Download Supplemental Data

GE fourth quarter ’09
supplemental information
•
•
•
•
•
•
•
•
•
•
•
•
•
•
GECS segment results – continuing operations
GECS segment assets
GECS non-earnings/write-offs
GECS delinquency
GECS funding
GECC debt/equity ratio
GECS debt/equity ratio
GECC Tier 1 Common ratio
GECS Tier 1 Common ratio
Capital Finance Ending Net Investment
Capital Finance non-earning exposure walk
Industrial CFOA from continuing operations
Effective tax rate GE (ex. GECS)
2010 organization simplification … summary of operating segments
GECS segment results – continuing
operations
($ in millions – net earnings)
4Q’09
4Q’08
V%
CLL
$362
$(200)
F
Real Estate
(593)
(60)
U
Consumer
259
832
(69)%
GECAS
277
239
16
31
219
(86)
(225)
(496)
55
$111
$534
EFS
GECS Corporate & elims.
Earnings from continuing ops.
attributable to GECS
(79)%
Preliminary 2009 fourth quarter results/2
GECS segment assets
GECS & consolidated affiliates
($ in billions)
4Q’09
4Q’08
V%
$205.8
$228.2
(10)%
Real Estate
81.5
85.3
(4)
Consumer
176.0
187.9
(6)
GECAS
51.1
49.5
3
EFS
22.6
22.1
2
110.9
86.2
28
$647.9
$659.2
1.5
1.7
$649.4
$660.9
CLL
GECS Corporate & elims.
Total GECS – continuing operations
Assets of discontinued operations
Total GECS
(2)%
(11)
(2)%
Preliminary 2009 fourth quarter results/3
GECS non-earnings/write-offs
($ in millions)
Non-earning assets/non-earnings % fin. rec.
Total write-offs/write-offs % fin. rec.
4Q’09
3Q’09
4Q’08
$5,121
3.63%
$5,319
3.61%
$2,628
1.64%
1,252
2.79
1,320
2.90
194
0.41
Real Estate
GECAS
167
1.09
211
1.40
146
0.95
EFS
78
1.01
360
4.31
241
2.87
6,565
4.92
6,519
4.78
4,750
3.33
72
2.74
78
2.53
38
0.96
CLL
Real Estate
Consumer
GECS corp. & elims.
Total GECS
$13,255
3.84%
$13,808
3.88%
$7,997
2.12%
4Q’09
4Q’08
$386
1.03%
$498
1.18%
72
0.64
106
0.92
2
0.02
GECAS
16
0.41
2
0.06
0
0.01
EFS
67
3.30
0
0
0
0
1,279
3.79
1,418
4.10
1,239
3.13
2
0.34
7
0.87
2
0.21
$1,929
2.20%
$1,919
2.13%
$1,741
1.73%
CLL
Consumer
GECS corp. & elims.
Total GECS
$494
1.37%
3Q’09
Preliminary 2009 fourth quarter results/4
GECS delinquency
4Q’09
3Q’09
4Q’08
Consumer
On-book delinquency
9.10%
9.12%
7.31%
Off-book delinquency
7.20
6.85
8.24
Managed delinquency
8.82
8.80
7.43
On-book delinquency
2.91%
3.09%
2.34%
Off-book delinquency
2.29
2.51
1.20
Managed delinquency
2.81
3.01
2.17
Equipment Financing
Preliminary 2009 fourth quarter results/5
GECS funding
($ in billions)
FIN 46
LT debt - TLGP
Debt composition
$515
6
$509
13
$508
4
$504
55
$500-a)
3
$497
60
Unsecured term issuances
’09 TLGP
pre-funding
Early funding of
’10 maturities
$84
13
$70
38
$20-$25
71
LT debt nonguaranteed
Alternative
funding/others-b)
Comm’l paper
Bank lines
CP coverage
Cash & equiv.
LT debt<1 yr.
