EX-99.2 3 dex992.htm CHARTS FURNISHED TO SECURITIES ANALYSIS Charts Furnished to Securities Analysis
Preliminary 2009 First Quarter Results
May 7, 2009
Exhibit 99.2


Exchange Offers Information &
Forward Looking Statements
Exchange Offers Information:
In
connection
with
the
public
exchange
offers
General
Motors
has
filed
documents
with
the
Securities
and
Exchange
Commission, including a Registration Statement on Form S-4 and a Schedule TO containing a prospectus, consent
solicitation and tender offer statement regarding the transaction. Investors and security holders of GM are urged to
carefully read the documents because they contain important information about the transaction. Investors and
security holders may obtain free copies of these documents and other documents filed with the SEC at the SEC’s
web site at www.sec.gov
or by contacting Nick S. Cyprus at (313)556-5000.
GM and its directors and executive officers may be deemed participants in the solicitation of proxies with respect to
the transaction.  Information regarding the interests of these directors and executive officers in the transaction will be
included in the documents described above.  Additional information, including information regarding the directors and
executive officers, is available in our Annual Report on Form 10-K, which was filed with the SEC on March 5, 2009.
Forward Looking Statements:
In
this
press
release
and
in
related
comments
by
our
management,
our
use
of
the
words
“plan,”
“expect,”
“anticipate,”
“ensure,”
“promote,”
“believe,”
“improve,”
“intend,”
“enable,”
“continue,”
“will,”
“may,”
“would,”
“could,”
“should,”
“project,”
“positioned”
or similar expressions is intended to identify forward-looking statements that represent our
current judgment about possible future events. We believe these judgments are reasonable, but these statements are
not guarantees of any events or financial results, and our actual results may differ materially due to a variety of
important factors. Among other items, such factors might include: our ability to comply with the requirements of our
credit agreement with the U.S. Treasury; our ability to execute the restructuring plans that we have disclosed, our
ability
to
maintain
adequate
liquidity
and
financing
sources
and
an
appropriate
level
of
debt;
the
ability
of
our
foreign
subsidiaries to restructure and receive financial support from their local governments or other sources; our ability to
restore consumers’
confidence in our viability and to continue to attract customers, particularly for our new products;
our ability to sell, spin-off or phase out some of our brands, to manage the distribution channels for our products, and
to complete other planned asset sales; and the overall strength and stability of general economic conditions and of
the
automotive
industry,
both
in
the
U.S.
and
globally.
Our
most
recent
reports
on
SEC
Forms
10-K,
10-Q
and
8-K
provide information about these and other factors, which may be revised or supplemented in future reports to the
SEC on those forms.


First Quarter Results Overview
GAAP net loss of $(6.0)B, $(9.78) EPS incl. special items of $(73)M
Change in segment presentation, FIO included as part of Corp Sector in
GAAP financial statements
Adjusted net loss of $(5.9)B, $(9.66) EPS, excl. special items
Adjusted automotive earnings before interest and tax (EBIT) of
$(3.9)B, down $4.7B vs. Q1 2008
Change in automotive managerial presentation from EBT to EBIT,
moving interest expense/income to Corp Sector, allowing focus at
region and business unit level to be on controllable operational
results
Adjusted GMAC results recognized by GM of $(0.9)B
Adjusted automotive operating cash flow (OCF) of $(10.2)B
1


First Quarter Adjusted Results
2
($ Millions)
1Q08
1Q09
1Q09
Fav/(Unfav)
vs 1Q08
GMNA
(248)
$      
(2,764)
$   
(2,516)
$      
GME
241
(1,238)
(1,479)
GMLAAM
500
42
(458)
GMAP
310
(21)
(331)
Auto Eliminations
5
             
54
49
Total Automotive EBIT
808
(3,927)
(4,735)
GMAC
(302)
(885)
(583)
Corp. Other (Incl. Net Interest)
(628)
(1,204)
(576)
Total Earnings Before Taxes
(122)
(6,016)
(5,894)
Taxes
(259)
114
373
Total GM Net Income/(Loss)
(381)
(5,902)
(5,521)
Total EPS (Basic & Diluted)
(0.67)
$     
(9.66)
$     
(8.99)
$        
Worldwide Production (000)
2,233
1,330
(903)
Global Market Share
12.4%
11.2%
(1.2) p.p.


