Beruflich Dokumente
Kultur Dokumente
Overweight
GE, GE US
Price: $16.25
The Wall
While other companies are basking in early-cycle glory, GE has built a wall of worry,
and while we appreciate the reasons for the negative stock reaction, with longer-term
upside levers unchanged and a fresh dose of investor skepticism, our OW rating is
unchanged.
3Q more clean up than clean. Results were in line with our above-consensus
model, though Industrial profits missed, while a big Shinsei charge offset ongoing
improvement in losses at GECS. Positives were Industrial orders and GECS core.
Fresh black box worries emerge from the 3Q, not helped by financial
services concern du jour . . . . Shinsei popped up again, and now the concern is the
potential for a lingering liability at WMC, reinforcing the negative perception of GE
as a black box. Management claims Shinsei is close to being put to bed, while it
does not appear to us WMC is a major issue. This will take time to prove a key
brick in the wall.
. . . Industrial moves center stage and 4Q revs a show me . . . While we were
not expecting a big quarter from late-cycle businesses, results still underwhelmed,
with a 15% q/q drop in Energy revenues the low light. 4Q guidance for flat y/y
Industrial revenues points to better days ahead, but management now needs to
deliver on a $4B sequential increase, a show me. Importantly, for 11, outside of
Wind, the GT backlog is the standard 85% sold out, positioned well with a bottom.
Drew Pierson
(1-212) 622-6627
drew.a.pierson@jpmorgan.com
J.P. Morgan Securities LLC
Price Performance
19
$
17
15
13
Oct-09
Abs
Jan-10
Apr-10
Jul-10
Oct-10
YTD
1m
3m
12m
7.4%
-1.8%
11.1%
2.6%
5-10% discount to peers on a SOTP basis. We see a wall of worry that includes
resolution on discops issues (Shinsei/WMC) and any degree of modest turn in latecycle businesses (starting with execution on 4Q revs), two things we think work in
GEs way over the next 6-9 months. Interestingly, core fundamentals at GECS/CRE
are no longer the major issue.
General Electric Co. (GE;GE US)
2009A
EPS - Recurring ($)
Q1 (Mar)
Q2 (Jun)
Q3 (Sep)
Q4 (Dec)
FY
0.26
0.26
0.22
0.28
1.03
2010E
2010E
2011E
2011E
(Old)
(New)
(Old)
(New)
0.21A
0.30A
0.29A
0.21A
0.30A
0.29A
1.13A
1.13A
1.30
1.28
2012E
1.65
Company Data
Price ($)
Date Of Price
52-week Range ($)
Mkt Cap ($ mn)
Fiscal Year End
Shares O/S (mn)
Price Target ($)
Price Target End Date
16.25
18 Oct 10
19.70 - 13.75
172,493.75
Dec
10,615
21.00
31 Dec 11
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
The Wall
While other companies are basking in early-cycle glory, GE has built a wall of
worry, and while we appreciate the reasons for the negative stock reaction, with
longer-term upside levers unchanged and a fresh dose of investor skepticism, our
OW rating is unchanged. Looking ahead, its important to maintain the long-term
perspective, little of which has changed coming out of this quarter. First, while
discops are annoying, the core Bear case built around GECS continuing to fade. Two,
the cash story remains a positive, and FCF is on track for the year. Lastly, on
Industrial, late-cycle businesses like this can lag for some time, and the catalysts of
an uptick are still on the come, with execution on the 4Q industrial revenues a show
me that should bring resolution as a catalyst around year-end. All in, the dynamic of
a business close to trough with accelerating earnings growth in 2011/2012 is intact
and a key positive. We start with a quick post-game wrap of the quarter.
Table 1: GE Revenues Remain Close to Trough
MMM
DOV
DHR
ITT
Group Avg
ROK
HON
GE
IR
HUB/B
EMR
LII
TYC
TXT
SPW
% Off
Peak
2%
-10%
-3%
-4%
-13%
-16%
-13%
-10%
-16%
-12%
-15%
-20%
-16%
-25%
-18%
% Off Trough
14%
19%
10%
3%
7%
10%
7%
1%
6%
1%
3%
8%
1%
9%
1%
Spread
15%
10%
7%
-2%
-5%
-6%
-7%
-8%
-10%
-11%
-12%
-12%
-16%
-16%
-17%
DHR
DOV
EMR
HON
ITT
MMM
ROK
SPW
TXT
TYC
IR
AVG (ex-TXT)
GE
2011E
14%
11%
19%
12%
0%
1%
15%
22%
59%
20%
32%
14%
2012E
10%
13%
14%
34%
8%
8%
17%
26%
83%
13%
21%
16%
15%
27%
GEs 3Q was in line with our above-consensus estimate and $0.02 ahead of the
Street, though the details were mixed. Lower tax/corporate provided $0.03 of lift,
mostly on lower-than-expected charges in the quarter, while we were too
conservative on a tax rate that looks set to go lower in 2H10. Meanwhile, core
segment profits missed our estimates by $0.03, mostly at the important Energy
business. All in, mixed fundamental results along with ongoing nonfundamental
distraction from discops left too many questions, and we were not surprised shares
traded lower.
