GE 2020 fourth quarter performance
Financial results & company highlights
January 26, 2021
CAUTION CONCERNING FORWARD-LOOKING STATEMENTS:
This document contains "forward-looking statements" - that is, statements related to future events that by their nature address matters that are, to different degrees, uncertain. For details on the uncertainties that may cause our actual future results to be materially different than those expressed in our forward-looking statements, see http://www.ge.com/investor-relations/disclaimer-caution-concerning-forward-looking-statementsas well as our annual reports on Form 10-K and quarterly reports on Form 10-Q. We do not undertake to update our forward-looking statements. This document also includes certain forward-looking projected financial information that is based on current estimates and forecasts. Actual results could differ materially.
NON-GAAP FINANCIAL MEASURES:
In this document, we sometimes use information derived from consolidated financial data but not presented in our financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP). Certain of these data are considered "non-GAAP financial measures" under the U.S. Securities and Exchange Commission rules. These non-GAAP financial measures supplement our GAAP disclosures and should not be considered an alternative to the GAAP measure. The reasons we use these non-GAAP financial measures and the reconciliations to their most directly comparable GAAP financial measures are included in the appendix of this presentation, as applicable.
Our financial services business is operated by GE Capital Global Holdings, LLC (GECGH). In this document, we refer to GECGH and our financial services business as "GE Capital". We refer to the industrial businesses of the Company as GE Industrial.
GE's Investor Relations website at www.ge.com/investorand our corporate blog at www.gereports.com, as well as GE's Facebook page and Twitter accounts, contain a significant amount of information about GE, including financial and other information for investors. GE encourages investors to visit these websites from time to time, as information is updated and new information is posted.
4Q & FY 2020 snapshot
GE Industrial
organic revenue
decline*
Adjusted GE Industrial
organic margin
contraction*
Adjusted EPS*
(includes impact of restructuring)
GE Industrial
free cash flow*
4Q'20 | FY'20 | 2020 Dynamics | ||||
• Organic top-line pressured… ~95% of order & revenue | ||||||
(13.7)% | (12.9)% | declines Aviation-related | ||||
• GE Industrial margins* of 3.4%... sequential | ||||||
improvement throughout year as more than $2B cost | ||||||
(350) bps | (520) bps | actions took hold | ||||
• Adjusted EPS* of $0.01 includes $(0.05) for | ||||||
restructuring recast | ||||||
$0.08 | $0.01 | |||||
• Positive GE Industrial FCF* of $0.6B… working capital | ||||||
improvement across businesses; more than $3B of | ||||||
cash actions realized | ||||||
$4.4B | $0.6B | |||||
• Momentum growing across businesses | ||||||
Strong free cash flow* finish to a challenging year
* Non-GAAP Financial Measure
2
Meaningful progress against priorities
Continuing to strengthen
our businesses
- Protecting safety, serving customers & communities
- Building & empowering team with humility, transparency, focus
-
Progress in operational execution driving improved results… $0.6B
FCF* in 2020 (>$3B cash actions realized)
Solidifying our
financial position
- Strong liquidity & maintaining flexibility… $37B of cash
-
De-riskingbalance sheet & pension… reduced debt $16B in
2020, $30B since 2019 - Committed to reducing leverage over time
Driving long-term profitable growth
- Purpose … leading in energy transition, precision health, future of flight
- Lean… foundation built, scaling company-wide, driving performance & cultural change
- Focus… ruthless prioritization, unlocking upside potential with cash generation & deployment
Proud of how our team rose to the challenge… well-positioned into FY'21
* Non-GAAP Financial Measure
3
Earnings performance
($ in billions - except EPS)
4Q'20 | y/y | y/y (org.) | FY'20 | |||||
Orders | $23.2 | (7)% | (3)% | $72.0 | ||||
Backlog | 386.5 | (4)% | 386.5 | |||||
Revenues | 21.9 | (16)% | 79.6 | |||||
- GE Industrial | 20.3 | (17)% | (14)%* | 73.1 | ||||
Adjusted GE Industrial profit*-a) | 1.3 | (52)% | (45)% | 2.5 | ||||
Adjusted GE Industrial profit margin*-a) | 6.4% | (460)bps | (350)bps | 3.4% | ||||
GAAP Continuing EPS | 0.27 | F | 0.59 | |||||
Adjusted EPS* | 0.08 | (60)% | 0.01 | |||||
Adjusted EPS* excluding restructuring-c) | 0.10 | (52)% | 0.06 |
4Q'20 EPS walk
GAAP Continuing EPS | $0.27 |
Less: MTM & Gains | 0.27 |
Less: Restructuring & other-b) | (0.03) |
Less: Non-op. pension & other benefits (0.05)
Adjusted EPS* | $0.08 |
Improving results while managing through market volatility… actions taking hold
* Non-GAAP Financial Measure
(a - Excludes interest & other financial charges, non-operating benefit costs, gains (losses), restructuring & other, Steam asset impairment, and goodwill impairments4 (b - Includes legal reserves associated with the SEC investigation, debt extinguishment cost & BP related tax benefit
(c - Excluding $0.2B of after tax restructuring programs spend that are now included in segment profit and adjusted EPS
Industrial free cash flow*
($ in billions)
4Q'20 | y/y | FY'20 | y/y | ||
• | |||||
Net earnings (loss)-a) | 2.5 | 1.9 | 6.9 | 6.4 | |
Goodwill impairments | - | (0.0) | 0.9 | (0.6) | |
Depreciation & amortization | 0.8 | (0.1) | 3.5 | (0.1) | • |
Operating working capital-b) | 3.4 | 1.3 | (0.5) | 2.0 | |
Current receivables | (0.4) | 1.1 | (0.6) | 3.3 | |
Inventory | 1.6 | 0.6 | 1.2 | 2.5 | • |
Accounts payable | 0.5 | 0.2 | (2.6) | (2.9) | |
Progress collections | 1.0 | (0.6) | (0.2) | (1.7) | |
Current contract assets | 0.8 | 0.1 | 1.6 | 0.7 | |
Other CFOA-c) | (2.0) | (3.1) | (8.4) | (10.2) | |
Gross CAPEX-d) | (0.3) | 0.4 | (1.7) | 0.8 | |
GE Industrial FCF* | 4.4 | 0.5 | 0.6 | (1.7) | |
4Q'20 commentary
Positive FCF* across all businesses… sequential improvement in earnings & working capital; +$0.9B y/y ex BioPharma
Healthcare earnings growth a highlight; earnings include non-cash items, offset in Other CFOA (primarily BKR MTM)
Revised definition of working capital to better align financials to operations:
- Receivables a use… billings on seasonal volume & reduced factoring
- Significant inventory release across all businesses, notably in Renewables & Aviation
- Progress inflow on large orders in Renewables… continued demand in Onshore Wind
4Q'20 GE Industrial FCF* results better y/y despite Aviation & BioPharma disposition headwinds
* Non-GAAP Financial Measure | |
(a - Aggregates the following: Net earnings (loss) and (earnings) loss from discontinued operations | |
(b - Aggregates the following: current receivables, inventory (including deferred inventory), accounts payable (& equipment project accruals), progress collections & deferred income, current contract assets | 5 |
(c - Aggregates the following: (Gains) losses on sales of business interests, (Gains) losses on equity securities, principal pension plans (net), other post retirement benefit plans (net), income taxes (net), and all other operating | |
activities; excludes deal taxes and GE Pension Plan contributions | |
(d - Includes additions to property, plant & equipment (PP&E) and internal use software |
4Q'20 Industrial segments results
($ in billions)
Aviation | Healthcare | Power | Renewable Energy | ||||||||||||
y/y | y/y | y/y | y/y | ||||||||||||
$ / % | y/y | (org.)* | $ / % | y/y | (org.)* | $ / % | y/y | (org.)* | $ / % | y/y | (org.)* | ||||
Orders | $6.3 | (41)% | (40)% | $5.0 | (15)% | 1% | $5.6 | 26% | 27% | $6.3 | 34% | 32% | |||
Revenue | $5.8 | (35)% | (34)% | $4.8 | (11)% | 6% | $5.4 | -% | (1)% | $4.4 | (6)% | (7)% | |||
Segment | $0.6 | (73)% | (72)% | $0.9 | (17)% | 27% | $0.3 | 3% | 6% | $(0.1) | 62% | 63% | |||
profit | |||||||||||||||
Segment | 9.6% | (1,340)bps | (1,360)bps | 19.7% | (140)bps | 310bps | 5.7% | 20bps | 40bps | (2.0)% | 280bps | 290bps | |||
margin | |||||||||||||||
Momentum growing across our businesses … Aviation still hardest hit
* Non-GAAP Financial Measure: organic segment revenue, organic segment profit, and organic segment margin in columns labeled y/y (org.)
6
4Q'20 GE Capital & Corporate results
($ in billions)
GE Capital | Corporate | |
$ | y/y / | |
sequential | ||
Adjusted continuing | $(0.0) | U |
earnings*-a) | ||
y/y | ||
GE Capital cash-b) | $13.4 | $(0.7) |
sequential | ||
Assets | $103.0 | $1.2 |
(ex-liquidity)* | ||
sequential | ||
- Adjusted earnings* down y/y: lower gains and higher taxes partially offset by lower marks & impairments
- GECAS earnings $120M, down y/y primarily due to sale of PK platform in prior year; $50M-d) FY'20 ex Goodwill impairment despite COVID-19 challenges
$ | y/y | |
Functions & Operations | $(0.3) | 5% |
EH&S-c) and other items | ||
$(0.1) | 20% | |
Eliminations | $(0.0) | 89% |
Adjusted Corporate costs* | $(0.4) | 23% |
- Adjusted Corporate costs* better driven by continued functional cost-out & GE Digital progress
- Corporate headcount down ~(13)% in FY'20
- Accelerating decentralization across the organization
GE Capital pressured by end markets ... | continuing to streamline Corporate |
* Non-GAAP Financial Measure | |
(a - Excludes legal reserves associated with the SEC investigation, debt extinguishment cost & BP related tax benefit | |
(b - Excludes $0.5B of discontinued operations cash and $0.5B of insurance cash. | 7 |
(c - Environmental, Health, and Safety | |
(d - GECAS 2020 Net Income ($786)M excluding Goodwill charge $836M after-tax |
Liquidity and de-leveraging update
($ in billions)
Liquidity
4Q'20 | ||||
GE Industrial cash | $23.2 | |||
GE Capital cash -a) | $13.4 | |||
Consolidated cash | ||||
$36.6 | ||||
- Reduced liquidity needs $10.5B through '24
- Continue to improve cash operating processes
- Expect Industrial go-forward cash needs to be lower, reducing intra-quarter borrowing by $3.6B y/y
- Continue to hold elevated cash through this period of uncertainty
GE Capital | Debt | GE Industrial | |||
Borrowings | Borrowings | ||||
$66 | $59 | ||||
$52 | |||||
$40 | |||||
$33 | |||||
$24 | |||||
'18 | '19 | '20 | '18 | '19 | '20 |
Pension / Preferred / Op Lease | 28 | 28 | 26 | ||
Cash at 75% | (12) | (13) | (17) |
GE Industrial Net Debt*-b) | $55 | $48 | $32 |
- Debt reduced by $16B in '20… $30B since the beginning of '19, down 28%
- GE Industrial net debt* reduced $16B in '20… $23B since the beginning of '19, down 41%
- Actively de-risking the pension… pre-funded $2.5B to cover through 2023-c)
Significant progress in FY'20 on improving our financial position
* Non-GAAP Financial Measure | |
(a - Excludes $0.5B of discontinued operations cash and $0.5B of insurance cash. | |
(b - Includes GE Industrial borrowings, pension, preferred stock, operating leases offset by 75% cash | 8 |
(c - GE Pension Plan ERISA funding requirement based on current assumptions |
2021 overview
Revenues | Margins | ||
LSD | 250+ bps expansion | ||
(GE Industrial organic*) | (Adjusted GE Industrial | ||
organic margin*) | |||
Free cash flow* | EPS | |||
$2.5B to $4.5B | $0.15 - $0.25 | |||
(GE Industrial FCF*) | (Adjusted EPS*) | |||
Outlook assumptions
- Aviation market recovery beginning 2H… top line flat to up
- Gas continues to play important role in the energy transition… services growth, selective equipment deals
- Renewable market growth… expand international & services in Onshore, ramp up Offshore, optimize cost base
- Attractive Healthcare market with scans at pre-COVID levels… invest in Healthcare systems growth, PDx recovery
- FCF* performance driven by earnings growth & working capital, offsetting headwinds from '20 non-repeats
Key variables
- Aviation market recovery, timing of aircraft deliveries
- Renewable Energy operational execution, working capital
- Healthcare market recovery & growth
- Restructuring timing & execution
Positive trajectory in 2021, though still challenged by Aviation
* Non-GAAP Financial Measure
9
Wrap-up
Strong free cash flow* finish to a challenging year
Momentum growing across businesses
Delivering value for the long-term
- Sustaining lean efforts will drive performance improvements and cultural change
- Purpose… leadership positions in energy transition, precision health, future of flight
- Leading to HSD free cash flow* margin over time… unlocking upside potential with cash generation/deployment, profit, growth
Strengthening GE for the long-term
* Non-GAAP Financial Measure
10
Q&A
Appendix - supplemental information
- GE Industrial free cash flow* by segment
- Aviation & GECAS update: what we're seeing & doing
- 2020 Earnings performance
- Supplemental Information - Industrials Orders & backlog by segment
- Supplemental Information - Industrial Equipment/Service revenue by segment
- Supplemental Information - Units summary - orders & sales
- Liquidity update
- Maturity profile
- Debt walk - 4Q'19 - 4Q'20
- Supplemental Information - GE Capital segment results & assets
- GECAS supplemental information
- Financial reporting presentation updates
- GE segment profit margin excluding restructuring expense
- GE Industrial restructuring and other expense and cash
- Balance sheet presentation - assets
- Balance sheet presentation - liabilities
- Balance sheet as of December 31, 2020
- Changes to Statement of Cash Flows presentation
- Statement of Earnings - Changes in presentation
- 2020 Industrial Earnings
- 2020 GE Industrial free cash flow* details
- 2020 Industrial segments results
* Non-GAAP Financial Measure
GE Industrial free cash flow* by segment
($ in billions)
2019 | 2020 | y/y | 2021 | |||||
GE Industrial | 2.3 | 0.6 | (1.7) | 2.5 to 4.5 | ||||