First Quarter Adjustments to Income
Exclusion of special items useful for:
Management to measure operations
Comparisons between reporting periods
Investors to measure and assess company’s core performance
3
$ Millions
EPS
Adjusted Net Income / (Loss)
(5,902)
(9.66)
$  
First Quarter Adjustments
Gain on Debt Extinguishment
906
GMAC Related
385
SAAB Related
(822)
Impairments
(291)
Delphi Related
(135)
Restructuring
(116)
Total Adjustments
(73)
GAAP Net Income / (Loss)
(5,975)
(9.78)
$  


Total Auto Adjusted EBIT –
1Q09 vs. 1Q08
4
Key Drivers
2008 Earnings Before Int. & Tax
$   0.8
Volume
(5.4)
Mix
(0.5)
Price
0.6
Net Material
0.0
Structural Cost
3.1
Hedging / Exchange / Other
(2.5)
2009 Earnings Before Int. & Tax
$  (3.9)
$ Billions
Q1
(3.8)  Industry decline
(1.0)  Mkt. Share / Segment mix
(0.6)  YoY inventory change
(1.3)
Exchange
(1.0)
Commodity/FX hedging
(0.2)  Other
1.1  GMNA Manufacturing       
1.0  Exchange
0.7  Eng. / Product dev’t
0.3  Advertising / Other
(0.5)  Product / Model Option
0.7  Lease reserve adj.
(0.1)  Pricing/incentives


GMNA 1Q09 Adjusted Results
5
($ Millions)
1Q08
1Q09
1Q09
Fav/(Unfav)
vs 1Q08
Revenue
$24,543
$12,319
($12,224)
Earnings Before Int. & Tax/(Loss)
(248)
(2,764)
(2,516)
Earnings Before Int. & Tax Margin
(1.0)%
(22.4)%
(21.4) p.p.
North America:
- Production Volume (000)
885
371
(514)
- GM Total Deliveries (000)
947
501
(446)
- Market Share
21.7%
17.9%
(3.8) p.p.
United States:
- Industry SAAR (Mil.)
15.6
9.7
(5.9)
- Market Share
22.1%
18.4%
(3.7) p.p.
- Retail/Fleet Mix - % Fleet
26.7%
17.1%
(9.6) p.p.
- Dealer Inventory (000)
875
767
108


GMNA Adjusted EBIT –
1Q09 vs. 1Q08
Key Drivers
2008 Earnings Before Int. & Tax
$  (0.2)
Volume
(3.4)
Mix
(0.6)
Price
0.4
Net Material
0.1
Structural Cost
1.9
Hedging / Exchange / Other
(1.0)
2009 Earnings Before Int. & Tax
$  (2.8)
$ Billions
Q1
6
(2.2)   Industry volume
(0.6)  YoY inventory change
(0.6)  Mkt. Share / Segment mix
(0.8)  Commodity/FX hedging
(0.3)  Exchange
0.1   Other
1.1    Manufacturing
0.7    Eng. / Product dev’t
0.2    Exchange
(0.1)  Other
(0.6)  Product / Model Option
0.7   Lease reserve adj.
(0.3)  Pricing/incentives