To start, the Industrial businesses returned to focus this quarter, but in a negative
way, missing our top-line estimates in a somewhat surprising q/q decline. This was
most apparent in the Energy business, which showed softness not only in Wind but
also in the core Thermal unit. The guidance for flat y/y Industrial revenues in 4Q10
relieves some of the concern, making 3Q look more like a blip for what remains a
lumpy business, but the implied 15% q/q revenue ramp for next quarter no longer
looks conservative. The major equipment order increase of 9% was positive but not
enough to offset, as most of this came from Aviation while the key Energy/O&G
2
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
businesses declined. Further, weakness in new order pricing suggests that the
favorable price spread in recent quarters is likely to normalize next year, removing a
tailwind. Bottom line, despite a lack of good news out of the quarter, we were not
expecting big things out of the late-cycle businesses here and continue to believe we
are bouncing along the bottom at Industrial.
On GECS there was not much new out of 3Q as the business is showing sustained
improvement. Credit continues to heal, net interest margin remains strong, while
Real Estate is still tough but showing signs of bottoming out. The results themselves
were somewhat underwhelming, however, with PTPP declining q/q owing to some
one-time impairments at GECAS and some treasury marks that hit the P&L. We
view these as one-off events, and there is no change to our view that GECS earnings
are on a solid upward trajectory over the next 1-2 years, but after several quarters of
upside surprises, there was no clear incremental positive from 3Q.
Outside of fundamentals, discops remain a distraction and reinforce concerns that
GECS is a black box. There are a few issues that continue to weigh on sentiment,
and that we continue to believe (1) are not big enough to matter over the long term
and (2) represent a catalyst upon gaining more certainty in the quarters ahead. First
are the Shinsei charges in discops, with the company setting aside another $1.1B in
3Q provisions ($1.7B YTD), with a view that this would be the final charge. From a
big-picture perspective, we continue to believe this is not a major issue as a ~$2B
cash call is small relative to GEs financial position, and the reserve was within the
range of outcomes provided on the 2Q call, which included $1.2B of incremental
exposure at the high end. Indeed, the current reserve can handle a 5% m/m decline in
claims continuing through 2015, or the September run rate of claims for 24 months,
so reasonably conservative. What was surprising, however, was the contrast in tone
between 2Q, when management was upbeat about declining claims trends, and 3Q,
when September claims jumped 17% m/m and management went directly to a
reserve level that was previously portrayed as downside case. Whether material or
not in the long run (we think not), we believe investors were unnerved by the sudden
shift in tone.
The Shinsei issues were magnified, however, by emerging concerns around mortgage
put-back risk at WMC, GEs US Alt-A/subprime mortgage business exited in 2007.
As background, GE acquired WMC in mid-2004 and originated through 2006 in an
originate to sell model; volumes were ~$33B in 2006 and ~$32B in 2005, and GE
stopped new issuances in 1Q07. GE put up $500mm of reserves for any residual
exposure at the time of its exit and still has ~$100mm of standing reserves from the
sale of the business in 2007. This compares to pending claims of ~$250mm (of
which it has been winning >80% YTD). Management indicated it expects no related
charge in 4Q10 for more claims.
To help put this in context, we run some numbers using a set of assumptions from
our US banks credit analyst Kabir Caprihan (see recent note here) around loans
issued between 2H05 and 2008, which he deems to be at most risk. In a base case of
risk exposure for the industry, he assumes that (1) 100% of the issued loans Alt-A,
option ARM, and subprime mortgages are still outstanding; (2) 50% are delinquent;
(3) 15% of the delinquent loans are put back; (4) 50% of the put-back mortgages are
accepted by the courts; and (5) the issuer takes a 50% loss on accepted mortgages. In
a more severe scenario, 40% of loans are assumed to be put back, of which 30% are
accepted. Applying these numbers to GEs WMC (assuming $50B of originations
3
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
Assumption
50%
15%
50%
50%
Severe Case
$ amount
Issued
50,000
Delinquent
25,000
Delinquent & Put Back
10,000
Put-backs accepted
3,000
Loss severity on put backs
1,500
Assumption
50%
40%
30%
50%
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
10 JPM(E)
1.03
(0.07)
0.03
0.08
0.03
(0.02)
(0.01)
(0.02)
0.00
(0.01)
(0.05)
(0.01)
0.99
0.07
(0.07)
0.14
0.27
(0.28)
0.14
1.13
11 JPM(E)
1.13
(0.11)
(0.00)
0.00
0.03
(0.03)
(0.03)
0.02
0.01
0.02
(0.01)
0.00
1.02
(0.02)
0.07
0.22
0.21
(0.14)
0.14
1.28
111,733
(1,100)
(7,589)
103,044
-7%
103,044
(635)
(2,644)
99,765
-3%
99,765
830
3,760
104,355
4%
(4,576)
60%
(1,061)
40%
961
26%
Beginning EPS
Pension
Corporate, x-pension/rstrng/gains
Restructuring spend
Restructuring saves
Industrial Gains/Impairments
Aviation R&D
Olympics
Forex
Interest
Tax Rate
Share Count
Base EPS
Industrial Price/Cost
Industrial Volume/Mix
GE Capital
Provisions
Tax
NIM & Other
Final EPS
On a valuation basis, GE shares are not expensive, which should provide support
near term. Our bottom-up sum-of-the-parts based on public comparables suggests
shares are 5-10% undervalued at current levels. Looked at another way, assuming
just 1x tangible book value for GECS (low end of bank peer ranges), GE Industrial
trades at 14x 2011E EPS versus ~15x for the EE/MI group. Over time, shares look
attractive as we think the GECS multiple can expand with better earnings and GEs
Industrial assets deserve a premium multiple to the group; however, closing the
standing discount will require execution and better earnings visibility, both of which
took a step back this quarter, in our view.