Aviation | 4.4 | (0.0) | (4.4) | Up, partial recovery | ||||
Healthcare | 2.5 | 2.9 | 0.3 | |||||
Healthcare, ex. BP | 1.2 | 2.6 | 1.3 | Flat to slightly up | ||||
~Flat | ||||||||
Power | (1.5) | 0.0 | 1.5 | (GP up & PP down) | ||||
Renewable Energy | (1.0) | (0.6) | 0.3 | Up & positive | ||||
Corporate | (2.1) | (1.6) | 0.5 | Steady with | ||||
some improvement |
* Non-GAAP Financial Measure
13
Aviation & GECAS update: what we're seeing & doing
End market dynamics: departures-a)
Aviation-b) | GECAS |
125 | GE/CFM departures |
~(48)% compared to | |
100 | weekly baseline |
75 | |
50 | |
25 |
0
1Q'20 | 2Q'20 | 3Q'20 | 4Q'20 | Jan | |||
GE/CFM engines | Domestic departures | Int'l departures | |||||
- ~26% of GE/CFM fleet parked-c)
- Freight up ~14% vs. baseline-d)
- China now ~(26)% decline, Americas ~(39)% & Europe ~(75)% vs. baseline-d)
- Commercial Engines: installs and spares ~(30-40)%y/y; aligned to airframer production rates; managing MAX RTS
- Commercial Aftermarket: shop visits trend ~(45)% y/y and flat q/q; CSA billings ~(35)%
- Military: demand remains strong - supply chain execution impacted '20 growth
- $1B+ cost / $2B+ cash actions realized:
~25% workforce reduction in '20; further cost actions underway in '21 - Watching: 1) travel restrictions, 2) carrier and passenger behavior, 3) case trends, vaccine distribution/impact, 4) freight
- Current trending:
- ~$0.4B deferral balance as of year end… customers paying with ~84% of invoices collected
- Continue to restructure credit risk customers & maintain economics
- 27 AOG… primarily driven by repossessions
- Reduced skyline, pursuing secondary volume deals
- Regulatory approval of PIMCO JV in 4Q supports additional off-book capacity
Demand remains challenged… planning for roughly flat market through the first half of '21 and acceleration thereafter
(a - Normalized rolling 7-day avg global departures vs. baseline global departures (baseline = avg of Jan 21-27 of 2020) (b - 1Q trending as of January
(c - as of January 21st | 14 |
(d - Normalized rolling 7-day avg through January 23rd (baseline = avg of Jan 21-27 of 2020)
2020 Earnings performance
($ in billions - except EPS)
2020 | y/y | y/y (org.) | ||||
Orders | $72.0 | (20)% | (17)% | |||
Backlog | 386.5 | (4)% | ||||
Revenues | 79.6 | (16)% | ||||
- GE Industrial | 73.1 | (17)% | (13)%* | |||
Adjusted GE Industrial profit*-a) | 2.5 | (70)% | (65)% | |||
Adjusted GE Industrial profit margin*-a) | 3.4% | (610)bps | (520)bps | |||
GAAP Continuing EPS | 0.59 | F | ||||
Adjusted EPS* | 0.01 | (98)% | ||||
Adjusted EPS* excluding restructuring-c) | 0.06 | (91)% |
2020 EPS walk | |||
GAAP Continuing EPS | $0.59 | ||
Less: MTM & Gains | 1.13 | ||
Less: Restructuring & other-b) | (0.10) | ||
Less: Non-op. pension & other benefits | (0.22) | ||
Less: Goodwill impairment & related | (0.20) | ||
Less: Steam asset impairment | (0.04) | ||
Adjusted EPS* | $0.01 |
* Non-GAAP Financial Measure
(a - Excludes interest & other financial charges, non-operating benefit costs, gains (losses), restructuring & other, Steam asset impairment, and goodwill impairments
(b - Includes legal reserves associated with the SEC investigation, debt extinguishment cost & BP related tax benefit15 (c - Excluding $0.4B of after tax restructuring programs spend that are now included in segment profit and adjusted EPS
Supplemental information
($ in billions)
Orders by segment | 4Q'20 | y/y | y/y (org.) | 2020 | y/y | y/y (org.) | ||||||||
$4.7 | ||||||||||||||
Gas Power | 46% | 47% | $12.2 | (2)% | (2)% | |||||||||
Portfolio Power | 0.9 | (27)% | (27)% | 3.8 | (14)% | (11)% | ||||||||
Power | 5.6 | 26% | 27% | 16.0 | (5)% | (4)% | ||||||||
Renewable Energy | 6.3 | 34% | 32% | 16.3 | (3)% | (3)% | ||||||||
Aviation | 6.3 | (41)% | (40)% | 21.6 | (41)% | (41)% | ||||||||
Healthcare | 5.0 | (15)% | 1% | 18.6 | (12)% | 1% | ||||||||
GE Industrial | $23.2 | (7)% | (3)% | $72.0 | (20)% | (17)% | ||||||||
Backlog by segment | 4Q'20 | y/y | ||||||||||||
Power | $79.6 | (7)% | ||||||||||||
Renewable Energy | 30.0 | 9% | ||||||||||||
Aviation | 260.4 | (5)% | ||||||||||||
Healthcare | 17.1 | (7)% | ||||||||||||
GE Industrial | $386.5 | (4)% |
*Note: GE Industrial orders and backlog include Digital orders and backlog as well as eliminations between Industrial Segments. As a result, the sum of the segments may not add to the total. | 16 |
Supplemental information
($ in billions) | Equipment revenue | Service revenue | ||||||||||||||
y/y | y/y | y/y | y/y | |||||||||||||
4Q'20 | (org.)* | 2020 | (org.)* | 4Q'20 | (org.)* | 2020 | (org.)* | |||||||||
Gas Power | $1.4 | 12% | $4.7 | 17% | $2.4 | (10)% | 7.9 | (12)% | ||||||||
Power | $0.8 | 28% | $2.0 | (8)% | $0.8 | (11)% | $2.9 | (8)% | ||||||||
Portfolio | ||||||||||||||||
Power | 2.1 | 18% | 6.7 | 8% | 3.3 | (10)% | 10.9 | (11)% | ||||||||
Renewable | $3.8 | (1)% | $12.9 | 7% | $0.7 | (32)% | $2.8 | (8)% | ||||||||
Energy | ||||||||||||||||
Aviation | $2.3 | (31)% | $8.6 | (31)% | $3.5 | (36)% | $13.5 | (33)% | ||||||||
Healthcare | $2.7 | 10% | $10.0 | 8% | $2.1 | 2% | $8.0 | (1)% | ||||||||
GE Industrial | $10.7 | (5)% | $37.6 | (5)% | $9.6 | (22)% | $35.5 | (20)% | ||||||||
* Non-GAAP Financial Measure | 17 |
Supplemental information
(in units unless otherwise noted)
Power
- GE Gas Turbines
- Heavy-DutyGas Turbines-a)
- HA-Turbines-b)
- Aeroderivative-a)
-
GE Gas Turbine Gigawatts-c)
Renewable Energy - Wind Turbines-f)
- Wind Turbine Megawatts-c), -f)
- Repower Upgrades
Aviation
- Commercial Engines
- LEAP Engines-d)
- Military Engines
Orders | ||||
4Q'20 | 2020 | |||
Power | ||||
36 | 68 | - | GE Gas Turbine | |
34 | 57 | - | Heavy-Duty Gas Turbine-a) | |
15 | 20 | - | HA-Turbine-b) | |
2 | 11 | - | Aeroderivative-a) | |
9 | 15 | |||
Renewable Energy | ||||
1,266 | 3,602 | - | Wind Turbines-f) | |
4,915 | 12,666 | - | Wind Turbine Megawatts-c) -f) | |
305 | 504 | - | Repower Upgrades | |
Aviation | ||||
387 | 678 | - | Commercial engines | |
305 | 351 | - | LEAP Engines-d) | |
172 | 1,023 | - | Military Engines | |
- Spares rate-e) ($ in millions) |
Sales
4Q'202020
28 | 71 |
22 | 51 |
- 21
- 20
1,013 3,744
3,066 10,836
146 1,022
366 1,487
- 815
- 683
$17.5 $18.0
(a - Heavy-Duty Gas Turbines and Aeroderivatives are subsets of GE Gas Turbines (b - HA-Turbines are a subset of Heavy-Duty Gas Turbines
(c - Gigawatts / Megawatts reported associated with financial orders in the periods presented (d - LEAP engines are a subset of commercial engines
(e - Commercial externally shipped spares and spares used in time & material shop visits in millions of dollars per day (f - Includes Onshore and Offshore units
18
Liquidity update
($ in billions)
GE Industrial cash balance walk
Industrial cash beginning balance - 3Q'20
GE Industrial FCF*
Pension pre-funding
Intercompany debt repayment
Capital contribution to GE Capital
All Other (includes BKR proceeds of $0.4B)
Industrial cash ending balance - 4Q'20
$24.3
4.4
(2.5)
(1.5)
(2.0)
0.6
$23.2
GE Capital cash balance walk
Capital cash beginning balance - 3Q'20 -a)
Business operations / other
Contractual debt maturities
Debt tender
Intercompany debt repayment
Capital contribution from GE Industrial
Capital cash ending balance - 4Q'20 -a)
$14.1
0.7
(2.8)
(2.2)
1.5
2.0
$13.4
* Non-GAAP Financial Measure | |
(a - Excludes discontinued operations cash and Insurance cash of $1.2B in 3Q'20 and $1.0B in 4Q'20. | 19 |
Maturity profile
($ in billions)
GE Industrial
$19.2B long term debt maturities
outstanding as of December 31, 2020-a)
9.6
1.9 | 2.4 | 2.1 | 1.8 | |||||
0.9 | ||||||||
0.4 | ||||||||
2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 '30-'50 |
GE Capital
$50.9B long term debt maturities
outstanding as of December 31, 2020-a)
3.7
32.1
2.7 | 2.9 | 3.7 | 3.6 | 2.1 | ||||
1.7 | ||||||||
1.0 | 0.8 | 0.3 | ||||||
2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 '30-'55 |
(a - Principal amount outstanding on publicly traded long term debt
20
Debt walk - 4Q'19 to 4Q'20-a)
($ in billions)
GE Industrial
GE Capital
Beginning balance - 1/1/20
Debt issuance
Intercompany debt repayment
Debt tender
Commercial paper reduction
Other
Ending balance 4Q'20
$32.9
7.5 $6 in April, $1.5 in June
(9.0) | $6 in April (w/ BP proceeds), $1.5 June, |
$1.5 in December | |
(4.2) | '20 - '24 maturities |
(3.0) | |
(0.6) | Other borrowings $(0.8), Maturity |
$(0.3), FX $0.6 | |
$23.5 |
Beginning balance - 1/1/20 | $59.0 | |
Debt issuance | 6.0 | $4.5B in May; $1.5B in June |
Intercompany debt repayment | 9.0 | $6 in April (w/ BP proceeds), |
$1.5 June, $1.5 in December | ||
Debt tender | (11.9) | $5.4B April, $4.4B May, $2.2B |
December | ||
Contractual debt maturities | (10.5) | |
Other | 0.5 | MTM $1.4, Alt Funding (1.3), |
Ending balance 4Q'20 | FX/Other $0.4 | |
$52.1 | ||
Variance | $(6.9) |
Variance | $(9.4) |
4Q activity: Intercompany debt repayment $(1.5B)
4Q activity: $(2.8B) contractual debt maturities; $(2.2B) debt tender, $1.5B intercompany loan and $0.4B alternative funding
(a - Consolidated debt of $90.9B in 4Q'19 and $75.1 in 4Q'20, after intercompany eliminations of $(1.0)B at 4Q'19 and $(0.6B) in 4Q'20.
21
Supplemental information
GE Capital segment results ($ in millions)
4Q'20 | y/y | 2020 | y/y | ||||
GECAS | $120 | (44)% | $(786) | U | |||
EFS | 39 | F | 52 | (57)% | |||
WCS | 15 | (50)% | 66 | (72)% | |||
Insurance | 112 | 69% | 189 | F | |||
Other continuing | (438) | (73)% | (1,232) | 6% | |||
Continuing earnings | $(151) | U | $(1,710) | U | |||
Less: goodwill impairment | - | -% | (836) | U | |||
Less: Insurance LRT | - | -% | - | F | |||
Less: debt extinguishment | (75) | U | (194) | U | |||
Less: tax adjustments | 47 | F | 145 | 46% | |||
Less: SEC charge | (100) | U | (100) | U | |||
Adjusted continuing | $(24) | U | $(724) | U | |||
earnings* |
GE Capital segment assets ($ in billions)
4Q'20 | 3Q'20 | Seq. | |||
GECAS | $35.9 | $35.8 | 0% | ||
EFS | 2.4 | 1.6 | 47% | ||
WCS | 5.9 | 6.8 | (13)% | ||
Insurance | 50.8 | 50.0 | 2% | ||
Other continuing | 18.6 | 18.7 | (1)% | ||
Total segment assets | $113.5 | $112.9 | 1% | ||
Plus: assets of discontinued | 3.4 | 3.4 | (1)% | ||
operations | |||||
Less: discontinued operations | 0.5 | 0.5 | 3% | ||
cash | |||||
Less: GE Capital cash | 13.4 | 14.1 | (5)% | ||
Assets ex-liquidity* | |||||
$103.0 | $101.7 | 1% |
* Non-GAAP Financial Measure | 22 |
GECAS supplemental information | |||||||||
($ in billions) | Loans and leases | ||||||||
Collateral type | 4Q'20 | 3Q'20 | 4Q'19 | ||||||
Narrow-body aircraft | $14.1 | $13.9 | $14.0 | ||||||
Wide-body aircraft | 6.0 | 6.3 | 6.8 | ||||||
Cargo | 1.6 | 1.6 | 1.4 | ||||||
Regional jets | 1.4 | 1.5 | 1.7 | ||||||
Helicopters | 5.0 | 4.9 | 5.0 | ||||||
Engines | 3.7 | 3.7 | 3.4 | ||||||
Total by collateral type-a) | $31.9 | $31.8 | $32.2 | ||||||
Airline region | |||||||||
U.S. | $7.6 | $7.7 | $6.8 | ||||||
Europe | 5.6 | 5.8 | 6.1 | ||||||
Pacific Basin | 6.6 | 6.5 | 6.5 | ||||||
Americas | 2.7 | 2.6 | 3.0 | ||||||
Other | 4.4 | 4.2 | 4.8 | ||||||
Total by airline region-b) | $26.9 | $26.9 | $27.2 | ||||||
Aircraft vintage profile | |||||||||
0 - 5 years | $11.7 | $11.3 | $11.4 | ||||||
6 - 10 years | 2.9 | 3.2 | 3.3 | ||||||
11 - 15 years | 4.2 | 4.4 | 5.0 | ||||||
15+ years | 3.9 | 4.0 | 3.8 | ||||||
Total by aircraft vintage profile-c) | $22.7 | $22.8 | $23.5 |
(a - Includes loans and financing leases of $2.7 billion, $2.7 billion and $2.8 billion (less non-aircraft loans and financing leases of $0.0 billion, $0.0 billion and $0.0 billion) and ELTO of
$29.2 billion, $29.1 billion and $29.4 billion at December 31, 2020, September 30, 2020, and December 31, 2019 respectively, related to commercial aircraft at GECAS23 (b - Excludes helicopters
(c - Includes aircraft owned by GECAS and leased to others; excludes engines, loans and helicopters
Financial reporting presentation updates
As part of our continued efforts to align our financial statements with the way we operate the company, and for improved comparability with peers and best practices, we voluntarily elected to implement the below-referenced financial reporting changes. These changes are reflected in all periods presented in our presentation today and will be reflected in our 2020 10-K. A summary of these changes is enclosed in today's appendix.
- Changed our presentation of GE Industrial restructuring program costs | To drive increased visibility and accountability for restructuring expense in our businesses, we now include this in our segment profit and adjusted EPS, except for significant, higher-costprograms that continue to be recorded within Corporate Items and Eliminations. This change better aligns our restructuring expense with our cash spend at the segments, driving accountability in both managing costs and benefits. See pages 25-26.
- Classification of Statement of Financial Position (current and non-current) and revised working capital definition | To drive increased transparency to operational drivers for near- and long-termcash needs and enhanced linkage to Free Cash Flow metrics. See pages 27-30.
- Presentation of research and development (R&D) expenses separately as part of costs and expenses in our consolidated Statement of Earnings (Loss) | Provides increased transparency to R&D spend and trends as part of our total investment in innovation. See page 31.
- Ceased reporting GE Capital as an equity method investment within the GE Industrial column of our financial statements | The GE Industrial column now contains only the earnings and cash flows of GE Industrial. This change has no impact on the GE Capital or Consolidated columns. All commercial transactions between GE Industrial and GE Capital continue to be reported on arms-lengthterms and are eliminated upon consolidation. See page 31.
