Download Supplemental Data

GE second quarter ’11
supplemental information
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
GE Capital segment results
GE Capital segment assets
GE Capital non-earnings/write-offs
GECS funding
Debt/equity ratio – GECC & GECS
Tier 1 Common ratio estimate – GECC & GECS
GE Capital Ending Net Investment
GE Capital non-earnings exposure
GE Capital reserves
Industrial CFOA from continuing operations
Effective tax rate GE (ex. GECS)
GE Industrial segment organic revenue growth – continuing operations
Total revenues excluding NBCU impact
2010 EPS: continuing & operating
Operating earnings & EPS
GE Capital segment results
($ in millions – net earnings)
2Q’11
2Q’10
V%
CLL
$701
$312
F
Real Estate
(335 )
(524 )
36%
1,020
649
57
GECAS
321
288
11
EFS
139
126
10
(191)
(108 )
(77)
Consumer
Corporate & elims.
GE Capital
$1,655
$743
F
Preliminary 2011 second quarter results 2
GE Capital segment assets
($ in billions)
2Q’11
2Q’10
$198.2
$202.4
Real Estate
67.7
76.6
(12)
Consumer
146.1
141.2
3
GECAS
48.8
48.6
1
EFS
18.1
20.5
(12)
Corporate & elims.
91.9
77.9
18
$570.7
$567.2
CLL
GE Capital
V%
(2)%
1%
Preliminary 2011 second quarter results 3
GE Capital non-earnings/write-offs
($ in millions)
Non-earning assets/non-earnings % fin. rec.
2Q’11
1Q’11
2Q’10
$3,488
2.65%
$3,957
2.95%
$4,424
3.08%
1,003
2.72
1,137
2.91
1,618
3.68
GECAS
64
0.53
16
0.13
EFS
136
2.21
CLL
Real Estate
Consumer
Corporate & elims.
GE Capital
Total write-offs/write-offs % fin. rec.
2Q’11
CLL
$273
0.82%
1Q’11
$265
0.78%
2Q’10
$423
1.14%
Real Estate
117
1.24
280
2.83
186
1.62
77
0.62
GECAS
3
0.08
0
0.00
18
0.58
162
2.44
77
1.03
EFS
(7)
(0.42)
4
0.26
(0)
(0.02)
5,431
4.54
5,645
4.81
6,034
5.24
Consumer
983
3.32
1,111
3.74
1,508
5.03
88
5.83
99
6.04
105
4.64
Corporate & elims.
8
2.02
8
1.76
(0)
(0.01)
$1,377
1.78%
$1,668
2.11%
$2,134
2.54%
$10,209
3.32%
$11,017
3.54%
$12,335
3.80%
GE Capital
Preliminary 2011 second quarter results 4
GECS funding
($ in billions)
Debt composition –a)
Non-recourse
Securitization
LT debt - TLGP
LT debt nonguaranteed
$475
33
59
$471
30
53
Unsecured term issuances
$463-b)
29
45
$70
'09
279
284
$25
$20
'10
'11 YTD
281
• Completed $20B of LT debt issuance YTD in
9 currencies
Alternative
funding/others -c)
58
62
67
Comm’l paper
46
42
41
2Q'10
4Q'10
2Q'11
Bank lines
CP coverage
Cash & equiv.
LT debt<1 yr.
$52
100%+
$60
$63
$52
100%+
$60
$66
$54
100%+
$78
$73
• Liquidity in the global CP markets continues
to be strong … ~3% USD market share
• Alternative funding ~14% of total debt,
securitization ~6%
• Liquidity position remains strong
(a- Continuing operations
(b- Includes ~$12 YTD FX impact, partially offset by ~$(0.5)B YTD FAS 133
(c- Includes GE-GECS inter-company loan
Preliminary 2011 second quarter results 5
Debt/equity ratio
–a)
($ in billions)
As reported
Debt
Shareowner’s equity–b)
Book leverage (debt/equity)
Debt
Subtract: hybrids from debt
Subtract: cash & equiv. from debt
Adjusted book debt
Shareowner’s equity–b)
Add: hybrids to equity
Adjusted book equity
Adjusted leverage
GECC
GECS
2Q’10
1Q’11
2Q’11
2Q’10
1Q’11
2Q’11
$476.6
69.8
$452.8
76.1
$458.1
78.8
$481.7
67.3
$458.1
72.1
$463.2
75.1
6.8
5.9
5.8
7.2
6.4
6.2
476.6
(7.7 )
(61.3 )
407.6
452.8
(7.7 )
(66.6 )
378.4
458.1
(7.7 )
(77.4 )
372.9
481.7
(7.7 )
(61.7)
412.3
458.1
(7.7 )
(67.4 )
383.0
463.2
(7.7)
(78.1)
377.4
69.8
7.7
77.5
76.1
7.7
83.9
78.8
7.7
86.6
67.3
7.7
75.0
72.1
7.7
79.8
75.1
7.7
82.8
5.3
4.5
4.3
5.5
4.8
4.6
(a- Includes discontinued operations for all periods
(b- Total equity ex. noncontrolling interests
Preliminary 2011 second quarter results 6
Tier 1 common ratio estimate
–a), -b)
($ in billions)
GECC
GECS
2Q’10
1Q’11
2Q’11
2Q’10
1Q’11
2Q’11
$69.8
$76.1
$78.8
$67.3
$72.1
$75.1
Shareowner’s equity–c)
- Intang. & GW
- Unr. G/(L) on invt. & hdg.