Table 5: With GECS at 1x TBV, GE Industrial Trades at 14x 2011E EPS
Industrial EPS
GECS Implied
FY11E EPS
0.90
TBV/share
3.70
Multiple
14.0
Multiple
1.0
Per Share
12.55
Per Share
3.70
16.30
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
14,192
9,550
1,285
2,761
596
2,411
17,549
37,331
Suggested
Multiple
Suggested
Value
2011E
EPS
Suggested
Multiple
Suggested
Value
8.4
8.2
9.8
8.3
8.5
7.2
7.8
1.4
118,778
78,264
12,585
22,852
5,077
17,303
$136,081
51,817
187,898
(2,955)
$190,853
10,650
$0.78
$0.56
$0.07
$0.15
($0.00)
$0.12
14.1
14.2
15.8
13.1
13.6
12.8
37,331
1.4
$11.04
$8.00
$1.13
$1.94
($0.03)
$1.50
$12.54
$4.87
$17.92
$17.66
$16.25
8%
Source: Bloomberg, J.P. Morgan estimates. Suggested multiple is based on average of public peers in related industries.
$17.41
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
7,979
(600)
(300)
(267)
6,812
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
35,000
30,000
25,000
20,000
4Q10 Guide
3Q10
2Q10
1Q10
4Q09
3Q09
2Q09
1Q09
4Q08
3Q08
2Q08
1Q08
4Q07
3Q07
2Q07
1Q07
15,000
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
Y/Y % Change
Y/Y % Change
20%
10%
19% 16%
7%
5%
2%
4%
2% 3%
10%
0%
-1%
-10%
-10%
-6%
-20%
3Q10
2Q10
1Q10
3Q09
2Q09
1Q09
4Q08
3Q08
2Q08
-20%
20%
14%
0%
3Q10
2Q10
-14% -10%
1Q10
2Q09
1Q09
4Q08
3Q08
2Q08
-42%
-32%
4Q09
-21%
3Q09
-11%
80%
60%
40%
20%
0%
-20%
-40%
-60%
-80%
1Q08
17% 9%
11% 4% 5%
1Q08
80%
60%
40%
20%
0%
-20%
-40%
-60%
-80%
4Q09
8,000
6,600
5,200
3,800
+32%
2,400
1,000
Av iation
Non-Av iation
3Q09
3Q10
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
2,000
500
1,500
456
1,000
500
1,346
937
1,639
1,109
934
1,086
1Q09
2Q09
190
1,361
1,471
2Q10
3Q10
300
400
216
300
1,317
873
1,039
0
1Q08
2Q08
3Q08
4Q08
Energy Base
3Q09
4Q09
1Q10
10%
5%
6%
1%
0%
-5%
-2%
-1%
-1%
-5%
-10%
-8%
-15%
-12%
4Q09
1Q10
2Q10
Thermal
3Q10
Wind
10
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
Orders y/y
Orders
3%
2%
1%
0%
-1%
-2%
-3%
-4%
-5%
-6%
Price
35%
15%
-5%
-25%
-45%
-65%
2002
2003
2004
2005
2006
23
22
21
20
19
18
17
16
2Q09
3Q09
4Q09
1Q10
2Q10
3Q10
Looking into next year, management did not update its guidance for 2011 aviation
R&D, which stands at a $300-500mm y/y increase, though comments suggested that
some of this ramp was occurring in 2H10. We expect more update on the December
outlook call. For now, our model incorporates a $400mm headwind and a ~30% core
incremental margin, which seem reasonable in a year when growing
aftermarket/service sales should be a tailwind for margins.
Table 8: 2011E Aviation Bridge
$, in mm
Start
Core
Reversal of 2010 Gain
R&D Increase
End
Sales
17,750
1,100
18,850
Growth
6%
Profits
3,284
364
(100)
(400)
3,148
Mgn
33%
11
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
3.5
3.0
2.5
2.0
1.5
1.0
0.5
3Q08
4Q08
1Q09
2Q09
3Q09
Prov isions
4Q09
1Q10
2Q10
3Q10
Write-Offs
Net interest margin holds in, PTPP slides sequentially, mostly a function of
impairments
Elsewhere, the pretax preprovision income of $2.2B was down from $2.7B, a
negative at face value. Looking closer, however, this q/q decline was primarily
driven by the annual impairment test at GECAS (~$250mm) and the deconsolidation
of Regency at EFS (~$200mm) as well as some Treasury marks which reflect the
companys hedging positions (another $200mm hit sequentially, as this was a
$100mm benefit in 2Q and a $100mm negative in 3Q). Thus, the overall picture was
little changed from 1Q on an underlying basis.
Table 9: Sequential GECS PTPP Walk
$bn
$bn
PTPP 2Q
GECAS impairments
Treasury marks
Fewer RE impairments
Regency
Asset reduction/other
PTPP 3Q
2,717
~(250)
~(200)
~(50)
~(200)
~(50)
2,164
2Q GECS revenues
Regency deconsolidation
Treasury marks
Asset reduction/other
3Q GECS revenues
13,148
~(200)
~(200)
~(300)
12,469
Indeed, GE Capitals portfolio margin is now running at 5.2% YTD, little changed
from 1Q (though the above items add some noise), and the company is ahead of its
~5% target for the year. Meanwhile, new business volumes continue to be booked at
12
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
a solid 2.9% ROI in 3Q (2.6% in 2Q). This means that the positive net interest
margin story remains intact, an ongoing driver into 2011-2012 given that the
commercial book turns over every 4-5 years, on average.