24
Non-GAAP reconciliation: GE segment profit margin excluding restructuring expense
(Dollars in millions) | Power | Renewable Energy | Aviation | Healthcare | Corporate | GE Industrial | ||||||||||||||||||||||||||||||
2020 | 2019 | 2018 | 2020 | 2019 | 2018 | 2020 | 2019 | 2018 | 2020 | 2019 | 2018 | 2020 | 2019 | 2018 | 2020 | 2019 | 2018 | |||||||||||||||||||
Total revenues (GAAP) | $ | 17,589 | $ | 18,625 | $ | 22,150 | $ | 15,666 | $ | 15,337 | $ | 14,288 | $ | 22,042 | $ 32,875 | $ | 30,566 | $ | 18,009 | $ 19,942 | $ | 19,784 | $ | (932) | $ | (305) | $ | 673 | $ | 73,100 | $ | 87,719 | $ | 89,038 | ||
Profit (GAAP) | $ | 274 | $ | 291 | $ | (1,105) | $ | (715) | $ | (791) | $ | 140 | $ | 1,229 | $ | 6,812 | $ | 6,454 | $ | 3,060 | $ | 3,737 | $ | 3,522 | $ | (1,328) | $ (1,736) | $ | (1,514) | $ | 2,520 | $ | 8,313 | $ | 7,496 | |
Less: restructuring expense | (16) | (94) | (297) | (200) | (125) | (152) | (26) | (8) | (12) | (134) | (159) | (176) | (172) | (43) | (260) | (549) | (430) | (896) | ||||||||||||||||||
Profit excluding restructuring expense | $ | 290 | $ | 386 | $ | (808) | $ | (515) | $ | (666) | $ | 292 | $ | 1,255 | $ | 6,820 | $ | 6,466 | $ | 3,194 | $ | 3,896 | $ | 3,698 | $ | (1,155) | $ (1,693) | $ | (1,255) | $ | 3,069 | $ | 8,743 | $ | 8,392 | |
(Non-GAAP) | ||||||||||||||||||||||||||||||||||||
Profit margin (GAAP) | 1.6% | 1.6% | (5.0%) | (4.6%) | (5.2%) | 1.0% | 5.6% | 20.7% | 21.1% | 17.0% | 18.7% | 17.8% | 3.4% | 9.5% | 8.4% | |||||||||||||||||||||
Profit margin excluding restructuring | 1.6% | 2.1% | (3.6%) | (3.3%) | (4.3%) | 2.0% | 5.7% | 20.7% | 21.2% | 17.7% | 19.5% | 18.7% | 4.2% | 10.0% | 9.4% | |||||||||||||||||||||
expense (Non-GAAP) | ||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Power | Renewable Energy | Aviation | Healthcare | Corporate | GE Industrial | ||||||||||||||||||||||||||||||
4Q'20 | 4Q'19 | 4Q'18 | 4Q'20 | 4Q'19 | 4Q'18 | 4Q'20 | 4Q'19 | 4Q'18 | 4Q'20 | 4Q'19 | 4Q'18 | 4Q'20 | 4Q'19 | 4Q'18 | 4Q'20 | 4Q'19 | 4Q'18 | |||||||||||||||||||
Total revenues (GAAP) | $ | 5,383 | $ | 5,401 | $ | 5,381 | $ | 4,442 | $ | 4,747 | $ | 4,646 | $ | 5,847 | $ | 8,936 | $ | 8,456 | $ | 4,823 | $ | 5,402 | $ | 5,398 | $ | (362) | $ | (343) | $ | 142 | $ | 20,271 | $ | 24,460 | $ | 24,437 |
Profit (GAAP) | $ | 306 | $ | 297 | $ | (920) | $ | (87) | $ | (227) | $ | (37) | $ | 564 | $ | 2,054 | $ | 1,721 | $ | 949 | $ | 1,138 | $ | 1,140 | $ | (443) | $ | (573) | $ | (377) | $ | 1,289 | $ | 2,689 | $ | 1,527 |
Less: restructuring expense | (3) | (5) | (134) | (65) | (30) | (16) | (10) | (2) | (1) | (34) | (45) | (36) | (93) | 3 | (38) | (204) | (78) | (226) | ||||||||||||||||||
Profit excluding restructuring expense | $ | 309 | $ | 302 | $ | (786) | $ | (22) | $ | (197) | $ | (21) | $ | 574 | $ | 2,056 | $ | 1,723 | $ | 983 | $ | 1,183 | $ | 1,176 | $ | (350) | $ | (577) | $ | (339) | $ | 1,493 | $ | 2,767 | $ | 1,753 |
(Non-GAAP) | ||||||||||||||||||||||||||||||||||||
Profit margin (GAAP) | 5.7% | 5.5% | (17.1%) | (2.0%) | (4.8%) | (0.8%) | 9.6% | 23.0% | 20.4% | 19.7% | 21.1% | 21.1% | 6.4% | 11.0% | 6.2% | |||||||||||||||||||||
Profit margin excluding restructuring | 5.7% | 5.6% | (14.6%) | (0.5%) | (4.1%) | (0.5%) | 9.8% | 23.0% | 20.4% | 20.4% | 21.9% | 21.8% | 7.4% | 11.3% | 7.2% | |||||||||||||||||||||
expense (Non-GAAP) | ||||||||||||||||||||||||||||||||||||
* Non-GAAP Financial Measure
25
GE Industrial restructuring and other expense and cash
(Dollars in millions) | 1Q'20 | 1Q'19 | V$ | 2Q'20 | 2Q'19 | V$ | 3Q'20 | 3Q'19 | V$ | 4Q'20 | 4Q'19 | V$ | 2020 | 2019 | V$ | |||||||||||||||
Power | $ | 26 | $ | 17 | $ | 9 | $ | 85 | $ | 105 | $ | (20) | $ | 20 | $ | 21 | $ | (1) | $ | 75 | $ | 227 | $ | (152) | $ | 206 | $ | 371 | $ | (165) |
Renewable Energy | 25 | 30 | (5) | 56 | 37 | 19 | 56 | 35 | 21 | 66 | 55 | 11 | 202 | 157 | 45 | |||||||||||||||
Aviation | 68 | 1 | 67 | 176 | 3 | 173 | 65 | 2 | 63 | 87 | 2 | 85 | 397 | 8 | 389 | |||||||||||||||
Healthcare | 30 | 49 | (19) | 44 | 27 | 17 | 27 | 39 | (12) | 34 | 45 | (11) | 134 | 159 | (25) | |||||||||||||||
Corporate | 33 | 132 | (99) | 54 | 120 | (66) | 46 | 55 | (9) | 91 | 29 | 62 | 224 | 336 | (112) | |||||||||||||||
GE Industrial restructuring expense(a) | $ | 181 | $ | 230 | $ | (49) | $ | 415 | $ | 291 | $ | 124 | $ | 214 | $ | 152 | $ | 62 | $ | 353 | $ | 357 | $ | (4) | $ | 1,163 | $ | 1,031 | $ | 132 |
Other expense | 27 | 28 | (1) | 19 | 53 | (34) | 12 | 170 | (158) | 9 | 34 | (25) | 66 | 285 | (219) | |||||||||||||||
GE Industrial restructuring and other | $ | 207 | $ | 258 | $ | (51) | $ | 433 | $ | 345 | $ | 88 | $ | 226 | $ | 322 | $ | (96) | $ | 362 | $ | 391 | $ | (29) | $ | 1,229 | $ | 1,315 | $ | (86) |
expense | ||||||||||||||||||||||||||||||
GE Industrial restructuring and other | $ | 198 | $ | 266 | $ | (68) | $ | 320 | $ | 348 | $ | (28) | $ | 316 | $ | 240 | $ | 76 | $ | 311 | $ | 303 | $ | 8 | $ | 1,146 | $ | 1,157 | $ | (11) |
cash(b) | ||||||||||||||||||||||||||||||
(Dollars in millions) | 1Q'19 | 1Q'18 | V$ | 2Q'19 | 2Q'18 | V$ | 3Q'19 | 3Q'18 | V$ | 4Q'19 | 4Q'18 | V$ | 2019 | 2018 | V$ | |||||||||||||||
Power | $ | 17 | $ | 82 | $ | (65) | $ | 105 | $ | 63 | $ | 42 | $ | 21 | $ | 258 | $ | (237) | $ | 227 | $ | 140 | $ | 87 | $ | 371 | $ | 544 | $ | (173) |
Renewable Energy | 30 | 25 | 5 | 37 | 76 | (39) | 35 | 88 | (53) | 55 | 20 | 35 | 157 | 209 | (52) | |||||||||||||||
Aviation | 1 | 6 | (5) | 3 | 3 | - | 2 | 1 | 1 | 2 | 1 | 1 | 8 | 12 | (4) | |||||||||||||||
Healthcare | 49 | 62 | (13) | 27 | 42 | (15) | 39 | 37 | 2 | 45 | 36 | 9 | 159 | 176 | (17) | |||||||||||||||
Corporate | 132 | 79 | 53 | 120 | 114 | 6 | 55 | 164 | (109) | 29 | 285 | (256) | 336 | 641 | (305) | |||||||||||||||
GE Industrial restructuring expense(a) | $ | 230 | $ | 253 | $ | (23) | $ | 291 | $ | 298 | $ | (7) | $ | 152 | $ | 548 | $ | (396) | $ | 357 | $ | 481 | $ | (124) | $ | 1,031 | $ | 1,581 | $ | (550) |
Other expense | 28 | 131 | (103) | 53 | 170 | (117) | 170 | 942 | (772) | 34 | 128 | (94) | 285 | 1,371 | (1,086) | |||||||||||||||
GE Industrial restructuring and other | $ | 258 | $ | 384 | $ | (126) | $ | 345 | $ | 468 | $ | (123) | $ | 322 | $ | 1,491 | $ (1,169) | $ | 391 | $ | 609 | $ | (218) | $ | 1,315 | $ | 2,952 | $ | (1,637) | |
expense | ||||||||||||||||||||||||||||||
GE Industrial restructuring and other | $ | 266 | $ | 339 | $ | (73) | $ | 348 | $ | 258 | $ | 90 | $ | 240 | $ | 378 | $ | (138) | $ | 303 | $ | 500 | $ | (197) | $ | 1,157 | $ | 1,474 | $ | (317) |
cash(b) | ||||||||||||||||||||||||||||||
(a - expense amounts shown reflect total restructuring expense | 26 |
(b - cash amounts shown recorded in segment CFOA (GAAP) and Other expense cash recorded in Corporate | |
Statement of Financial Position presentation - assets
(December 31, 2019 as presented in 3Q'20 10-Q; $ in million)
Prior presentation | Current presentation | ||||
GE | |||||
Consolidated | GE | GE Capital Classification | Consolidated Industrial GE Capital |
Cash, cash equivalents & restricted cash | $36,394 | $17,613 | $18,781 | Current | |
Investment securities | 48,521 | 10,008 | 38,514 | Split | 1) |
Current receivables | 16,769 | 13,883 | - | Current | |
Financing receivables - net | 3,134 | - | 6,979 | Split | 2) |
Inventories | 14,104 | 14,104 | - | Current | |
Other GE Capital receivables | 7,144 | - | 11,767 | Split | |
Property, plant and equipment - net | 46,186 | 17,447 | 29,886 | Non-current | |
Receivable from GE Capital | - | 19,142 | - | Split | |
Investment in GE Capital | - | 15,299 | - | Ceased | 4) |
Goodwill | 26,734 | 25,895 | 839 | Non-current | |
Other intangible assets - net | 10,653 | 10,461 | 192 | Non-current | |
Contract and other deferred assets | 16,801 | 16,833 | - | Split | 3) |
All other assets | 16,461 | 8,399 | 8,648 | Split | |
Deferred income taxes | 9,889 | 8,189 | 1,700 | Non-current | |
Assets of businesses held for sale | 9,149 | 8,626 | 241 | Current | |
Assets of discontinued operations | 4,109 | 202 | 3,907 | Non-current | |
Total assets | $266,048 | $186,100 | $121,454 |
- Investment in Baker Hughes current; Investments in GE Capital insurance business non-current
- Loan receivables current and lease receivables non-current
- Long-termservices agreements, Short-term & other services agreements and equipment contract current; Non-recurring engineering and customer advances and other non-current
- Ceased reporting GE Capital as an equity method investment within the GE Industrial column
- Reclassified cash in GE Capital insurance entities of $583 million to All other assets
Cash, cash equivalents & restricted cash 5) | $35,811 | $17,613 | $18,198 |
Investment securities | 9,888 | 9,888 | - |
Current receivables | 16,568 | 13,682 | - |
Financing receivables - net | 1,077 | - | 4,922 |
Inventories, incl. deferred inventory costs 6) | 17,215 | 17,215 | - |
Other GE Capital receivables | 2,635 | - | 6,881 |
Receivable from GE Capital | - | 2,104 | - |
Current contract assets 6) | 7,390 | 7,390 | - |
All other current assets | 3,362 | 852 | 2,936 |
Assets of businesses held for sale | 9,149 | 8,626 | 241 |
Current assets | $103,096 | $77,371 | $33,177 |
Investment securities | $38,632 | $120 | $38,514 |
Financing receivables - net | 2,057 | - | 2,057 |
Other GE Capital receivables | 4,509 | - | 4,886 |
Property, plant and equipment-net | 45,879 | 17,447 | 29,886 |
Receivable from GE Capital | - | 17,038 | - |
Goodwill | 26,734 | 25,895 | 839 |
Other intangible assets - net | 10,653 | 10,461 | 192 |
Contract and other deferred assets 7) | 5,737 | 5,769 | - |
All other assets 5) | 13,882 | 7,748 | 6,294 |
Deferred income taxes | 9,889 | 8,189 | 1,700 |
Assets of discontinued operations | 4,109 | 202 | 3,907 |
6) Reclassified deferred inventory costs of $3,111 million from Current contract assets to Inventories | Total assets | $265,177 | $170,238 | $121,454 |
- Reclassified $564 million from deferred income in liabilities to contract and other deferred assets for finance discount associated with customer advances at Aviation
27
Statement of Financial Position presentation - liabilities
(December 31, 2019 as presented in 3Q'20 10-Q; $ in million)
Prior presentation | Current presentation | ||||||||
GE | |||||||||
Consolidated | GE | GE Capital | Classification | Consolidated | Industrial GE Capital | ||||
Short-term borrowings | $22,072 | $5,606 | $12,030 | Current | Short-term borrowings 2) | $23,641 | $5,606 | $13,598 | |
Short-term borrowings assumed by GE | - | 5,473 | 2,104 | Current | Short-term borrowings assumed by GE | - | 5,473 | 2,104 | |
Accounts payable | 15,926 | 17,702 | 886 | Current | Accounts payable & equipment project accruals 5)17,357 | 19,134 | 886 | ||
Progress collections and deferred income | 20,508 | 20,694 | - | Split | 1) | Progress collections and deferred income | 18,389 | 18,575 | - |
Other GE current liabilities | 15,753 | 16,833 | - | Current 4) | All other current liabilities 5) | 17,821 | 15,251 | 4,052 | |
Non-recourse borrowings | 1,655 | - | 1,655 | Split | 2) | Liabilities of business held for sale | 1,658 | 1,620 | 52 |
Long-term borrowings | 67,155 | 15,085 | 26,175 | Non-current | Current liabilities | $78,865 | $65,660 | $20,691 | |
Long-term borrowings assumed by GE | - | 25,895 | 17,038 | Non-current | Deferred income 6) | $1,555 | $1,555 | $- | |
Insurance liabilities and annuity benefits | 39,826 | - | 40,232 | Non-current3) | Long-term borrowings 2) | 67,241 | 15,085 | 26,261 | |
Non-current compensation and benefits | 31,687 | 31,208 | 472 | Non-current | Long-term borrowings assumed by GE | - | 25,895 | 17,038 | |
All other liabilities | 19,745 | 16,156 | 5,278 | Split | 4) | Insurance liabilities and annuity benefits | 39,826 | - | 40,232 |
Liabilities of businesses held for sale | 1,658 | 1,620 | 52 | Current | Non-current compensation and benefits | 31,687 | 31,208 | 472 | |
Liabilities of discontinued operations | 203 | 106 | 97 | Non-current | All other liabilities | 15,938 | 16,306 | 1,226 | |
Total liabilities | $236,187 | $156,379 | $106,016 | Liabilities of discontinued operations | 203 | 106 | 97 | ||
Total liabilities | $235,316 | $155,815 | $106,016 |
- Progress collections current; Deferred income split
- Amounts for non-recourse borrowings split in Short-term and Long-term borrowings lines
- GE Capital Insurance liabilities are classified as non-current
- Added split of GE Capital All other liabilities in current and non-current
- Reclassified equipment project costs accruals of $1,432 million from Other current liabilities to Accounts payable
- Reclassified $564 million from deferred income in liabilities to contract and other deferred assets for finance discount associated with customer advances at Aviation
28
Statement of Financial Position as of December 31, 2020
($ in million) | |
Assets | Liabilities |
GE | GE |
Consolidated Industrial GE Capital | Consolidated Industrial GE Capital |