GME 1Q09 Adjusted Results
7
($ Millions)
1Q08
1Q09
1Q09
Fav/(Unfav)
vs 1Q08
Revenue
$9,909
$5,318
($4,591)
Earnings Before Int. & Tax/(Loss)
241
(1,238)
(1,479)
Earnings Before Int. & Tax Margin
2.4%
(23.3)%
(25.7) p.p.
Total Europe:
- Production Volume (000)
493
267
(226)
- Industry SAAR (Mil.)
23.9
18.1
(5.8)
- GM Total Deliveries (000)
571
405
(166)
- Market Share
9.6%
8.9%
(0.7) p.p.
Germany:
- Industry SAAR (Mil.)
3.6
4.0
0.4
- Market Share
9.3%
8.6%
(0.7) p.p.
UK:
-
Industry SAAR (Mil.)
3.1
1.9
(1.2)
- Market Share
14.8%
14.7%
(0.1) p.p.
- Memo: EUR/GBP exchange
0.757
      
0.909
      
Russia:
-
Industry SAAR (Mil.)
3.2
1.9
(1.3)
- Market Share
12.2%
10.6%
(1.6) p.p.


GMLAAM 1Q09 Adjusted Results
8
($ Millions)
1Q08
1Q09
1Q09
Fav/(Unfav)
vs 1Q08
Revenue
$4,763
$3,446
$(1,317)
Earnings Before Int. & Tax/(Loss)
500
42
(458)
Earnings Before Int. & Tax Margin
10.5%
1.2%
(9.3) p.p.
Total LAAM:
- Production Volume (000)
243
185
(58)
- Industry SAAR (Mil.)
7.7
6.8
(0.9)
- GM Total Deliveries (000)
324
274
(50)
- Market Share
17.6%
16.9%
(0.7) p.p.
Brazil:
- Industry SAAR (Mil.)
2.8
2.9
0.1
- Market Share
20.9%
18.5%
(2.4) p.p.
Argentina:
-
Industry SAAR (Mil.)
0.6
0.5
(0.1)
- Market Share
15.2%
14.9%
(0.3) p.p.
Rest of South America
-
Industry SAAR (Mil.)
            1.1
            0.7
            (0.4)
- Market Share
29.7%
34.6%
4.9 p.p.


GMAP 1Q09 Adjusted Results
9
($ Millions)
1Q08
1Q09
1Q09
Fav/(Unfav)
vs 1Q08
Revenue
$5,296
$2,429
$(2,867)
Pre-Tax Income/(Loss)
226
(87)
(313)
China JVs Equity Income
134
107
(27)
Non-Controlling Interest
(50)
(41)
9
Earnings Before Int. & Tax/(Loss)
310
(21)
(331)
Earnings Before Int. & Tax Margin
5.9%
(0.9)%
(6.8) p.p.
Total Asia Pacific:
- Industry SAAR (Mil.)
22.7
20.9
(1.8)
- GM Total Deliveries (000)
411
436
25
- Market Share
6.9%
8.0%
1.1 p.p.
China:
- Industry SAAR (Mil.)
9.9
10.6
0.7
- Market Share
12.5%
13.7%
1.2 p.p.
Australia:
-
Industry SAAR (Mil.)
1.1
0.9
(0.2)
- Market Share
13.1%
12.8%
(0.3) p.p.
GM-DAT:
- Production (Complete Build Units)
221
118
(103)


GMAC 1Q09 Business Line Results
10
Note:
Presented as disclosed in GMAC preliminary earnings release on May 5. For full description regarding GMAC and ResCap, please refer to
GMAC’s May 5 earnings release and corresponding press release, available on GMAC’s investor relations website
($ Millions)
1Q08
1Q09
1Q09
Fav/(Unfav)
vs
1Q08
North America
154
$   
259
$     
105
$       
International
104
(34)
(138)
Global Automotive Finance
258
$   
225
$     
(33)
$        
Insurance
132
50
(82)
Mortgage Operations
(859)
(125)
734
Corporate and Other
1
(120)
(825)
(705)
Consolidated Net Income / (Loss)
(589)
$  
(675)
$    
(86)
$        
1
Corporate and
Other
segment
includes
Commercial
Finance,
equity
investments
and
other
corporate activities.