Figure 10: GE Capital Portfolio Margin Remains Solid
6.0%
5.7%
5.4%
5.5%
5.2%
4.8%
5.0%
4.6%
4.5%
4.0%
2006
2007
2008
2009
2010 YTD
13
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
3Q Details
3Q EPS of $0.29 were in line with our model. Overall op profits missed our aboveconsensus model by $0.03, all at Industrial, with Capital Finance in line. Corporate
helped by $0.02 and tax by $0.01. At Industrial, the miss was primarily at Energy
Infrastructure, where the top line missed by 17% but margins beat by 120bps. Tech
Infrastructure was also light (-$0.01), driven by Aviation and Healthcare. NBCU missed
by $0.01. Total sales of $35.9B were ~$2.7B lower than our estimates of $38.6B. Overall
Industrial sales missed by 8%, with margins missing by 70bps at 16.2%. Cash generation
was in line with 2Q at $3.8B, on track for $14-15B for the year. On Capital, provisions of
$1.7B were below our $1.9B, while pretax earnings were $468mm (JPMe $723mm) and
PTPP was $2.16B (2Q $2.72B). GECS equity came in at $66.9B (2Q $67.3B).
Table 11: 3Q10 Details vs. JPM Estimates
$, in millions
Energy Infrastructure
Technology Infrastructure
Home & Business Solutions
NBC Universal
Capital Finance
Corporate Items & Eliminations
Total Sales
Actual
3Q10A
8,359
9,210
2,125
4,069
11,616
509
35,888
JPM(E)
3Q10E
9,800
9,440
2,225
4,400
12,087
700
38,652
($)
(1,441)
(230)
(100)
(331)
(471)
(191)
(2,764)
Energy Infrastructure
Technology Infrastructure
Home & Business Solutions
NBC Universal
Capital Finance
Total Segment Profit
1,656
1,474
104
625
871
4,730
1,827
1,663
160
726
830
5,207
(171)
(189)
(56)
(101)
41
(477)
-10%
-13%
-54%
-16%
5%
-10%
(0.01)
(0.01)
(0.00)
(0.01)
0.00
(0.03)
(472)
(393)
(705)
10,674
$0.29
22.2%
(780)
(430)
(827)
10,725
$0.29
27.5%
308
37
122
(51)
-65%
-9%
-17%
0%
0.02
0.00
0.01
0.00
0.00
19.8
16.0
4.9
15.4
7.5
13.2
18.6
17.6
7.2
16.5
6.9
13.5
Margins
Energy Infrastructure
Technology Infrastructure
Home & Business Solutions
NBC Universal
Capital Finance
Total
A vs. E
%
-17%
-2%
-5%
-8%
-4%
-38%
-8%
Per Share
bps
1.2
(1.6)
(2.3)
(1.1)
0.6
(0.3)
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
4Q08
1Q09
2Q09
3Q09
4Q09
1Q10
2Q10
3Q10
Energy
Total Sales Growth
Profit Growth
Margin %
71%
53%
13.7%
-21%
-14%
16.7%
5%
16%
15.4%
-4%
12%
18.6%
-13%
7%
16.8%
-13%
6%
20.5%
-7%
12%
18.6%
-8%
3%
20.7%
-15%
4%
20.4%
11%
29%
16.1%
-4%
22%
19.4%
1%
11%
11.6%
3%
11%
14.5%
3%
11%
17.3%
10%
4%
18.4%
3%
7%
12%
-9%
3%
16.5%
-9%
-15%
16.1%
4Q08
1Q09
2Q09
3Q09
4Q09
1Q10
2Q10
3Q10
Energy
Total Order Growth
Major Equip Orders
Services Order Growth
Thermal Order Growth
Gas Turbine Unit Orders
Wind Order Growth
Wind Turbine Unit Order
18%
21%
14%
~0%
33
50%
>1,000
0%
0%
0%
1%
70
5%
988
33%
-36%
4%
-53%
18
-8%
724
-26%
-62%
12%
-55%
25
-60%
216
-25%
-50%
9%
-46%
23
-43%
935
-6%
-22%
15%
-19%
40
-25%
585
-15%
-24%
-5%
-56%
10
-28%
494
+8%
+19%
0%
45%
42
7%
248
2%
-5%
8%
n/a
15
-15%
500
-12%
36%
-19%
2%
2%
-5%
-7%
-15%
6%
-5%
30%
30%
1%
19%
11%
-3%
-44%
15%
15
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
1Q09
2Q09
3Q09
4Q09
1Q10
2Q10
3Q10
Aviation
Equipment Sales Growth
Services Sales Growth
Total Sales Growth
Profit Growth
Margin %
6%
-2%
2%
21%
22.5%
12%
11%
12%
39%
22.4%
-3%
0%
-6%
1%
20.0%
-10%
-2%
-6%
16%
21.4%
-21%
+8%
-8%
-18%
20%
-21%
-5%
-14%
-26%
19.2%
-4%
-11%
-8%
-5%
20.6%
-4%
-3%
-3%
-17%
18.3%
Healthcare
Sales Growth
Profit Growth
Margin %
-3%
-9%
19.5%
-9%
-22%
11.6%
-12%
-21%
14.9%
-9%
-20%
13.4%
-2%
-3%
19.4%
5%
21%
13.3%
3%
12%
16.1%
4%
14%
14.7%
Transportation
Equipment Sales Growth
Services Sales Growth
Total Sales Growth
Profit Growth
Margin %
-48%
-10%
20%
-16%
15.0%
-1%
5%
2%
-15%
18.5%
-17%
-6%
-11%
-2%
22.1%
-32%
-14%
-23%
-31%
18.2%
n/a
n/a
-56%
-174%
-25.4%
-50%
-20%
-35%
-47%
15.0%
-30%
-37%
-34%
-89%
3.7%
n/a
n/a
-10%
-43%
11.6%
1Q09
2Q09
3Q09
4Q09
1Q10
2Q10
3Q10
Aviation
Major Equipment Order Growth
Services Order Growth
-26%
9%
-4%
18%
-44%
5%
-37%
1%
-48%
19%
-21%
-3%
-8%
-5%
32%
-6%
Transportation
Major Equipment Order Growth
Services Order Growth
-48%
-10%
-60%
19%
-71%
-38%
-23%
-43%
141%
-40%
51.7%
-37%
400%
-1%
400%
16%
Healthcare
Major Equipment Order Growth
Services Order Growth
-6%
1%
-11%
-2%
-15%
-3%
-13%
-1%
13%
7%
-2%
3%
9%
2%
8%
1%
3Q08
8%
10%
12.7%
4Q08
-3%
-6%
19.5%
1Q09
-2%
-45%
11.1%
2Q09
-8%
-41%
15.1%
3Q09
-20%
13%
17.9%
4Q09
-4%
-30%
14.1
1Q10
23%
-49%
4.6
2Q10
5%
13%
16.2
3Q10
0%
-15%
15.4
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
restructuring benefits. Appliance revs were down 4%y/y and orders were down 6%,
driven by continued weakness in contract channel.