Cash, cash equivalents & restricted cash | $36,630 | $23,209 | $13,421 |
Investment securities | 7,319 | 7,319 | - |
Current receivables | 16,691 | 13,442 | - |
Financing receivables - net | 1,265 | - | 5,110 |
Inventories, incl. deferred inventory costs | 15,890 | 15,890 | - |
Other GE Capital receivables | 3,331 | - | 5,069 |
Receivable from GE Capital | - | 2,432 | - |
Current contract assets | 5,764 | 5,764 | - |
All other current assets | 1,522 | 835 | 1,021 |
Assets of businesses held for sale | - | - | - |
Current assets | $88,412 | $68,892 | $24,621 |
Investment securities | $42,549 | $36 | $42,515 |
Financing receivables - net | 1,771 | - | 1,771 |
Other GE Capital receivables | 4,661 | - | 5,076 |
Property, plant and equipment - net | 44,662 | 16,433 | 29,600 |
Receivable from GE Capital | - | 16,780 | - |
Goodwill | 25,524 | 25,524 | - |
Other intangible assets - net | 9,774 | 9,632 | 143 |
Contract and other deferred assets | 5,888 | 5,921 | - |
All other assets | 14,597 | 7,948 | 7,068 |
Deferred income taxes | 12,081 | 9,350 | 2,731 |
Assets of discontinued operations | 3,532 | 144 | 3,388 |
Total assets | $253,452 | $160,658 | $116,914 |
Short-term borrowings | $4,778 | $918 | $2,028 |
Short-term borrowings assumed by GE | - | 2,432 | 2,432 |
Accounts payable & equipment project accruals | 16,476 | 16,380 | 947 |
Progress collections and deferred income | 18,215 | 18,371 | - |
All other current liabilities | 16,600 | 14,131 | 3,890 |
Liabilities of business held for sale | - | - | - |
Current liabilities | $56,069 | $52,232 | $9,297 |
Deferred income | $1,801 | $1,801 | $- |
Long-term borrowings | 70,288 | 19,428 | 30,902 |
Long-term borrowings assumed by GE | - | 19,957 | 16,780 |
Insurance liabilities and annuity benefits | 42,191 | - | 42,565 |
Non-current compensation and benefits | 29,752 | 29,291 | 453 |
All other liabilities | 16,077 | 16,440 | 1,151 |
Liabilities of discontinued operations | 200 | 139 | 61 |
Total liabilities | $216,378 | $139,289 | $101,210 |
29
Changes to Statement of Cash Flows presentation
Prior | Current | |||
STATEMENT OF CASH FLOWS (EXTRACT) - GE Industrial | presentation -a) | STATEMENT OF CASH FLOWS (EXTRACT) - GE Industrial | presentation | |
For the year ended December 31 (in billions) | 2019 | For the years ended December 31 (in billions) | 2019 | |
Net earnings (loss) | (5.4) | Net earnings (loss) | (5.0) | |
(Earnings) loss from discontinued operations | 5.3 | (Earnings) loss from discontinued operations | 5.5 | |
Adjustments to reconcile net earnings (loss) to cash provided from | Adjustments to reconcile net earnings (loss) to cash provided from operating | |||
operating activities: | activities: | |||
Depreciation and amortization of property, plant and equipment | 2.0 | Depreciation and amortization of property, plant and equipment | 2.0 | |
Amortization of intangible assets | 1.5 | Amortization of intangible assets | 1.5 | |
Goodwill impairments | 1.5 | Goodwill impairments | 1.5 | |
(Earnings) loss from continuing operations retained by GE Capital | 0.5 | (Gains) losses on purchases and sales of business interests | (0.0) | |
(Gains) losses on purchases and sales of business interests | (0.0) | (Gains) losses on equity securities | (0.7) | |
(Gains) losses on equity securities | (0.7) | Principal pension plans cost | 3.9 | |
Principal pension plans cost | 3.9 | Principal pension plans employee contributions | (0.3) | |
Principal pension plans employee contributions | (0.3) | Other postretirement benefit plans (net) | (1.2) | |
Other postretirement benefit plans (net) | (1.2) | Provision (benefit) for income taxes | 1.3 | |
Provision (benefit) for income taxes | 1.3 | Cash recovered (paid) during the year for income taxes | (1.9) | |
Cash recovered (paid) during the year for income taxes | (1.9) | Changes in operating working capital: | ||
Decrease (increase) in GE current receivables | (3.9) | Decrease (increase) in GE current receivables | (3.9) | |
Decrease (increase) in inventories | (0.9) | Decrease (increase) in inventories, including deferred inventory costs | (1.3) | |
Decrease (increase) in contract and other deferred assets | 0.1 | Decrease (increase) in current contract assets | 0.9 | |
Increase (decrease) in accounts payable | 0.7 | Increase (decrease) in accounts payable and equipment project accruals | 0.4 | |
Increase (decrease) in GE progress collections | 1.3 | Increase (decrease) in GE progress collections and deferred income | 1.5 | |
All other operating activities | 0.8 | All other operating activities | 0.5 | |
Cash from (used for) operating activities - continuing operations | 4.6 | Cash from (used for) operating activities - continuing operations | 4.6 | |
Free Cash Flow* | 2.3 | Free Cash Flow* | 2.3 |
* Non-GAAP Financial Measure | 30 |
(a - Based on 3Q'20 presentation |
Statement of Earnings | Changes in presentation
($ in million) | ||||||||||||||||||||||||
Current Presentation | Prior Presentation | |||||||||||||||||||||||
2020 | 2019 | 2019 | ||||||||||||||||||||||
Consolidated | GE Industrial | GE Capital | Consolidated | GE Industrial | GE Capital | Consolidated | GE | GE Capital | ||||||||||||||||
Sales of goods | $ | 49,464 | $ | 49,443 | $ | 57 | $ | 58,949 | $ | 59,138 | $ | 79 | $ | 58,949 | $ | 59,138 | $ | 79 | ||||||
Sales of services | 23,558 | 23,656 | - | 28,538 | 28,581 | - | 28,538 | 28,581 | - | |||||||||||||||
GE Capital revenues from services | 6,597 | - | 7,188 | 7,728 | - | 8,662 | 7,728 | - | 8,662 | |||||||||||||||
Total revenues | 79,619 | 73,100 | 7,245 | 95,214 | 87,719 | 8,741 | 95,214 | 87,719 | 8,741 | |||||||||||||||
Cost of goods sold | 42,041 | 42,030 | 48 | 45,902 | 46,115 | 61 | 48,406 | 48,620 | 61 | |||||||||||||||
Cost of services sold | 18,380 | 15,951 | 2,527 | 21,009 | 19,051 | 2,019 | 21,622 | 19,665 | 2,019 | |||||||||||||||
Selling, general and administrative expenses | 12,621 | 12,073 | 823 | 13,949 | 13,404 | 931 | 13,949 | 13,404 | 931 | |||||||||||||||
Research and development | 2,565 | 2,565 | - | 3,118 | 3,118 | - | - | - | - | |||||||||||||||
Interest and other financial charges | 3,273 | 1,333 | 2,186 | 4,227 | 2,115 | 2,532 | 4,227 | 2,115 | 2,532 | |||||||||||||||
Insurance losses and insurance annuity benefits | 2,397 | - | 2,438 | 3,294 | - | 3,353 | 3,294 | - | 3,353 | |||||||||||||||
Goodwill impairments | 1,717 | 877 | 839 | 1,486 | 1,486 | - | 1,486 | 1,486 | - | |||||||||||||||
Non-operating benefit costs | 2,433 | 2,424 | 9 | 2,844 | 2,828 | 16 | 2,844 | 2,828 | 16 | |||||||||||||||
Other costs and expenses | 384 | - | 469 | 458 | - | 480 | 458 | - | 480 | |||||||||||||||
Total costs and expenses | 85,809 | 77,252 | 9,339 | 96,287 | 88,118 | 9,392 | 96,287 | 88,118 | 9,392 | |||||||||||||||
Other income | 11,387 | 11,444 | - | 2,222 | 2,200 | - | 2,222 | 2,200 | - | |||||||||||||||
GE Capital earnings (loss) from continuing operations | - | - | - | - | - | - | - | (530) | - | |||||||||||||||
Earnings (loss) from continuing operations before | ||||||||||||||||||||||||
income taxes | 5,197 | 7,291 | (2,095) | 1,149 | 1,801 | (652) | 1,149 | 1,271 | (652) | |||||||||||||||
Benefit (provision) for income taxes | 474 | (388) | 862 | (726) | (1,309) | 582 | (726) | (1,309) | 582 | |||||||||||||||
Earnings (loss) from continuing operations | 5,672 | 6,904 | (1,232) | 423 | 492 | (69) | 423 | (38) | (69) | |||||||||||||||
Earnings (Loss) from discontinued operations, net of taxes | (125) | (35) | (90) | (5,335) | (5,527) | 192 | (5,335) | (5,335) | 192 | |||||||||||||||
Net earnings (loss) | 5,546 | 6,868 | (1,322) | (4,912) | (5,035) | 123 | (4,912) | (5,373) | 123 | |||||||||||||||
Less: Net earnings attributable to noncontrolling Interests | (158) | (161) | 3 | 66 | 66 | 1 | 66 | 66 | 1 | |||||||||||||||
Net earnings (loss) attributable to the Company | 5,704 | 7,029 | (1,325) | (4,979) | (5,101) | 122 | (4,979) | (5,439) | 122 | |||||||||||||||
Preferred stock dividends | (474) | - | (474) | (460) | - | (460) | (460) | - | (460) | |||||||||||||||
Net earnings (loss) attributable to GE common | ||||||||||||||||||||||||
shareowners | $ | 5,230 | $ | 7,029 | $ | (1,800) | $ | (5,439) | $ | (5,101) | $ | (338) | $ | (5,439) | $ | (5,439) | $ | (338) | ||||||
Reflects 4Q'20 reporting change for research and development costs (previously reported in costs of goods/services sold). No change to total costs and no impact to GE Capital column. | 31 | |||||||||||||||||||||||
Reflects cessation of reporting GE Capital as an equity method investment within the GE Industrial column. The line "GE Capital earnings (loss) from continuing operations" has been removed from | ||||||||||||||||||||||||
the income statement effective 4Q'20. No impact to GE Capital or Consolidated columns.
2020 GE Industrial earnings
($ in millions) (unaudited)
1Q'20 | 2Q'20 | 3Q'20 | 4Q'20 | 2020 | |||
Industrial Revenue | 18,844 | 16,066 | 17,918 | 20,271 | 73,100 | ||
Cost of goods sold | 9,949 | 9,796 | 10,564 | 11,721 | 42,030 | ||
Cost of services sold | 4,526 | 3,849 | 3,525 | 4,051 | 15,951 | ||
Research & development | 723 | 611 | 595 | 635 | 2,565 | ||
Selling, general, & administrative expenses | 2,949 | 2,979 | 3,105 | 3,039 | 12,073 | ||
Interest & other financial charges | 370 | 396 | 313 | 254 | 1,333 | ||
Goodwill impairments | - | 877 | - | - | 877 | ||
Non-operating benefit costs | 616 | 596 | 603 | 609 | 2,424 | ||
Other costs & expenses | - | - | - | - | - | ||
Total costs and expenses | 19,133 | 19,105 | 18,705 | 20,310 | 77,252 | ||
Other income | 6,874 | 2,116 | (509) | 2,964 | 11,444 | ||
Earnings (loss) from continuing operations before income taxes | 6,585 | (922) | (1,296) | 2,925 | 7,291 | ||
Benefit (provision) for income taxes | (187) | 66 | 143 | (410) | (388) | ||
Earnings (loss) from continuing operations | 6,398 | (856) | (1,153) | 2,515 | 6,904 | ||
Earnings (loss) from discontinued operations, net of taxes | (14) | (10) | (10) | (2) | (35) | ||
Net Earnings (loss) | 6,384 | (866) | (1,163) | 2,513 | 6,868 | ||
Less net earnings (loss) attributable to noncontrolling interests | 34 | (147) | (51) | 2 | (161) | ||
Net Earnings (loss) attributable to the Company | 6,350 | (720) | (1,112) | 2,511 | 7,029 | ||
Continuing EPS | 0.72 | (0.27) | (0.13) | 0.27 | 0.59 | ||
Adjusted EPS* -a) | 0.04 | (0.16) | 0.05 | 0.08 | 0.01 | ||
Adjusted GE Industrial profit* | 1,032 | (666) | 865 | 1,289 | 2,520 | ||
Adjusted GE Industrial profit margin* | 5.5% | (4.1)% | 4.8% | 6.4% | 3.4% |
* Non-GAAP Financial Measure | 32 |
(a - Excludes interest & other financial charges, non-operating benefit costs, gains (losses), restructuring & other, Steam asset impairment, and goodwill impairments |
2020 GE Industrial free cash flow* details
($ in millions)
2020 | ||||||||||
1Q'20 | 2Q'20 | 3Q'20 | 4Q'20 | Industrial | Power | Renewable | Aviation | Healthcare | Corporate | |
Energy | ||||||||||
Net earnings (loss)-a) | ||||||||||
6,398 | (856) | (1,153) | 2,515 | 6,904 | 146 | (618) | 841 | 2,344 | 4,191 | |
Depreciation & amortization | 768 | 760 | 1,165 | 763 | 3,456 | 749 | 413 | 1,142 | 628 | 523 |
Goodwill impairments | - | 877 | - | - | 877 | - | - | - | - | 877 |
Operating Working capital | (2,499) | (1,148) | (268) | 3,373 | (542) | (66) | 407 | (665) | 75 | (293) |
Other CFOA-b) | (6,312) | (1,165) | 1,096 | (1,986) | (8,367) | (545) | (530) | (555) | 95 | (6,833) |
Gross capex-c) | (563) | (535) | (326) | (299) | (1,722) | (269) | (313) | (798) | (279) | (63) |
GE Industrial FCF* | (2,207) | (2,067) | 514 | 4,367 | 606 | 15 | (641) | (34) | 2,863 | (1,598) |
* Non-GAAP Financial Measure
(a - Aggregates the following: Net earnings (loss) and (earnings) loss from discontinued operations
(b - Aggregates the following: (Gains) losses on sales of business interests, (gains) losses on equity securities, principal pension plans (net), other post retirement benefit plans (net), income taxes (net), and all 33 other operating activities; excludes deal taxes and GE Pension Plan contributions
(c - Includes additions to property, plant & equipment (PP&E) and internal use software
2020 Industrial segments results
($ in billions)
Aviation | Healthcare | Power | Renewable Energy | ||||||||||||
y/y | y/y | y/y | y/y | ||||||||||||
$ / % | y/y | (org.)* | $ / % | y/y | (org.)* | $ / % | y/y | (org.)* | $ / % | y/y | (org.)* | ||||
Orders | $21.6 | (41)% | (41)% | $18.6 | (12)% | 1% | $16.0 | (5)% | (4)% | $16.3 | (3)% | (3)% | |||
Revenue | $22.0 | (33)% | (32)% | $18.0 | (10)% | 4% | $17.6 | (6)% | (5)% | $15.7 | 2% | 4% | |||
Segment | $1.2 | (82)% | (82)% | $3.1 | (18)% | 17% | $0.3 | (6)% | (7)% | $(0.7) | 10% | 6% | |||
profit | |||||||||||||||
Segment | 5.6% | (1,510)bps | (1,540)bps | 17.0% | (170)bps | 190bps | 1.6% | -bps | (10)bps | (4.6)% | 60bps | 50bps | |||
margin | |||||||||||||||
* Non-GAAP Financial Measure: organic segment revenue, organic segment profit, and organic segment margin in columns labeled y/y (org.)
