EXHIBIT 99
GENERAL ELECTRIC COMPANY
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
As reported by GE on November 17, 2015, GE completed the split-off of Synchrony Financial ("Synchrony") which was reported in GECC's Consumer business. On November 30, 2015, the rest of GECC's Consumer business met the criteria to be classified as held for sale. The Consumer business, including the results of Synchrony, will be reported as discontinued operations beginning in the fourth quarter of 2015.
The following unaudited pro forma condensed consolidated statement of financial position of GE as of September 30, 2015 is presented as if the classification of the Consumer business as discontinued operations, as described in the notes to these unaudited pro forma condensed consolidated financial statements, had occurred at September 30, 2015. The unaudited pro forma condensed consolidated statements of earnings for the nine months ended September 30, 2015 and 2014, and each of the years ended December 31, 2014, 2013 and 2012, reflect the classification of Consumer as discontinued operations. The unaudited pro forma condensed consolidated financial statements are based on the historical financial statements of GE for each period presented and in the opinion of GE management, all adjustments and disclosures necessary for a fair presentation of the pro forma data have been made.
These unaudited pro forma condensed consolidated financial statements are presented for illustrative purposes only and are not necessarily indicative of the results of operations or financial condition that would have been achieved had the classification of the Consumer business to discontinued operations been completed as of the dates indicated or of the results that may be obtained in the future. These unaudited pro forma condensed consolidated financial statements and the notes thereto should be read together with the following:
· | GE's audited consolidated financial statements and the notes thereto as of and for the year ended December 31, 2014, and Management's Discussion and Analysis included in GE's Annual Report on Form 10-K for the year ended December 31, 2014 as updated by GE's Current Report on Form 8-K filed August 7, 2015. |
· | GE's unaudited consolidated financial statements and the notes thereto as of and for the nine months ended September 30, 2015, and Management's Discussion and Analysis included in GE's Quarterly Report on Form 10-Q for the quarter ended September 30, 2015. |
· | GE's Current Report on Form 8-K filed November 23, 2015. |
| | | | | | | | |
General Electric Company |
Unaudited Pro Forma Condensed Consolidated Statement of Financial Position |
At September 30, 2015 |
| | | | | | | | |
| | | | | | | | |
| | General | | | | | | |
| | Electric | | | | | | |
| | Company | | | Consumer | | | |
(In millions, except share amounts) | | Historical | | | Adjustment | | | Pro Forma |
Assets | | | | | | | | |
Cash and equivalents | $ | 99,086 | | $ | (15,219) | | $ | 83,867 |
Investment securities | | 36,933 | | | (4,462) | | | 32,471 |
Current receivables | | 22,332 | | | - | | | 22,332 |
Inventories | | 19,285 | | | - | | | 19,285 |
Financing receivables – net | | 72,353 | | | (60,149) | | | 12,204 |
Other GECC receivables | | 6,280 | | | (405) | | | 5,875 |
Property, plant and equipment – net | | 50,704 | | | (265) | | | 50,438 |
Goodwill | | 61,660 | | | (9,088) | | | 52,572 |
Other intangible assets – net | | 13,618 | | | (684) | | | 12,934 |
All other assets | | 45,793 | | | (2,977) | | | 42,817 |
Financing receivables held for sale | | 22,832 | | | (22,713) | | | 119 |
Deferred income taxes | | 176 | | | 918 | | | 1,094 |
Assets of businesses held for sale | | 8,309 | | | (4,917) | | | 3,392 |
Assets of discontinued operations | | 121,949 | | | 121,533 | | | 243,482 |
Total assets | $ | 581,310 | | $ | 1,572 | | $ | 582,882 |
| | | | | | | | |
Liabilities and equity | | | | | | | | |
Short-term borrowings | $ | 46,495 | | $ | (189) | | $ | 46,306 |
