Vous êtes sur la page 1sur 11

Exhibit 1 General Motors Company and Subsidiaries Supplemental Material (Unaudited)

The accompanying tables and charts include earnings before interest and taxes adjusted for special items, presented net of noncontrolling interests (EBIT-adjusted), and Automotive adjusted free cash flow. These metrics are not prepared in accordance with Accounting Principles Generally Accepted in the United States of America (U.S. GAAP) and have not been audited or reviewed by GM's independent auditors. EBITadjusted and Automotive adjusted free cash flow are considered non-GAAP financial measures. Management believes these non-GAAP financial measures provide meaningful supplemental information regarding GM's operating results because they exclude amounts that management does not consider part of operating results when assessing and measuring the operational and financial performance of the organization. Management believes these measures allow it to readily view operating trends, perform analytical comparisons and benchmark performance between periods and among geographic regions. Accordingly, GM believes these non-GAAP financial measures are useful in allowing for greater transparency of GM's core operations and they are therefore used by management in its financial and operational decision-making. While management believes that these non-GAAP financial measures provide useful information, they are not operating measures under U.S. GAAP, and there are limitations associated with their use. GM's calculation of these non-GAAP financial measures may not be completely comparable to similarly titled measures of other companies due to potential differences between companies in their method of calculation. As a result the use of these non-GAAP financial measures has limitations and should not be considered in isolation from, or as a substitute for, other measures such as Net income or Net income attributable to stockholders. Due to these limitations, these non-GAAP financial measures are used as a supplement to U.S. GAAP measures. The following table summarizes the reconciliation of EBIT-adjusted to its most comparable U.S. GAAP measure (dollars in millions):
Three Months Ended December 31, 2012 December 31, 2011 Year Ended December 31, 2012 December 31, 2011

Operating segments GMNA(a) GME(a) GMIO(a) GMSA(a) GM Financial(b) Total operating segments(b) Corporate and eliminations EBIT-adjusted(b) Adjustments Corporate interest income Automotive interest expense Loss on extinguishment of debt Income tax expense (benefit) Net income attributable to stockholders Less: cumulative dividends on and undistributed earnings allocated to Series B Preferred Stock participating security Net income (loss) attributable to common stockholders $ $ 1,395 (699) 473 99 146 1,414 (166) 1,248 (35,418) 84 133 232 (35,645) 1,194 302 892 $ $ 1,497 (562) 373 (225) 170 1,253 (156) 1,097 (622) 92 135 (293) 725 253 472 $ $ 6,953 (1,797) 2,191 271 744 8,362 (503) 7,859 (36,106) 343 489 250 (34,831) 6,188 1,329 4,859 $ $ 7,194 (747) 1,897 (122) 622 8,844 (540) 8,304 861 455 540 (110) 9,190 1,605 7,585

__________ (a) GM's automotive operations interest and income taxes are recorded centrally in Corporate; therefore, there are no reconciling items for GM's automotive operating segments between EBIT-adjusted and Net income attributable to stockholders. (b) GM Financial amounts represent income before income taxes.

General Motors Company and Subsidiaries Supplemental Material (Unaudited)


The following table summarizes the impact of special items to net income to common stockholders (in millions):
Years Ended December 31, 2012 December 31, 2011

Net income attributable to common stockholders Included in Above: Gain on sale of our New Delphi Class A Membership Interests Gain related to Canadian Health Care Trust (HCT) settlement Impairment related to Ally Financial common stock Gain on sale of Ally Financial preferred stock Charges related to HKJV Gain on extinguishment of debt Deferred tax valuation allowance release Goodwill impairment charges GME long-lived and intangible asset impairment Pension settlement charges Premium paid to purchase our common stock from the U.S.Treasury GM Korea hourly wage litigation Redemption of GM Korea mandatorily redeemable preferred shares Impairment charge related to our investment in PSA Charge to record General Motors Strasbourg S.A.S. (GMS) assets and liabilities to estimated fair value Income related to insurance recoveries Impact to undistributed earnings allocated to our Series B Preferred Stock Total impact to net income to common stockholders

4,859

7,585

34,936 (26,899) (5,232) (2,249) (402) (336) (174) (220) (119) 112 52

1,645 749 (555) 339 (106) 63 415 (1,274) (115) 1,161

(531) $

General Motors Company and Subsidiaries Supplemental Material (Unaudited) The following tables summarize the impact of special items to EBIT-adjusted (in millions):
Year Ended December 31, 2012 GMNA GME GMIO GMSA Corporate Total