34
Non-GAAP reconciliations
- Consolidated & GE Industrial revenues excluding BioPharma
- Adjusted GE Industrial profit & profit margin excluding BioPharma
- Adjusted GE Industrial organic profit excluding BioPharma
- BioPharma organic revenue, profit (loss) and profit margin
- GE Industrial & GE Healthcare free cash flow (FCF) excluding BioPharma FCF
- Gas Power & Power Portfolio organic revenues
- Healthcare Systems & PDx organic revenues
- Aviation Commercial Services, Commercial Engines & Military organic revenues
- GE Industrial equipment & service organic revenues
- Gas Power equipment & service organic revenues
- Power Portfolio equipment & service organic revenues
- Power equipment & service organic revenues
- Renewable Energy equipment & service organic revenues
- Aviation equipment & service organic revenues
- Healthcare equipment & service organic revenues
- GE Industrial organic revenue & profit
- Adjusted GE Industrial profit & profit margin, 2020 by quarter
- Adjusted GE Industrial organic profit & profit margin excluding Aviation
- Organic revenue, profit (loss) & profit margin by segment - quarter
- Organic revenue, profit (loss) & profit margin by segment - full year
- GE Industrial net-debt
- GE Industrial leverage EBITDA & net-debt/EBITDA ratio
- Adjusted total Corporate costs
- Adjusted earnings (loss)
- Adjusted earnings (loss), 2020 by quarter
- Adjusted earnings (loss) per share
- Adjusted earnings (loss) per share, 2020 by quarter
- Adjusted earnings & adjusted EPS excluding restructuring
- GE Industrial free cash flow
- Free cash flow by segment
- Gas Power fixed costs
- 2021 operating framework
Non-GAAP reconciliation: Consolidated revenues excluding BioPharma
CONSOLIDATED REVENUES (GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% |
Consolidated revenues (GAAP) | $ 21,928 | $ 26,238 | (16%) | $ 79,619 | $ 95,214 | (16%) |
Adjustments: | ||||||
Less: BioPharma revenues (GAAP) | - | 911 | 830 | 3,289 | ||
Consolidated revenues excluding BioPharma (Non-GAAP) | 21,928 | 25,327 | (13%) | 78,789 | 91,926 | (14%) |
Non-GAAP reconciliation: GE Industrial revenues excluding BioPharma
GE INDUSTRIAL REVENUES (GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% |
GE Industrial revenues (GAAP) | $ 20,271 | $ 24,460 | (17%) | $ 73,100 | $ 87,719 | (17%) |
Adjustments: | ||||||
Less: BioPharma revenues (GAAP) | - | 911 | 830 | 3,289 | ||
GE Industrial revenues excluding BioPharma (Non-GAAP) | 20,271 | 23,549 | (14%) | 72,270 | 84,430 | (14%) |
* Non-GAAP Financial Measure | 36 |
Non-GAAP reconciliation: adjusted GE industrial profit & profit margin excluding BioPharma
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
GE Industrial total revenues (GAAP) | $ | 20,271 | $ | 24,460 | (17%) | $ | 73,100 | $ | 87,719 | (17%) |
GE Industrial total costs and expenses (GAAP) | 20,310 | 23,917 | (15%) | 77,252 | 88,118 | (12%) | ||||
Less: GE Industrial interest and other financial charges | 254 | 423 | 1,333 | 2,115 | ||||||
Less: non-operating benefit costs | 609 | 1,144 | 2,424 | 2,828 | ||||||
Less: restructuring & other | 170 | 340 | 693 | 922 | ||||||
Less: Steam asset impairments | - | - | 363 | - | ||||||
Less: SEC settlement | - | - | 100 | - | ||||||
Less: goodwill impairments | - | 2 | 728 | 1,486 | ||||||
Add: noncontrolling interests | (0) | (11) | (161) | 6 | ||||||
Adjusted GE Industrial costs (Non-GAAP) | 19,276 | 21,998 | (12%) | 71,450 | 80,773 | (12%) | ||||
GE Industrial other income (GAAP) | 2,964 | 1,023 | F | 11,444 | 2,200 | F | ||||
Less: unrealized gains (losses) | 2,817 | 917 | (1,911) | 793 | ||||||
Less: restructuring & other | 13 | 27 | 13 | 36 | ||||||
Less: gains (losses) and impairments for disposed or held for sale businesses | (160) | (148) | 12,472 | 4 | ||||||
Adjusted GE Industrial other income (Non-GAAP) | 294 | 227 | 30% | 871 | 1,367 | (36%) | ||||
GE Industrial profit (GAAP) | $ | 2,925 | $ | 1,565 | 87% | $ | 7,291 | $ | 1,801 | F |
GE Industrial profit margin (GAAP) | 14.4% | 6.4% | 8.0pts | 10.0% | 2.1% | 7.9pts | ||||
Adjusted GE Industrial profit (Non-GAAP) | $ | 1,289 | $ | 2,689 | (52%) | $ | 2,520 | $ | 8,313 | (70%) |
Adjusted GE Industrial profit margin (Non-GAAP) | 6.4% | 11.0% | (4.6)pts | 3.4% | 9.5% | (6.1)pts | ||||
Less: BioPharma profit (GAAP) | - | 409 | 382 | 1,472 | ||||||
Adjusted GE Industrial profit excluding BioPharma profit (Non-GAAP) | $ | 1,289 | $ | 2,279 | (43%) | $ | 2,139 | $ | 6,841 | (69%) |
Adjusted GE Industrial profit margin excluding BioPharma profit margin (Non-GAAP) | 6.4% | 9.7% | (3.3)pts | 3.0% | 8.1% | (5.1)pts |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | 37 |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: adjusted GE Industrial organic profit excluding BioPharma
ADJUSTED GE INDUSTRIAL ORGANIC PROFIT (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Adjusted GE Industrial profit (Non-GAAP) | $ | 1,289 | $ | 2,689 | (52%) | $ | 2,520 | $ | 8,313 | (70%) |
Adjustments: | ||||||||||
Less: acquisitions | 5 | 12 | (4) | 6 | ||||||
Less: business dispositions | - | 368 | (3) | 1,064 | ||||||
Less: foreign currency effect | 7 | - | 22 | - | ||||||
Adjusted GE Industrial organic profit (Non-GAAP) | $ | 1,277 | $ | 2,308 | (45%) | $ | 2,505 | $ | 7,244 | (65%) |
Adjusted GE Industrial organic profit margin (Non-GAAP) | 6.4% | 9.9% | (3.5)pts | 3.4% | 8.6% | (5.2)pts | ||||
BioPharma organic profit (Non-GAAP) | - | - | 380 | 311 | ||||||
Adjusted GE Industrial organic profit excluding BioPharma organic profit (Non-GAAP) | $ | 1,277 | $ | 2,308 | (45%) | $ | 2,125 | $ | 6,933 | (69%) |
Adjusted GE Industrial organic profit margin excluding BioPharma organic profit margin (Non-GAAP) | 6.4% | 9.9% | (3.5)pts | 2.9% | 8.3% | (5.4)pts |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 38 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: BioPharma organic revenue, profit (loss) and profit margin
(Dollars in millions) | Revenue | Segment profit (loss) | Profit margin | ||||||||||
2020 | 2019 | V% | 2020 | 2019 | V% | 2020 | 2019 | V pts | |||||
BioPharma (GAAP) | $ | 830 | $ | 3,289 | (75%) | $ | 382 | $ | 1,472 | (74%) | 46.0% | 44.8% | 1.2pts |
Adjustments: | |||||||||||||
Less: acquisitions | - | - | - | - | |||||||||
Less: business dispositions | - | 2,527 | - | 1,161 | |||||||||
Less: foreign currency effect | (9) | - | 2 | - | |||||||||
BioPharma organic (Non-GAAP) | $ | 839 | $ | 762 | 10% | $ | 380 | $ | 311 | 22% | 45.3% | 40.8% | 4.5pts |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 39 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: GE Industrial and GE Healthcare free cash flow* (FCF) excluding BioPharma FCF
GE INDUSTRIAL FREE CASH FLOW (FCF) (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V$ | 2020 | 2019 | V$ | |||||||
GE Industrial CFOA (GAAP) | $ | 1,921 | $ | 4,537 | $ | (2,616) | $ | (1,254) | $ | 4,614 | $ | (5,868) | |
Add: gross additions to property, plant and equipment | (276) | (620) | (1,579) | (2,216) | |||||||||
Add: gross additions to internal-use software | (23) | (71) | (143) | (274) | |||||||||
Less: GE Pension Plan funding | (2,500) | - | (2,500) | - | |||||||||
Less: taxes related to business sales | (245) | (38) | (1,082) | (198) | |||||||||
GE Industrial free cash flow (Non-GAAP) | $ | 4,367 | $ | 3,884 | $ | 483 | $ | 606 | $ | 2,322 | $ | (1,716) | |
Less: BioPharma CFOA | - | 434 | 315 | 1,446 | |||||||||
Less: BioPharma gross additions to property, plant and equipment | - | (37) | (17) | (123) | |||||||||
Less: BioPharma gross additions to internal-use software | - | (4) | (2) | (11) | |||||||||
GE Industrial excluding BioPharma free cash flow (Non-GAAP) | $ | 4,367 | $ | 3,491 | $ | 876 | $ | 310 | $ | 1,010 | $ | (700) | |
HEALTHCARE FREE CASH FLOW (FCF) (NON-GAAP) | |||||||||||||
(Dollars in millions) | 2020 | 2019 | V$ | ||||||||||
Healthcare CFOA (GAAP) | $ | 3,143 | $ | 3,024 | $ | 119 | |||||||
Add: gross additions to property, plant and equipment | (256) | (395) | |||||||||||
Add: gross additions to internal-use software | (24) | (79) | |||||||||||
Healthcare free cash flow (Non-GAAP) | $ | 2,863 | $ | 2,550 | $ | 313 | |||||||
Less: BioPharma CFOA | 315 | 1,446 | (1,131) | ||||||||||
Less: BioPharma gross additions to property, plant and equipment | (17) | (123) | |||||||||||
Less: BioPharma gross additions to internal-use software | (2) | (11) | |||||||||||
Healthcare excluding BioPharma free cash flow (Non-GAAP) | $ | 2,568 | $ | 1,238 | $ | 1,330 | |||||||
* Non-GAAP Financial Measure | |||||||||||||
We believe investors may find it useful to compare GE's Industrial free cash flow* performance without the effects of cash used for taxes related to business sales and contributions to the GE Pension | 40 | ||||||||||||
Plan. We believe this measure will better allow management and investors to evaluate the capacity of our industrial operations to generate free cash flows. |
Non-GAAP reconciliation: Gas Power & Power Portfolio organic revenues
GAS POWER ORGANIC REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Gas Power revenues (GAAP) | $ | 3,778 | $ | 3,880 | (3%) | $ | 12,655 | $ | 13,122 | (4%) |
Adjustments: | ||||||||||
Less: acquisitions | - | - | - | - | ||||||
Less: business dispositions | - | - | - | 3 | ||||||
Less: foreign currency effect | 9 | - | (16) | - | ||||||
Gas Power organic revenues (Non-GAAP) | $ | 3,769 | $ | 3,880 | (3%) | $ | 12,671 | $ | 13,118 | (3%) |
POWER PORTFOLIO ORGANIC REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Power Portfolio revenues (GAAP) | $ | 1,605 | $ | 1,521 | 6% | $ | 4,935 | $ | 5,503 | (10%) |
Adjustments: | ||||||||||
Less: acquisitions | - | - | 19 | 19 | ||||||
Less: business dispositions | - | 22 | 15 | 100 | ||||||
Less: foreign currency effect | 38 | - | (48) | - | ||||||
Power Portfolio organic revenues (Non-GAAP) | $ | 1,567 | $ | 1,499 | 5% | $ | 4,948 | $ | 5,384 | (8%) |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 41 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: Healthcare Systems & PDx organic revenues
HEALTHCARE SYSTEMS ORGANIC REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Healthcare Systems revenues (GAAP) | $ | 4,331 | $ | 3,984 | 9% | $ | 15,387 | $ | 14,648 | 5% |
Adjustments: | ||||||||||
Less: acquisitions | - | - | 18 | 21 | ||||||
Less: business dispositions | - | - | - | - | ||||||
Less: foreign currency effect | 60 | - | (26) | - | ||||||
Healthcare Systems organic revenues (Non-GAAP) | $ | 4,271 | $ | 3,984 | 7% | $ | 15,395 | $ | 14,627 | 5% |
PDx ORGANIC REVENUES (NON-GAAP) | ||||||||||
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
PDx revenues (GAAP) | $ | 492 | $ | 508 | (3%) | $ | 1,792 | $ | 2,005 | (11%) |
Adjustments: | ||||||||||
Less: acquisitions | 19 | - | 36 | - | ||||||
Less: business dispositions | - | 37 | 21 | 76 | ||||||
Less: foreign currency effect | 9 | - | (10) | - | ||||||
PDx organic revenues (Non-GAAP) | $ | 465 | $ | 471 | (1%) | $ | 1,744 | $ | 1,929 | (10%) |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 42 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: Aviation Commercial Services, Military & Commercial Engines organic revenues
AVIATION COMMERCIAL SERVICES ORGANIC REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Aviation commercial services revenues (GAAP) | $ | 2,083 | $ | 4,104 | (49%) | $ | 8,177 | $ | 15,259 | (46%) |
Adjustments: | ||||||||||
Less: acquisitions | - | - | - | - | ||||||
Less: business dispositions | - | - | - | - | ||||||
Less: foreign currency effect | - | - | - | - | ||||||
Aviation commercial services organic revenues (Non-GAAP) | $ | 2,083 | $ | 4,104 | (49%) | $ | 8,177 | $ | 15,259 | (46%) |
AVIATION COMMERCIAL ENGINES ORGANIC REVENUES (NON-GAAP) | ||||||||||
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Aviation commercial engines revenues (GAAP) | $ | 1,229 | $ | 2,318 | (47%) | $ | 4,839 | $ | 8,958 | (46%) |
Adjustments: | ||||||||||
Less: acquisitions | - | - | - | - | ||||||
Less: business dispositions | - | - | - | 150 | ||||||
Less: foreign currency effect | - | - | - | - | ||||||
Aviation commercial engines organic revenues (Non-GAAP) | $ | 1,229 | $ | 2,318 | (47%) | $ | 4,839 | $ | 8,808 | (45%) |
AVIATION MILITARY ORGANIC REVENUES (NON-GAAP) | ||||||||||
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Aviation military revenues (GAAP) | $ | 1,314 | $ | 1,316 | (0%) | $ | 4,572 | $ | 4,389 | 4% |
Adjustments: | ||||||||||
Less: acquisitions | - | - | - | - | ||||||
Less: business dispositions | - | - | - | - | ||||||
Less: foreign currency effect | - | - | (1) | - | ||||||
Aviation military organic revenues (Non-GAAP) | $ | 1,314 | $ | 1,316 | (0%) | $ | 4,573 | $ | 4,389 | 4% |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | 43 |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: GE Industrial equipment & service organic revenues
GE INDUSTRIAL ORGANIC EQUIPMENT REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
GE Industrial equipment revenues (GAAP) | $ | 10,692 | $ | 12,213 | (12%) | $ | 37,620 | $ | 43,080 | (13%) |
Adjustments: | ||||||||||
Less: acquisitions | - | - | 13 | 14 | ||||||
Less: business dispositions | - | 1,081 | 19 | 3,193 | ||||||
Less: foreign currency effect | 125 | - | (174) | - | ||||||
GE Industrial organic equipment revenues (Non-GAAP) | $ | 10,567 | $ | 11,132 | (5%) | $ | 37,761 | $ | 39,873 | (5%) |
GE INDUSTRIAL ORGANIC SERVICE REVENUES (NON-GAAP) | ||||||||||
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
GE Industrial service revenues (GAAP) | $ | 9,579 | $ | 12,246 | (22%) | $ | 35,480 | $ | 44,639 | (21%) |
Adjustments: | ||||||||||
Less: acquisitions | 35 | (8) | 125 | 23 | ||||||
Less: business dispositions | - | 147 | 39 | 438 | ||||||
Less: foreign currency effect | 59 | - | (102) | - | ||||||
GE Industrial organic service revenues (Non-GAAP) | $ | 9,484 | $ | 12,108 | (22%) | $ | 35,419 | $ | 44,178 | (20%) |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 44 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: Gas Power equipment & service organic revenues
GAS POWER ORGANIC EQUIPMENT REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Gas Power equipment revenues (GAAP) | $ | 1,350 | $ | 1,194 | 13% | $ | 4,711 | $ | 4,048 | 16% |
Adjustments: | ||||||||||
Less: acquisitions | - | - | - | - | ||||||
Less: business dispositions | - | - | - | 3 | ||||||
Less: foreign currency effect | 9 | - | (2) | - | ||||||
Gas Power organic equipment revenues (Non-GAAP) | $ | 1,342 | $ | 1,194 | 12% | $ | 4,713 | $ | 4,044 | 17% |
GAS POWER ORGANIC SERVICE REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Gas Power service revenues (GAAP) | $ | 2,428 | $ | 2,686 | (10%) | $ | 7,944 | $ | 9,074 | (12%) |
Adjustments: | ||||||||||
Less: acquisitions | - | - | - | - | ||||||
Less: business dispositions | - | - | - | - | ||||||
Less: foreign currency effect | - | - | (14) | - | ||||||
Gas Power organic service revenues (Non-GAAP) | $ | 2,427 | $ | 2,686 | (10%) | $ | 7,958 | $ | 9,074 | (12%) |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 45 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: Power Portfolio equipment & service organic revenues
POWER PORTFOLIO ORGANIC EQUIPMENT REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Power Portfolio equipment revenues (GAAP) | $ | 767 | $ | 587 | 31% | $ | 1,996 | $ | 2,199 | (9%) |
Adjustments: | ||||||||||
Less: acquisitions | - | - | 18 | 14 | ||||||
Less: business dispositions | - | - | - | - | ||||||
Less: foreign currency effect | 15 | - | (31) | - | ||||||
Power Portfolio organic equipment revenues (Non-GAAP) | $ | 752 | $ | 587 | 28% | $ | 2,009 | $ | 2,185 | (8%) |
POWER PORTFOLIO ORGANIC SERVICE REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Power Portfolio service revenues (GAAP) | $ | 838 | $ | 934 | (10%) | $ | 2,939 | $ | 3,304 | (11%) |
Adjustments: | ||||||||||
Less: acquisitions | - | - | 1 | 4 | ||||||
Less: business dispositions | - | 22 | 15 | 100 | ||||||
Less: foreign currency effect | 23 | - | (17) | - | ||||||
Power Portfolio organic service revenues (Non-GAAP) | $ | 815 | $ | 912 | (11%) | $ | 2,939 | $ | 3,199 | (8%) |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 46 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: Power equipment & service organic revenues
POWER ORGANIC EQUIPMENT REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Power equipment revenues (GAAP) | $ | 2,117 | $ | 1,780 | 19% | $ | 6,707 | $ | 6,247 | 7% |
Adjustments: | ||||||||||
Less: acquisitions | - | - | 18 | 14 | ||||||
Less: business dispositions | - | - | - | 3 | ||||||
Less: foreign currency effect | 23 | - | (33) | - | ||||||
Power organic equipment revenues (Non-GAAP) | $ | 2,094 | $ | 1,780 | 18% | $ | 6,722 | $ | 6,229 | 8% |
POWER ORGANIC SERVICE REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Power service revenues (GAAP) | $ | 3,266 | $ | 3,620 | (10%) | $ | 10,883 | $ | 12,378 | (12%) |
Adjustments: | ||||||||||
Less: acquisitions | - | - | 1 | 4 | ||||||
Less: business dispositions | - | 22 | 15 | 100 | ||||||
Less: foreign currency effect | 24 | - | (31) | - | ||||||
Power organic service revenues (Non-GAAP) | $ | 3,242 | $ | 3,598 | (10%) | $ | 10,897 | $ | 12,273 | (11%) |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 47 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: Renewable Energy equipment & service organic revenues
RENEWABLE ENERGY ORGANIC EQUIPMENT REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Renewable energy equipment revenues (GAAP) | $ | 3,790 | $ | 3,811 | (1%) | $ | 12,859 | $ | 12,267 | 5% |
Adjustments: | ||||||||||
Less: acquisitions | - | - | - | - | ||||||
Less: business dispositions | - | 34 | 8 | 94 | ||||||
Less: foreign currency effect | 52 | - | (140) | - | ||||||
Renewable energy organic equipment revenues (Non-GAAP) | $ | 3,738 | $ | 3,777 | (1%) | $ | 12,990 | $ | 12,174 | 7% |
RENEWABLE ENERGY ORGANIC SERVICE REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Renewable energy service revenues (GAAP) | $ | 651 | $ | 936 | (30%) | $ | 2,807 | $ | 3,069 | (9%) |
Adjustments: | ||||||||||
Less: acquisitions | - | - | - | - | ||||||
Less: business dispositions | - | - | - | - | ||||||
Less: foreign currency effect | 11 | - | (27) | - | ||||||
Renewable energy organic service revenues (Non-GAAP) | $ | 641 | $ | 936 | (32%) | $ | 2,834 | $ | 3,069 | (8%) |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 48 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: Aviation equipment & service organic revenues
AVIATION ORGANIC EQUIPMENT REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Aviation equipment revenues (GAAP) | $ | 2,348 | $ | 3,442 | (32%) | $ | 8,582 | $ | 12,737 | (33%) |
Adjustments: | ||||||||||
Less: acquisitions | - | - | - | - | ||||||
Less: business dispositions | - | 50 | 11 | 332 | ||||||
Less: foreign currency effect | (1) | - | 1 | - | ||||||
Aviation organic equipment revenues (Non-GAAP) | $ | 2,349 | $ | 3,392 | (31%) | $ | 8,571 | $ | 12,405 | (31%) |
AVIATION ORGANIC SERVICE REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Aviation service revenues (GAAP) | $ | 3,498 | $ | 5,494 | (36%) | $ | 13,460 | $ | 20,138 | (33%) |
Adjustments: | ||||||||||
Less: acquisitions | - | - | - | - | ||||||
Less: business dispositions | - | 20 | 2 | 38 | ||||||
Less: foreign currency effect | (1) | - | (3) | - | ||||||
Aviation organic service revenues (Non-GAAP) | $ | 3,499 | $ | 5,474 | (36%) | $ | 13,461 | $ | 20,100 | (33%) |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 49 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: Healthcare equipment & service organic revenues
HEALTHCARE ORGANIC EQUIPMENT REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Healthcare equipment revenues (GAAP) | $ | 2,706 | $ | 3,265 | (17%) | $ | 9,992 | $ | 11,585 | (14%) |
Adjustments: | ||||||||||
Less: acquisitions | - | - | (4) | - | ||||||
Less: business dispositions | - | 843 | - | 2,328 | ||||||
Less: foreign currency effect | 43 | - | (5) | - | ||||||
Healthcare organic equipment revenues (Non-GAAP) | $ | 2,663 | $ | 2,423 | 10% | $ | 10,002 | $ | 9,257 | 8% |
HEALTHCARE ORGANIC SERVICE REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Healthcare service revenues (GAAP) | $ | 2,118 | $ | 2,137 | (1%) | $ | 8,017 | $ | 8,357 | (4%) |
Adjustments: | ||||||||||
Less: acquisitions | 19 | - | 59 | 21 | ||||||
Less: business dispositions | - | 105 | 21 | 275 | ||||||
Less: foreign currency effect | 26 | - | (41) | - | ||||||
Healthcare organic service revenues (Non-GAAP) | $ | 2,073 | $ | 2,032 | 2% | $ | 7,977 | $ | 8,061 | (1%) |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 50 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: GE Industrial organic revenue & profit
GE INDUSTRIAL ORGANIC REVENUES (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | |||||
GE Industrial revenues (GAAP) | $ | 20,271 | $ | 24,460 | (17%) | $ | 73,100 | $ | 87,719 | (17%) | |
Adjustments: | |||||||||||
Less: acquisitions | 35 | (8) | 138 | 37 | |||||||
Less: business dispositions | - | 1,228 | 58 | 3,631 | |||||||
Less: foreign currency effect | 185 | - | (276) | - | |||||||
GE Industrial organic revenues (Non-GAAP) | $ | 20,051 | $ | 23,240 | (14%) | $ | 73,180 | $ | 84,051 | (13%) | |
ADJUSTED GE INDUSTRIAL ORGANIC PROFIT (NON-GAAP) | |||||||||||
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | |||||
Adjusted GE Industrial profit (GAAP) | $ | 1,289 | $ | 2,689 | (52%) | $ | 2,520 | $ | 8,313 | (70%) | |
Adjustments: | |||||||||||
Less: acquisitions | 5 | 12 | (4) | 6 | |||||||
Less: business dispositions | - | 368 | (3) | 1,064 | |||||||
Less: foreign currency effect | 7 | - | 22 | - | |||||||
Adjusted GE Industrial organic profit (Non-GAAP) | $ | 1,277 | $ | 2,308 | (45%) | $ | 2,505 | $ | 7,244 | (65%) | |
Adjusted GE Industrial profit margin (Non-GAAP) | 6.4% | 11.0% | (4.6)pts | 3.4% | 9.5% | (6.1)pts | |||||
Adjusted GE Industrial organic profit margin (Non-GAAP) | 6.4% | 9.9% | (3.5)pts | 3.4% | 8.6% | (5.2)pts | |||||
* Non-GAAP Financial Measure | |||||||||||
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |||||||||||
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 51 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies.