Accounts payable, principally trade accounts | | 11,762 | | | (400) | | | 11,362 |
Progress collections and price adjustments accrued | | 11,247 | | | - | | | 11,247 |
Dividends payable | | 2,324 | | | - | | | 2,324 |
Other GE current liabilities | | 12,624 | | | - | | | 12,624 |
Non-recourse borrowings of consolidated securitization entities | | 16,225 | | | (13,640) | | | 2,585 |
Bank deposits | | 48,656 | | | (48,656) | | | - |
Long-term borrowings | | 180,011 | | | (10,872) | | | 169,138 |
Investment contracts, insurance liabilities and insurance annuity benefits | | 26,135 | | | (28) | | | 26,108 |
All other liabilities | | 60,685 | | | (2,527) | | | 58,158 |
Liabilities of businesses held for sale | | 1,384 | | | (260) | | | 1,124 |
Liabilities of discontinued operations | | 43,768 | | | 78,144 | | | 121,912 |
Total liabilities | | 461,317 | | | 1,572 | | | 462,889 |
| | | | | | | | |
Common stock (10,109,239,000 shares outstanding) | | 702 | | | - | | | 702 |
Accumulated other comprehensive income (loss) – net attributable to GE | | | | | | | | |
Investment securities | | 561 | | | - | | | 561 |
Currency translation adjustments | | (5,281) | | | - | | | (5,281) |
Cash flow hedges | | (174) | | | - | | | (174) |
Benefit plans | | (12,089) | | | - | | | (12,089) |
Other capital | | 32,760 | | | - | | | 32,760 |
Retained earnings | | 135,932 | | | - | | | 135,932 |
Less common stock held in treasury | | (41,207) | | | - | | | (41,207) |
Total GE shareowners' equity | | 111,204 | | | - | | | 111,204 |
Noncontrolling interests | | 8,788 | | | - | | | 8,788 |
Total equity | | 119,993 | | | - | | | 119,993 |
Total liabilities and equity | $ | 581,310 | | $ | 1,572 | | $ | 582,882 |
| | | | | | | | |
Amounts may not add due to rounding.
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
General Electric Company |
Unaudited Pro Forma Condensed Consolidated Statement of Earnings |
For the nine months ended September 30, 2015 |
| | | | | | | | |
| | | | | | | | |
| | General | | | | | | |
| | Electric | | | | | | |
| | Company | | | Consumer | | | |
(In millions; per-share amounts in dollars) | | Historical | | | Adjustment | | | Pro Forma |
| | | | | | | | |
Revenues and other income | | | | | | | | |
Sales of goods | $ | 53,003 | | $ | - | | $ | 53,003 |
Sales of services | | 22,263 | | | - | | | 22,263 |
Other income | | 1,092 | | | - | | | 1,092 |
GECC revenues from services | | 16,373 | | | (9,237) | | | 7,136 |
Total revenues and other income | | 92,731 | | | (9,237) | | | 83,494 |
| | | | | | | | |
Costs and expenses | | | | | | | | |
Costs of goods sold | | 42,748 | | | - | | | 42,748 |
Cost of services sold | | 14,690 | | | - | | | 14,690 |
Interest and other financial charges | | 3,976 | | | (1,748) | | | 2,228 |
Investment contracts, insurance losses and insurance annuity benefits | | 1,952 | | | (10) | | | 1,942 |
Provision for losses on financing receivables | | 4,636 | | | (4,596) | | | 40 |
Other costs and expenses | | 19,125 | | | (3,562) | | | 15,563 |
Total costs and expenses | | 87,127 | | | (9,915) | | | 77,212 |
| | | | | | | | |
Earnings (loss) from continuing operations | | | | | | | | |
before income taxes | | 5,604 | | | 679 | | | 6,282 |
Benefit (provision) for income taxes | | (7,466) | | | 238 | | | (7,227) |
| | | | | | | | |
Earnings (loss) from continuing operations | | (1,862) | | | 917 | | | (945) |
Less net earnings (loss) attributable to noncontrolling interests | | 229 | | | (270) | | | (41) |
Earnings (loss) from continuing operations attributable | | | | | | | | |
to GE common shareowners | $ | (2,091) | | $ | 1,187 | | $ | (904) |
| | | | | | | | |
Per share amounts | | | | | | | | |
Earnings (loss) from continuing operations | | | | | | | | |
Diluted earnings (loss) per share | $ | (0.21) | | | | | $ | (0.09) |
Basic earnings (loss) per share | $ | (0.21) | | | | | $ | (0.09) |
| | | | | | | | |
Average equivalent shares | | | | | | | | |
Diluted | | 10,085 | | | | | | 10,085 |
Basic | | 10,085 | | | | | | 10,085 |
| | | | | | | | |
Amounts may not add due to rounding.
