Ford Credit Earns Full Year 2012 Pre-Tax Profit of $1.7 Billion, Net Income of $1.2 Billion*

Ford Credit Earns Full Year 2012 Pre-Tax Profit of $1.7 Billion, Net Income of
                                $1.2 Billion*

PR Newswire

DEARBORN, Mich., Jan. 29, 2013

DEARBORN, Mich., Jan. 29, 2013 /PRNewswire/ --Ford Motor Credit Company
reported a pre-tax profit of $1.7billion in 2012, compared with $2.4 billion
a year earlier. The decrease in pre-tax earnings is more than explained by
fewer lease terminations, which resulted in fewer vehicles sold at a gain, and
lower financing margin as higher yielding assets originated in prior years run
off. Ford Credit's net income was $1.2billion in 2012, compared with $1.8
billion in the previous year.

In the fourth quarter of 2012, Ford Credit's pre-tax profit was $414 million,
a decrease of $92 million from a year earlier. The decrease in pre-tax
earnings is primarily explained by lower credit loss reserve reductions and
lower financing margin. Ford Credit reported fourth quarter net income of $268
million, a decrease of $343 million from a year earlier. The decrease is
primarily explained by the non-recurrence of a one-time, non-cash item related
to Ford Credit's net deferred tax liability.

"Our 2012 results were solid, and we expect another strong performance in
2013," Ford Credit Chairman and CEO Bernard Silverstone said. "We will remain
focused on providing unparalleled support and service for Ford, our dealers
and our customers."

On December 31, 2012, Ford Credit's net receivables totaled $90billion,
compared with $83billion at year-end 2011. Managed receivables were
$91billion on December 31, 2012, up from $85billion on December31,2011.

On December 31,2012, managed leverage was 8.3:1, unchanged from
December31,2011. Ford Credit distributed $600 million to its parent in 2012.

For 2013, Ford Credit projects a full year pre-tax profit about equal to 2012;
managed receivables at year end in the range of $95 billion to $105 billion;
managed leverage to continue in the range of 8:1to 9:1; and planned
distributions of about $200 million.

# # #

About Ford Motor Credit Company
Ford Motor Credit Company LLC has provided dealer and customer financing to
support the sale of Ford Motor Company products since 1959.Ford Credit is an
indirect, wholly owned subsidiary of Ford. For more information, visit or

— — — — —
* The financial results discussed herein are presented on a preliminary basis;
final data will be included in our Annual Report on Form 10-K for the year
ended December 31, 2012.

Cautionary Statement Regarding Forward Looking Statements

Statements included or incorporated by reference herein may constitute
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995.Forward-looking statements are based on
expectations, forecasts and assumptions by our management and involve a number
of risks, uncertainties, and other factors that could cause actual results to
differ materially from those stated, including, without limitation:

Automotive Related:

  oDecline in industry sales volume, particularly in the United States or
    Europe, due to financial crisis, recession, geopolitical events or other
  oDecline in Ford's market share or failure to achieve growth;
  oLower-than-anticipated market acceptance of new or existing Ford products;
  oMarket shift away from sales of larger, more profitable vehicles beyond
    Ford's current planning assumption, particularly in the United States;
  oAn increase in fuel prices, continued volatility of fuel prices, or
    reduced availability of fuel;
  oContinued or increased price competition resulting from industry excess
    capacity, currency fluctuations or other factors;
  oEconomic distress of suppliers that may require Ford to provide
    substantial financial support or take other measures to ensure supplies of
    components or materials and could increase Ford's costs, affect Ford's
    liquidity, or cause production constraints or disruptions;
  oWork stoppages at Ford or supplier facilities or other limitations on
    production (whether as a result of labor disputes, natural or man-made
    disasters, tight credit markets or other financial distress, information
    technology issues, production constraints or difficulties, or other
  oSingle-source supply of components or materials;
  oRestriction on use of tax attributes from tax law "ownership change";
  oThe discovery of defects in Ford vehicles resulting in delays in new model
    launches, recall campaigns, reputational damage or increased warranty
  oIncreased safety, emissions, fuel economy or other regulation resulting in
    higher costs, cash expenditures and/or sales restrictions;
  oUnusual or significant litigation, governmental investigations or adverse
    publicity arising out of alleged defects in Ford products, perceived
    environmental impacts, or otherwise;
  oA change in Ford's requirements for parts where it has entered into
    long-term supply arrangements that commit it to purchase minimum or fixed
    quantities of certain parts, or to pay a minimum amount to the seller
    ("take-or-pay contracts");
  oAdverse effects on Ford's results from a decrease in or cessation or
    clawback of government incentives related to capital investments;