Goodwill impairment charges Impairment charges of property Impairment charges of intangible assets Pension settlement charges Premium paid to purchase our common stock from the UST GM Korea hourly wage litigation Impairment charge related to our investment in PSA Income related to insurance recoveries Charge to record General Motors Strasbourg S.A.S. (GMS) assets and liabilities to estimated fair value Noncontrolling interests related to redemption of the GM Korea mandatorily redeemable preferred shares Total adjustments to EBIT

$(26,399) $ (590) $ (3,714) (1,755) (2,662) 9 (220) 7 (119)

(132) $ (336) 112 68 (288) $

27 27

(402)

$(27,121) (3,714) (1,755) (2,662) (402) (336) (220) 155 (119)

$(29,052) $ (6,391) $

68 (402) $(36,106)

Year Ended December 31, 2011 GMNA GME GMIO GMSA Corporate Total

Gain on sale of our New Delphi Class A Membership Interests Goodwill impairment charges Gain related to HCT settlement Impairment related to Ally Financial common stock Gain on sale of Ally Financial preferred stock Charges related to HKJV Gain on extinguishment of debt Total adjustments to EBIT

$ 1,645 749 $ 2,394

$ (1,016) $ (1,016) $

$ (258) (106) (364) $

63 63

$ 1,645 (1,274) 749 (555) (555) 339 339 (106) 63 (216) $ 861

The following table summarizes the reconciliation of Automotive adjusted free cash flow to Automotive net cash provided by operating activities (dollars in millions):
Three Months Ended December 31, 2012 December 31, 2011

Year Ended
December 31, 2012 December 31, 2011

Automotive adjusted free cash flow Less: Adjustments for voluntary management actions Automotive free cash flow Capital expenditures Automotive net cash provided by operating activities

1,136 2,712 (1,576) 2,062 486 $

(174) $ 767 (941) 2,176 1,235 $

4,288 2,712 1,576 8,055 9,631

3,018 1,830 1,188 6,241 7,429

Adjustments for voluntary management actions include the following items: voluntary contributions to the Retiree Plan of $2.3 billion for the purchase of annuity contracts and the premium paid to purchase our common stock from the UST of $0.4 billion in December 2012; termination of in-transit wholesale advance agreement in GMNA resulting in an increase to accounts receivable of $1.1 billion and OPEB payments relating to the HCT settlement of $0.8 billion in 2011. 3

General Motors Company and Subsidiaries Supplemental Material (Unaudited)


Total Automotive GM Financial

GMNA Three Months Ended December 31, 2012 Total net sales and revenue $ 24,175

GME

GMIO

GMSA

Corporate

Eliminations

Eliminations

Total

$ 5,580

$ 7,940

$ 4,491

(1)

(3,408)

38,777

529

$ 39,307

Depreciation, amortization and impairment of long-lived assets and finite-lived intangible assets $ Equity income, net of tax and gain on investments $

940 2

$ 5,742 $ GME

$ $

197 419

$ $

131

$ $

12

$ $

$ $

7,022 421

$ $

69

$ $

(3)

$ 7,088 $ 421 Total

GMNA Three Months Ended December 31, 2011 Total net sales and revenue $ 23,111

GMIO

GMSA

Corporate

Eliminations

Total Automotive

GM Financial

Eliminations

$ 6,277

$ 7,035

$ 4,200

11

(3,035)

37,599

394

(3)

$ 37,990

Depreciation, amortization and impairment of long-lived assets and finite-lived intangible assets $ Equity income, net of tax and gain on investments $

844

$ $

328 GME

$ $

137 288

$ $

113 1

$ $

13

$ $

(1)

$ $

1,434 289

$ $

28

$ $

(2)

$ 1,460 $ 289 Total

GMNA Year Ended December 31, 2012 Total net sales and revenue $ 94,595

GMIO

GMSA

Corporate

Eliminations

Total Automotive

GM Financial

Eliminations

$ 22,050

$ 27,690

$16,950

40

(11,032)

150,293

1,961

$152,256

Depreciation, amortization and impairment of long-lived assets and finite-lived intangible assets $ 3,663 Equity income, net of tax and gain on investments $ 9

$ 6,570 $ GME

638

$ $

483 1

$ $

49

$ $

(1)

$ $

11,402 1,562

$ $

225

$ $

(10)

$ 11,617 $ 1,562 Total

$ 1,552 GMIO

GMNA Year Ended December 31, 2011 Total net sales and revenue $ 90,233

GMSA

Corporate

Eliminations

Total Automotive

GM Financial

Eliminations

$ 26,757

$ 24,761

$16,877

61

(9,820)

148,869

1,410

(3)

$150,276

Depreciation, amortization and impairment of long-lived assets and finite-lived intangible assets $ 3,693 Equity income, net of tax and gain on investments(a) $ 1,733

