profit excluding the
effects of acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment), currency
exchange rates
1Q'14
V%
$3,560
$3,279
(108)
3
$3,668
$3,276
9%
12%
6
Oil & Gas organic op profit growth
($ in millions)
1Q'15
Oil & Gas operating profit
Less the effects of:
Acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment) & currency
exchange rates
Oil & Gas op profit excluding the
effects of acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment), currency
exchange rates
1Q'14
V%
$432
$446
(64)
-
$496
$446
(3)%
11%
7
Organic revenue by segment
($ in millions)
1Q'15
1Q'14
V%
5,716
(278)
5,994
5,509
6
5,503
4%
3,961
(239)
4,200
4,308
121
4,187
(8)%
1,685
(111)
1,796
1,672
4
1,668
1%
5,674
5,674
5,778
42
5,736
(2)%
4,075
(117)
4,192
4,198
29
4,169
(3)%
1,308
1,308
1,227
1,227
7%
1,941
(24)
1,965
1,857
1,857
5%
Power & Water
Reported Revenue
Less Acq./Disp. & FX
Organic Revenue
9%
Oil & Gas
Reported Revenue
Less Acq./Disp. & FX
Organic Revenue
0%
Energy Management
Reported Revenue
Less Acq./Disp. & FX
Organic Revenue
8%
Aviation
Reported Revenue
Less Acq./Disp. & FX
Organic Revenue
(1)%
Healthcare
Reported Revenue
Less Acq./Disp. & FX
Organic Revenue
1%
Transportation
Reported Revenue
Less Acq./Disp. & FX
Organic Revenue
7%
Appliances & Lighting
Reported Revenue
Less Acq./Disp. & FX
Organic Revenue
6%
8
Units summary – orders
1Q'15
1Q'14
V
Power & Water:
Gas Turbines
Wind Turbines
21
376
31
422
(10)
(46)
Aviation:
CEO engines
GEnx engines-a)
Military engines
Spares rate-b)
1,219
47
135
$38.9
796
6
291
$29.7
423
41
(156)
$9.2
Transportation:
Locomotives
190
259
(69)
(a - GEnx engines are a subset of CEO engines
(b - Commercial spares rate in millions of dollars per day
9
Units summary – sales
1Q'15
1Q'14
V
Power & Water:
Gas Turbines
Wind Turbines
39
472
17
646
22
(174)
Aviation:
CEO engines
GEnx engines-a)
Military engines
Spares rate-b)
649
51
169
$36.5
646
70
248
$28.5
3
(19)
(79)
$8.0
Transportation:
Locomotives
215
178
37
(a - GEnx engines are a subset of CEO engines
(b - Commercial spares rate in millions of dollars per day
10
Regional summary
($ in billions)
Infrastructure Orders
1Q'15
Resource Rich-a)
Industrial Segment Revenues
V%
1Q'15
V%
$6.8
(9)%
$7.3
6%
2.8
11%
2.4
5%
$9.7
(3)%
$9.7
6%
Developed-c)
$13.5
(2)%
$14.7
(5)%
Total
$23.1
(3)%
$24.4
(1)%
Asia-b)
Growth Regions
(a - Resource Rich: Australia & New Zealand, Canada, Latin America, MENAT, Russia/CIS, & Sub Saharan Africa
(b - Asia: ASEAN, China, & India
(c - Developed: US, Europe, Japan, & Korea
Note: Individual amounts are rounded. As a result the sum of the parts presented may not add to the total.
11
Corporate operating profit (cost)
($ in millions)
1Q'15
Gains (losses) on disposed businesses
1Q'14
$-
$-
Principal retirement plans-a)
(789)
(581)
Restructuring and other charges
(422)
(376)
Other Corporate costs & eliminations
(481)
(585)
(1,692)
(1,542)
Less: Non-operating pension cost
(695)
(526)
Total Corporate (operating)
(997)
(1,016)
Less: restructuring & other, gains
(422)
(376)
($575)
($640)
Total Corporate costs (continuing)
Adjusted Total Corporate (operating)
(a - Includes non-operating pension
12
Operating earnings & EPS
($ in millions except earnings per share)
1Q'15
Earnings from continuing operations
attributable to GE
Adjustment (net of tax): non-operating
pensions costs/(income)
Operating earnings
Earnings per share - diluted-a)
Continuing earnings per share
Adjustment (net of tax): non-operating
pensions costs/(income)
Operating earnings per share
1Q'14-b)
($11,371)
$2,747
452
342
($10,919)
$3,089
($1.13)
$0.27
0.04
0.03
($1.08)
$0.30
(a - Earnings per share amounts are computed independently. As a result, the sum of per share amounts may not equal
the total
(b- During 1Q15, we signed an agreement to sell the majority of the assets in our Real Estate segment and classified the
segment as discontinued operations. As a result, prior periods have been recasted accordingly.