Non-GAAP reconciliation: adjusted GE Industrial profit & profit margin, 2020 by quarter
(Dollars in millions) | 1Q'20 | 2Q'20 | 3Q'20 | 4Q'20 | 2020 | |||||
GE Industrial total revenues (GAAP) | $ | 18,844 | $ | 16,066 | $ | 17,918 | $ | 20,271 | $ | 73,100 |
GE Industrial total costs and expenses (GAAP) | 19,133 | 19,105 | 18,705 | 20,310 | 77,252 | |||||
Less: GE Industrial interest and other financial charges | 370 | 396 | 313 | 254 | 1,333 | |||||
Less: non-operating benefit costs | 616 | 596 | 603 | 609 | 2,424 | |||||
Less: restructuring & other | 143 | 289 | 91 | 170 | 693 | |||||
Less: Steam asset impairments | - | - | 363 | - | 363 | |||||
Less: SEC settlement | - | - | 100 | - | 100 | |||||
Less: goodwill impairments | - | 728 | - | - | 728 | |||||
Add: noncontrolling interests | 36 | (147) | (51) | - | (161) | |||||
Adjusted GE Industrial costs (Non-GAAP) | 18,040 | 16,949 | 17,185 | 19,276 | 71,450 | |||||
GE Industrial other income (GAAP) | 6,874 | 2,116 | (509) | 2,964 | 11,444 | |||||
Less: unrealized gains (losses) | (5,794) | 1,825 | (760) | 2,817 | (1,911) | |||||
Less: restructuring & other | - | - | - | 13 | 13 | |||||
Less: gains (losses) and impairments for disposed or held for sale businesses | 12,439 | 74 | 119 | (160) | 12,472 | |||||
Adjusted GE Industrial other income (Non-GAAP) | 228 | 217 | 132 | 294 | 871 | |||||
GE Industrial profit (GAAP) | $ | 6,585 | $ | (922) | $ | (1,296) | $ | 2,925 | $ | 7,291 |
GE Industrial profit margin (GAAP) | 34.9% | (5.7%) | (7.2%) | 14.4% | 10.0% | |||||
Adjusted GE Industrial profit (Non-GAAP) | $ | 1,032 | $ | (666) | $ | 865 | $ | 1,289 | $ | 2,520 |
Adjusted GE Industrial profit margin (Non-GAAP) | 5.5% | (4.1%) | 4.8% | 6.4% | 3.4% |
* Non-GAAP Financial Measure | |
We believe that GE Industrial profit and profit margins adjusted for these items included in the above reconciliation are meaningful measures because they increase the comparability of period- | 52 |
to-period results. |
Non-GAAP reconciliation: adjusted GE Industrial organic profit and profit margin excluding Aviation
ADJUSTED GE INDUSTRIAL ORGANIC PROFIT (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | ||
Adjusted GE Industrial profit (Non-GAAP) | $ | 1,289 | $ | 2,689 | (52%) |
Adjustments: | |||||
Less: acquisitions | 5 | 12 | |||
Less: business dispositions | - | 368 | |||
Less: foreign currency effect | 7 | - | |||
Adjusted GE Industrial organic profit (Non-GAAP) | $ | 1,277 | $ | 2,308 | (45%) |
Adjusted GE Industrial organic profit margin (Non-GAAP) | 6.4% | 9.9% | (3.5)pts | ||
Aviation organic profit (Non-GAAP) | 571 | 2,072 | |||
Adjusted GE Industrial organic profit excluding Aviation organic profit (Non-GAAP) | $ | 706 | $ | 236 | F |
Adjusted GE Industrial organic profit margin excluding Aviation organic profit margin (Non-GAAP) | 5.0% | 1.6% | 3.4pts |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 53 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: organic revenue, profit (loss) and profit margin by segment - quarter
(Dollars in millions) | |
Power (GAAP) | $ |
Less: acquisitions | |
Less: business dispositions | |
Less: foreign currency effect | |
Power organic (Non-GAAP) | $ |
Renewable Energy (GAAP) | $ |
Less: acquisitions | |
Less: business dispositions | |
Less: foreign currency effect | |
Renewable Energy organic (Non-GAAP) | $ |
Aviation (GAAP) | $ |
Less: acquisitions | |
Less: business dispositions | |
Less: foreign currency effect | |
Aviation organic (Non-GAAP) | $ |
Healthcare (GAAP) | $ |
Less: acquisitions | |
Less: business dispositions | |
Less: foreign currency effect | |
Healthcare organic (Non-GAAP) | $ |
Less: BioPharma organic (Non-GAAP) | |
Healthcare excluding BioPharma organic (Non-GAAP) | $ |
Revenue | Segment profit (loss) | Profit margin | |||||||||
4Q'20 | 4Q'19 | V% | 4Q'20 | 4Q'19 | V% | 4Q'20 | 4Q'19 | V pts | |||
5,383 | $ | 5,401 | 0% | $ | 306 | $ | 297 | 3% | 5.7% | 5.5% | 0.2pts |
- | - | - | - | ||||||||
- | 22 | - | 3 | ||||||||
47 | - | (7) | - | ||||||||
5,336 | $ | 5,379 | (1%) | $ | 313 | $ | 294 | 6% | 5.9% | 5.5% | 0.4pts |
4,442 | $ | 4,747 | (6%) | $ | (87) | $ | (227) | 62% | (2.0%) | (4.8%) | 2.8pts |
- | - | - | - | ||||||||
- | 34 | - | (3) | ||||||||
63 | - | (4) | - | ||||||||
4,379 | $ | 4,713 | (7%) | $ | (82) | $ | (224) | 63% | (1.9%) | (4.8%) | 2.9pts |
5,847 | $ | 8,936 | (35%) | $ | 564 | $ | 2,054 | (73%) | 9.6% | 23.0% | (13.4)pts |
- | - | - | - | ||||||||
- | 70 | - | (18) | ||||||||
(1) | - | (8) | - | ||||||||
5,848 | $ | 8,866 | (34%) | $ | 571 | $ | 2,072 | (72%) | 9.8% | 23.4% | (13.6)pts |
4,823 | $ | 5,402 | (11%) | $ | 949 | $ | 1,138 | (17%) | 19.7% | 21.1% | (1.4)pts |
19 | - | 4 | - | ||||||||
- | 947 | - | 409 | ||||||||
68 | - | 22 | - | ||||||||
4,736 | $ | 4,455 | 6% | $ | 923 | $ | 729 | 27% | 19.5% | 16.4% | 3.1pts |
- | - | - | - | ||||||||
4,736 | $ | 4,455 | 6% | $ | 923 | $ | 729 | 27% | 19.5% | 16.4% | 3.1pts |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 54 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: organic revenue, profit (loss) and profit margin by segment - full year
(Dollars in millions) |
Revenue | Segment profit (loss) | Profit margin | ||||||
2020 | 2019 | V% | 2020 | 2019 | V% | 2020 | 2019 | V pts |
Power (GAAP) | $ |
Less: acquisitions | |
Less: business dispositions | |
Less: foreign currency effect | |
Power organic (Non-GAAP) | $ |
Renewable Energy (GAAP) | $ |
Less: acquisitions | |
Less: business dispositions | |
Less: foreign currency effect | |
Renewable Energy organic (Non-GAAP) | $ |
Aviation (GAAP) | $ |
Less: acquisitions | |
Less: business dispositions | |
Less: foreign currency effect | |
Aviation organic (Non-GAAP) | $ |
Healthcare (GAAP) | $ |
Less: acquisitions | |
Less: business dispositions | |
Less: foreign currency effect | |
Healthcare organic (Non-GAAP) | $ |
Less: BioPharma organic (Non-GAAP) | |
Healthcare excluding BioPharma organic (Non-GAAP) | $ |
17,589 | $ | 18,625 | (6%) | $ | 274 | $ |
19 | 19 | (3) | ||||
15 | 104 | 2 | ||||
(64) | - | 10 | ||||
17,619 | $ | 18,502 | (5%) | $ | 266 | $ |
15,666 | $ | 15,337 | 2% | $ | (715) | $ |
- | - | - | ||||
8 | 94 | - | ||||
(167) | - | 16 | ||||
15,824 | $ | 15,243 | 4% | $ | (731) | $ |
22,042 | $ | 32,875 | (33%) | $ | 1,229 | $ |
- | - | - | ||||
13 | 369 | (2) | ||||
(3) | - | (5) | ||||
22,032 | $ | 32,506 | (32%) | $ | 1,237 | $ |
18,009 | $ | 19,942 | (10%) | $ | 3,060 | $ |
55 | 21 | (13) | ||||
21 | 2,603 | (2) | ||||
(46) | - | (6) | ||||
17,979 | $ | 17,318 | 4% | $ | 3,081 | $ |
839 | 762 | 380 | ||||
17,140 | $ | 16,557 | 4% | $ | 2,701 | $ |
291 | (6%) | 1.6% | 1.6% | (0.0)pts |
(2) | ||||
7 | ||||
- | ||||
287 | (7%) | 1.5% | 1.6% | (0.1)pts |
(791) | 10% | (4.6%) | (5.2%) | 0.6pts |
- | ||||
(11) | ||||
- | ||||
(781) | 6% | (4.6%) | (5.1%) | 0.5pts |
6,812 | (82%) | 5.6% | 20.7% | (15.1)pts |
- | ||||
(2) | ||||
- | ||||
6,814 | (82%) | 5.6% | 21.0% | (15.4)pts |
3,737 | (18%) | 17.0% | 18.7% | (1.7)pts |
(4) | ||||
1,111 | ||||
- | ||||
2,630 | 17% | 17.1% | 15.2% | 1.9pts |
311 | ||||
2,319 | 16% | 15.8% | 14.0% | 1.8pts |
* Non-GAAP Financial Measure | |
We believe that these measures provide management and investors with a more complete understanding of underlying operating results and trends of established, ongoing operations by excluding the | |
effect of acquisitions, dispositions and foreign currency, as these activities can obscure underlying trends. We also believe that presenting organic revenues* and organic profit* separately for our | 55 |
industrial businesses provides management and investors with useful information about the trends of our industrial businesses and enables a more direct comparison to other non-financial companies. |
Non-GAAP reconciliation: GE Industrial net-debt
GE INDUSTRIAL NET DEBT (NON-GAAP)
(Dollars in millions) | December 31, 2020 | December 31, 2019 | ||
Total GE Industrial short- and long-term borrowings (GAAP) | $ | 42,736 | $ | 52,059 |
Less: GE Capital short- and long-term debt assumed by GE Industrial | 22,390 | 31,368 | ||
Add: intercompany loans from GE Capital | 3,177 | 12,226 | ||
Total adjusted GE Industrial borrowings | 23,523 | 32,917 | ||
Pension and principal retiree benefit plan liabilities (pre-tax)(a) | 25,492 | 27,773 | ||
Less: taxes at 21% | 5,353 | 5,832 | ||
Pension and principal retiree benefit plan liabilities (net of tax) | 20,139 | 21,941 | ||
GE Industrial operating lease liabilities | 3,133 | 3,369 | ||
GE Industrial preferred stock | 5,918 | 5,738 | ||
Less: 50% of GE Industrial preferred stock | 2,959 | 2,869 | ||
50% of preferred stock | 2,959 | 2,869 | ||
Deduction for total GE Industrial cash, cash equivalents and restricted cash | (23,209) | (17,613) | ||
Less: 25% of GE Industrial cash, cash equivalents and restricted cash | (5,802) | (4,403) | ||
Deduction for 75% of GE Industrial cash, cash equivalents and restricted cash | (17,407) | (13,210) | ||
Total GE Industrial net debt (Non-GAAP) | $ | 32,347 | $ | 47,886 |
* Non-GAAP Financial Measure | |
a) Represents the total net deficit status of principal pension plans, other pension plans and retiree benefit plans. | 56 |
In this document we use GE Industrial net debt*, which is calculated based on rating agency methodologies. We are including the calculation of GE industrial net debt* to provide investors | |
more clarity regarding how the credit rating agencies measure GE Industrial leverage. |
Non-GAAP reconciliation: GE Industrial leverage EBITDA & net-debt/EBITDA ratio
GE INDUSTRIAL LEVERAGE EBITDA (NON-GAAP)
(Dollars in millions) | December 31, 2020 | December 31, 2019 | ||
GE Industrial earnings (loss) from continuing operations before income taxes (GAAP) | $ | 7,291 | $ | 1,801 |
Less: Interest and other financial charges | (1,333) | (2,115) | ||
Less: Depreciation and amortization of property, plant and equipment and amortization of intangible assets | (3,456) | (3,513) | ||
Less: Non-operating benefit costs | (2,424) | (2,828) | ||
Less: goodwill impairments | (877) | (1,486) | ||
Less: Other items(a) | 10,196 | 739 | ||
Add: Disposition related adjustments(b) | 267 | 350 | ||
Total GE Industrial leverage EBITDA (Non-GAAP) | $ | 5,453 | $ | 11,354 |
GE INDUSTRIAL NET DEBT/EBITDA RATIO (NON-GAAP)
(Dollars in millions) | December 31, 2020 | December 31, 2019 | ||
Total GE Industrial net debt (Non-GAAP) | $ | 32,347 | $ | 47,886 |
Total GE Industrial leverage EBITDA (Non-GAAP) | $ | 5,453 | $ | 11,354 |
GE Industrial net debt/EBITDA ratio (Non-GAAP) | 5.9x | 4.2x |
* Non-GAAP Financial Measure
a) Other items is mainly comprised of adjustments for other income, long-term fixed operating lease expense and stock-related compensation expense. b) Includes the BKR dividend in both 2019 and 2020.