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
General Electric Company |
Unaudited Pro Forma Condensed Consolidated Statement of Earnings |
For the nine months ended September 30, 2014 |
| | | | | | | | |
| | | | | | | | |
| | General | | | | | | |
| | Electric | | | | | | |
| | Company | | | Consumer | | | |
(In millions; per-share amounts in dollars) | | Historical | | | Adjustment | | | Pro Forma |
| | | | | | | | |
Revenues and other income | | | | | | | | |
Sales of goods | $ | 53,894 | | $ | - | | $ | 53,894 |
Sales of services | | 21,945 | | | - | | | 21,945 |
Other income | | 792 | | | - | | | 792 |
GECC revenues from services | | 17,964 | | | (10,822) | | | 7,142 |
Total revenues and other income | | 94,595 | | | (10,822) | | | 83,773 |
| | | | | | | | |
Costs and expenses | | | | | | | | |
Costs of goods sold | | 43,600 | | | - | | | 43,600 |
Cost of services sold | | 14,668 | | | - | | | 14,668 |
Interest and other financial charges | | 3,975 | | | (1,898) | | | 2,077 |
Investment contracts, insurance losses and insurance annuity benefits | | 1,940 | | | (13) | | | 1,927 |
Provision for losses on financing receivables | | 2,693 | | | (2,663) | | | 29 |
Other costs and expenses | | 18,744 | | | (3,659) | | | 15,087 |
Total costs and expenses | | 85,620 | | | (8,233) | | | 77,388 |
| | | | | | | | |
Earnings (loss) from continuing operations | | | | | | | | |
before income taxes | | 8,975 | | | (2,588) | | | 6,385 |
Benefit (provision) for income taxes | | (1,034) | | | 449 | | | (585) |
| | | | | | | | |
Earnings (loss) from continuing operations | | 7,941 | | | (2,139) | | | 5,800 |
Less net earnings (loss) attributable to noncontrolling interests | | (75) | | | (71) | | | (146) |
Earnings (loss) from continuing operations attributable | | | | | | | | |
to GE common shareowners | $ | 8,016 | | $ | (2,068) | | $ | 5,946 |
| | | | | | | | |
Per share amounts | | | | | | | | |
Earnings (loss) from continuing operations | | | | | | | | |
Diluted earnings (loss) per share | $ | 0.79 | | | | | $ | 0.59 |
Basic earnings (loss) per share | $ | 0.80 | | | | | $ | 0.59 |
| | | | | | | | |
Average equivalent shares | | | | | | | | |
Diluted | | 10,121 | | | | | | 10,121 |
Basic | | 10,042 | | | | | | 10,042 |
| | | | | | | | |
Amounts may not add due to rounding.
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
General Electric Company |
Unaudited Pro Forma Condensed Consolidated Statement of Earnings |
For the year ended December 31, 2014 |
| | | | | | | | |
| | | | | | | | |
| | General | | | | | | |
| | Electric | | | | | | |
| | Company | | | Consumer | | | |
(In millions; per-share amounts in dollars) | | Historical | | | Adjustment | | | Pro Forma |
| | | | | | | | |
Revenues and other income | | | | | | | | |
Sales of goods | $ | 76,569 | | $ | - | | $ | 76,568 |
Sales of services | | 30,190 | | | - | | | 30,190 |
Other income | | 778 | | | - | | | 778 |
GECC revenues from services | | 24,671 | | | (15,023) | | | 9,648 |
Total revenues and other income | | 132,208 | | | (15,023) | | | 117,184 |
| | | | | | | | |
Costs and expenses | | | | | | | | |
Costs of goods sold | | 61,257 | | | - | | | 61,257 |
Cost of services sold | | 20,054 | | | - | | | 20,053 |
Interest and other financial charges | | 5,334 | | | (2,611) | | | 2,723 |
Investment contracts, insurance losses and insurance annuity benefits | | 2,548 | | | (18) | | | 2,530 |
Provision for losses on financing receivables | | 3,623 | | | (3,544) | | | 80 |
Other costs and expenses | | 25,238 | | | (4,959) | | | 20,278 |
Total costs and expenses | | 118,054 | | | (11,132) | | | 106,921 |
| | | | | | | | |
Earnings (loss) from continuing operations | | | | | | | | |
before income taxes | | 14,154 | | | (3,891) | | | 10,263 |
Benefit (provision) for income taxes | | (1,508) | | | 736 | | | (773) |
| | | | | | | | |
Earnings (loss) from continuing operations | | 12,646 | | | (3,155) | | | 9,490 |
Less net earnings (loss) attributable to noncontrolling interests | | 112 | | | (157) | | | (45) |
Earnings (loss) from continuing operations attributable | | | | | | | | |
to GE common shareowners | $ | 12,534 | | $ | (2,998) | | $ | 9,535 |
| | | | | | | | |
Per share amounts | | | | | | | | |
Earnings (loss) from continuing operations | | | | | | | | |
Diluted earnings (loss) per share | $ | 1.24 | | | | | $ | 0.94 |
Basic earnings (loss) per share | $ | 1.25 | | | | | $ | 0.95 |
| | | | | | | | |
Average equivalent shares | | | | | | | | |
Diluted | | 10,123 | | | | | | 10,123 |
Basic | | 10,045 | | | | | | 10,045 |
| | | | | | | | |
Amounts may not add due to rounding.
