Download Supplemental Data

GE fourth 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
Operating earnings & EPS
GE Capital segment results
($ in millions – net earnings)
4Q’12
4Q’11
V%
TY’12
TY’11
V%
$544
$777
(30)%
$2,423
2,720
(11)%
Consumer
755
617
22
3,240
3,703
(13)
Real Estate
309
(153)
F
803
(928)
F
GECAS
343
315
9
1,220
1,150
6
EFS
107
110
(3)
432
440
(2)
GECC Corporate
(250)
(6)
U
(717)
(501)
(43)
$1,808
$1,660
$7,401
$6,584
CLL
GE Capital
9%
12%
Preliminary 2012 fourth quarter results 2
GE Capital segment assets
($ in billions)
4Q’12
4Q’11
$182.4
$193.9
Consumer
139.0
138.5
Flat
Real Estate
46.2
60.9
(24)
GECAS
49.4
48.8
1
EFS
19.2
18.4
5
101.8
122.4
(17)
$538.1
$582.9
CLL
GECC Corporate
GE Capital
V%
(6)%
(8)%
Preliminary 2012 fourth quarter results 3
GE Capital non-earnings/write-offs
($ in millions)
Non-earning assets/non-earnings % fin. rec.
4Q’12
CLL
3Q’12
Total write-offs/write-offs % fin. rec.
4Q’11
4Q’12
$3,392
2.79%
$3,309
2.56%
Real Estate
444
2.12
682
2.59
790
2.41
Real Estate
350
5.93
115
1.71
140
1.68
GECAS
(0)
0.00
50
0.43
55
0.46
GECAS
2
0.07
-
1
0.00
EFS
0
0.00
2
0.04
22
0.37
EFS
-
(3)
(0.20)
(1)
(0.06)
4,194
3.64
4,155
3.71
4,585
4.03
Consumer
806
2.84
723
2.61
895
3.12
13
2.70
16
2.98
65
5.10
GECC Corporate
3
2.30
2
1.42
16
4.80
$7,528
2.75%
$8,297
3.00%
$8,826
2.99%
$1,518
2.20%
$989
1.42%
$1,237
1.66%
GECC Corporate
GE Capital
GE Capital
$357
1.17%
$152
0.49%
4Q’11
$2,877
2.37%
Consumer
CLL
3Q’12
$186
0.57%
Preliminary 2012 fourth quarter results 4
GECC funding
($ in billions)
Debt composition –a)
Non-recourse
securitization
LT debt - TLGP
LT debt nonguaranteed
$443
29
35
268
$420
31
13
264
Unsecured term issuances
$397-b)
30
$27
$9
253
'11
Deposits/CDs
Alternative
funding/other
Comm’l. paper
Bank lines
CP coverage
Cash & equiv.
LT debt non-gtd.
<1 yr. –c)
43
24
44
45
24
43
46
25
43
4Q'11
3Q'12
4Q'12
$52
100%+
$77
$80
$48
100%+
$78
$55
$32
$48
100%+
$62
$35
(a- Continuing operations
(b- Includes ~$2.6 YTD FX impact & ~$0.2B YTD FAS 133
(c- Excludes callable LT debt non-guaranteed, LT debt from alternative funding/
other sources
'12
'13 YTD
• Completed $32B of LT debt issuance in 11
currencies in ’12 … including ~$4B in 4Q
• Liquidity in the global CP markets continues
to be strong
• Alternative funding & deposits/CDs ~18% of
total debt, securitization ~8%
• Liquidity position remains strong
• Completed MetLife deposit acquisition
Preliminary 2012 fourth quarter results 5
GECC leverage ratio
–a)
($ 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
4Q’12
3Q’12
4Q’11
$397.4
81.9
$420.5
81.3
$ 443.4
77.1
4.9
5.2
5.7
397.4
(7.7 )
(62.1 )
327.6
420.5
(7.7)
(77.9 )
334.9
443.4
(7.7 )
(77.0 )
358.7
81.9
7.7
89.7
81.3
7.7
89.1
77.1
7.7
84.8
3.7
3.8
4.2
(a- Includes discontinued operations for all periods
(b- Total equity ex. non-controlling interests
Preliminary 2012 fourth quarter results 6
GECC tier 1 common ratio estimate
–a), -b)
($ in billions)
4Q’12
3Q’12
2Q’12
1Q’12
4Q’11
$81.9
$81.3
$79.8
$79.2
$77.1
Shareowners’ equity–c)
- Preferred equity
- Intang. & GW
- Unr. G/(L) on invt. & hdg.
