Download Supplemental Data

GE second quarter ’12
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
Industrial CFOA from continuing operations
Effective tax rate GE (ex. GECC)
GE Industrial segment organic revenue growth
GE Industrial segment revenue growth ex. FX
Operating earnings & EPS
GE Capital segment results
($ in millions – net earnings)
2Q’12
2Q’11
V%
$626
$701
(11)%
Real Estate
221
(335)
F
Consumer
907
1,042
(13)
GECAS
308
321
(4)
EFS
122
139
(12)
GECC Corporate
(62)
(253)
75
$2,122
$1,615
CLL
GE Capital
31%
Preliminary 2012 second quarter results 2
GE Capital segment assets
($ in billions)
2Q’12
2Q’11
$185.3
$198.2
Real Estate
57.9
67.7
(14)
Consumer
134.9
145.4
(7)
GECAS
49.9
48.8
2
EFS
19.6
18.1
8
109.7
120.4
(9)
$557.3
$598.6
CLL
GECC Corporate
GE Capital
V%
(7)%
(7)%
Preliminary 2012 second quarter results 3
GE Capital non-earnings/write-offs
($ in millions)
Non-earning assets/non-earnings % fin. rec.
2Q’12
CLL
1Q’12
2Q’11
$3,370
2.72%
$3,273
2.58%
$3,488
2.65%
Real Estate
630
2.27
761
2.41
1,003
2.72
GECAS
56
0.47
17
0.14
EFS
2
0.05
Consumer
GECC Corporate
GE Capital
Total write-offs/write-offs % fin. rec.
2Q’12
CLL
$184
0.59%
1Q’12
$212
0.66%
2Q’11
$273
0.82%
Real Estate
146
1.97
186
2.32
118
1.24
64
0.53
GECAS
11
0.38
–
0.00
3
0.08
29
0.55
136
2.21
EFS
24
1.82
(0)
(0.01)
(7 )
(0.42 )
4,143
3.78
4,403
3.96
4,893
4.12
Consumer
787
2.85
932
3.31
962
3.27
22
3.76
42
6.10
88
5.83
GECC Corporate
10
6.43
(0 )
(0.04 )
8
2.02
$8,224
2.95%
$8,524
2.97%
$9,671
3.15%
$1,162
1.64%
$1,329
1.83%
$1,357
1.76%
GE Capital
Preliminary 2012 second quarter results 4
GECC funding
($ in billions)
Debt composition –a)
Non-recourse
Securitization
LT debt - TLGP
$463
29
45
$443
Unsecured term issuances
29
35
$418-b)
281
268
261
Alternative
funding/others
67
67
66
Comm’l paper
41
44
43
2Q'11
4Q'11
2Q'12
$54
100%+
$78
$73
$52
100%+
$77
$83
LT debt nonguaranteed
Bank lines
CP coverage
Cash & equiv.
LT debt<1 yr.
$25
$27
'10
'11
$22
31
17
$49
100%+
$66
$67
'12 YTD
• Completed ~$22B LT debt issuance YTD in 9
currencies
 1Q: $11.7
 2Q: $8.8
 3Q: $1.6
• Liquidity in the global CP markets continues
to be strong
• Alternative funding ~16% of total debt,
securitization ~7%
• Liquidity position remains strong
(a- Continuing operations
(b- Includes ~$(2.7B) YTD FX impact and ~$0.5B YTD FAS 133
Preliminary 2012 second quarter results 5
GECC leverage ratio
–a)
($ 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
2Q’11
1Q’12
2Q’12
$463.2
75.1
$432.1
79.2
$418.2
79.8
6.2
5.5
5.2
463.2
(7.7 )
(78.1 )
377.4
432.1
(7.7)
(76.4 )
348.0
418.2
(7.7 )
(66.5 )
344.0
75.1
7.7
82.8
79.2
7.7
86.9
79.8
7.7
87.6
4.6
4.0
3.9
(a- Includes discontinued operations for all periods
(b- Total equity ex. non-controlling interests
Preliminary 2012 second quarter results 6
GECC tier 1 common ratio estimate
–a), -b)
($ in billions)
As reported
Shareowners’ equity–c)
2Q’11
1Q’12
2Q’12
$75.1
$79.2
$79.8
Shareowners’ equity–c)
- Preferred equity
- Intang. & GW
- Unr. G/(L) on invt. & hdg.