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
General Electric Company |
Unaudited Pro Forma Condensed Consolidated Statement of Earnings |
For the year ended December 31, 2013 |
| | | | | | | | |
| | | | | | | | |
| | General | | | | | | |
| | Electric | | | | | | |
| | Company | | | Consumer | | | |
(In millions; per-share amounts in dollars) | | Historical | | | Adjustment | | | Pro Forma |
| | | | | | | | |
Revenues and other income | | | | | | | | |
Sales of goods | $ | 71,873 | | $ | - | | $ | 71,873 |
Sales of services | | 28,669 | | | - | | | 28,669 |
Other income | | 3,108 | | | - | | | 3,107 |
GECC revenues from services | | 25,336 | | | (15,741) | | | 9,595 |
Total revenues and other income | | 128,986 | | | (15,741) | | | 113,245 |
| | | | | | | | |
Costs and expenses | | | | | | | | |
Costs of goods sold | | 57,867 | | | - | | | 57,867 |
Cost of services sold | | 19,274 | | | - | | | 19,274 |
Interest and other financial charges | | 5,539 | | | (2,669) | | | 2,870 |
Investment contracts, insurance losses and insurance annuity benefits | | 2,676 | | | (15) | | | 2,661 |
Provision for losses on financing receivables | | 4,053 | | | (4,048) | | | 5 |
Other costs and expenses | | 26,154 | | | (4,686) | | | 21,468 |
Total costs and expenses | | 115,563 | | | (11,418) | | | 104,145 |
| | | | | | | | |
Earnings (loss) from continuing operations | | | | | | | | |
before income taxes | | 13,423 | | | (4,324) | | | 9,100 |
Benefit (provision) for income taxes | | (1,212) | | | (7) | | | (1,219) |
| | | | | | | | |
Earnings (loss) from continuing operations | | 12,211 | | | (4,330) | | | 7,881 |
Less net earnings (loss) attributable to noncontrolling interests | | 298 | | | (36) | | | 262 |
Earnings (loss) from continuing operations attributable | | | | | | | | |
to GE common shareowners | $ | 11,913 | | $ | (4,294) | | $ | 7,618 |
| | | | | | | | |
Per share amounts | | | | | | | | |
Earnings (loss) from continuing operations | | | | | | | | |
Diluted earnings (loss) per share | $ | 1.16 | | | | | $ | 0.74 |
Basic earnings (loss) per share | $ | 1.16 | | | | | $ | 0.74 |
| | | | | | | | |
Average equivalent shares | | | | | | | | |
Diluted | | 10,289 | | | | | | 10,289 |
Basic | | 10,222 | | | | | | 10,222 |
| | | | | | | | |
Amounts may not add due to rounding.