Table 17: Home and Business Solutions Segment performance
Y/Y % Change
Sales Growth
Profit Growth
Margin %
1Q09
-22%
-69%
2.3 %
2Q09
-20%
-38%
4.1%
3Q09
-17%
189%
4.9 %
4Q09
-7%
212%
5.9 %
1Q10
1%
58%
3.7 %
2Q10
4%
59%
6.4%
3Q10
-1%
0%
4.9%
3Q10A
12,469
3,790
1,696
1,809
JPM(E)
12,925
3,753
1,903
20,50
Difference
-456
37
-207
-240
468
387
855
723
200
923
-255
187
-68
By segment, CLL led the strength in 3Q on the back of lower losses and
impairments. EFS came marginally ahead of our estimates, while GECAS was down
by $103mm due to the annual impairment review in the quarter. The Consumer
business saw profits of $826mm, driven by lower credit losses partially offset by
some lower assets. US retail finance earned $329mm. Although Real Estate remains
weak, it came in ahead of our estimates and better than 2Qs loss of $524mm.
Table 19: Capital Finance 3Q10 Subsegment Performance vs. JPM Estimates
Profits, $mm
Commercial Lending & Leasing (CLL)
Energy Financial Services
GECAS
Consumer
Real Estate
GE Capital
3Q10A
443
55
158
826
(405)
871
JPM(E)
327
53
261
821
(475)
830
Difference
116
2
(103)
5
70
41
Credit metrics saw improvement nearly across the board in 3Q, with the one
exception of Real Estate. Mortgage delinquencies were down 52 bps. Metrics in the
key commercial/consumer exposures improved meaningfully from 2Q, and total
Commercial nonearners are down ~$150mm on a dollar basis.
17
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
1Q09
2Q09
3Q09
4Q09
1Q10
2Q10
3Q10
Equipment Leasing
Delinquency
Non-earners
2.17%
1.68%
2.84%
2.27%
2.78%
2.45%
3.01%
2.86%
2.81%
2.98%
2.71%
2.86%
2.50%
3.07%
2.26%
2.90%
Consumer, Total
30+ Delinquency
Non-earners
7.43%
3.33%
8.25%
4.24%
8.77%
4.75%
8.80%
4.78%
8.82%
4.92%
8.72%
4.75%
8.66%
4.79%
8.34%
4.67%
Consumer, Mortgage
30+ Delinquency
Non-earners
10.56%
5.47%
11.80%
6.81%
13.23%
7.79%
13.38%
7.78%
13.26%
7.74%
13.49%
8.23%
14.20%
8.72%
13.68%
8.63%
Consumer, Non-Mtg
30+ Delinquency
Non-earners
5.62%
1.75%
6.18%
2.20%
5.94%
2.24%
5.95%
2.33%
6.18%
2.69%
5.94%
2.72%
5.52%
2.56%
5.26%
2.39%
Real Estate
30+ Delinquency
Non-earners
1.15%
0.41%
2.24%
1.22%
4.03%
2.88%
4.19%
2.90%
4.33%
2.79%
4.97%
3.67
5.40%
3.68
5.74%
3.35
4Q08
1Q09
2Q09
3Q09
4Q09
1Q10
2Q10
3Q10
GE Money
Non-Earnings
% Receivables
4,763
2.78%
4,750
3.33%
5,428
4.24%
6,593
4.71%
6,519
4.78%
6,504
4.94%
6,803
4.75%
6,350
4.79%
6,291
4.67%
Write-Offs
%ANI
1,033
2.04%
1,239
2.67%
1274
2.23
1,477
4.37%
1,418
4.10%
1,267
3.81%
1719
5.00%
1,542
4.47%
1,327
3.97%
Total GE Cap
Non-Earnings
% Receivables
7,335
1.72%
7,997
2.12%
10,049
2.79%
13,104
3.58%
13,808
3.88%
13,255
3.84%
13,637
3.73%
12,652
3.70%
12,278
3.61%
Write-Offs
%ANI
1,305
0.87%
1,985
1.36%
1,567
1.70%
1,915
2.11%
1,919
2.13%
1,929
2.20%
2,405
2.71%
2,168
2.45%
1,809
2.12%
Provisions
Prov/Write-offs
1,640
126%
3,065
154%
2,336
149%
2,817
147%
2,868
149%
2,907
151%
2,263
94%
2,009
92%
1,696
94%
18
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
FY12E EPS
1.04
Tang BV/Sh
3.70
Multiple
15.5
Multiple
1.3
8.0
Per Share
16.19
Per Share
4.81
21.00
19
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
Analyst Certification:
The research analyst(s) denoted by an AC on the cover of this report certifies (or, where multiple research analysts are primarily
responsible for this report, the research analyst denoted by an AC on the cover or within the document individually certifies, with
respect to each security or issuer that the research analyst covers in this research) that: (1) all of the views expressed in this report
accurately reflect his or her personal views about any and all of the subject securities or issuers; and (2) no part of any of the research
analysts compensation was, is, or will be directly or indirectly related to the specific recommendations or views expressed by the
research analyst(s) in this report.