- Other additions/(deductions)
69.8
(29.5 )
2.0
(1.1 )
76.1
(29.6 )
1.8
(0.7 )
78.8
(30.0 )
2.0
(0.6 )
67.3
(29.9 )
1.0
(1.1 )
72.1
(29.6 )
2.2
(0.8 )
75.1
(30.0 )
2.0
(0.7 )
Tier 1 common
41.3
47.7
50.2
37.2
43.9
46.3
508.4
486.2
480.9
525.3
511.5
507.5
As reported
Shareowner’s equity–c)
Estimated risk weighted assets
Tier 1 common ratio
8.1%
9.8%
10.4%
7.1%
8.6%
9.1%
(a- Includes discontinued operations for all periods
(b- Estimated based on SCAP requirements
(c- Total equity ex. noncontrolling interests
Preliminary 2011 second quarter results 7
GE Capital ending net investment
($ in billions)
GECC assets (cont. ops.)
Subtract: non-debt liabilities
GECC ENI
Subtract: cash & equivalents
GE Capital ENI (ex. cash)
2Q’10
1Q’11
2Q’11
$567.2
38.9
$559.7
36.6
$570.7
36.1
528.2
523.1
534.6
59.4
66.5
77.3
$468.8
$456.6
$457.3
Preliminary 2011 second quarter results 8
GE Capital non-earnings exposure
($ in billions)
Commercial
Consumer
1Q’11 coverage
248%
$5.4
$4.7
(0.3)
(1.6)
259%
coverage
(1.1)
3.8
(1.3)
$3.1
(1.7)
193%
coverage
1Q’11 coverage
$3.1 nonmortgage
reserves
(0.8)
(1.7)
249%
coverage
1.2
$0.8
(0.1)
Other
Est. loss
2Q’11 Interbanca Collateral Workout
2Q’11
NPL
100% full recovery collateral exposure reserves
nonrecovery
earnings
285%
Non- Mortgage
2Q’11
nonnon- mortgage earnings
earnings
Cure
Est.
collateral
value
Est. MI
0.3
Est. loss
exposure
2Q’11
reserves
Preliminary 2011 second quarter results 9
GE Capital reserves
($ in billions)
Allowance
for losses
$8.8
$7.6
3.9
3.3
Commercial
Consumer
4.9
4.3
Reserve walk
$7.1
3.1
4.0
WO’s > new
provisions
1Q'11
2Q'11
Coverage:
Reserves
2.72%
Non-earnings 72%
2.45%
69%
2.29%
69%
Balance sheet
Release/
recoveries
(0.15)
P&L
FX/other
0.01
Balance sheet
 in reserves
2Q'10
$(0.41)B
$(0.55)B
Environment continues to improve
Preliminary 2011 second quarter results 10
Industrial CFOA from continuing
operations
($ in millions)
Cash from GE’s operating
activities as reported
Less GECS dividends
Cash from GE’s operating
activities excluding dividends
from GECS (Industrial CFOA)
2Q’11
2Q’11 YTD
2Q’10 YTD
$2,696
$4,380
$6,314
–
–
–
$2,696
$4,380
$6,314
YTD V%
(31)%
(31)%
Preliminary 2011 second quarter results 11
Effective tax rate GE (ex. GECS)
($ in millions)
2Q’11
2Q’11 YTD
GE earnings from continuing operations
before income taxes
$4,147
$11,100
Less GECS earnings from continuing ops.
attributable to the company
1,593
3,361
Adjusted earnings from continuing ops.
before income taxes
$2,554
$7,739
$546
$4,059
GE (ex. GECS) provision for income taxes –
continuing ops.
Effective tax rate GE (ex. GECS)
21%
52%
Preliminary 2011 second quarter results 12
GE Industrial segment organic revenue
growth – continuing operations
($ in millions)
Industrial segment revenue
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
2Q’11
2Q’10
V%
$23,016
$20,860
10%
1,714
179
$21,302
$20,681
3%
Preliminary 2011 second quarter results 13
Total revenues excluding NBCU impact
($ in millions)
Total Company revenues as reported
Less: NBCU related revenues
Company revenues excluding NBCU impact
2Q’11
2Q’10
V%
$35,625
$36,928
(4)%
280
3,750
$35,345
$33,178
7%
Preliminary 2011 second quarter results 14
2010 EPS: continuing & operating
2010 total year EPS
Transfers to
As originally discontinued
operations
reported
Earnings per share from continuing operations
Less the effects of excluding non-operating
pension costs
Operating earnings per share
$1.15
$0.01
0.02
$1.13
Recast for
discontinued
operations
$1.14
0.02
$0.01
$1.12
GE Capital Consumer recasts to discontinued
operations: Singapore, Australia, New Zealand
Preliminary 2011 second quarter results 15
Operating earnings & EPS
($ in millions except earnings per share)
Earnings from continuing operations attributable to GE
Less: non-operating pension costs/(income), net of tax
Operating earnings
Earnings per share - diluted
Continuing earnings per share
Less: non-operating pension costs/(income) after tax
Operating earnings per share
2Q’11
2Q’10
V%
$3,547
$3,210
10%
181
(57)
$3,728
$3,153
18%
$0.33
$0.29
14%
.01
–
$0.34
$0.29
17%
Preliminary 2011 second quarter results 16