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
General Electric Company |
Unaudited Pro Forma Condensed Consolidated Statement of Earnings |
For the year ended December 31, 2012 |
| | | | | | | | |
| | | | | | | | |
| | General | | | | | | |
| | Electric | | | | | | |
| | Company | | | Consumer | | | |
(In millions; per-share amounts in dollars) | | Historical | | | Adjustment | | | Pro Forma |
| | | | | | | | |
Revenues and other income | | | | | | | | |
Sales of goods | $ | 72,990 | | $ | - | | $ | 72,990 |
Sales of services | | 27,158 | | | - | | | 27,158 |
Other income | | 2,563 | | | - | | | 2,563 |
GECC revenues from services | | 25,180 | | | (15,303) | | | 9,877 |
Total revenues and other income | | 127,891 | | | (15,303) | | | 112,588 |
| | | | | | | | |
Costs and expenses | | | | | | | | |
Costs of goods sold | | 56,785 | | | - | | | 56,784 |
Cost of services sold | | 17,525 | | | - | | | 17,525 |
Interest and other financial charges | | 6,442 | | | (3,294) | | | 3,149 |
Investment contracts, insurance losses and insurance annuity benefits | | 2,857 | | | (10) | | | 2,847 |
Provision for losses on financing receivables | | 3,224 | | | (3,218) | | | 5 |
Other costs and expenses | | 26,497 | | | (4,420) | | | 22,077 |
Total costs and expenses | | 113,330 | | | (10,942) | | | 102,387 |
| | | | | | | | |
Earnings (loss) from continuing operations | | | | | | | | |
before income taxes | | 14,561 | | | (4,361) | | | 10,201 |
Benefit (provision) for income taxes | | (2,526) | | | 1,141 | | | (1,385) |
| | | | | | | | |
Earnings (loss) from continuing operations | | 12,035 | | | (3,218) | | | 8,816 |
Less net earnings (loss) attributable to noncontrolling interests | | 223 | | | (53) | | | 170 |
Earnings (loss) from continuing operations attributable | | | | | | | | |
to GE common shareowners | $ | 11,812 | | $ | (3,165) | | $ | 8,646 |
| | | | | | | | |
Per share amounts | | | | | | | | |
Earnings (loss) from continuing operations | | | | | | | | |
Diluted earnings (loss) per share | $ | 1.12 | | | | | $ | 0.82 |
Basic earnings (loss) per share | $ | 1.12 | | | | | $ | 0.82 |
| | | | | | | | |
Average equivalent shares | | | | | | | | |
Diluted | | 10,564 | | | | | | 10,564 |
Basic | | 10,523 | | | | | | 10,523 |
| | | | | | | | |
Amounts may not add due to rounding.
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
NOTES TO THE UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1) CONSUMER DISCONTINUED OPERATIONS
On April 10, 2015, General Electric Company ("GE"), announced its plan (the "GE Capital Exit Plan") to reduce the size of its financial services businesses through the sale of most of the assets of its subsidiary, General Electric Capital Corporation ("GECC") over the next 24 months, and to focus on continued investment and growth in GE's industrial businesses.
As reported by GE on November 17, 2015, GE completed the split-off of Synchrony Financial ("Synchrony") which was reported in GECC's Consumer business. As previously disclosed in a Form 8-K filed on November 23, 2015, that transaction resulted in GE accepting 671,366,809 shares of its common stock in exchange for its Synchrony shares, as well as a pro forma gain as of September 30, 2015 of approximately $3.7 billion. Synchrony's historical results, as well as the actual gain on the transaction, will be reported as discontinued operations beginning in the fourth quarter of 2015.
On November 30, 2015, GE classified the rest of GECC's Consumer business as held for sale. In connection with that classification, and as anticipated by the GE Capital Exit Plan, GE expects to recognize after-tax charges in the range of approximately $0.5 billion to $1.0 billion related to the loss on disposal for that business. None of these charges are expected to result in future net cash expenditures, and the charges were included within the framework of GE's initial GE Capital Exit Plan announcement on April 10, 2015. The charges will be partially offset by an after-tax gain of approximately $0.5 billion on the sale of our consumer finance business in Australia and New Zealand that was completed on November 25, 2015. Both the charges and the gain will be reported in discontinued operations in the fourth quarter of 2015 and are not reflected in these unaudited pro forma condensed consolidated financial statements.
The Consumer business will be reported as discontinued operations beginning in the fourth quarter of 2015. These unaudited pro forma condensed consolidated financial statements present the Consumer business as discontinued operations for all periods presented.