Important Disclosures
Lead or Co-manager: J.P. Morgan acted as lead or co-manager in a public offering of equity and/or debt securities for General
Electric Co. within the past 12 months.
Client of the Firm: General Electric Co. is or was in the past 12 months a client of JPM; during the past 12 months, JPM provided
to the company investment banking services, non-investment banking securities-related service and non-securities-related services.
Investment Banking (past 12 months): J.P. Morgan received, in the past 12 months, compensation for investment banking services
from General Electric Co..
Investment Banking (next 3 months): J.P. Morgan expects to receive, or intends to seek, compensation for investment banking
services in the next three months from General Electric Co..
Non-Investment Banking Compensation: JPMS has received compensation in the past 12 months for products or services other
than investment banking from General Electric Co.. An affiliate of JPMS has received compensation in the past 12 months for
products or services other than investment banking from General Electric Co..
J.P. Morgan and/or its affiliates are acting as financial advisor to General Electric Corp. (NYSE: GE) in connection with the signed
definitive agreement to form a joint venture that will be 51 percent owned by Comcast (NASDAQ: CMCSA, CMCSK), 49 percent
owned by GE and managed by Comcast. The announcement was made on December 3, 2009. The transaction has been approved by
the Board of Directors of GE and Comcast. It is subject to receipt of various regulatory approvals, including clearance under the
Hart-Scott-Rodino Antitrust Improvements Act, and approvals of the Federal Communications Commission and certain international
agencies. The transaction is also subject to other customary closing conditions. NBCU has obtained $9.85 billion of committed
financing through a consortium of banks led by J.P. Morgan, Goldman Sachs, Morgan Stanley, BofA Merrill Lynch and Citi.
N $9
N
45
N $13
OW $17
N $12 OW $17 OW $22OW $23 OW $21
Price($)
30
15
0
Oct
06
Jul
07
Apr
08
Jan
09
Date
16-Jun-08
28.97
--
09-Dec-08
18.88
13.00
06-Feb-09
10.85
9.00
10-Mar-09
8.87
8.00
OW $20
Oct
09
12-May-09 N
13.68
12.00
08-Sep-09
13.87
17.00
OW
19-Oct-09
OW
16.08
17.00
16-Dec-09
OW
15.69
20.00
07-Jan-10
OW
15.45
22.00
19-Apr-10
OW
18.94
23.00
17-Aug-10
OW
15.46
21.00
Jul
10
Source: Bloomberg and J.P. Morgan; price data adjusted for stock splits and dividends.
This chart shows J.P. Morgan's continuing coverage of this stock; the current analyst may or may not have covered it
over the entire period.
J.P. Morgan ratings: OW = Overweight, N = Neutral, UW = Underweight.
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
All Share Index, not to those analysts coverage universe. A list of these analysts is available on request. The analyst or analysts teams
coverage universe is the sector and/or country shown on the cover of each publication. See below for the specific stocks in the certifying
analyst(s) coverage universe.
Coverage Universe: C. Stephen Tusa, Jr CFA: 3M (MMM), Danaher (DHR), Dover (DOV), Emerson Electric Co.
(EMR), Generac (GNRC), General Electric Co. (GE), Honeywell (HON), Hubbell Inc. (HUBB), ITT Corp. (ITT), Ingersoll
Rand (IR), Lennox International (LII), Rockwell Automation (ROK), Roper Industries (ROP), SPX Corp. (SPW), Sensata
(ST), Textron (TXT), Tyco International (TYC), WABCO (WBC), Watsco (WSO), Watts Water Technologies (WTS),
Wesco (WCC)
J.P. Morgan Equity Research Ratings Distribution, as of September 30, 2010
Overweight
(buy)
46%
Neutral
(hold)
43%
Underweight
(sell)
12%
49%
43%
69%
45%
48%
60%
33%
8%
50%
Valuation and Risks: Please see the most recent company-specific research report for an analysis of valuation methodology and risks on
any securities recommended herein. Research is available at http://www.morganmarkets.com , or you can contact the analyst named on
the front of this note or your J.P. Morgan representative.
Analysts Compensation: The equity research analysts responsible for the preparation of this report receive compensation based upon
various factors, including the quality and accuracy of research, client feedback, competitive factors, and overall firm revenues, which
include revenues from, among other business units, Institutional Equities and Investment Banking.