$ 1,371 $

491

$ $

454 1

$ $

50

$ $

(1)

$ $

6,058 3,192

$ $

85

$ $

(2)

$ 6,141 $ 3,192

$ 1,458

__________
(a) Includes a gain of 1.6 billion recorded on the sale of GM's New Delphi Class A Membership Interests.

General Motors Company and Subsidiaries Supplemental Material (Unaudited)


December 31, 2012 December 31, 2011 December 31, 2010

Worldwide Employment (thousands) GMNA GME GMIO(a) GMSA GM Financial Total Worldwide U.S. - Salaried U.S. - Hourly ______

101 37 39 32 4 213 30 50

98 39 34 33 3 207 29 48

96 40 32 31 3 202 28 49

(a) Increase in GMIO includes an increase of 4,000 employees due to the acquisition of HKJV.

General Motors Company and Subsidiaries Supplemental Material (Unaudited)


Three Months Ended December 31, 2012 December 31, 2011 Year Ended December 31, 2012 December 31, 2011

Production Volume (units in thousands)(a) GMNA - Cars GMNA - Trucks Total GMNA GME GMIO - Consolidated Entities GMIO - Joint Ventures(b) Total GMIO GMSA Total Worldwide __________
(a) (b)

305 470 775 209 342 886 1,228 223 2,435

285 454 739 249 294 810 1,104 227 2,319

1,270 1,967 3,237 927 1,208 3,238 4,446 879 9,489

1,145 1,944 3,089 1,189 1,114 2,927 4,041 948 9,267

Production volume includes vehicles produced by certain joint ventures. The joint venture agreements with SGMW and FAW-GM allow for significant rights as a member as well as the contractual right to report SGMW and FAW-GM joint venture production in China.

General Motors Company and Subsidiaries Supplemental Material (Unaudited)


Three Months Ended December 31, 2012 December 31, 2011 Year Ended December 31, 2012 December 31, 2011

Vehicle Sales (units in thousands)(a)(b)(c) United States Chevrolet - Cars Chevrolet - Trucks Chevrolet - Crossovers Cadillac Buick GMC Total United States Canada, Mexico and Other Total GMNA GME Opel/Vauxhall Chevrolet Other Total GME GMIO Chevrolet Wuling Buick GM Daewoo Holden GMC Cadillac Other Total GMIO(d) GMSA Chevrolet Other Total GMSA Total Worldwide __________
(a)

167 184 80 46 43 107 628 107 735 236 135 1 372 329 345 184 32 9 10 59 968 258 1 260 2,334

150 192 79 39 38 103 602 110 712 276 141 1 417 285 310 151 32 9 10 47 844 266 1 267 2,240

837 673 341 150 180 414 2,596 423 3,019 1,054 550 3 1,607 1,186 1,335 700 124 40 35 195 3,616 1,041 6 1,047 9,288

763 668 344 152 178 398 2,504 421 2,925 1,218 528 4 1,751 1,087 1,194 646 15 134 39 35 132 3,281 1,057 9 1,066 9,024

(b) (c) (d)

GMNA vehicle sales primarily represent sales to the end customer. GME, GMIO and GMSA vehicle sales primarily represent estimated sales to the end customer. In countries where end customer data is not readily available other data sources, such as wholesale or forecast volumes, are used to estimate vehicle sales. Certain fleet sales that are accounted for as operating leases are included in vehicle sales at the time of delivery to the daily rental car companies. Vehicle sales data may include rounding differences. Includes the following joint venture sales. Vehicle sales for SAIC GM Investment Limited, General Motors India Private Limited and Chevrolet Sales India Private Limited (collectively HKJV) are included through August 31, 2012: Year Ended December 31, 2012 Joint venture sales in China SGM SGMS SGMW and FAW-GM Joint venture sales in India HKJV 1.331 1.501 64 2011 1,200 1,342 111

General Motors Company and Subsidiaries Supplemental Material (Unaudited)


Three Months Ended December 31, 2012 December 31, 2011 Year Ended December 31, 2012 December 31, 2011

Market Share(a)(b) United States - Cars United States - Trucks United States - Crossovers Total United States Total GMNA Total GME Total GMIO(c) Total GMSA Total Worldwide U.S. Retail/Fleet Mix % Fleet Sales - Cars % Fleet Sales - Trucks % Fleet Sales - Crossovers Total Vehicles GMNA Capacity Utilization __________
(a) (b)