- Other additions/(deductions)
75.1
–
(30.0 )
2.0
(0.8 )
79.2
–
(28.8)
0.7
(0.7 )
79.8
(2.3 )
(28.5 )
0.5
(0.7 )
Tier 1 common
46.3
50.4
48.8
507.5
482.7
482.7
Estimated risk weighted assets
Tier 1 common ratio
9.1%
10.4%
10.1%
(a- Includes discontinued operations for all periods
(b- Based on Basel One RWA estimates
(c- Total equity ex. noncontrolling interests
Preliminary 2012 second quarter results 7
GE Capital ending net investment
($ in billions)
2Q’11
1Q’12
2Q’12
$605.6
(7.0)
(62.9)
$573.4
(1.3)
(60.1)
$558.8
(1.5)
(58.4)
GE Capital ENI
535.7
512.0
498.9
Less: cash & equivalents
(78.0)
(76.2)
(66.3)
GE Capital ENI (ex. cash)
$457.7
$435.8
$432.6
GECC total assets
Less: assets of discontinued operations
Less: non-interest bearing liabilities
Preliminary 2012 second quarter results 8
GE Capital reserves
($ in billions)
Allowances
for losses
$6.9
$5.7
Commercial
3.1
2.3
Consumer
Coverage:
Reserves
Non-earnings
$5.2
2.1
3.8
3.4
3.1
2Q'11
1Q'12
2Q'12
2.26%
72%
1.99%
67%
1.86%
63%
Environment continues to improve
Preliminary 2012 second quarter results 9
Industrial CFOA from continuing
operations
($ in millions)
2Q’12 YTD
Cash from GE’s operating
activities as reported
Less GECC dividends
Cash from GE’s operating
activities excluding dividends
from GECC (Industrial CFOA)
2Q’11 YTD
$6,789
$4,380
3,000
–
$3,789
$4,380
YTD V%
55%
(13)%
Preliminary 2012 second quarter results 10
Effective tax rate GE (ex. GECC)
($ in millions)
2Q’12
2Q’11
GE earnings from continuing operations
before income taxes
$4,069
$4,170
Less GECC earnings from continuing ops.
attributable to the company
2,122
1,615
$1,947
$2,555
$392
$546
Adjusted earnings from continuing ops.
before income taxes
GE (ex. GECC) provision for income taxes –
continuing ops.
Effective tax rate GE (ex. GECC)
20%
21%
Preliminary 2012 second quarter results 11
GE Industrial segment organic
revenue growth
($ in millions)
Industrial segment revenue
Less the effects of:
Acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment) & currency
exchange rates
Industrial revenues excluding the
effects of acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment), currency
exchange rates
2Q’12
2Q’11
$25,043
$23,016
99
287
$24,944
$22,729
V%
9%
10%
Preliminary 2012 second quarter results 12
GE Industrial segment revenue growth
ex. FX
($ in millions)
Industrial segment revenue
Less FX:
Industrial segment revenues excluding the
effect of FX
2Q’12
2Q’11
V%
$25,043
$23,016
9%
$23,016
11%
(615)
$25,658
Preliminary 2012 second quarter results 13
Operating earnings & EPS
($ in millions except earnings per share)
Earnings from continuing operations attributable to GE
Adjustment (net of tax): non-operating pension costs/(income)
Operating earnings
2Q’12
2Q’11
V%
$3,658
$3,570
352
181
$4,010
$3,751
7%
$0.34
$0.33
3%
.03
.02
$0.38
$0.34
2%
Earnings per share – diluted–a)
Continuing earnings per share
Adjustment (net of tax): non-operating pension costs/(income)
Operating earnings per share
12%
(a- Earnings per share amounts are computed independently. As a result, the sum of per share amounts may not equal the total
Preliminary 2012 second quarter results 14