In this document we use GE Industrial leverage EBITDA*, which is calculated based on rating agency methodologies. We are including the calculation of GE Industrial leverage EBITDA* to | 57 |
provide investors more clarity regarding how the credit rating agencies measure GE Industrial leverage. |
Non-GAAP reconciliation: adjusted total Corporate costs
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Revenues | ||||||||||
Corporate revenues | $ | 275 | $ | 397 | (31%) | $ | 1,313 | $ | 1,791 | (27%) |
Eliminations and other | (637) | (740) | (2,245) | (2,096) | ||||||
Total Corporate Items and Eliminations | (362) | (343) | (6%) | (932) | (305) | U | ||||
Operating profit (cost) | ||||||||||
Gains (losses) on disposals and held for sale businesses | (160) | (148) | 12,472 | 4 | ||||||
Restructuring and other charges | (157) | (313) | (680) | (886) | ||||||
Unrealized gains (losses)(a) | 2,817 | 917 | (1,911) | 793 | ||||||
Steam asset impairments | - | - | (363) | - | ||||||
SEC settlement | - | - | (100) | - | ||||||
Goodwill impairments(b) | - | (2) | (728) | (1,486) | ||||||
Adjusted total corporate operating costs (Non-GAAP) | (443) | (573) | (1,328) | (1,736) | ||||||
Total Corporate Items and Eliminations (GAAP) | 2,057 | (119) | F | 7,362 | (3,311) | F | ||||
Less: gains (losses) and restructuring & other | 2,500 | 454 | 8,689 | (1,575) | ||||||
Adjusted total corporate operating costs (Non-GAAP) | $ | (443) | $ | (573) | 23% | $ | (1,328) | $ | (1,736) | 24% |
- Included non-cashpre-tax impairment charges of $429 million, net of $65 million attributable to noncontrolling interests for the Steam business within our Power segment for the twelve months ended December 31, 2020.
- Included non-cashpre-tax impairment charge of $877 million, net of $149 million attributable to noncontrolling interests for the Additive reporting unit within our Aviation segment for the twelve months ended December 31, 2020.
* Non-GAAP Financial Measure
Adjusted total corporate operating costs* excludes gains (losses) on disposals and held for sale businesses, restructuring and other charges, unrealized gains (losses), Steam asset impairment and
goodwill impairments. We believe that adjusting corporate costs* to exclude the effects of items that are not closely associated with ongoing corporate operations provides management and investors 58 with a meaningful measure that increases the period-to-period comparability of our ongoing corporate costs.
Non-GAAP reconciliation: adjusted earnings (loss)
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | |||||
Consolidated earnings (loss) from continuing operations attributable to GE common shareholders (GAAP) | $ | 2,341 | $ | 654 | F | $ | 5,342 | $ | (45) | F | |
Add: Accretion of redeemable noncontrolling interests (RNCI) | (10) | - | (151) | - | |||||||
Less: GE Capital earnings (loss) from continuing operations attributable to GE common shareholders (GAAP) | (151) | 69 | U | (1,710) | (530) | U | |||||
GE Industrial earnings (loss) (Non-GAAP) | 2,482 | 585 | F | 6,901 | 485 | F | |||||
Non-operating benefits costs (pre-tax) (GAAP) | (609) | (1,144) | (2,424) | (2,828) | |||||||
Tax effect on non-operating benefit costs | 128 | 240 | 509 | 594 | |||||||
Less: non-operating benefit costs (net of tax) | (481) | (904) | (1,915) | (2,234) | |||||||
Gains (losses) and impairments for disposed or held for sale businesses (pre-tax) | (160) | (148) | 12,472 | 4 | |||||||
Tax effect on gains (losses) and impairments for disposed or held for sale businesses | 190 | 31 | (1,080) | 34 | |||||||
Less: gains (losses) and impairments for disposed or held for sale businesses (net of tax) | 30 | (117) | 11,392 | 39 | |||||||
Restructuring & other (pre-tax) | (157) | (313) | (680) | (886) | |||||||
Tax effect on restructuring & other | 33 | 68 | 151 | 187 | |||||||
Less: restructuring & other (net of tax) | (124) | (244) | (529) | (699) | |||||||
Less: SEC Settlement (pre-tax and net of tax) | - | - | (100) | - | |||||||
Steam asset impairments (pre-tax) | - | - | (363) | - | |||||||
Tax effect on Steam asset impairment | - | - | 37 | - | |||||||
Less: Steam asset impairments (net of tax) | - | - | (326) | - | |||||||
Goodwill impairments (pre-tax) | - | (2) | (728) | (1,486) | |||||||
Tax effect on goodwill impairments | - | - | (23) | (55) | |||||||
Less: goodwill impairments (net of tax) | - | (2) | (751) | (1,541) | |||||||
Unrealized gains (losses) (pre-tax) | 2,817 | 917 | (1,911) | 793 | |||||||
Tax effect on unrealized gains (losses) | (491) | (140) | 460 | (114) | |||||||
Less: unrealized gains (losses) (net of tax) | 2,326 | 777 | (1,451) | 679 | |||||||
Debt extinguishment costs | - | (63) | (255) | ||||||||
Tax effect on debt extinguishment costs | - | 13 | 53 | ||||||||
Less: debt extinguishment costs (net of tax) | - | (50) | (201) | ||||||||
BioPharma deal expense (pre-tax) | - | - | - | ||||||||
Tax on BioPharma deal expense | - | (633) | - | (647) | |||||||
Less: BioPharma deal expense (net of tax) | - | (633) | - | (647) | |||||||
Accretion of RNCI | (10) | (151) | - | ||||||||
- | |||||||||||
Tax effect on accretion of RNCI | - | - | - | - | |||||||
Less: Accretion of RNCI (net of tax) | (10) | - | (151) | - | |||||||
Less: GE Industrial U.S. tax reform enactment adjustment | - | - | (51) | (101) | |||||||
Adjusted GE Industrial earnings (loss) (Non-GAAP) | 742 | 1,708 | (57%) | 833 | 5,191 | (84%) | |||||
GE Capital earnings (loss) from continuing operations attributable to GE common shareholders (GAAP) | (151) | 69 | U | (1,710) | (530) | U | |||||
Insurance premium deficiency test charge (pre-tax) | - | - | - | (972) | |||||||
Tax effect on insurance premium deficiency test charge | - | - | - | 204 | |||||||
Less: insurance premium deficiency test charge (net of tax) | - | - | - | (768) | |||||||
Good will impairment (pre-tax) | - | - | (839) | - | |||||||
Tax effect on goodwill impairment | - | - | 3 | - | |||||||
Less: goodwill impairment (net of tax) | - | - | (836) | - | |||||||
Less: SEC Settlement (pre-tax and net of tax) | (100) | - | (100) | - | |||||||
Debt extinguishment costs (pre-tax) | (95) | - | (238) | - | |||||||
Tax effect on debt extinguishment costs | 20 | - | 44 | - | |||||||
Less: debt extinguishment costs (net of tax) | (75) | - | (194) | - | |||||||
Less: GE Capital U.S. tax reform enactment adjustment | - | - | 2 | 99 | |||||||
Less GE Capital tax benefit related to BioPharma sale | 47 | - | 143 | - | |||||||
Adjusted GE Capital earnings (loss) (Non-GAAP) | (24) | 69 | U | (724) | 139 | U | |||||
Adjusted GE Industrial earnings (loss) (Non-GAAP) | 742 | 1,708 | (57%) | 833 | 5,191 | (84%) | 59 | ||||
Add: Adjusted GE Capital earnings (loss) (Non-GAAP) | (24) | 69 | U | (724) | 139 | U | |||||
Adjusted earnings (loss) (Non-GAAP) | $ | 718 | $ | 1,777 | (60%) | $ | 109 | $ | 5,330 | (98%) |
* Non-GAAP Financial Measure
Non-GAAP reconciliation: adjusted earnings (loss), 2020 by quarter
(Dollars in millions) | 1Q'20 | 2Q'20 | 3Q'20 | 4Q'20 | 2020 | ||||||
Consolidated earnings (loss) from continuing operations attributable to GE common shareholders (GAAP) | $ | 6,315 | $ | (2,186) | $ | (1,155) | $ | 2,341 | $ | 5,342 | |
Add: Accretion of redeemable noncontrolling interests (RNCI) | - | (135) | (6) | (10) | (151) | ||||||
Less: GE Capital earnings (loss) from continuing operations attributable to GE common shareholders (GAAP) | (30) | (1,476) | (52) | (151) | (1,710) | ||||||
GE Industrial earnings (loss) (Non-GAAP) | 6,345 | (845) | (1,109) | 2,482 | 6,901 | ||||||
Non-operating benefits costs (pre-tax) (GAAP) | (616) | (596) | (603) | (609) | (2,424) | ||||||
Tax effect on non-operating benefit costs | 129 | 125 | 127 | 128 | 509 | ||||||
Less: non-operating benefit costs (net of tax) | (487) | (471) | (476) | (481) | (1,915) | ||||||
Gains (losses) and impairments for disposed or held for sale businesses (pre-tax) | 12,439 | 74 | 119 | (160) | 12,472 | ||||||
Tax effect on gains (losses) and impairments for disposed or held for sale businesses | (1,265) | 30 | (35) | 190 | (1,080) | ||||||
Less: gains (losses) and impairments for disposed or held for sale businesses (net of tax) | 11,174 | 104 | 84 | 30 | 11,392 | ||||||
Restructuring & other (pre-tax) | (143) | (289) | (91) | (157) | (680) | ||||||
Tax effect on restructuring & other | 30 | 61 | 27 | 33 | 151 | ||||||
Less: restructuring & other (net of tax) | (114) | (228) | (63) | (124) | (529) | ||||||
Less: SEC settlement (pre-tax and net of tax) | - | - | (100) | - | (100) | ||||||
Steam asset impairments (pre-tax) | - | - | (363) | - | (363) | ||||||
Tax on Steam asset impairments | - | - | 37 | - | 37 | ||||||
Less: Steam asset impairments (net of tax) | - | - | (326) | - | (326) | ||||||
Goodwill impairments (pre-tax) | - | (728) | - | - | (728) | ||||||
Tax effect on goodwill impairments | - | (23) | - | - | (23) | ||||||
Less: Goodwill impairments (net of tax) | - | (751) | - | - | (751) | ||||||
Unrealized gains (losses) (pre-tax) | (5,794) | 1,825 | (760) | 2,817 | (1,911) | ||||||
Tax effect on unrealized gains (losses) | 1,096 | (277) | 132 | (491) | 460 | ||||||
Less: unrealized gains (losses) (net of tax) | (4,697) | 1,548 | (628) | 2,326 | (1,451) | ||||||
Debt extinguishment costs (pre-tax) | - | (63) | - | - | (63) | ||||||
Tax effect on debt extinguishment costs | - | 13 | - | - | 13 | ||||||
Less: debt extinguishment costs (net of tax) | - | (50) | - | - | (50) | ||||||
BioPharma deal expense (pre-tax) | - | - | - | - | - | ||||||
Tax on BioPharma deal expense | - | - | - | - | - | ||||||
Less: BioPharma deal expense (net of tax) | - | - | - | - | - | ||||||
Accretion of RNCI (pre-tax) | - | (135) | (6) | (10) | (151) | ||||||
Tax on accretion of RNCI | - | - | - | - | - | ||||||
Less: Accretion of RNCI (net of tax) | - | (135) | (6) | (10) | (151) | ||||||
Less: GE Industrial U.S. tax reform enactment adjustment | - | - | (51) | - | (51) | ||||||
Adjusted GE Industrial earnings (loss) (Non-GAAP) | 468 | (862) | 458 | 742 | 833 | ||||||
GE Capital earnings (loss) from continuing operations attributable to GE common shareholders (GAAP) | (30) | (1,476) | (52) | (151) | (1,710) | ||||||
Insurance premium deficiency test charge (pre-tax) | - | - | - | - | - | ||||||
Tax effect on insurance premium deficiency test charge | - | - | - | - | - | ||||||
Less: insurance premium deficiency test charge (net of tax) | - | - | - | - | - | ||||||
Goodwill impairments (pre-tax) | - | (839) | - | - | (839) | ||||||
Tax effect on goodwill impairments | - | 3 | - | - | 3 | ||||||
Less: Goodwill impairments (net of tax) | - | (836) | - | - | (836) | ||||||
Less: SEC settlement (pre-tax and net of tax) | - | - | - | (100) | (100) | ||||||
Debt extinguishment costs (pre-tax) | - | (143) | - | (95) | (238) | ||||||
Tax effect on debt extinguishment costs | - | 24 | - | 20 | 44 | ||||||
Less: debt extinguishment costs (net of tax) | - | (119) | - | (75) | (194) | ||||||
Less: GE Capital U.S. tax reform enactment adjustment | - | - | 2 | - | 2 | ||||||
Less: GE Capital tax benefit related to BioPharma sale | 88 | - | 8 | 47 | 143 | ||||||
Adjusted GE Capital earnings (loss) (Non-GAAP) | (118) | (522) | (61) | (24) | (724) | ||||||
Adjusted GE Industrial earnings (loss) (Non-GAAP) | 468 | (862) | 458 | 742 | 833 | 60 | |||||
Add: Adjusted GE Capital earnings (loss) (Non-GAAP) | (118) | (522) | (61) | (24) | (724) | ||||||
Adjusted earnings (loss) (Non-GAAP) | $ | 350 | $ | (1,384) | $ | 397 | $ | 718 | $ | 109 |
* Non-GAAP Financial Measure
Non-GAAP reconciliation: adjusted earnings (loss) per share
(Per share amounts in dollars) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | |||||||||
Consolidated earnings (loss) from continuing operations attributable to GE common shareholders (GAAP) | $ | 0.27 | $ | 0.07 | F | $ | 0.61 | $ | (0.01) | F | |||||
Add: Accretion of redeemable noncontrolling interests (RNCI) | (0.00) | (0.00) | (0.02) | (0.00) | |||||||||||
Less: GE Capital earnings (loss) from continuing operations attributable to GE common shareholders (GAAP) | (0.02) | 0.01 | U | (0.20) | (0.06) | U | |||||||||
GE Industrial earnings (loss) (Non-GAAP) | 0.28 | 0.07 | F | 0.79 | 0.06 | F | |||||||||
Non-operating benefits costs (pre-tax) (GAAP) | (0.07) | (0.13) | (0.28) | (0.32) | |||||||||||
Tax effect on non-operating benefit costs | 0.01 | 0.03 | 0.06 | 0.07 | |||||||||||
Less: non-operating benefit costs (net of tax) | (0.05) | (0.10) | (0.22) | (0.26) | |||||||||||
Gains (losses) and impairments for disposed or held for sale businesses (pre-tax) | (0.02) | (0.02) | 1.42 | 0.00 | |||||||||||
Tax effect on gains (losses) and impairments for disposed or held for sale businesses | 0.02 | 0.00 | (0.12) | 0.00 | |||||||||||
Less: gains (losses) and impairments for disposed or held for sale businesses (net of tax) | 0.00 | (0.01) | 1.30 | 0.00 | |||||||||||
Restructuring & other (pre-tax) | (0.02) | (0.04) | (0.08) | (0.10) | |||||||||||
Tax effect on restructuring & other | 0.00 | 0.01 | 0.02 | 0.02 | |||||||||||
Less: restructuring & other (net of tax) | (0.01) | (0.03) | (0.06) | (0.08) | |||||||||||
Less: SEC Settlement (pre-tax and net of tax) | - | - | (0.01) | - | |||||||||||
Steam asset impairments (pre-tax) | - | - | (0.04) | - | |||||||||||
Tax effect on Steam asset impairment | - | - | 0.00 | - | |||||||||||
Less: Steam asset impairments (net of tax) | - | - | (0.04) | - | |||||||||||
Goodwill impairments (pre-tax) | - | (0.00) | (0.08) | (0.17) | |||||||||||
Tax effect on goodwill impairments | - | - | (0.00) | (0.01) | |||||||||||
Less: goodwill impairments (net of tax) | - | (0.00) | (0.09) | (0.18) | |||||||||||
Unrealized gains (losses) (pre-tax) | 0.32 | 0.10 | (0.22) | 0.09 | |||||||||||
Tax effect on unrealized gains (losses) | (0.06) | (0.02) | 0.05 | (0.01) | |||||||||||
Less: unrealized gains (losses) (net of tax) | 0.26 | 0.09 | (0.17) | 0.08 | |||||||||||
Debt extinguishment costs | - | (0.01) | (0.03) | ||||||||||||
Tax effect on debt extinguishment costs | - | 0.00 | 0.01 | ||||||||||||
Less: debt extinguishment costs (net of tax) | - | (0.01) | (0.02) | ||||||||||||
BioPharma deal expense (pre-tax) | - | - | - | - | |||||||||||
Tax on BioPharma deal expense | - | (0.07) | - | (0.07) | |||||||||||
Less: BioPharma deal expense (net of tax) | - | (0.07) | - | (0.07) | |||||||||||
Accretion of RNCI | (0.00) | - | (0.02) | - | |||||||||||
Tax effect on accretion of RNCI | - | - | - | - | |||||||||||
Less: Accretion of RNCI (net of tax) | (0.00) | - | (0.02) | - | |||||||||||
Less: GE Industrial U.S. tax reform enactment adjustment | - | - | (0.01) | (0.01) | |||||||||||
Adjusted GE Industrial earnings (loss) (Non-GAAP) | 0.08 | 0.19 | (58%) | 0.10 | 0.59 | (83%) | |||||||||