12.8% 24.9% 16.5% 17.1% 16.6% 8.3% 9.8% 17.7% 11.5%

12.8% 26.1% 17.3% 18.0% 17.5% 8.6% 9.5% 18.4% 11.6%

14.3% 23.7% 17.3% 17.5% 16.9% 8.5% 9.5% 18.0% 11.5%

15.7% 25.2% 18.8% 19.2% 18.4% 8.7% 9.5% 18.8% 11.9%

27.9% 21.8% 16.7% 22.7% 93.4%

24.4% 21.8% 16.6% 21.4% 91.5%

30.6% 25.3% 19.2% 25.9% 97.5%

31.3% 24.2% 18.8% 25.5% 95.6%

(c)

Market share information is based on vehicle sales volume. GMNA vehicle sales primarily represent sales to the end customer. GME, GMIO and GMSA vehicle sales primarily represent estimated sales to the end customer. In countries where end customer data is not readily available other data sources, such as wholesale or forecast volumes, are used to estimate vehicle sales. Includes the following joint venture sales. Vehicle sales for SAIC GM Investment Limited, General Motors India Private Limited and Chevrolet Sales India Private Limited (collectively HKJV) are included through August 31, 2012: Year Ended December 31, 2012 Joint venture sales in China SGM SGMS SGMW and FAW-GM Joint venture sales in India HKJV 1,331 1,501 64 December 31, 2011 1,200 1,342 111

General Motors Company and Subsidiaries Consolidated Income Statements (In millions, except per share amounts) (Unaudited)
Years Ended December 31, 2012 2011 2010

Net sales and revenue Automotive sales and revenue GM Financial revenue Total net sales and revenue Costs and expenses Automotive cost of sales GM Financial operating and other expenses Automotive selling, general and administrative expense Other automotive expenses, net Goodwill impairment charges Total costs and expenses Operating income (loss) Automotive interest expense Interest income and other non-operating income, net Gains (losses) on extinguishment of debt Income (loss) before income taxes and equity income Income tax expense (benefit) Equity income, net of tax and gain on investments Net income Net (income) loss attributable to noncontrolling interests Net income attributable to stockholders Net income attributable to common stockholders Earnings per share Basic Basic earnings per common share Weighted-average common shares outstanding Diluted Diluted earnings per common share Weighted-average common shares outstanding

150,295 1,961 152,256

148,866 $ 1,410 150,276 130,386 785 12,105 58 1,286 144,620 5,656 540 851 18 5,985 (110) 3,192 9,287 (97) 9,190 $ 7,585 $

135,311 281 135,592 118,768 152 11,446 118 130,484 5,108 1,098 1,531 196 5,737 672 1,438 6,503 (331) 6,172 4,668

$ $

140,236 1,207 13,593 438 27,145 182,619 (30,363) 489 845 (250) (30,257) (34,831) 1,562 6,136 52 6,188 $ 4,859 $

3.10 1,566 2.92 1,675

4.94 1,536 4.58 1,668

3.11 1,500 2.89 1,624

General Motors Company and Subsidiaries Basic and Diluted Earnings per Share (Unaudited)
In the three months and year ended December 31, 2012 GM was required to use the two-class method for calculating earnings per share as the applicable market value of its common stock was below $33.00 per common share in the period ended December 31, 2012. The following table summarizes basic and diluted earnings per share for the three months and years ended December 31, 2012 and 2011 (in millions, except per share amounts):
Three Months Ended December 31, 2012 December 31, 2011 Year Ended December 31, 2012 December 31, 2011

Basic earnings (loss) per share Net income (loss) attributable to stockholders Less: cumulative dividends on preferred stock and undistributed earnings allocated to Series B Preferred Stock participating security(a)(b) Net income (loss) attributable to common stockholders Weighted-average common shares outstanding - basic Basic earnings (loss) per common share Diluted earnings (loss) per share Net income (loss) attributable to stockholders Less: cumulative dividends on preferred stock and undistributed earnings allocated to Series B Preferred Stock participating security(a)(c) Net income attributable to common stockholders Weighted-average shares outstanding - diluted Weighted-average common shares outstanding - basic Dilutive effect of warrants Dilutive effect of restricted stock units (RSUs) Weighted-average common shares outstanding - diluted Diluted earnings (loss) per common share