Delphi Related Items
Q1 adjustment of $0.1B to Delphi reserve
Primarily related to amounts advanced to Delphi under Advance
Agreement
Total of $12.5B in net Delphi-related charges taken to date
Delphi expected to fully draw $300M available under Advance
Agreement in Q2
Temporary acceleration of $300M in payment terms fully implemented
GM continues to work with the U.S. Treasury, Delphi, and Delphi’s
DIP lenders to facilitate a resolution of the Delphi bankruptcy
Delphi’s DIP Agreement currently extends through May 9, 2009
GM’s acquisition of Delphi’s Steering business to be addressed as part
of overall Delphi resolution
11


Liquidity Summary
Liquidity position of $11.6B at March 31, 2009
Decrease of $2.6B from prior quarter driven primarily by negative OCF
of $(10.2)B offset by U.S. TARP funding
Net liquidity of $(42.8)B, a decrease of $11.1B from prior quarter
Debt balance in Q1 2009 at $54.4B, including U.S. TARP funding
12
Chart
Note:
Cash
and
Debt balances include
Financing and Insurance
segment  (FIO), previously
disclosed separately
24.3
21.4
16.6
14.2
11.6
(19.0)
(21.1)
(27.9)
(31.7)
(42.8)
(45)
(35)
(25)
(15)
(5)
5
15
25
35
45
Q1'08
Q2'08
Q3'08
Q4'08
Q1'09
$ Billions
Gross Cash (1)
Net Liquidity
1
Including readily available VEBA assets


U.S. TARP Balances and Accounting Treatment
As of March 31, 2009, GM had received $13.4B of TARP funding under
LSA, plus an additional $0.9B related to GM’s investment in GMAC (related
to GMAC achieving Bank Holding Company status)
GM issued an additional note to UST for $0.7B related to stock warrants for no
consideration
which
resulted
in
an
accounting
discount
that
will
be
amortized
through May 31, 2009
13
8
9
10
11
12
13
14
15
TARP Inflows
Through 3/31/09
Additional Warrant
Note
Accounting
Treatment/ Discount
GMAC Note
1Q 2009 Total TARP
Debt -
GAAP Basis
$ Billions
0.7
(0.5)
0.9
13.4
14.5


14
Refer to Supplemental Charts for reconciliation to GAAP figures
Cash Flow Summary
($ Billions)
1Q 2008
1Q 2009
F/(U)
GAAP Net Income
(3.3)
       
(6.0)
       
(2.7)
       
Adjustment to Exclude Taxes
0.7
        
(0.1)
       
(0.8)
       
Earnings Before Tax
(2.6)
       
(6.1)
       
(3.5)
       
Depreciation & Amortization
2.2
        
2.5
        
0.3
        
Capital Expenditures
(1.9)
       
(1.6)
       
0.3
        
Change in Receivables, Payables & Inventory
(2.2)
       
(1.9)
       
0.3
        
Pension & OPEB Expense (Net of Payments)
(0.7)
       
(0.5)
       
0.2
        
Accrued Expenses & Other
2.1
        
(2.6)
       
(4.7)
       
Adjusted Operating Cash Flow
(3.1)
       
(10.2)
     
(7.1)
       
Cash Restructuring Costs
(0.3)
       
(0.5)
       
(0.2)
       
Delphi - Cash Restructuring Costs
-
        
(0.3)
       
(0.3)
       
Special Cash Charges
(0.3)
       
(0.8)
       
(0.5)
       
Adjusted Operating Cash Flow after Special Cash Charges
(3.4)
       
(11.0)
     
(7.6)
       
Non-Operating Related
Dividends
(0.1)
       
-
        
0.1
        
Change in Debt
(0.6)
       
9.4
        
10.0
      
Investment in GMAC
-
        
(0.9)
       
(0.9)
       
Other
0.6
        
(0.1)
       
(0.7)
       
Total Non-Operating Related
(0.1)
       
8.4
        
8.5
        
Net Change in Cash and Cash-related
(3.5)
       
