Download Supplemental Data

GE fourth quarter ’10
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
Industrial CFOA from continuing operations
Effective tax rate GE (ex. GECS)
Segment operating profit margin
’10 NBCU performance ex. Olympics & transition costs
GE Industrial organic revenue growth – continuing operations
Operating earnings per share
GE Capital segment results
($ in millions – net earnings)
4Q’10
4Q’09
V%
CLL
$567
$352
61
Real Estate
(409 )
(593 )
31
Consumer
574
225
F
GECAS
432
283
53
33
31
6
(141)
(199)
29
$1,056
$99
F
EFS
Corporate & elims.
GE Capital
Preliminary 2010 fourth quarter results/2
GE Capital segment assets
($ in billions)
4Q’10
4Q’09
$202.7
$210.7
Real Estate
72.6
81.5
(11)
Consumer
154.5
160.5
(4)
GECAS
49.1
48.2
2
EFS
19.5
22.6
(14)
Corporate & elims.
77.5
84.2
(8)
$575.9
$607.7
CLL
GE Capital
V%
(4)%
(5)%
Preliminary 2010 fourth quarter results/3
GE Capital non-earnings/write-offs
($ in millions)
Non-earning assets/non-earnings % fin. rec.
4Q’10
3Q’10
4Q’09
$4,226
3.05%
$4,308
3.04%
$5,196
3.58%
1,347
3.35
1,425
3.35
1,252
2.79
GECAS
–
0.00
–
0.00
EFS
62
0.88
CLL
Real Estate
Consumer
Corporate & elims.
GE Capital
Total write-offs/write-offs % fin. rec.
4Q’10
CLL
$442
1.26%
3Q’10
$254
0.71%
4Q’09
$505
1.36%
Real Estate
365
3.53
222
2.05
72
0.64
153
1.15
GECAS
–
0.00
7
0.23
16
0.48
163
2.24
78
1.01
EFS
72
4.03
–
0.00
67
3.30
5,829
4.59
6,014
4.81
6,248
5.15
1,346
4.27
1,275
4.12
1,221
3.98
102
5.70
90
4.32
72
2.74
6
1.24
0.00
0.03
2
0.34
$2,231
2.71%
$1,758
2.12%
$1,882
2.21%
$11,566
3.53%
$12,001
3.63%
$12,999
3.88%
Consumer
Corporate & elims.
GE Capital
Preliminary 2010 fourth quarter results/4
GECS funding
($ in billions)
Debt composition–a)
Non-recourse
Securitization
LT debt - TLGP
$494
4
59
$480
30
55
Unsecured term issuances
$471-b)
30
53
$84
13
$70
$25
LT debt nonguaranteed
Alternative
funding/others -c)
Comm’l paper
Bank lines
CP coverage
Cash & equiv.
LT debt<1 yr.
325
293
284
'08
'09
'10
‘10 Highlights
59
47
61
62
41
42
4Q'09
3Q'10
4Q'10
$52
100%+
$63
$70
$52
100%+
$64
$63
$52
100%+
$60
$66
• Issued ~$25B LT debt in ’10 in 9 currencies… 42%
in non-US currencies
• $49B ENI reduction YTD helped debt reduction,
offset by FAS 167 consolidation
• Liquidity position remains strong
(a- Continuing operations
(b- Includes ~$(5) YTD FX impact, partially offset by ~$3B YTD FAS 133
(c- Includes GE-GECS inter-company loan
Preliminary 2010 fourth quarter results/5
Debt/equity ratio
–a)
($ 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
4Q’09
3Q’10
4Q’10
4Q’09
3Q’10
4Q’10
$497.5
73.7
$481.4
70.5
$465.4
72.9
$500.3
70.8
$486.5
66.9
$470.6
69.0
6.7
6.8
6.4
7.1
7.3
6.8
497.5
(7.7 )
(63.7 )
426.1
481.4
(7.7 )
(65.4 )
408.3
465.4
(7.7 )
(59.6 )
398.1
500.3
(7.7 )
(64.4 )
428.2
486.5
(7.7 )
(66.0 )
412.8
470.6
(7.7 )
(60.3 )
402.6
73.7
7.7
81.4
70.5
7.7
78.2
72.9
7.7
80.6
70.8
7.7
78.5
66.9
7.7
74.6
69.0
7.7
76.7
5.2
5.2
4.9
5.5
5.5
5.2
(a- Includes discontinued operations for all periods
(b- Total equity ex. noncontrolling interests
Preliminary 2010 fourth quarter results/6
Tier 1 common ratio estimate
–a), -b)
($ in billions)
GECC
GECS
4Q’09
3Q’10
4Q’10
4Q’09
3Q’10
4Q’10
$73.7
$70.5
$72.9
$70.8
$66.9
$69.0
Shareowner’s equity–c)
- Intang. & GW
- Unr. G/(L) on invt. & hdg.