1,194 302 892 1,551 0.58 1,194 296 898 1,551 116 7 1,674 0.54

725 $ 253 472 $ 1,571 0.30 $ 725 $ 257 468 $ 1,571 96 1 1,668 0.28 $

6,188 1,329 4,859 1,566 3.10 6,188 1,301 4,887 1,566 104 5 1,675 2.92

9,190 1,605 7,585 1,536 4.94 9,190 1,552 7,638 1,536 130 2 1,668 4.58

$ $ $

$ $ $

$ $ $

___________ (a) Includes earned but undeclared dividends of $26 million on our Series A Preferred Stock and $20 million on our Series B Preferred Stock in the years ended December 31, 2012 and 2011. (b) Includes cumulative dividends on preferred stock of $215 million and earnings of $87 million that have been allocated to the Series B Preferred Stock holders in the three months ended December 31, 2012; and includes cumulative dividends on preferred stock of $215 million and earnings of $38 million that have been allocated to the Series B Preferred Stock holders in the three months ended December 31, 2011. Includes cumulative dividends on preferred stock of $859 million and earnings of $470 million that have been allocated to the Series B Preferred Stock holders in the year ended December 31, 2012; and includes cumulative dividends on preferred stock of $859 million and earnings of $746 million that have been allocated to the Series B Preferred Stock holders in the year ended December 31, 2011. (c) Includes cumulative dividends on preferred stock of $215 million and earnings of $81 million that have been allocated to the Series B Preferred Stock holders in the three months ended December 31, 2012; and includes cumulative dividends on preferred stock of $215 million and earnings of $42 million that have been allocated to the Series B Preferred Stock holders in the three months ended December 31, 2011. Includes cumulative dividends on preferred stock of $859 million and earnings of $442 million that have been allocated to the Series B Preferred Stock holders in the year ended December 31, 2012; and includes cumulative dividends on preferred stock of $859 million and earnings of $693 million that have been allocated to the Series B Preferred Stock holders in the year ended December 31, 2011.

10

General Motors Company and Subsidiaries Consolidated Balance Sheets (In millions, except share amounts) (Unaudited)
December 31, 2012 December 31, 2011

ASSETS Current Assets Cash and cash equivalents Marketable securities Restricted cash and marketable securities Accounts and notes receivable (net of allowance of $311 and $331) GM Financial finance receivables, net (including gross consumer finance receivables transferred to SPEs of $3,444 and $3,295) Inventories Equipment on operating leases, net Deferred income taxes Other current assets Total current assets Non-current Assets Restricted cash and marketable securities GM Financial finance receivables, net (including gross consumer finance receivables transferred to SPEs of $6,458 and $5,773) Equity in net assets of nonconsolidated affiliates Property, net Goodwill Intangible assets, net GM Financial equipment on operating leases, net (including assets transferred to SPEs of $540 and $274) Deferred income taxes Other assets and deferred income taxes Total non-current assets Total Assets LIABILITIES AND EQUITY Current Liabilities Accounts payable (principally trade) Short-term debt and current portion of long-term debt Automotive (including certain debt at VIEs of $228 and $171) GM Financial Accrued liabilities (including derivative liabilities at VIEs of $18 and $44) Total current liabilities Non-current Liabilities Long-term debt Automotive (including certain debt at VIEs of $122 and $7) GM Financial Postretirement benefits other than pensions Pensions Other liabilities and deferred income taxes Total non-current liabilities Total Liabilities Commitments and contingencies Equity Preferred stock, $0.01 par value, 2,000,000,000 shares authorized: Series A (276,101,695 shares issued and outstanding (each with a $25.00 liquidation preference) at December 31, 2012 and 2011) Series B (99,988,796 and 100,000,000 shares issued and outstanding (each with a $50.00 liquidation preference) at December 31, 2012 and 2011) Common stock, $0.01 par value (5,000,000,000 shares authorized and 1,366,373,526 shares and 1,564,727,289 shares issued and outstanding at December 31, 2012 and 2011) Capital surplus (principally additional paid-in capital) Retained earnings Accumulated other comprehensive loss Total stockholders equity Noncontrolling interests Total Equity Total Liabilities and Equity $ 5,536 4,855 14 23,834 10,057 (8,052) 36,244 756 37,000 149,422 $ 5,536 4,855 16 26,391 7,183 (5,861) 38,120 871 38,991 144,603 3,424 7,108 7,309 27,420 13,169 58,430 112,422 3,613 4,420 6,836 25,075 12,442 52,386 105,612 1,748 3,770 23,308 53,992 1,682 4,118 22,875 53,226 $ 25,166 $ 24,551 $ 682 6,954 6,883 24,196 1,973 6,809 1,649 27,922 2,358 79,426 149,422 $ 1,228 5,911 6,790 23,005 29,019 10,014 785 512 2,416 79,680 144,603 $ 18,422 8,988 686 10,395 4,044 14,714 1,782 9,429 1,536 69,996 $ 16,071 16,148 1,005 9,964 3,251 14,324 2,464 527 1,169 64,923

11

Vous aimerez peut-être aussi