13
Industrial operating EPS
($ in millions except earnings per share)
1Q'15
Operating earnings
1Q'14-b)
V%
($10,919)
$3,089
U
(12,544)
1,693
U
Industrial operating earnings
1,625
1,396
16%
Operating earnings per share
($1.08)
$0.30
U
GE Capital operating EPS -a)
(1.25)
0.17
U
Industrial operating EPS -a)
0.16
0.14
14%
GE Capital operating earnings
(a- Earnings per share amounts are calculated as percent of operating earnings. Earnings per share amounts are computed independently. As a result, the
sum of per share amounts may not equal the total.
(b- During 1Q15, we signed an agreement to sell the majority of the assets in our Real Estate segment and classified the segment as discontinued
operations. As a result, prior periods have been recasted accordingly.
14
Operating earnings (excluding GE Capital exit impacts)
($ in billions except earnings per share)
Earnings from continuing operations
Non operating pension cost
Operating earnings
- Capital
- Industrial
Operating earnings
GE Capital Day 1 charge
Real Estate in discontinued operations
One quarter of foregone tax benefit
associated with the ANZ Consumer
disposition:
Operating earnings excluding GE
Capital exit impacts
- Capital
- Industrial
1Q'15
($11.4)
0.5
($10.9)
(12.5)
1.6
Earnings
1Q'14
$2.7
0.3
$3.1
1.7
1.4
(10.9)
13.8
0.1
3.1
0.2
0.2
-
$3.1
1.5
1.6
$3.3
1.9
1.4
V%
U
32%
U
U
16%
U
(5)%
(21)%
16%
1Q'15
($1.13)
0.04
($1.08)
(1.25)
0.16
EPS
1Q'14
$0.27
0.03
$0.30
0.17
0.14
($1.08)
1.37
0.01
$0.30
0.00
0.02
0.02
0.00
$0.31
0.15
0.16
$0.33
0.19
0.14
V%
U
33%
U
U
14%
U
(6)%
(21)%
14%
Note: Individual amounts are rounded and earnings per share amounts are computed independently.
As a result, the sum of the parts presented may not add to the total.
15
Operating & net earnings & EPS (excluding GE Capital exit impacts)
($ in millions except earnings per share)
Earnings
1Q'15
1Q'14
Earnings from continuing operations
attributable to GE
V%
1Q'15
EPS
1Q'14
(10)%
$0.27
$0.29
0.04
0.03
V%
$2,696
$2,987
452
342
Operating earnings
$3,148
$3,329
(5)%
$0.31
$0.33
(6)%
Earnings from continuing operations
attributable to GE
$2,696
$2,987
(10)%
$0.27
$0.29
(7)%
82
12
0.01
0.00
$2,778
$2,999
$0.27
$0.30
Non-operating pension cost
Discontinued operations
Net earnings
(7)%
(7)%
(10)%
Note: Individual amounts are rounded and earnings per share amounts are computed independently.
As a result, the sum of the parts presented may not add to the total.
16
Revenues (excluding GE Capital exit impacts)
($ in millions except earnings per share)
Revenues from continuing operations
GE Capital Day 1 charge
Real Estate in discontinued operations
Revenues excluding GE Capital exit impacts
GE Capital revenues from continuing operations
GE Capital Day 1 charge
Real Estate in discontinued operations
GE Capital revenues excluding exit impacts
1Q'15
1Q'14
V%
$29,356
$33,548
(12)%
3,249
-
499
630
$33,104
$34,178
(3)%
$5,982
$9,885
(39)%
3,249
-
499
630
$9,730
$10,515
(7)%
17
GE effective tax rate (ex. GECC)
($ in millions)
1Q'15
1Q'14
GE earnings from continuing operations
before income taxes
($11,191)
$3,007
Less GECC earnings from continuing ops.
attributable to the company
($12,544)
$1,693
$1,353
$1,314
$306
$318
23%
24%
Adjusted earnings from continuing ops.
before income taxes
GE (ex. GECC) provision for income taxes
- continuing ops.