(2.6)
       
0.9
        


Key Cash Flow Drivers
15
Significant variance in Accrued Expenses and Other driven by Special Charges,
GMAC-related items, Sales Allowances and Policy & Warranty
Accrued Expenses & Other
1Q 2008
1Q 2009
F/(U)
Delphi Reserve
0.7
0.1
(0.6)
Saab Related Charges
-
0.8
0.8
Saab Related Payments
-
(0.3)
(0.3)
Gain on Debt Extinguishment
-
(0.9)
(0.9)
Restructuring & Other
0.3
0.1
(0.2)
Subtotal Special Charges & Related Payments
1.0
(0.2)
(1.2)
GMAC Related Special Charges
1.5
(0.4)
(1.9)
GMAC Related EBT Loss
0.3
0.9
0.6
Subtotal GMAC
1.8
0.5
(1.3)
Policy & Warranty
(0.1)
(0.6)
(0.5)
Sales Allowances
(0.4)
(1.5)
(1.1)
Financial Derivatives
(0.6)
(0.7)
(0.1)
Other
0.4
(0.1)
(0.5)
Total Accrued Expenses & Other
2.1
(2.6)
(4.7)


Second Quarter Perspectives
Inventory adjustments in GMNA
Execution of our Plan
Brand resolution
Dealer consolidation and reduction
Structural cost and capacity action
Strengthen balance sheet
Managing bankruptcy risks
Consumer perception
Planning for contingency
European ownership and funding
16


Reinventing GM
Focused 4 core brand distribution strategy supported by 3 channels
Fewer, stronger, well-supported nameplates
Strong dealer footprint of ~3,600 dealers in superior & prime
locations
Lean, flexible, well-utilized manufacturing facilities
Benchmark structural cost levels enabling lower breakeven
Focus on key technologies
17


Portfolio Renaissance Continuing
Select Current & Upcoming Launches
18
North America
Europe


Earnings Metrics Change (EBT to EBIT)
Beginning Q1 2009, adjusted results will be discussed on the basis
of earnings before interest and taxes
Interest expense/income will be shown in our corporate sector
on a consolidated basis
Allows focus at region and business unit level to be on
controllable operational results
A-1
APPENDIX
As previously
presented
($ Millions)
Q108
Q208
Q308
Q408
Total
Earnings Before Taxes (EBT)
   GMNA
(611)
       
(4,435)
    
(2,295)
    
(2,101)
    
(9,442)
    
   GME
198
        
99
          
(974)
       
(956)
       
(1,633)
    
   GMLAAM
517
        
445
        
514
        
(154)
       
1,322
     
   GMAP
286
        
(65)
         
(6)
           
(879)
       
(664)
       
   Auto Elimination
2
            
(14)
         
(57)
         
103
        
34
          
Total Automotive EBT
392
        
(3,970)
    
(2,818)
    
(3,987)
    
(10,383)
  
Earnings Before Interest & Taxes (EBIT)
   GMNA
(248)
       
(4,018)
    
(2,015)
    
(1,824)
    
(8,105)
    
   GME
241
        
137
        
(929)
       
(921)
       
(1,472)
    
   GMLAAM
500
        
347
        
450
        
(149)
       
1,148
     
   GMAP
310
        
(39)
         
24
          
(866)
       
(571)
       
   Auto Elimination
5
            
(13)
         
(53)
         
146
        
85
          
Total Automotive EBIT
808
        
(3,586)
    
(2,523)
    
(3,614)
    
(8,915)
    


Supplemental Charts
The
following
supplemental
charts
are
provided
to
reconcile
adjusted
financial data
comprehended in the primary chart set with GAAP-
based data (per GM’s financial statements) and/or provide
clarification with regard to definition of non-GAAP terminology
S-0