Ford Credit Related:

  oInability to access debt, securitization or derivative markets around the
    world at competitive rates or in sufficient amounts, due to credit rating
    downgrades, market volatility, market disruption, regulatory requirements
    or other factors;
  oIncreased competition from banks or other financial institutions seeking
    to increase their share of financing Ford vehicles;
  oHigher-than-expected credit losses, lower-than-anticipated residual values
    or higher-than-expected return volumes for leased vehicles;
  oCybersecurity risks to operational systems, security systems, or
    infrastructure owned by us or a third-party vendor, or at a supplier
  oNew or increased credit, consumer or data protection or other laws and
    regulations resulting in higher costs and/or additional financing
  oChanges in Ford's operations or changes in Ford's marketing programs could
    result in a decline in our financing volumes;


  oFluctuations in foreign currency exchange rates and interest rates;
  oAdverse effects on Ford's or our operations resulting from economic,
    geopolitical, or other events;
  oFailure of financial institutions to fulfill commitments under committed
    credit and liquidity facilities;
  oLabor or other constraints on Ford's or our ability to maintain
    competitive cost structure;
  oSubstantial pension and postretirement healthcare and life insurance
    liabilities impairing Ford's or our liquidity or financial condition;
  oWorse-than-assumed economic and demographic experience for postretirement
    benefit plans (e.g., discount rates or investment returns); and
  oInherent limitations of internal controls impacting financial statements
    and safeguarding of assets.

We cannot be certain that any expectations, forecasts, or assumptions made by
management in preparing these forward-looking statements will prove accurate,
or that any projections will be realized.It is to be expected that there may
be differences between projected and actual results. Our forward-looking
statements speak only as of the date of their initial issuance, and we do not
undertake any obligation to update or revise publicly any forward-looking
statements, whether as a result of new information, future events, or
otherwise. For additional discussion of these risk factors, see Item 1A of
Part I of our 2011 10-K Report and Item 1A of Part I of Ford's 2011 10-K

For the Periods Ended December 31, 2012 and 2011
(in millions)
                                   Fourth Quarter         Full Year
                                   2012        2011       2012       2011
                                   (unaudited)            (unaudited)
Financing revenue
       Operating leases            $  707      $  593     $ 2,616    $ 2,454
       Retail                         463         496       1,889      2,059
       Interest supplements and
       other support costs earned
        from affiliated             601         671       2,401      2,800
       Wholesale                      224         242       920        952
       Other                          13          16        56         56
             Total financing          2,008       2,018     7,882      8,321
Depreciation on vehicles subject      (660)       (538)     (2,468)    (1,774)
to operating leases
Interest expense                      (709)       (831)     (3,027)    (3,507)
       Net financing margin           639         649       2,387      3,040
Other revenue
       Insurance premiums earned      30          23        105        100
       Other income, net              79          96        286        302
             Total financing
             margin and other         748         768       2,778      3,442
       Operating expenses             273         270       1,004      1,076
       Provision for credit losses    40          (9)       7          (118)
       Insurance expenses             21          1         70         80
             Total expenses           334         262       1,081      1,038
Income before income taxes            414         506       1,697      2,404
Provision for income taxes            146         (105)     483        609
       Net income                  $  268      $  611     $ 1,214    $ 1,795
For the Periods Ended December 31, 2012 and 2011
(in millions)
                                   Fourth Quarter         Full Year
                                   2012        2011       2012       2011
                                   (unaudited)            (unaudited)
Net income                         $  268      $  611     $ 1,214    $ 1,795
Other comprehensive income/(loss),
net of tax:
       Foreign currency               2           (139)     143        (221)
Total other comprehensive             2           (139)     143        (221)
income/(loss), net of tax
Comprehensive income               $  270      $  472     $ 1,357    $ 1,574
(in millions)
                                                          December   December
                                                          31,        31,