Other Disclosures
J.P. Morgan ("JPM") is the global brand name for J.P. Morgan Securities LLC ("JPMS") and its affiliates worldwide. J.P. Morgan Cazenove is a
marketing name for the U.K. investment banking businesses and EMEA cash equities and equity research businesses of JPMorgan Chase & Co.
and its subsidiaries.
Options related research: If the information contained herein regards options related research, such information is available only to persons who
have received the proper option risk disclosure documents. For a copy of the Option Clearing Corporations Characteristics and Risks of
Standardized Options, please contact your J.P. Morgan Representative or visit the OCCs website at
http://www.optionsclearing.com/publications/risks/riskstoc.pdf.
Legal Entities Disclosures
U.S.: JPMS is a member of NYSE, FINRA and SIPC. J.P. Morgan Futures Inc. is a member of the NFA. JPMorgan Chase Bank, N.A. is a
member of FDIC and is authorized and regulated in the UK by the Financial Services Authority. U.K.: J.P. Morgan Securities Ltd. (JPMSL) is a
member of the London Stock Exchange and is authorized and regulated by the Financial Services Authority. Registered in England & Wales No.
2711006. Registered Office 125 London Wall, London EC2Y 5AJ. South Africa: J.P. Morgan Equities Limited is a member of the Johannesburg
Securities Exchange and is regulated by the FSB. Hong Kong: J.P. Morgan Securities (Asia Pacific) Limited (CE number AAJ321) is regulated
by the Hong Kong Monetary Authority and the Securities and Futures Commission in Hong Kong. Korea: J.P. Morgan Securities (Far East) Ltd,
Seoul Branch, is regulated by the Korea Financial Supervisory Service. Australia: J.P. Morgan Australia Limited (ABN 52 002 888 011/AFS
Licence No: 238188) is regulated by ASIC and J.P. Morgan Securities Australia Limited (ABN 61 003 245 234/AFS Licence No: 238066) is a
Market Participant with the ASX and regulated by ASIC. Taiwan: J.P.Morgan Securities (Taiwan) Limited is a participant of the Taiwan Stock
Exchange (company-type) and regulated by the Taiwan Securities and Futures Bureau. India: J.P. Morgan India Private Limited is a member of
the National Stock Exchange of India Limited and Bombay Stock Exchange Limited and is regulated by the Securities and Exchange Board of
India. Thailand: JPMorgan Securities (Thailand) Limited is a member of the Stock Exchange of Thailand and is regulated by the Ministry of
Finance and the Securities and Exchange Commission. Indonesia: PT J.P. Morgan Securities Indonesia is a member of the Indonesia Stock
Exchange and is regulated by the BAPEPAM LK. Philippines: J.P. Morgan Securities Philippines Inc. is a member of the Philippine Stock
Exchange and is regulated by the Securities and Exchange Commission. Brazil: Banco J.P. Morgan S.A. is regulated by the Comissao de Valores
Mobiliarios (CVM) and by the Central Bank of Brazil. Mexico: J.P. Morgan Casa de Bolsa, S.A. de C.V., J.P. Morgan Grupo Financiero is a
21
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
member of the Mexican Stock Exchange and authorized to act as a broker dealer by the National Banking and Securities Exchange Commission.
Singapore: This material is issued and distributed in Singapore by J.P. Morgan Securities Singapore Private Limited (JPMSS) [MICA (P)
020/01/2010 and Co. Reg. No.: 199405335R] which is a member of the Singapore Exchange Securities Trading Limited and is regulated by the
Monetary Authority of Singapore (MAS) and/or JPMorgan Chase Bank, N.A., Singapore branch (JPMCB Singapore) which is regulated by the
MAS. Malaysia: This material is issued and distributed in Malaysia by JPMorgan Securities (Malaysia) Sdn Bhd (18146-X) which is a
Participating Organization of Bursa Malaysia Berhad and a holder of Capital Markets Services License issued by the Securities Commission in
Malaysia. Pakistan: J. P. Morgan Pakistan Broking (Pvt.) Ltd is a member of the Karachi Stock Exchange and regulated by the Securities and
Exchange Commission of Pakistan. Saudi Arabia: J.P. Morgan Saudi Arabia Ltd. is authorized by the Capital Market Authority of the Kingdom
of Saudi Arabia (CMA) to carry out dealing as an agent, arranging, advising and custody, with respect to securities business under licence number
35-07079 and its registered address is at 8th Floor, Al-Faisaliyah Tower, King Fahad Road, P.O. Box 51907, Riyadh 11553, Kingdom of Saudi
Arabia. Dubai: JPMorgan Chase Bank, N.A., Dubai Branch is regulated by the Dubai Financial Services Authority (DFSA) and its registered
address is Dubai International Financial Centre - Building 3, Level 7, PO Box 506551, Dubai, UAE.
