Download Supplemental Data (Does not reflect Feb 26, 2014 agreement on Grey Zone claims)

GE fourth quarter ’13
supplemental information
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
GE Capital segment results
GE Capital segment assets
GE Capital non-accrual/non-earnings/write-offs
GECC funding
GECC leverage ratio
GECC tier 1 common ratio estimate
GE Capital ending net investment
GE Capital reserves
Operating earnings & EPS
GE Industrial CFOA from continuing operations
GE CFOA from continuing operations
GE Industrial segment organic revenue growth
GE Industrial segment organic revenue growth ex. Power & Water
GE effective tax rate (ex. GECC)
Industrial segment operating margin ex. acquisitions
GE Capital segment results
($ in millions – net earnings)
4Q’13
4Q’12
V%
CLL
$263
$546
(52)%
Consumer
2,057
751
F
128
309
(59)
71
343
(79)
117
107
9
(143)
(251)
43
$2,493
$1,805
38%
Real Estate
GECAS
EFS
GECC Corporate
GE Capital
2
GE Capital segment assets
($ in billions)
4Q’13
4Q’12
$174.4
$181.4
Consumer
132.2
138.0
(4)
Real Estate
38.7
46.2
(16)
GECAS
45.9
49.4
(7)
EFS
16.2
19.2
(16)
107.1
101.8
5
$514.5
$536.0
CLL
GECC Corporate
GE Capital
V%
(4)%
(4)%
3
GE Capital non-accrual/non-earnings/
write-offs
($ in millions)
Non-accrual assets/
non-accrual % fin. rec.
4Q’13
CLL
Real Estate
GECAS
EFS
Consumer
GECC Corporate
GE Capital
Non-earning assets -a)/
non-earning % fin. rec.
Total write-offs/
write-offs % fin. rec.
3Q’13
4Q’12
4Q’13
3Q’13
4Q’12
4Q’13
$3,389
2.95%
$4,138
3.40%
$2,702
2.32%
$2,324
2.02%
$2,877
2.37%
$185
0.64%
2,551
12.82
3,723
19.63
4,885
23.32
2,301
11.56
357
1.88
444
2.12
28
0.58
61
1.26
350
5.93
-
-
3
0.03
-
-
-
-
-
2
0.07
4
0.13
4
0.09
-
4
0.13
4
0.09
-
-
-
-
2,620
2.40
3,802
3.44
4,288
3.75
2,219
2.03
3,745
3.39
4,181
3.66
1,227
4.47
757
2.75
790
2.80
6
1.89
11
2.80
25
5.14
6
1.89
-
13
2.67
-
(1)
(0.98)
3
2.35
$7,915
3.07%
$10,929
4.23%
$13,339
4.88%
$7,232
2.80%
$2,734
2.35%
$6,430
2.49%
$7,515
2.75%
$1,440
2.23%
3Q’13
$95
0.33%
$912
1.40%
4Q’12
$357
1.17%
$1,502
2.19%
a) - During the fourth quarter of 2013, we updated our nonaccrual and nonearning policies to more closely align with industry
practice, resulting in a convergence in nonearning and nonaccrual amounts. As a result, nonearning financing receivables
increased from $6.4 billion at September 30, 2013 to $7.2 billion at December 31, 2013 primarily due to financing receivables
previously classified as cash basis ($2.2 billion, primarily in Real Estate and CLL), partially offset by Consumer credit cards no
longer classified as cost recovery ($1.1 billion). In addition, nonaccrual financing receivables declined from $10.9 billion to $7.9
billion primarily due to Real Estate and CLL performing restructured receivables returned to accrual status ($1.5 billion) and
Consumer credit cards no longer classified as nonaccrual ($1.1 billion). Given the convergence in nonaccrual and nonearning
levels, we plan to discontinue the reporting of nonearning receivables in the first quarter of 2014.
4
GECC funding
($ 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.
$397
30
253
Unsecured term issuances
$376
$371-b)
30
30
$27
238
234
'11
46
25
43
51
24
33
53
25
29
4Q'12
3Q'13
4Q'13
$48
100%+
$62
$44
$48
100%+
$76
$38
$48
100%+
$75
$39
$32
$32
'12
'13
• Completed $32B of LT debt issuance in 11
currencies
• Liquidity in the global CP markets continues
to be strong
• Deposits/CDs and other alternative funding
~21% of total debt, securitization ~8%
• Liquidity position remains strong
(a - Continuing operations
(b - Includes ~$(0.6)B YTD FX impact and ~$(6.0)B YTD FAS 133
5
GECC leverage ratio
–a)
($ 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
4Q’13
3Q’13
4Q’12
$371.1
83.7
$376.1
84.1
$397.4
81.9
4.4
4.5
4.9
371.1
(7.7)
(75.0)
288.4
376.1
(7.7)
(76.4)
292.0
397.4
(7.7)
(62.1)
327.6
83.7
7.7
91.4
84.1
7.7
91.8
81.9
7.7
89.6
3.2
3.2
3.7
(a - Includes discontinued operations for all periods
(b - Total equity ex. non-controlling interests
6
GECC tier 1 common ratio estimate
-a)
($ in billions)
4Q’13
3Q’13
2Q’13
1Q’13
4Q’12
$83.7
$84.1
$84.2
$83.9
$81.9
(4.9)
(27.4)
(0.0)
(0.4)
(4.9)
(27.9)
0.1
(0.8)
(4.9)
(28.0)
0.3
(0.8)
(4.0)
(28.2)
(0.1)
(0.7)
(4.0)
(28.6)
0.1
(0.8)
51.0
50.6
50.8
50.9
48.6
447.2
446.2
454.4
458.9
476.8
11.4%
11.3%
11.2%
11.1%
10.2%
Tangible Common Equity/Tangible Assets 10.5%
10.4%
10.4%
10.3%
9.7%
As reported
Shareowners’ equity-b)
- Preferred equity
- Intang. & GW
- Unr. G/(L) on invt. & hdg.