Effective tax rate GE (ex. GECC)
18
Industrial CFOA from continuing operations
($ in millions)
1Q'15
Cash from GE's operating activities as reported
Less GECC dividends
Cash from GE's operating activities excluding
dividends from GECC (Industrial CFOA)
1Q'14
$1,340
$1,750
450
500
$890
$1,250
V%
(23)%
(29)%
19
Free cash flow
($ in millions)
1Q'15
1Q'14
Cash from GE's operating activities as reported
$1,340
$1,750
Less additions to property, plant and equipment
1,013
1,090
Free cash flow
$328
$660
V%
(23)%
(50)%
Note: Individual amounts are rounded. As a result the sum of the parts presented may not add to the total
20
GE Capital segment results
($ in millions – net earnings)
CLL
Consumer
EFS
GECAS
GECC Corporate
Earnings (loss) from continuing ops.
Preferred stock dividends–a)
GE Capital segment profit (loss)
Earnings (loss) from discontinued ops.
Total GECC net earnings (loss)
1Q’15
1Q’14
V%
$(3,847)
$564
U
(2,775)
786
U
35
153
(77)%
307
352
(13)%
(6,264)
(162)
U
(12,544)
1,693
U
-
-
-
$(12,544)
$1,693
U
$(2,201)
$252
U
$(14,745)
$1,945
U
(a- Effective in the second quarter of 2014, GE began reporting the GE Capital segment results including the effects of the GECC preferred stock dividends. The cost of these dividends
had previously been reported in the GE Corporate Items and Eliminations line in the GE’s Summary of Operating Segments table. Presenting GE Capital segment results including
the effects of the GECC preferred stock dividends aligns the way management currently measures the results of the financial services business. Prior-period information has been
reclassified to be consistent with how management currently measures GE Capital. Preferred dividends are paid semi-annually during the second and fourth quarter of each year.
21
GE Capital segment assets
($ in billions)
1Q’15
1Q’14
$156.3
$175.1
(11)%
123.0
131.7
(7)
EFS
16.1
15.9
1
GECAS
46.9
45.1
4
102.9
102.9
-
$445.2
$470.7
31.3
41.1
$476.5
$511.8
CLL
Consumer
GECC Corporate
GE Capital segment assets
Assets of discontinued operations
GECC total assets
V%
(5)%
(24)
(7)%
22
GE Capital nonaccrual/net charge-offs-a)
($ in millions)
Nonaccrual assets/nonaccrual % fin. rec.
Total net charge-offs/net charge-offs % fin. rec.
1Q’15
4Q’14
1Q’14
$25
0.20%
$2,000
1.81%
$2,654
2.32%
GECAS
255
3.26
419
5.07
275
3.11
GECAS
EFS
63
2.36
68
2.64
43
1.56
EFS
Consumer
2
0.00
1,484
1.47
2,566
2.42
-
-
$345
0.42%
$3,971
1.79%
CLL
GECC Corporate
GE Capital
$5,538
2.39%
CLL
Consumer
GECC Corporate
GE Capital
1Q’15
4Q’14
$2,295
14.92%
$121
0.44%
1Q’14
$213
0.74%
-
(1)
(0.05)
-
15
2.29
(4)
(0.60)
1
0.14
3,589
18.05
755
2.99
803
2.99
-
-
-
$5,899
15.54%
$871
1.57%
$1,017
1.73%
(a - During 1Q15, we signed an agreement to sell the majority of the assets in our Real Estate segment and classified the segment as discontinued operations. As a result,
prior periods have been recasted accordingly. In addition, the majority of the financing receivables in the CLL and Consumer segments were moved to held-for-sale, which
reduced non-accrual balances. Write-offs during the first quarter of 2015 include the impact of valuation adjustments related to assets moved to held-for-sale.
23
GECC funding
($ in billions)
Debt composition –a)
Non-recourse
Securitization
LT debt
$365
29
232
$349
30
207
Unsecured term issuances
$336-b) -c)
$32
29
Bank lines
CP coverage
Liquidity
LT debt <1yr.
