Download Supplemental Data

GE first 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
Industrial CFOA from continuing operations
Effective tax rate GE (ex. GECS)
GE Industrial organic revenue growth – continuing operations
Operating earnings & EPS
GE Capital segment results
($ in millions – net earnings)
1Q’11
1Q’10
V%
CLL
$554
$232
F
Real Estate
(358 )
(403 )
11%
1,257
569
F
GECAS
306
317
(3)
EFS
112
153
(27)
Corporate & elims.
(29)
(285)
90
$1,842
$583
F
Consumer
GE Capital
Preliminary 2011 first quarter results/2
GE Capital segment assets
($ in billions)
1Q’11
1Q’10
$197.5
$212.8
Real Estate
70.9
82.6
(14)
Consumer
147.5
158.9
(7)
GECAS
48.6
48.5
0
EFS
18.8
22.9
(18)
Corporate & elims.
81.4
76.6
6
$564.7
$602.2
CLL
GE Capital
V%
(7)%
(6)%
Preliminary 2011 first quarter results/3
GE Capital non-earnings/write-offs
($ in millions)
Non-earning assets/non-earnings % fin. rec.
1Q’11
4Q’10
1Q’10
$3,957
2.95%
$4,226
3.05%
$4,829
3.18%
1,137
2.91
1,347
3.35
1,748
3.67
GECAS
16
0.13
–
0.00
EFS
162
2.44
CLL
Real Estate
Consumer
Corporate & elims.
GE Capital
Total write-offs/write-offs % fin. rec.
1Q’11
CLL
4Q’10
$265
0.78%
$442
1.26%
1Q’10
$425
1.15%
Real Estate
280
2.83
365
3.53
188
1.63
77
0.61
GECAS
–
0.00
0
0.00
71
2.20
62
0.88
80
1.01
EFS
4
0.26
72
4.03
0
0.00
5,729
4.68
5,826
4.64
6,555
4.98
1,112
3.59
1,346
4.32
1,639
5.22
99
6.04
102
5.70
100
4.10
8
1.76
6
1.24
2
0.34
$1,670
2.08%
$2,231
2.72%
$2,326
2.71%
$11,101
3.51%
$11,563
3.55%
$13,388
3.78%
Consumer
Corporate & elims.
GE Capital
Preliminary 2011 first quarter results/4
GECS funding
($ in billions)
Debt composition –a)
Non-recourse
Securitization
LT debt - TLGP
LT debt nonguaranteed
$500
37
59
299
$471
30
53
Unsecured term issuances
$458-b)
29
45
$25
'09
284
'10
$15
'11 YTD
279
• Completed $15B of LT debt issuance YTD
($11B in 1Q, $4B 2Q) … U.S. market share <3%
Alternative
funding/others -c)
59
62
64
Comm’l paper
46
42
41
1Q'10
4Q'10
1Q'11
Bank lines
CP coverage
Cash & equiv.
LT debt<1 yr.
$70
$52
100%+
$58
$65
$52
100%+
$60
$66
$53
100%+
$67
$59
(a- Continuing operations
(b- Includes ~$6 YTD FX impact, partially offset by ~$(2)B YTD FAS 133
(c- Includes GE-GECS inter-company loan
• Liquidity in global commercial paper markets
continues to be strong … CP as % of total debt
~9% … U.S. CP market share ~3%
• Alternative funding ~14% of total debt,
securitization ~6%
• Liquidity position remains strong
Preliminary 2011 first 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
1Q’10
4Q’10
1Q’11
1Q’10
4Q’10
1Q’11
$501.7
71.7
$465.4
72.9
$452.8
76.1
$506.6
68.5
$470.6
69.0
$458.1
72.1
7.0
6.4
5.9
7.4
6.8
6.4
501.7
(7.7 )
(59.7 )
434.2
465.4
(7.7 )
(59.7 )
397.9
452.8
(7.7 )
(66.6 )
378.4
506.6
(7.7 )
(60.2 )
438.8
470.6
(7.7 )
(60.4 )
402.4
458.1
(7.7 )
(67.4 )
383.0
71.7
7.7
79.4
72.9
7.7
80.6
76.1
7.7
83.9
68.5
7.7
76.2
69.0
7.7
76.7
72.1
7.7
79.8
5.5
4.9
4.5
5.8
5.2
4.8
(a- Includes discontinued operations for all periods
(b- Total equity ex. noncontrolling interests
Preliminary 2011 first quarter results/6
Tier 1 common ratio estimate
–a), -b)
($ in billions)
GECC
GECS
1Q’10
4Q’10
1Q’11
1Q’10
4Q’10
1Q’11
$71.7
$72.9
$76.1
$68.5
$69.0
$72.1
Shareowner’s equity–c)
- Intang. & GW
- Unr. G/(L) on invt. & hdg.