Reconciliation to Adjusted Net Income / EPS 1Q09
S-1
$ Millions, except for EPS
Quarter ended March 31, 2009
GMNA
GME
GMLAAM
GMAP
Auto
Elims
Total Auto
GMAC
Corp /
Other
Total  
Corp /
Other
Total
Total net sales & revenue
12,319
 
5,318
  
3,446
      
2,429
 
(1,259)
 
22,253
     
-
      
178
     
-
           
22,431
 
Earnings before interest and taxes (EBIT)
(3,216)
  
(1,989)
 
16
           
(21)
     
54
       
(5,156)
      
(500)
    
(195)
    
(695)
         
(5,851)
  
Interest income (expense), net
-
       
-
      
-
          
-
     
-
      
-
           
-
      
(1,144)
 
(1,144)
      
(1,144)
  
Gain on debt extinguishment
-
       
-
      
-
          
-
     
-
      
-
           
-
      
906
     
906
          
906
      
Income (loss) before taxes
(3,216)
  
(1,989)
 
16
           
(21)
     
54
       
(5,156)
      
(500)
    
(433)
    
(933)
         
(6,089)
  
Income tax (expense) benefit
-
       
-
      
-
          
-
     
-
      
-
           
-
      
114
     
114
          
114
      
Net income (loss)
(3,216)
  
(1,989)
 
16
           
(21)
     
54
       
(5,156)
      
(500)
    
(319)
    
(819)
         
(5,975)
  
Earnings (loss) per share, basic and diluted
($9.78)
Pre-tax adjustments:
Delphi related
-
       
-
      
-
          
-
     
-
      
-
           
-
      
135
     
135
          
135
      
SAAB related
88
        
734
     
-
          
-
     
-
      
822
          
-
      
-
      
-
           
822
      
Restructuring
73
        
17
       
26
           
-
     
-
      
116
          
-
      
-
      
-
           
116
      
GMAC related
-
       
-
      
-
          
-
     
-
      
-
           
(385)
    
-
      
(385)
         
(385)
     
Gain on debt extinguishment
-
       
-
      
-
          
-
     
-
      
-
           
-
      
(906)
    
(906)
         
(906)
     
Impairments
291
      
-
      
-
          
-
     
-
      
291
          
-
      
-
      
-
           
291
      
452
      
751
     
26
           
-
     
-
      
1,229
       
(385)
    
(771)
    
(1,156)
      
73
        
Tax adjustments:
-
           
-
       
UK/Spain DTA valuation allowance
-
       
-
      
-
          
-
     
-
      
-
           
-
      
-
      
-
           
-
       
Total adjustments
452
      
751
     
26
           
-
     
-
      
1,229
       
(385)
    
(771)
    
(1,156)
      
73
        
Total Adjust. - Net Revenue
-
       
-
      
-
          
-
     
-
      
-
           
-
      
-
      
-
           
-
       
Adjusted net revenue
12,319
 
5,318
  
3,446
      
2,429
 
(1,259)
 
22,253
     
-
      
178
     
-
           
22,431
 
Adjusted earnings before interest and taxes (EBIT)
(2,764)
  
(1,238)
 
42
           
(21)
     
54
       
(3,927)
      
(885)
    
(60)
      
(945)
         
(4,872)
  
Interest income (expense), net
-
       
-
      
-
          
-
     
-
      
-
           
(1,144)
 
(1,144)
      
(1,144)
  
Gain on debt extinguishment
-
       
-
      
-
          
-
     
-
      
-
           
-
      
-
      
-
           
-
       
Adjusted income (loss) before taxes
(2,764)
  
(1,238)
 
42
           
(21)
     
54
       
(3,927)
      
(885)
    
(1,204)
 
(2,089)
      
(6,016)
  
Income tax (expense) benefit
-
       
-
      
-
          
-
     
-
      
-
           
-
      
114
     
114
          
114
      
Adjusted net income (loss)
(2,764)
  
(1,238)
 
42
           
(21)
     
54
       
(3,927)
      
(885)
    
(1,090)
 