- Other additions/(deductions)
Tier 1 common
Estimated risk weighted assets-c)
Tier 1 common ratio
(a - Includes discontinued operations for all periods
(b - Total equity ex. non-controlling interests
(c - Based on Basel One RWA estimates
7
GE Capital ending net investment
($ in billions)
4Q’13
3Q’13
2Q’13
1Q’13
4Q’12
$516.8
$520.7
$521.1
$529.5
$539.4
(2.3)
(2.6)
(2.8)
(2.8)
(3.3)
Less: non-interest bearing
liabilities & others
(59.3)
(58.0)
(58.5)
(57.8)
(57.6)
GE Capital ENI
455.2
460.1
459.8
468.9
478.5
Less: cash & equivalents
(74.9)
(76.3)
(69.5)
(67.7)
(61.9)
GE Capital ENI (ex. cash)
$380.3
$383.8
$390.3
$401.2
$416.6
GECC total assets
Less: assets of discontinued operations
8
GE Capital reserves
($ in billions)
Allowances
for losses
$4.9
$5.1
$5.2
1.1
1.2
Commercial
1.4
Consumer
3.6
4.0
4.0
4Q'12
3Q'13
4Q'13
1.81%
37%
66%
1.97%
47%
79%
2.01%
65%
72%
Coverage:
Reserves
Non-accrual
Non-earnings
Note: Reserve components are calculated independently. As a result, the sum of the individually displayed amounts may not equal the total.
9
Operating earnings & EPS
($ in millions except earnings per share)
4Q’13
4Q’12
V%
Earnings from continuing operations
attributable to GE
$4,991 $4,314 16%
Adjustment (net of tax): non-operating
pension costs/(income)
Operating earnings
426
TY’13
$15,177 $14,624
350
$5,417 $4,664 16%
TY’12
1,705
V%
4%
1,386
$16,882 $16,010
5%
Earnings per share – diluted -a)
Continuing earnings per share
Adjustment (net of tax): non-operating
pension costs/(income)
Operating earnings per share
$0.49
.04
$0.53
$0.41 20%
.03
$0.44 20%
$1.47
$1.38
.16
.13
$1.64
$1.51
7%
9%
(a - Earnings per share amounts are computed independently. As a result, the sum of per share amounts may not equal the total
10
GE Industrial CFOA from continuing
operations
($ in millions)
Cash from GE’s operating activities
as reported
Less GECC dividends
Industrial CFOA; Cash from GE’s
operating activities excluding
dividends from GECC
Adjustment: effects of NBCU deal-related taxes
Adjustment: effect of pension contributions
Industrial CFOA excluding NBCU deal-related
taxes and pension contributions
TY’13
TY’12
$14,255
$17,826
5,985
6,426
$8,270
$11,400
3,184
–
–
433
$11,454
$11,833
V%
(20)%
(27)%
(3)%
11
GE CFOA from continuing operations
($ in millions)
TY’13
TY’12
$14,255
$17,826
3,184
–
Adjustment: effect of pension contributions
–
433
Cash from GE’s operating activities
as reported less the effects of NBCU dealrelated taxes and pension contributions
$17,439
$18,259
Cash from GE’s operating activities
as reported
Adjustment: effects of NBCU deal-related taxes
V%
(20)%
(4)%
12
GE Industrial segment organic
revenue growth
($ in millions except earnings per share)
Industrial segment revenue
Less the effects of:
Acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment) & currency
exchange rates
4Q’13 4Q’12
V%
$29,947 $28,216
6%
864
534
Industrial segment revenues excluding the
effects of acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment), currency
exchange rates
$29,083 $27,682
TY’13
$103,602 $102,811
1,566
5%
TY’12
V%
1%
842
$102,036 $101,969
0%
13
GE Industrial segment organic
revenue growth ex. Power & Water
($ in millions except earnings per share)
TY’13
TY’12
V%
$103,602
$102,811
1%
Less Power & Water
24,724
28,299
Industrial segment revenues
78,878
74,512
1,592
728
$77,286
$73,784
Industrial segment revenue
Less the effects of:
Acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment) & currency
exchange rates
Industrial segment revenues excluding the
effects of acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment), currency
exchange rates
6%
5%
14
GE effective tax rate (ex. GECC)
($ in millions)
4Q’13
4Q’12
GE earnings from continuing operations
before income taxes
$5,736
$5,126
Less GECC earnings from continuing ops.
attributable to the company
2,493
1,805
8,258
7,345
$3,243
$3,321
$8,832
$9,452
$602
$694
$1,668
$2,013
Adjusted earnings from continuing ops.
before income taxes
GE (ex. GECC) provision for income taxes
– continuing ops.
Effective tax rate GE (ex. GECC)
19%
21%
TY’13
TY’12
$17,090 $16,797
19%
21%
15
Industrial segment operating margin,
excluding acquisitions
($ in millions)
TY’13
Industrial segments
Revenues
Op profit
Operating margin
Less the effects of acquisitions in 2013
Revenues
Op profit
Industrial segments, excluding the
effects of acquisitions in 2013
Revenues
Op profit
Operating margin
$103,602
16,220
15.66%
TY’12
Var.
$102,811
15,486
15.06%
60bps.
$102,811
15,486
15.06%
66bps.
$(1,503 )
(168 )
$102,099
16,052
15.72%
16