- Other additions/(deductions)
81.9
(4.0 )
(28.6 )
0.0
(0.8 )
81.3
(4.0 )
(28.7 )
0.4
(0.6 )
79.8
(2.3 )
(28.5)
0.5
(0.7 )
79.2
–
(28.8 )
0.7
(0.7 )
77.1
(28.8 )
1.1
(0.7 )
Tier 1 common
48.6
48.4
48.8
50.4
48.7
476.8
476.7
482.7
482.7
490.3
As reported
Shareowners’ equity–c)
Estimated risk weighted assets
Tier 1 common ratio
Tangible Common Equity / Tangible Assets
10.2%
10.2%
10.1%
10.4%
9.9%
9.7%
9.1%
9.3%
9.3%
8.7%
(a- Includes discontinued operations for all periods
(b- Based on Basel One RWA estimates
(c- Total equity ex. non-controlling interests
Preliminary 2012 fourth quarter results 7
GE Capital ending net investment
($ in billions)
4Q’12
3Q’12
2Q’12
1Q’12
4Q’11
GECC total assets
$539.2 $561.6 $558.8 $573.4 $584.5
Less: assets of discontinued operations
(1.1)
(1.2)
(1.5)
(1.3)
(1.7)
Less: non-interest bearing liabilities
(57.6)
(57.5)
(58.4)
(60.1)
(61.4)
GE Capital ENI
480.5
502.9
498.9
512.0
521.4
Less: cash & equivalents
(61.9)
(77.7)
(66.3)
(76.2)
(76.7)
GE Capital ENI (ex. cash)
$418.6
$425.2
$432.6
$435.8
$444.7
Preliminary 2012 fourth quarter results 8
GE Capital reserves
($ in billions)
Allowances
for losses
$6.2
$5.4
Commercial
Consumer
Coverage:
Reserves
Non-earnings
2.6
$5.0
2.0
1.4
3.6
3.4
3.6
4Q'11
3Q'12
4Q'12
2.10%
70%
1.94%
65%
1.82%
66%
Preliminary 2012 fourth quarter results 9
Industrial CFOA from continuing
operations
($ in millions)
4Q’12
4Q’11
V%
TY’12
TY’11
V%
$7,174
$5,513
30%
$17,826
$12,057
48%
980
–
6,426
–
$6,194
$5,513
$11,400
$12,057
Less the effect of pension
contributions
–
–
432
–
Industrial CFOA excluding
pension contributions
$6,194
$5,513
$11,832
$12,057
Cash from GE’s operating
activities as reported
Less GECC dividends
Cash from GE’s operating
activities excluding dividends
from GECC (Industrial CFOA)
12%
12%
(5)%
(2)%
Preliminary 2012 fourth quarter results 10
Effective tax rate GE (ex. GECC)
($ in millions)
4Q’12
4Q’11
TY’12
TY’11
GE earnings from continuing operations
before income taxes
$5,128
$4,417
$16,852
$19,231
Less GECC earnings from continuing ops.
attributable to the company
1,808
1,660
7,401
6,584
$3,320
$2,757
$9,451
$12,647
$694
$402
$2,013
$4,839
Adjusted earnings from continuing ops.
before income taxes
GE (ex. GECC) provision for income taxes –
continuing ops.
Effective tax rate GE (ex. GECC)
21%
15%
21%
38%
Preliminary 2012 fourth quarter results 11
GE Industrial segment organic
revenue growth
($ in millions)
Industrial segment revenue
Less the effects of:
Acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment) & currency
exchange rates
4Q’12
4Q’11
$28,216
$27,145 4%
(24 )
V%
40
Industrial revenues excluding the
effects of acquisitions, business dispositions
(other than dispositions of businesses
acquired for investment), currency
exchange rates
$28,240 $27,105 4%
TY’12
TY’11
V%
$102,811
$95,225
8%
972
1,112
$101,839 $94,113
8%
Preliminary 2012 fourth quarter results 12
Operating earnings & EPS
($ in millions except earnings per share)
Earnings from continuing operations
attributable to GE
Adjustment (net of tax): non-operating
pension costs/(income)
Operating earnings
Earnings per share – diluted–a)
Continuing earnings per share
Adjustment (net of tax): non-operating
pension costs/(income)
Operating earnings per share
Less: preferred stock redemption
Operating earnings per share excluding the
effect of the preferred stock redemption
4Q’12
4Q’11
V%
TY’12
TY’11
$4,316
$3,970
9%
$14,679
$14,227
350
172
1,386
688
$4,666
$4,142
13%
$16,065
$14,915
8%
$0.41
$0.37
11%
$1.39
$1.24
12%
.03
.02
.13
.06
$0.44
$0.39
$1.52
$1.31
–
–
–
.08
$0.44
$0.39
$1.52
$1.38
13%
13%
V%
3%
16%
10%
(a- Earnings per share amounts are computed independently. As a result, the sum of per share amounts may not equal the total
Preliminary 2012 fourth quarter results 13