(1,975)
      
(5,902)
  
Adjusted earnings (loss) per share, basic and diluted
($9.66)


Reconciliation to Adjusted Net Income / EPS 1Q08
S-2
$ Millions, except for EPS
Quarter ended March 31, 2008
GMNA
GME
GMLAAM
GMAP
Auto
Elims
Total Auto
GMAC
Corp /
Other
Total  
Corp /
Other
Total
Earnings before interest and taxes (EBIT)
(449)
     
118
     
500
         
310
    
5
         
484
          
(1,612)
 
(956)
    
(2,568)
      
(2,084)
  
Interest income (expense), net
-
       
-
      
-
          
-
     
-
      
-
           
-
      
(545)
    
(545)
         
(545)
     
Income (loss) before taxes
(449)
     
118
     
500
         
310
    
5
         
484
          
(1,612)
 
(1,501)
 
(3,113)
      
(2,629)
  
Income tax (expense) benefit
-
       
-
      
-
          
-
     
-
      
-
           
-
      
(653)
    
(653)
         
(653)
     
Net income (loss)
(449)
     
118
     
500
         
310
    
5
         
484
          
(1,612)
 
(2,154)
 
(3,766)
      
(3,282)
  
Earnings (loss) per share, basic and diluted
($5.80)
Pre-tax adjustments:
Delphi
-
       
-
      
-
          
-
     
-
      
-
           
-
      
731
     
731
          
731
      
Restructuring
201
      
123
     
-
          
-
     
-
      
324
          
-
      
-
      
-
           
324
      
Impairment on investment in GMAC
-
       
-
      
-
          
-
     
-
      
-
           
1,310
  
142
     
1,452
       
1,452
   
201
      
123
     
-
          
-
     
-
      
324
          
1,310
  
873
     
2,183
       
2,507
   
Tax adjustments:
UK/Spain DTA valuation allowance
-
       
-
      
-
          
-
     
-
      
-
           
-
      
394
     
394
          
394
      
Total adjustments
201
      
123
     
-
          
-
     
-
      
324
          
1,310
  
1,267
  
2,577
       
2,901
   
Adjusted earnings before interest and taxes (EBIT)
(248)
     
241
     
500
         
310
    
5
         
808
          
(302)
    
(83)
      
(385)
         
423
      
Interest income (expense), net
-
       
-
      
-
          
-
     
-
      
-
           
-
      
(545)
    
(545)
         
(545)
     
Adjusted income (loss) before taxes
(248)
     
241
     
500
         
310
    
5
         
808
          
(302)
    
(628)
    
(930)
         
(122)
     
Income tax (expense) benefit
-
       
-
      
-
          
-
     
-
      
-
           
-
      
(259)
    
(259)
         
(259)
     
Adjusted net income (loss)
(248)
     
241
     
500
         
310
    
5
         
808
          
(302)
    
(887)
    
(1,189)
      
(381)
     
Adjusted earnings (loss) per share, basic and diluted
($0.67)


Reconciliation to Earnings Before Interest & Taxes (EBIT) –
2Q08
S-3
Reported to Adjusted
$ Millions
Quarter ended June 30, 2008
GMNA
GME
GMLAAM
GMAP
Auto
Elims
Total Auto
Reported earnings before interest and taxes (EBIT)
(8,929)
58
347
(137)
(13)
(8,674)
Pre-tax adjustments:
Special attrition program
3,277
-
-
-
-
3,277
Restructuring charges
1,097
-
-
-
-
1,097
CAW contract
340
-
-
-
-
340
American Axle
197
-
-
-
-
197
Other
-
79
-
98
-
177
Total adjustments
4,911
79
-
98
-
5,088
Adjusted earnings before interest and taxes (EBIT)
(4,018)
137
347
(39)
(13)
(3,586)