- Other additions/(deductions)
73.7
(32.0 )
2.5
(1.1 )
70.5
(30.1 )
2.2
(0.5 )
72.9
(29.5 )
1.7
(0.8 )
70.8
(32.4 )
2.2
(1.1 )
66.9
(30.1 )
2.1
(0.5 )
69.0
(29.5)
1.9
(0.8)
Tier 1 common
43.1
42.0
44.3
39.5
38.4
40.7
569.1
510.0
497.7
602.1
527.8
523.5
As reported
Shareowner’s equity–c)
Estimated risk weighted assets
Tier 1 common ratio
7.6%
8.2%
8.9%
6.6%
7.3%
7.8%
(a- Includes discontinued operations for all periods
(b- Estimated based on SCAP requirements
(c- Total equity ex. noncontrolling interests
Preliminary 2010 fourth quarter results/7
GE Capital ending net investment
($ in billions)
4Q’09
1/1/10
1Q’10
2Q’10
3Q’10
4Q’10
GECC assets (cont. ops.)
$607.7 $638.5
Subtract: non-debt liabilities
47.8
50.3
$603.9
41.5
$574.8
39.3
$581.9
39.4
$575.9
38.9
GECC ENI
Subtract: cash & equivalents
GE Capital ENI (ex. cash)
559.9
588.2
562.4
535.5
542.5
537.0
61.9
61.9
57.9
59.4
63.7
59.6
$498.0 $526.3
$504.5
$476.1
$478.8
$477.4
Preliminary 2010 fourth quarter results/8
GE Capital non-earnings exposure
($ in billions)
Commercial
Consumer
3Q’10 coverage
$5.6
(0.3)
(0.9)
260%
$5.8
(2.0)
238%
coverage
(1.4)
3.8
$3.5
(1.5)
(1.5)
184%
coverage
3Q’10 coverage
308%
(1.9)
$3.7 nonmortgage
reserves
259%
coverage
1.5
$0.8
(0.1)
Other
Est. loss
4Q’10 Interbanca Collateral Workout
4Q’10
NPL
100% full recovery collateral exposure reserves
nonrecovery
earnings
Non- Mortgage
4Q’10
nonnon- mortgage earnings
earnings
Cure
Est.
collateral
value
Est. MI
0.3
Est. loss
exposure
4Q’10
reserves
Preliminary 2010 fourth quarter results/9
Industrial CFOA from continuing
operations
($ 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)
4Q’10
4Q’10 YTD
4Q’09 YTD
$4,604
$14,746
$16,405
–
–
–
$4,604
$14,746
$16,405
YTD V%
(10)%
(10)%
Preliminary 2010 fourth quarter results/10
Effective tax rate GE (ex. GECS)
($ in millions)
3Q’10
YTD
4Q’10
TY’10
$11,487
$3,679
$15,166
Less GECS earnings from continuing ops.
attributable to the company
2,094
1,036
3,130
Adjusted earnings from continuing ops.
before income taxes
$9,393
$2,643
$12,036
GE (ex. GECS) provision for income taxes –
continuing ops.
$2,479
$(455)
$2,024
GE earnings from continuing operations
before income taxes
Effective tax rate GE (ex. GECS)
26.4%
(17.2)%
16.8%
Preliminary 2010 fourth quarter results/11
Segment operating profit margin
($ in millions)
As reported
Energy Infrastructure
Technology Infrastructure
Home & Bus. Solutions
Industrial ex. Media
NBCU
Total Industrial
Revenues
4Q’10
Op.
profit
Op.
profit %
Revenues
4Q’09
Op.
Op.
profit profit %
$10,960
$2,224
$11,338
$2,275
10,930
1,883
10,051
1,695
2,333
139
2,214
131
$24,223
$4,246
$23,603
$4,101
4,762
830
4,268
602
$28,985
$5,076
$27,871
$4,703
17.5%
17.5%
V pts.
17.4%
0.1 pts.
16.9%
0.6 pts.
Preliminary 2010 fourth quarter results/12
’10 NBCU performance ex. Olympics
& transition costs
($ in thousands)
2010
2009
V%
Segment profit
$2,261
$2,264
(0)%
Less effects of:
Olympics
(193)
(8)
Transition costs
Segment profit
(ex. Olympics & transition costs)
(35)
$2,489
$2,272
10%
Preliminary 2010 fourth quarter results/13
GE Industrial organic revenue
growth – continuing operations
($ in millions)
GE revenue as reported
Less GECS earnings from continuing operations
Industrial 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
4Q’10
4Q’09
V%
$30,133
$28,515
1,036
73
$29,097
$28,442
(384 )
680
$29,481
$27,762
6%
Preliminary 2010 fourth quarter results/14
Operating earnings per share
($ per share)
Total year
2010
Earnings per share from continuing operations
Less the effects of excluding non-operating
pension costs
Operating earnings per share
$1.15
0.02
$1.13
Preliminary 2010 fourth quarter results/15