GE Capital earnings (loss) from continuing operations attributable to GE common shareholders (GAAP) | (0.02) | 0.01 | U | (0.20) | (0.06) | U | |||||||||
Insurance premium deficiency test charge (pre-tax) | - | - | - | (0.11) | |||||||||||
Tax effect on insurance premium deficiency test charge | - | - | - | 0.02 | |||||||||||
Less: insurance premium deficiency test charge (net of tax) | - | - | - | (0.09) | |||||||||||
Good will impairment (pre-tax) | - | - | (0.10) | - | |||||||||||
Tax effect on goodwill impairment | - | - | 0.00 | - | |||||||||||
Less: goodwill impairment (net of tax) | - | - | (0.10) | - | |||||||||||
Less: SEC Settlement (pre-tax and net of tax) | (0.01) | - | (0.01) | - | |||||||||||
Debt extinguishment costs (pre-tax) | (0.01) | - | (0.03) | - | |||||||||||
Tax effect on debt extinguishment costs | 0.00 | - | 0.00 | - | |||||||||||
Less: debt extinguishment costs (net of tax) | (0.01) | - | (0.02) | - | |||||||||||
Less: GE Capital U.S. tax reform enactment adjustment | - | - | 0.00 | 0.01 | |||||||||||
Less GE Capital tax benefit related to BioPharma sale | 0.01 | - | 0.02 | - | |||||||||||
Adjusted GE Capital earnings (loss) (Non-GAAP) | (0.00) | 0.01 | U | (0.08) | 0.02 | U | |||||||||
Adjusted GE Industrial earnings (loss) (Non-GAAP) | 0.08 | 0.19 | (58%) | 0.10 | 0.59 | (83%) | 61 | ||||||||
Add: Adjusted GE Capital earnings (loss) (Non-GAAP) | (0.00) | 0.01 | U | (0.08) | 0.02 | U | |||||||||
Adjusted earnings (loss) (Non-GAAP) | $ | 0.08 | $ | 0.20 | (60%) | $ | 0.01 | $ | 0.61 | (98%) |
* Non-GAAP Financial Measure
Non-GAAP reconciliation: adjusted earnings (loss) per share, 2020 by quarter
(Per share amounts in dollars) | 1Q'20 | 2Q'20 | 3Q'20 | 4Q'20 | 2020 | ||||||
Consolidated earnings (loss) from continuing operations attributable to GE common shareholders (GAAP) | $ | 0.72 | $ | (0.25) | $ | (0.13) | $ | 0.27 | $ | 0.61 | |
Add: Accretion of redeemable noncontrolling interests (RNCI) | - | (0.02) | (0.00) | (0.00) | (0.02) | ||||||
Less: GE Capital earnings (loss) from continuing operations attributable to GE common shareholders (GAAP) | (0.00) | (0.17) | (0.01) | (0.02) | (0.20) | ||||||
GE Industrial earnings (loss) (Non-GAAP) | 0.73 | (0.10) | (0.13) | 0.28 | 0.79 | ||||||
Non-operating benefits costs (pre-tax) (GAAP) | (0.07) | (0.07) | (0.07) | (0.07) | (0.28) | ||||||
Tax effect on non-operating benefit costs | 0.01 | 0.01 | 0.01 | 0.01 | 0.06 | ||||||
Less: non-operating benefit costs (net of tax) | (0.06) | (0.05) | (0.05) | (0.05) | (0.22) | ||||||
Gains (losses) and impairments for disposed or held for sale businesses (pre-tax) | 1.42 | 0.01 | 0.01 | (0.02) | 1.42 | ||||||
Tax effect on gains (losses) and impairments for disposed or held for sale businesses | (0.14) | 0.00 | (0.00) | 0.02 | (0.12) | ||||||
Less: gains (losses) and impairments for disposed or held for sale businesses (net of tax) | 1.28 | 0.01 | 0.01 | 0.00 | 1.30 | ||||||
Restructuring & other (pre-tax) | (0.02) | (0.03) | (0.01) | (0.02) | (0.08) | ||||||
Tax effect on restructuring & other | 0.00 | 0.01 | 0.00 | 0.00 | 0.02 | ||||||
Less: restructuring & other (net of tax) | (0.01) | (0.03) | (0.01) | (0.01) | (0.06) | ||||||
Less: SEC settlement (pre-tax and net of tax) | - | - | (0.01) | - | (0.01) | ||||||
Steam asset impairments (pre-tax) | - | - | (0.04) | - | (0.04) | ||||||
Tax on Steam asset impairments | - | - | 0.00 | - | 0.00 | ||||||
Less: Steam asset impairments (net of tax) | - | - | (0.04) | - | (0.04) | ||||||
Goodwill impairments (pre-tax) | - | (0.08) | - | - | (0.08) | ||||||
Tax effect on goodwill impairments | - | (0.00) | - | - | (0.00) | ||||||
Less: Goodwill impairments (net of tax) | - | (0.09) | - | - | (0.09) | ||||||
Unrealized gains (losses) (pre-tax) | (0.66) | 0.21 | (0.09) | 0.32 | (0.22) | ||||||
Tax effect on unrealized gains (losses) | 0.13 | (0.03) | 0.02 | (0.06) | 0.05 | ||||||
Less: unrealized gains (losses) (net of tax) | (0.54) | 0.18 | (0.07) | 0.26 | (0.17) | ||||||
Debt extinguishment costs (pre-tax) | - | (0.01) | - | - | (0.01) | ||||||
Tax effect on debt extinguishment costs | - | 0.00 | - | - | 0.00 | ||||||
Less: debt extinguishment costs (net of tax) | - | (0.01) | - | - | (0.01) | ||||||
BioPharma deal expense (pre-tax) | - | - | - | - | - | ||||||
Tax on BioPharma deal expense | - | - | - | - | - | ||||||
Less: BioPharma deal expense (net of tax) | - | - | - | - | - | ||||||
Accretion of RNCI (pre-tax) | - | (0.02) | (0.00) | (0.00) | (0.02) | ||||||
Tax on accretion of RNCI | - | - | - | - | - | ||||||
Less: Accretion of RNCI (net of tax) | - | (0.02) | (0.00) | (0.00) | (0.02) | ||||||
Less: GE Industrial U.S. tax reform enactment adjustment | - | - | (0.01) | - | (0.01) | ||||||
Adjusted GE Industrial earnings (loss) (Non-GAAP) | 0.05 | (0.10) | 0.05 | 0.08 | 0.10 | ||||||
GE Capital earnings (loss) from continuing operations attributable to GE common shareholders (GAAP) | (0.00) | (0.17) | (0.01) | (0.02) | (0.20) | ||||||
Insurance premium deficiency test charge (pre-tax) | - | - | - | - | - | ||||||
Tax effect on insurance premium deficiency test charge | - | - | - | - | - | ||||||
Less: insurance premium deficiency test charge (net of tax) | - | - | - | - | - | ||||||
Goodwill impairments (pre-tax) | - | (0.10) | - | - | (0.10) | ||||||
Tax effect on goodwill impairments | - | 0.00 | - | - | 0.00 | ||||||
Less: Goodwill impairments (net of tax) | - | (0.10) | - | - | (0.10) | ||||||
Less: SEC settlement (pre-tax and net of tax) | - | - | - | (0.01) | (0.01) | ||||||
Debt extinguishment costs (pre-tax) | - | (0.02) | - | (0.01) | (0.03) | ||||||
Tax effect on debt extinguishment costs | - | 0.00 | - | 0.00 | 0.00 | ||||||
Less: debt extinguishment costs (net of tax) | - | (0.01) | - | (0.01) | (0.02) | ||||||
Less: GE Capital U.S. tax reform enactment adjustment | - | - | 0.00 | - | 0.00 | ||||||
Less: GE Capital tax benefit related to BioPharma sale | 0.01 | - | 0.00 | 0.01 | 0.02 | ||||||
Adjusted GE Capital earnings (loss) (Non-GAAP) | (0.01) | (0.06) | (0.01) | (0.00) | (0.08) | ||||||
Adjusted GE Industrial earnings (loss) (Non-GAAP) | 0.05 | (0.10) | 0.05 | 0.08 | 0.10 | 62 | |||||
Add: Adjusted GE Capital earnings (loss) (Non-GAAP) | (0.01) | (0.06) | (0.01) | (0.00) | (0.08) | ||||||
Adjusted earnings (loss) (Non-GAAP) | $ | 0.04 | $ | (0.16) | $ | 0.05 | $ | 0.08 | $ | 0.01 |
* Non-GAAP Financial Measure
Non-GAAP reconciliation: adjusted earnings and adjusted EPS excluding restructuring
(Dollars in millions) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Adjusted earnings (loss) (Non-GAAP) | $ | 718 | $ | 1,777 | (60%) | $ | 109 | $ | 5,330 | (98%) |
Restructuring (pre-tax) | (204) | (78) | (549) | (430) | ||||||
Tax effect on restructuring | (43) | (16) | (115) | (90) | ||||||
Less: Restructuring (net of tax) | (161) | (62) | (433) | (339) | ||||||
Adjusted earnings (loss) excluding restructuring (Non-GAAP) | $ | 879 | $ | 1,839 | (52)% | $ | 542 | $ | 5,669 | (90)% |
(Per share amounts in dollars) | 4Q'20 | 4Q'19 | V% | 2020 | 2019 | V% | ||||
Adjusted earnings (loss) (Non-GAAP) | $ | 0.08 | $ | 0.20 | (60%) | $ | 0.01 | $ | 0.61 | (98%) |
Restructuring (pre-tax) | (0.02) | (0.01) | (0.06) | (0.05) | ||||||
Tax effect on restructuring | (0.00) | (0.00) | (0.01) | (0.01) | ||||||
Less: Restructuring (net of tax) | (0.02) | (0.01) | (0.05) | (0.04) | ||||||
Adjusted earnings (loss) excluding restructuring (Non-GAAP) | $ | 0.10 | $ | 0.21 | (52)% | $ | 0.06 | $ | 0.65 | (91)% |
* Non-GAAP Financial Measure
The service cost for our pension and other benefit plans are included in adjusted earnings*, which represents the ongoing cost of providing pension benefits to our employees. The components of non- operating benefit costs are mainly driven by capital allocation decisions and market performance. We believe the retained costs in Adjusted earnings* and Adjusted EPS* provides management and
investors a useful measure to evaluate the performance of the total company and increases period-to-period comparability. We also use Adjusted EPS* as a performance metric at the company level for 63 our annual executive incentive plan for 2020. We believe presenting Adjusted Industrial earnings* and Adjusted Industrial EPS* separately for our financial services businesses also provides
management and investors with useful information about the relative size of our industrial and financial services businesses in relation to the total company.
Non-GAAP reconciliation: GE Industrial free cash flow
GE INDUSTRIAL FREE CASH FLOW (FCF) (NON-GAAP)
(Dollars in millions) | 4Q'20 | 4Q'19 | V$ | 2020 | 2019 | V$ | ||||||
GE Industrial CFOA (GAAP) | $ | 1,921 | $ | 4,537 | $ | (2,616) | $ | (1,254) | $ | 4,614 | $ | (5,868) |
Add: gross additions to property, plant and equipment | (276) | (620) | (1,579) | (2,216) | ||||||||
Add: gross additions to internal-use software | (23) | (71) | (143) | (274) | ||||||||
Less: GE Pension Plan funding | (2,500) | - | (2,500) | - | ||||||||
Less: taxes related to business sales | (245) | (38) | (1,082) | (198) | ||||||||
GE Industrial free cash flow (Non-GAAP) | $ | 4,367 | $ | 3,884 | $ | 483 | $ | 606 | $ | 2,322 | $ | (1,716) |
GE INDUSTRIAL FREE CASH FLOW (FCF) (NON-GAAP)
(Dollars in millions) | 1Q'20 | 2Q'20 | 3Q'20 | 4Q'20 | 2020 | |||||
GE Industrial CFOA (GAAP) | $ | (1,662) | $ | (1,604) | $ | 90 | $ | 1,921 | $ | (1,254) |
Add: gross additions to property, plant and equipment | (504) | (498) | (300) | (276) | (1,579) | |||||
Add: gross additions to internal-use software | (58) | (36) | (26) | (23) | (143) | |||||
Less: GE Pension Plan funding | - | - | - | (2,500) | (2,500) | |||||
Less: taxes related to business sales | (17) | (71) | (749) | (245) | (1,082) | |||||
GE Industrial free cash flow (Non-GAAP) | $ | (2,207) | $ | (2,067) | $ | 514 | $ | 4,367 | $ | 606 |
* Non-GAAP Financial Measure | |
We believe investors may find it useful to compare GE's Industrial free cash flows* performance without the effects of cash used for taxes related to business sales and contributions to the GE Pension | 64 |
Plan. We believe this measure will better allow management and investors to evaluate the capacity of our industrial operations to generate free cash flows. | |
Non-GAAP reconciliation: free cash flow by segment
2020 FREE CASH FLOW (FCF) BY SEGMENT
Renewable | Corporate & | ||||||||||||
(Dollars in millions) | Power | Energy | Aviation | Healthcare | Eliminations | GE Industrial | |||||||
CFOA (GAAP) | $ | 285 | $ | (328) | $ | 763 | $ | 3,143 | $ | (5,117) | $ | (1,254) | |
Add: gross additions to property, plant and equipment | (245) | (302) | (737) | (256) | (40) | (1,579) | |||||||
Add: gross additions to internal-use software | (25) | (11) | (61) | (24) | (23) | (143) | |||||||
Less: GE Pension Plan funding | - | - | - | - | (2,500) | (2,500) | |||||||
Less: taxes related to business sales | - | - | - | - | (1,082) | (1,082) | |||||||
Free cash flow (Non-GAAP) | $ | 15 | $ | (641) | $ | (34) | $ | 2,863 | $ | (1,598) | $ | 606 | |
2019 FREE CASH FLOW (FCF) BY SEGMENT | |||||||||||||
Renewable | Corporate & | ||||||||||||
(Dollars in millions) | Power | Energy | Aviation | Healthcare | Eliminations | GE Industrial | |||||||
CFOA (GAAP) | $ | (1,200) | $ | (512) | $ | 5,552 | $ | 3,024 | $ | (2,250) | $ | 4,614 | |
Add: gross additions to property, plant and equipment | (277) | (455) | (1,031) | (395) | (59) | (2,216) | |||||||
Add: gross additions to internal-use software | (46) | (14) | (107) | (79) | (28) | (274) | |||||||
Less: GE Pension Plan funding | - | - | - | - | - | - | |||||||
Less: taxes related to business sales | - | - | - | - | (198) | (198) | |||||||
Free cash flow (Non-GAAP) | $ | (1,523) | $ | (980) | $ | 4,415 | $ | 2,550 | $ | (2,139) | $ | 2,322 |
* Non-GAAP Financial Measure | |
We believe investors may find it useful to compare GE's Industrial free cash flows* performance without the effects of cash used for taxes related to business sales and contributions to the GE Pension | 65 |
Plan. We believe this measure will better allow management and investors to evaluate the capacity of our industrial operations to generate free cash flows. | |
Non-GAAP reconciliation: Gas Power fixed costs
GAS POWER FIXED COSTS (NON-GAAP)
(Dollars in millions) | 2021F | 2020 | 2018 | |||
Gas Power total costs and expenses (GAAP) | 11,000 - 12,000 | 12,302 | $ | 14,239 | ||
Less: Gas Power variable costs (Non-GAAP) | 8,500 - 9,500 | 9,635 | 10,773 | |||
Gas Power fixed costs (Non-GAAP) | $ | 2,500 | $ | 2,667 | $ | 3,466 |
* Non-GAAP Financial Measure | |
We believe that fixed costs* is a meaningful measure as it is broader than selling, general and administrative costs and represents the costs in the segments that generally do not vary with volume. | |
Segment variable costs* are those costs within our industrial segments that vary with volume. The most significant variable costs would be material and direct labor costs incurred to produce our products | 66 |
and deliver our services that are recorded in the Statement of Earnings line items of cost of goods and cost of services sold.
Non-GAAP reconciliation: 2021 operating framework
2021 ADJUSTED EPS: We cannot provide a reconciliation of the differences between the non-GAAP expectations and corresponding GAAP measure for Adjusted EPS* in 2021 without unreasonable effort due to the uncertainty of timing of any gains or losses related to acquisitions & dispositions, the timing and magnitude of the financial impact related to the mark-to-market of our remaining investment in Baker Hughes, and the timing and magnitude of restructuring expenses. Although we have attempted to estimate the amount of gains and restructuring charges for the purpose of explaining the probable significance of these components, this calculation involves a number of unknown variables, resulting in a GAAP range that we believe is too large and variable to be meaningful.
2021 GE INDUSTRIAL FREE CASH FLOW: We cannot provide a reconciliation of the differences between the non-GAAP expectations and corresponding GAAP measure for GE Industrial Free Cash flow* in 2021 without unreasonable effort due to the uncertainty of timing of deal taxes related to business sales.
*Non-GAAP measure | 67 |
Upcoming calendar
2021 outlook | March 10, 2021 |
1Q'21 earnings | April 27, 2021 |
Annual Shareholders Meeting May 4, 2021
2Q'21 earnings | July 27, 2021 |
3Q'21 earnings | October 26, 2021 |
4Q'21 earnings | January 25, 2022 |
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original document
- Permalink
Disclaimer
GE - General Electric Company published this content on 26 January 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 26 January 2021 11:23:05 UTC