32
368
346
332
56
72
53
50
58
47
4Q'08
3Q'09
4Q'09
$60
83%
$37
$69
$52
100%+
$57
$69
$52
100%+
$64
$70
'08
Early funding of
’11 maturities
'09
'10E
Highlights
• 2010 LT debt plan fully funded ($38B)… issued
$23B total non guaranteed debt in ‘09
• Global presence in tough market…~18% of ‘09
issuances in 8 non-US currencies
• Plan to issue ~$20-$25B LT debt in ’10 to prefund 50%+ of ’11 LTD plan … $4.4B completed
• ~$53B business ENI reduction helped reduce
debt partially offset by increase due to FX & cash
(a- Includes ~$17B YTD FX impact
(b- Includes ~$1B of GE-GECS inter-company loan & debt from alternative funding
sources booked in LT debt (~$5B in 4Q’09, ~$3B in 3Q’09 & ~$0B in 4Q’08)
Preliminary 2009 fourth quarter results/6
GECC debt/equity ratio
($ in billions)
As reported
Debt
Shareowner’s equity–a)
Book leverage (debt/equity)
Debt
Subtract: hybrids from debt
Subtract: cash & equiv. from debt
Adjusted book debt
Shareowner’s equity
Add: hybrids to equity
Adjusted book equity
Adjusted leverage
4Q’08
3Q’09
4Q’09
$510.4
58.2
$504.1
73.2
$496.6
73.7
8.8
6.9
6.7
510.4
(7.7)
(36.4)
466.3
504.1
(7.7)
(56.2)
440.2
496.6
(7.7)
(63.7)
425.2
58.2
7.7
65.9
73.2
7.7
80.9
73.7
7.7
81.4
7.1
5.4
5.2
(a- Total equity ex. noncontrolling interests
Preliminary 2009 fourth quarter results/7
GECS debt/equity ratio
($ in billions)
As reported
Debt
Shareowner’s equity–a)
Book leverage (debt/equity)
Debt
Subtract: hybrids from debt
Subtract: cash & equiv. from debt
Adjusted book debt
Shareowner’s equity
Add: hybrids to equity
Adjusted book equity
Adjusted leverage
4Q’08
3Q’09
4Q’09
$514.6
53.3
$508.4
70.7
$500.3
70.8
9.7
7.2
7.1
514.6
(7.7)
(37.5)
469.4
508.4
(7.7)
(56.9)
443.8
500.3
(7.7)
(64.4)
428.2
53.3
7.7
61.0
70.7
7.7
78.4
70.8
7.7
78.5
7.7
5.7
5.5
(a- Total equity ex. noncontrolling interests
Preliminary 2009 fourth quarter results/8
GECC Tier 1 common ratio estimate
($ in billions)
4Q’08
3Q’09
4Q’09
As reported
Shareholder’s equity
$58.2
$73.2
$73.7
Shareholder’s equity
- Intang. & GW
- Unr. G/(L) on Invt. & Hdg.
- Other additions/(deductions)
$58.2
(28.4)
5.3
(0.8)
$73.2
(31.4)
3.0
(1.1)
$73.7
(31.8)
2.5
(1.1)
34.3
43.7
43.3
604.3
580.2
565.0
5.7
7.5
7.7
Tier 1 common
Estimated risk weighted assets
GECC Tier 1 common ratio
Preliminary 2009 fourth quarter results/9
GECS Tier 1 common ratio estimate
($ in billions)
4Q’08
3Q’09
4Q’09
As reported
Shareholder’s equity
$53.3
$70.7
$70.8
Shareholder’s equity
- Intang. & GW
- Unr. G/(L) on Invt. & Hdg.
- Other additions/(deductions)
$53.3
(29.0)
6.2
(0.8)
$70.7
(32.0)
2.4
(1.1)
$70.8
(32.4)
2.2
(1.1)
29.7
40.0
39.5
632.9
611.2
598.7
4.7
6.5
6.6
Tier 1 common
Estimated risk weighted assets
GECC Tier 1 common ratio
Preliminary 2009 fourth quarter results/10
Capital Finance Ending Net Investment
($ in billions)
4Q’08
GECS assets (cont. ops.)
Subtract: non-debt liabilities
GECS ENI
Subtract: GECS HQ ENI
Capital Finance ENI
Subtract: effects of FX
Capital Finance ENI (@ 4Q’08 FX)
$659.2
($85.5)
3Q’09
4Q’09
$656.8
$647.9
($75.7)
($74.9)
$573.7
$581.1
$573.0
(48.5)
(75.5)
(79.4)
$525.2
$505.6
$493.6
-
($20.3)
$525.2
$485.3
($21.4)
$472.2
Preliminary 2009 fourth quarter results/11
Capital Finance non-earning exposure walk
($ in billions)
Commercial
$6.6
Consumer
$6.6
(1.2)
(2.0)
(1.7)
100%
recovery
4.6
215%
coverage
$3.6
(2.0)
Nonmortgage
Loans in
recovery/
workout
$3.5
nonmortgage
reserves
Expect full
recovery/
cure
175%
coverage
(2.6)
Cure
206%
coverage
1.7
Collateral
value on
remaining
exposure
4Q’09
non-earning
3Q’09 coverage
(1.3)
$1.0
(0.1)
Estimated
loss exposure
4Q’09
reserves
189%
4Q’09
non-earning
Mortgage
non-earnings
0.5
Estimated Estimated Estimated
loss
collateral
MI
exposure
value
4Q’09
mortgage
reserves
206%
Preliminary 2009 fourth quarter results/12
Industrial CFOA from continuing
operations
($ 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’08
YTD
4Q’09
4Q’09
YTD
$5,116
$16,581
$19,086
–
–
2,351
$5,116
$16,581
$16,735
YTD
V%
(13)%
(1)%
Preliminary 2009 fourth quarter results/13
Effective tax rate GE (ex. GECS)
($ in millions)
GE earnings from continuing operations
before income taxes
Less GECS earnings from continuing ops.