55
63
63
24
25
24
25
21
25
1Q'14
4Q'14
1Q'15
$47
100%+
$75
$41
$44
100%+
$75
$38
$8–e)
'14
'15
198
'13
Deposits/CDs
Alternative
funding/other
Comm’l. paper
$10
$45
100%+
$76 -d)
$36
• Completed $8B of LT debt issuance YTD in 3
currencies
• Liquidity in the global CP markets continues to
be strong
• Deposits/CDs and other alternative funding
~25% of total debt, securitization ~9%
• Liquidity position remains strong
(a - Continuing operations (excludes obligations issued to third parties that we reported in Discontinued operations or Held-for-Sale).
(b - Includes ~$(11.5)B YTD FX impact and ~$0.9B YTD FAS 133
(c – Includes ~$59B of Synchrony borrowings
(d – Liquidity includes cash & equivalents and $2.8B of debt obligations of the U.S. Treasury as of 1Q15
(e – Excludes ~$1.0B of unsecured Synchrony issuance
24
GECC leverage ratio-a)
($ in billions)
As reported
Debt
Equity-b)
Leverage ratio
Debt
Less: Liquidity-c)
Adjusted debt
Equity-b)
Adjusted leverage ratio
1Q’15
4Q’14
1Q’14
$338.9
70.7
$351.9
87.5
$365.2
84.6
4.8
4.0
4.3
338.9
(78.2)
260.7
351.9
(76.4)
275.5
365.2
(75.4)
289.8
70.7
87.5
84.6
3.7
3.1
3.4
(a - Includes discontinued operations and balances recorded as held for sale for all periods
(b - Total equity ex-non-controlling interests
(c - Liquidity includes cash & equivalents and $2.8B of debt obligations of the U.S. Treasury as of 1Q’15
25
GECC tier 1 common ratio estimate-a)
($ in billions)
1Q’15
4Q’14
1Q’14
$70.7
$87.5
$84.6
(4.9)
(22.0)
1.2
(4.9)
(25.6)
1.0
(4.9)
(26.9)
0.2
45.0
58.0
53.0
Estimated risk weighted assets
422.8
446.2
464.3
Tier 1 common ratio
10.6%
13.0%
11.4%
9.4%
11.9%
10.8%
As reported
Shareowners' equity –b)
- Preferred equity
- G/W & Intangibles
- Other additions/(deductions)
Tier 1 common
Tangible Common Equity/Tangible Assets
(a - Based on Basel 3 standardized approach on a transitional basis; includes discontinued operations for all periods
(b - Total equity ex-non-controlling interests
26
GE Capital ending net investment
($ in billions)
1Q’15
4Q’14-a) 3Q’14-a) 2Q’14-a) 1Q’14-a)
$476.5
$500.2
$506.9
Less: assets of discontinued operations-b) (31.3)
(1.2)
(1.3)
(1.5)
(1.4)
GECC total assets
$509.6 $510.4
Less: non-interest bearing
liabilities & others
(66.0)
(60.5)
(60.9)
(60.5)
(60.0)
GE Capital ENI
379.2
438.5
444.7
447.6
449.0
Less: Liquidity-c)
(76.4)
(75.5)
(79.9)
(76.3)
(75.3)
$302.8
$363.0
$364.8
GE Capital ENI (ex-Liquidity)
$371.3 $373.7
(a- As originally reported.
(b- During 1Q’15, we signed an agreement to sell the majority of the assets in our Real Estate segment and classified the segment as discontinued operations.
(c - Liquidity includes cash & equivalents and $2.8B of debt obligations of the U.S. Treasury as of 1Q’15.
27
GE Capital reserves-a)
($ in billions)
Allowances
for losses
Commercial
$5.0
$4.9
0.9
0.9
$3.3
0.1
Consumer
Coverage:
Reserves
Nonaccrual
4.1
4.0
1Q'14
4Q'14
1Q'15
2.14%
90%
2.21%
124%
4.11%
N/M-b)
3.3
Note: Reserve components are calculated independently. As a result, the sum of the individually displayed amounts may not equal the total.
(a - During 1Q15, we signed an agreement to sell the majority of the assets in our Real Estate segment and classified the segment as discontinued
operations. As a result, prior periods have been recasted accordingly. Balances related to the first quarter of 2015 include the impacts of moving the
majority of the financing receivables associated with the CLL and Consumer segments to held-for-sale.
(b – Not meaningful
28