Country and Region Specific Disclosures
U.K. and European Economic Area (EEA): Unless specified to the contrary, issued and approved for distribution in the U.K. and the EEA by
JPMSL. Investment research issued by JPMSL has been prepared in accordance with JPMSL's policies for managing conflicts of interest arising
as a result of publication and distribution of investment research. Many European regulators require a firm to establish, implement and maintain
such a policy. This report has been issued in the U.K. only to persons of a kind described in Article 19 (5), 38, 47 and 49 of the Financial Services
and Markets Act 2000 (Financial Promotion) Order 2005 (all such persons being referred to as "relevant persons"). This document must not be
acted on or relied on by persons who are not relevant persons. Any investment or investment activity to which this document relates is only
available to relevant persons and will be engaged in only with relevant persons. In other EEA countries, the report has been issued to persons
regarded as professional investors (or equivalent) in their home jurisdiction. Australia: This material is issued and distributed by JPMSAL in
Australia to wholesale clients only. JPMSAL does not issue or distribute this material to retail clients. The recipient of this material must not
distribute it to any third party or outside Australia without the prior written consent of JPMSAL. For the purposes of this paragraph the terms
wholesale client and retail client have the meanings given to them in section 761G of the Corporations Act 2001. Germany: This material is
distributed in Germany by J.P. Morgan Securities Ltd., Frankfurt Branch and J.P.Morgan Chase Bank, N.A., Frankfurt Branch which are
regulated by the Bundesanstalt fr Finanzdienstleistungsaufsicht. Hong Kong: The 1% ownership disclosure as of the previous month end
satisfies the requirements under Paragraph 16.5(a) of the Hong Kong Code of Conduct for Persons Licensed by or Registered with the Securities
and Futures Commission. (For research published within the first ten days of the month, the disclosure may be based on the month end data from
two months prior.) J.P. Morgan Broking (Hong Kong) Limited is the liquidity provider for derivative warrants issued by J.P. Morgan Structured
Products B.V. and listed on the Stock Exchange of Hong Kong Limited. An updated list can be found on HKEx website:
http://www.hkex.com.hk/prod/dw/Lp.htm. Japan: There is a risk that a loss may occur due to a change in the price of the shares in the case of
share trading, and that a loss may occur due to the exchange rate in the case of foreign share trading. In the case of share trading, JPMorgan
Securities Japan Co., Ltd., will be receiving a brokerage fee and consumption tax (shouhizei) calculated by multiplying the executed price by the
commission rate which was individually agreed between JPMorgan Securities Japan Co., Ltd., and the customer in advance. Financial Instruments
Firms: JPMorgan Securities Japan Co., Ltd., Kanto Local Finance Bureau (kinsho) No. 82 Participating Association / Japan Securities Dealers
Association, The Financial Futures Association of Japan. Korea: This report may have been edited or contributed to from time to time by
affiliates of J.P. Morgan Securities (Far East) Ltd, Seoul Branch. Singapore: JPMSS and/or its affiliates may have a holding in any of the
securities discussed in this report; for securities where the holding is 1% or greater, the specific holding is disclosed in the Important Disclosures
section above. India: For private circulation only, not for sale. Pakistan: For private circulation only, not for sale. New Zealand: This
material is issued and distributed by JPMSAL in New Zealand only to persons whose principal business is the investment of money or who, in the
course of and for the purposes of their business, habitually invest money. JPMSAL does not issue or distribute this material to members of "the
public" as determined in accordance with section 3 of the Securities Act 1978. The recipient of this material must not distribute it to any third
party or outside New Zealand without the prior written consent of JPMSAL. Canada: The information contained herein is not, and under no
circumstances is to be construed as, a prospectus, an advertisement, a public offering, an offer to sell securities described herein, or solicitation of
an offer to buy securities described herein, in Canada or any province or territory thereof. Any offer or sale of the securities described herein in
Canada will be made only under an exemption from the requirements to file a prospectus with the relevant Canadian securities regulators and only
by a dealer properly registered under applicable securities laws or, alternatively, pursuant to an exemption from the dealer registration requirement
in the relevant province or territory of Canada in which such offer or sale is made. The information contained herein is under no circumstances to
be construed as investment advice in any province or territory of Canada and is not tailored to the needs of the recipient. To the extent that the
information contained herein references securities of an issuer incorporated, formed or created under the laws of Canada or a province or territory
of Canada, any trades in such securities must be conducted through a dealer registered in Canada. No securities commission or similar regulatory
authority in Canada has reviewed or in any way passed judgment upon these materials, the information contained herein or the merits of the
securities described herein, and any representation to the contrary is an offence. Dubai: This report has been issued to persons regarded as
professional clients as defined under the DFSA rules.
General: Additional information is available upon request. Information has been obtained from sources believed to be reliable but JPMorgan
Chase & Co. or its affiliates and/or subsidiaries (collectively J.P. Morgan) do not warrant its completeness or accuracy except with respect to any
disclosures relative to JPMS and/or its affiliates and the analysts involvement with the issuer that is the subject of the research. All pricing is as
of the close of market for the securities discussed, unless otherwise stated. Opinions and estimates constitute our judgment as of the date of this
material and are subject to change without notice. Past performance is not indicative of future results. This material is not intended as an offer or
solicitation for the purchase or sale of any financial instrument. The opinions and recommendations herein do not take into account individual
client circumstances, objectives, or needs and are not intended as recommendations of particular securities, financial instruments or strategies to
particular clients. The recipient of this report must make its own independent decisions regarding any securities or financial instruments
mentioned herein. JPMS distributes in the U.S. research published by non-U.S. affiliates and accepts responsibility for its contents. Periodic
22
This document is being provided for the exclusive use of UNIVERSIDAD ESAN at UNIVERSIDAD ESAN
updates may be provided on companies/industries based on company specific developments or announcements, market conditions or any other
publicly available information. Clients should contact analysts and execute transactions through a J.P. Morgan subsidiary or affiliate in their home
jurisdiction unless governing law permits otherwise.
Other Disclosures last revised September 1, 2010.
Copyright 2010 JPMorgan Chase & Co. All rights reserved. This report or any portion hereof may not be reprinted, sold or
redistributed without the written consent of J.P. Morgan.#$J&098$#*P
23