Adjusted earnings from continuing ops.
before income taxes
GE (ex. GECS) provision for income taxes –
continuing ops.
Effective tax rate GE (ex. GECS)
4Q’09
4Q’09
YTD
$3,531
$14,142
111
1,590
$3,420
$12,552
$346
$2,739
10%
22%
Preliminary 2009 fourth quarter results/14
2010 organization simplification …
summary of operating segments-a)
($ in billions)
TY
Q1
2009
Q2
Q3
Q4
TY
2008
Q2
Q1
Q3
Q4
2007
TY
Revenues:
Energy Infrastructure:
Energy
Oil & Gas
Technology Infrastructure:
Aviation
Healthcare
Transportation
Home & Business Solutions
Capital Finance
NBCU
Total Segment Revenues:
Corporate Items & Eliminations
Consolidated Revenues
40.6
33.7
7.7
38.5
18.7
16.0
3.8
8.4
51.3
15.4
154.3
2.5
156.8
9.1
7.8
1.5
9.5
4.8
3.5
1.2
1.9
13.8
3.5
37.8
0.6
38.4
10.5
8.7
1.9
9.6
4.6
4.0
1.1
2.2
12.7
3.6
38.6
0.5
39.1
9.8
8.0
2.0
9.3
4.5
3.8
1.0
2.1
12.0
4.1
37.3
0.5
37.8
11.3
9.2
2.3
10.1
4.7
4.7
0.6
2.2
12.7
4.3
40.6
0.8
41.4
43.0
36.3
7.4
41.6
19.2
17.4
5.0
10.1
68.6
17.0
180.3
2.2
182.5
8.8
7.4
1.5
9.4
4.3
3.9
1.1
2.5
17.3
3.6
41.5
0.7
42.2
10.8
9.1
1.9
10.6
4.9
4.5
1.2
2.7
18.2
3.9
46.3
0.6
46.8
10.9
9.2
1.9
10.3
4.8
4.2
1.3
2.6
17.9
5.1
46.7
0.6
47.2
12.5
10.7
2.1
11.4
5.2
4.8
1.4
2.4
15.2
4.4
45.9
0.3
46.2
34.9
29.0
6.8
38.3
16.8
17.0
4.5
11.0
68.1
15.4
167.8
4.7
172.5
Segment Profit:
Energy Infrastructure:
Energy
Oil & Gas
Technology Infrastructure:
Aviation
Healthcare
Transportation
Home & Business Solutions
Capital Finance
NBCU
Total Segment Profit:
Corporate Items & Eliminations
GE Interest and Other Financial Charges
GE provision for Income Taxes
Earnings from Continuing Operations
Earnings from Discontinued Operations
Consolidated Earnings
7.1
6.0
1.2
6.8
3.9
2.4
0.5
0.4
1.7
2.3
18.3
-2.8
-1.5
-2.7
11.2
-0.2
11.0
1.3
1.2
0.2
1.7
1.1
0.4
0.2
0.0
1.0
0.4
4.5
-0.4
-0.4
-0.8
2.8
0.0
2.8
1.9
1.6
0.3
1.7
0.9
0.6
0.2
0.1
0.4
0.5
4.7
-0.5
-0.3
-0.9
2.9
-0.2
2.7
1.6
1.3
0.3
1.6
1.0
0.5
0.2
0.1
0.1
0.7
4.3
-0.8
-0.4
-0.7
2.5
0.0
2.5
2.3
1.9
0.4
1.7
1.0
0.9
-0.2
0.1
0.1
0.6
4.8
-1.1
-0.4
-0.3
3.0
0.0
3.0
6.5
5.5
1.1
7.5
3.7
2.9
1.0
0.4
8.1
3.1
25.6
-1.9
-2.2
-3.4
18.1
-0.7
17.4
1.2
1.0
0.2
1.5
0.8
0.5
0.3
0.1
2.5
0.7
6.1
-0.3
-0.6
-0.8
4.4
0.0
4.3
1.7
1.4
0.3
1.9
0.9
0.7
0.2
0.1
2.8
0.9
7.4
-0.5
-0.6
-1.0
5.4
-0.3
5.1
1.5
1.3
0.3
1.7
0.8
0.6
0.3
0.0
2.1
0.6
6.1
-0.1
-0.5
-1.0
4.5
-0.2
4.3
2.1
1.8
0.4
2.3
1.2
0.9
0.2
0.0
0.7
0.9
6.0
-1.0
-0.5
-0.7
3.9
-0.1
3.7
5.2
4.5
0.9
7.2
3.2
3.1
0.9
1.0
12.4
3.1
28.9
-1.6
-2.0
-2.8
22.5
-0.2
22.2
623.6
613.0
625.9
631.7
623.6
637.6
653.3
664.6
655.1
637.6
614.5
Capital Finance Assets -b)
(a- Preliminary & unaudited results reflecting the January 1, 2010 segment reorganization
(b- Assets of continuing operations
Preliminary 2009 fourth quarter results/15