Reconciliation to Earnings Before Interest & Taxes
(EBIT) –
3Q08
S-4
Reported to Adjusted
$ Millions
Quarter ended September 30, 2008
GMNA
GME
GMLAAM
GMAP
Auto
Elims
Total Auto
Reported earnings before interest and taxes (EBIT)
(115)
(958)
450
24
(53)
(652)
Pre-tax
adjustments:
UAW VEBA Curtailment
(3,684)
-
-
-
-
(3,684)
Salaried Health Care Plan related
1,172
-
-
-
-
1,172
Restructuring related / other
612
29
-
-
-
641
Total adjustments
(1,900)
29
-
-
-
(1,871)
Adjusted earnings before interest and taxes (EBIT)
(2,015)
(929)
450
24
(53)
(2,523)


Reconciliation to Earnings Before Interest & Taxes
(EBIT) –
4Q08
S-5
Reported to Adjusted
$ Millions
Quarter ended December 31, 2008
GMNA
GME
GMLAAM
GMAP
Auto
Elims
Total Auto
Reported earnings before interest and taxes (EBIT)
(3,246)
  
(1,855)
 
(176)
        
(904)
   
146
     
(6,035)
      
Pre-tax adjustments:
Impairments
531
      
497
     
27
           
38
      
-
      
1,093
        
Goodwill impairment
134
      
440
     
-
          
-
     
-
      
574
           
Restructuring
757
      
33
       
-
          
-
     
-
      
790
           
DTA valuation allow. & assoc. items
-
       
(36)
      
-
          
-
     
-
      
(36)
           
Total adjustments
1,422
   
934
     
27
           
38
      
-
      
2,421
        
Adjusted earnings before interest and taxes (EBIT)
(1,824)
  
(921)
    
(149)
        
(866)
   
146
     
(3,614)
      


Reconciliation to Earnings Before Interest & Taxes
(EBIT) –
CY08
S-6
Reported to Adjusted
$ Millions
Year ended December 31, 2008
GMNA
GME
GMLAAM
GMAP
Auto
Elims
Total Auto
Reported earnings before interest and taxes (EBIT)
(12,739)
  
(2,637)
 
1,121
      
(707)
   
85
       
(14,877)
    
Pre-tax adjustments:
Restructuring & 2008 SAP
5,945
     
264
     
-
          
98
      
-
      
6,307
        
UAW VEBA curtailment gain
(3,684)
    
-
      
-
          
-
     
-
      
(3,684)
      
Salaried post-65 healthcare settlement
1,172
     
-
      
-
          
-
     
-
      
1,172
        
Product specific impairments
531
        
497
     
27
           
38
      
-
      
1,093
        
Goodwill impairment
134
        
440
     
-
          
-
     
-
      
574
           
DTA valuation allow. & assoc. items
-
         
(36)
      
-
          
-
     
-
      
(36)
           
All other
536
        
-
      
-
          
-
     
-
      
536
           
Total adjustments
4,634
     
1,165
  
27
           
136
    
-
      
5,962
        
Adjusted earnings before interest and taxes (EBIT)
(8,105)
    
(1,472)
 
1,148
      
(571)
   
85
       
(8,915)
      


Reconciliation of Automotive & Corp. Other Cash Flow
(1Q09)
General Motors Corporation
GAAP to Managerial Cash Flow reconciliation
$ Billions
Q1 2008
Q1 2009
Net Cash Provided By Operating Activities (GAAP) *
(1.6)
          
(9.4)
          
Reclassifications to/ (from) U.S. GAAP
- Expenditures for PPE & Special Tools
(1.9)
          
(1.6)
          
- VEBA Withdrawls
-
           
-
           
- Cash Restructuring Costs
0.3
            
0.5
            
- Delphi - Cash Restructuring Costs
-
           
0.3
            
- Other
0.1
            
0.0
            
   Total Reconciling Items 
(1.5)
          
(0.8)
          
Adjusted Operating Cash Flow before Special Items
(3.1)
          
(10.2)
        
* Operating Cash Flow from Continuing Operations
S-7