                                                          2012       2011
       Cash and cash equivalents                         $ 9,189    $ 8,713
       Marketable securities                                2,106      3,835
       Finance receivables, net                             75,063     71,907
       Net investment in operating                          14,701     11,098
       Notes and accounts
       receivable from affiliated                           1,173      1,152
       Derivative financial                                 1,256      1,365
       Other assets                                         2,256      2,172
               Total assets                               $ 105,744  $ 100,242
       Accounts payable
       Customer deposits, dealer                          $ 1,072    $ 901
       reserves, and other
       Affiliated companies                                 234        773
                  Total accounts                            1,306      1,674
       Debt                                                 89,258     84,659
       Deferred income taxes                               1,669      1,134
       Derivative financial                                 400        286
       Other liabilities and                                3,458      3,593
       deferred income
               Total liabilities                            96,091     91,346
       Shareholder's interest                               5,274      5,274
       Accumulated other                                    743        600
       comprehensive income
       Retained earnings                                    3,636      3,022
               Total shareholder's                          9,653      8,896
                  liabilities and                         $ 105,744  $ 100,242
The following table includes assets to be used to settle the liabilities of
the consolidated variable interest entities ("VIEs"). These assets and
liabilities are included in the consolidated balance sheet above.
                                                          December   December
                                                          31,        31,

                                                          2012       2011
       Cash and cash equivalents                         $ 2,877    $ 3,356
       Finance receivables, net                            47,190     49,329
       Net investment in operating                          6,308      6,354
       Derivative financial                                 4          157
       Debt                                              $ 40,245   $ 41,421
       Derivative financial                                 134        97
In evaluating Ford Credit's financial performance, Ford Credit management uses
financial measures based on Generally Accepted Accounting Principles ("GAAP"),
as well as financial measures that include adjustments from GAAP.
Net Finance Receivables and                               December   December
Operating Leases                                          31,        31,

                                                          2012       2011
Receivables (a)                                           (in billions)
       Finance Receivables – North
       America Segment
               Retail installment
               and direct                                 $ 39.5     $ 38.4
               financing leases
               Wholesale                                    18.1       15.5
               Dealer loan                                  1.4        1.1
               Other                                        1.1        1.0
                  Total North
                  America Segment                           60.1       56.0
                  – finance
       Finance Receivables –
       International Segment
               Retail installment
               and direct                                   9.0        9.1
               financing leases
               Wholesale                                    7.4        8.5
               Dealer loan                                  0.1        -
               Other                                        0.4        0.4
                  Segment –                                 16.9       18.0
       Unearned interest                                    (1.5)      (1.6)
       Allowance for credit losses                          (0.4)      (0.5)
                  Finance                                   75.1       71.9
                  receivables, net
       Net investment in operating                          14.7       11.1
                   Total                              $ 89.8     $ 83.0
Memo: Total managed receivables                           $ 91.3     $ 84.6
                                                          December   December
Managed Leverage Calculation                             31,        31,

                                                          2012       2011
                                                          (in billions)
Total debt (c)                                            $ 89.3     $ 84.7
Adjustments for cash, cash
equivalents, and marketable                                 (10.9)     (12.1)
securities (d)
Adjustments for derivative                                  (0.8)      (0.7)
accounting (e)
       Total adjusted debt                                $ 77.6     $ 71.9
Equity (f)                                                $ 9.7      $ 8.9
Adjustments for derivative                                  (0.3)      (0.2)
accounting (e)
       Total adjusted equity                              $ 9.4      $ 8.7
Managed leverage (to 1) = Total
adjusted debt / Total adjusted                              8.3        8.3
Memo: Financial statement leverage                          9.2        9.5
(to 1) = Total debt / Equity
— — — — —
       Includes finance receivables (retail and wholesale) and net investment
       in operating leases reported on Ford Credit's balance sheet that have

       sold for legal purposes in securitization transactions that do not
       satisfy the requirements for accounting sale treatment. These
(a)    receivables are

       available only for payment of the debt and other obligations issued or
       arising in the securitization transactions; they are not available to
       pay the

       other obligations of Ford Credit or the claims of Ford Credit's other
       Equals total receivables, excluding unearned interest supplements of
(b)    $(1.5) billion at December 31, 2012 and $(1.6) billion December 31,
       Includes debt reported on Ford Credit's balance sheet including
       obligations issued or arising in securitization transactions that are
       payable only out

(c)    of collections on the underlying securitized assets and related
       enhancements. Ford Credit holds the right to the excess cash flows not
       needed to

       pay the debt and other obligations issued or arising in each of these
       securitization transactions.
(d)    Excludes marketable securities related to insurance activities.
       Primarily related to market valuation adjustments to derivatives due to
       movements in interest rates. Adjustments to debt are related to
(e)    designated

       fair value hedges and adjustments to equity are related to retained
(f)    Shareholder's interest reported on Ford Credit's balance sheet.

SOURCE Ford Motor Credit Company

Contact: Margaret Mellott, Ford Credit Communications, +1-313-322-5393,; or Molly Tripp, Ford Fixed Income Investment Community,
Press spacebar to pause and continue. Press esc to stop.