- Other additions/(deductions)
71.7
(31.3 )
2.1
(1.2 )
72.9
(29.5 )
1.7
(0.8 )
76.1
(29.6 )
1.8
(0.7 )
68.5
(31.7 )
1.7
(1.2 )
69.0
(29.5)
1.9
(0.8)
72.1
(29.6 )
2.2
(0.8 )
Tier 1 common
41.3
44.3
47.7
37.3
40.7
43.9
528.1
497.7
486.2
547.6
523.5
511.5
As reported
Shareowner’s equity–c)
Estimated risk weighted assets
Tier 1 common ratio
7.8%
8.9%
9.8%
6.8%
7.8%
8.6%
(a- Includes discontinued operations for all periods
(b- Estimated based on SCAP requirements
(c- Total equity ex. noncontrolling interests
Preliminary 2011 first quarter results/7
GE Capital ending net investment
($ in billions)
GECC assets (cont. ops.)
Subtract: non-debt liabilities
GECC ENI
Subtract: cash & equivalents
GE Capital ENI (ex. cash)
1Q’10
4Q’10
1Q’11
$602.2
41.5
$574.3
38.9
$564.7
36.9
560.7
535.3
527.8
57.9
59.5
66.5
$502.8
$475.8
$461.3
Preliminary 2011 first quarter results/8
GE Capital non-earnings exposure
($ in billions)
Commercial
Consumer
4Q’10 coverage
$5.3
(0.2)
(0.9)
238%
$5.7
(1.8)
248%
coverage
(1.3)
3.9
$3.3
(1.6)
(1.6)
192%
coverage
4Q’10 coverage
259%
(1.9)
$3.5 nonmortgage
reserves
257%
coverage
1.3
$0.8
(0.1)
Other
Est. loss
1Q’11 Interbanca Collateral Workout
1Q’11
NPL
100% full recovery collateral exposure reserves
nonrecovery
earnings
Non- Mortgage
1Q’11
nonnon- mortgage earnings
earnings
Cure
Est.
collateral
value
Est. MI
0.3
Est. loss
exposure
1Q’11
reserves
Preliminary 2011 first quarter results/9
Industrial CFOA from continuing
operations
($ 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)
1Q’11
1Q’10
V%
$1,684
$2,551
(34)%
–
–
$1,684
$2,551
(34)%
Preliminary 2011 first quarter results/10
Effective tax rate GE (ex. GECS)
($ in millions)
1Q’11
1Q’10
GE earnings from continuing operations
before income taxes
$6,990
$3,157
Less GECS earnings from continuing ops.
attributable to the company
1,806
515
Adjusted earnings from continuing ops.
before income taxes
$5,184
$2,642
GE (ex. GECS) provision for income taxes –
continuing ops.
$3,513
$788
Effective tax rate GE (ex. GECS)
68%
30%
Preliminary 2011 first quarter results/11
GE Industrial organic revenue
growth – continuing operations
($ 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
1Q’11
1Q’10
$27,573
$24,400
1,806
515
$25,767
$23,885
5,398
4,516
$20,369
$19,369
V%
5%
Preliminary 2011 first quarter results/12
Operating earnings & EPS
($ 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
1Q’11
1Q’10
V%
$3,414
$2,311
48%
163
(51 )
$3,577
$2,260
58%
$0.31
$0.21
48%
.02
(.01 )
$0.33
$0.20
65%
Preliminary 2011 first quarter results/13