SUPPLEMENTAL CONSOLIDATING DATA | 6 Months Ended |
Apr. 30, 2014 |
SUPPLEMENTAL CONSOLIDATING DATA | ' |
SUPPLEMENTAL CONSOLIDATING DATA | ' |
(20) SUPPLEMENTAL CONSOLIDATING DATA | | | | | | | | | | | | | | | | | | | |
STATEMENT OF INCOME | | | | | | | | | | | | | | | | | | | |
For the Three Months Ended April 30, 2014 and 2013 | | | | | | | | | | | | | | | | | | | |
(In millions of dollars) Unaudited | | EQUIPMENT OPERATIONS* | | FINANCIAL SERVICES | | | | | | | | | | | | | |
| | 2014 | | 2013 | | 2014 | | 2013 | | | | | | | | | | | | | |
Net Sales and Revenues | | | | | | | | | | | | | | | | | | | | | |
Net sales | | $ | 9,246.20 | | $ | 10,265.00 | | | | | | | | | | | | | | | | | |
Finance and interest income | | 18.6 | | 20.6 | | $ | 591.8 | | $ | 555.6 | | | | | | | | | | | | | |
Other income | | 149.9 | | 130.1 | | 38.5 | | 38.9 | | | | | | | | | | | | | |
Total | | 9,414.70 | | 10,415.70 | | 630.3 | | 594.5 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | 6,872.00 | | 7,482.50 | | | | | | | | | | | | | | | | | |
Research and development expenses | | 354.1 | | 376.8 | | | | | | | | | | | | | | | | | |
Selling, administrative and general expenses | | 719.2 | | 836.9 | | 129.5 | | 122.3 | | | | | | | | | | | | | |
Interest expense | | 80.1 | | 73.4 | | 97.9 | | 127.4 | | | | | | | | | | | | | |
Interest compensation to Financial Services | | 54.8 | | 54.3 | | | | | | | | | | | | | | | | | |
Other operating expenses | | 99.3 | | 45.7 | | 174.3 | | 147.1 | | | | | | | | | | | | | |
Total | | 8,179.50 | | 8,869.60 | | 401.7 | | 396.8 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Income of Consolidated Group before Income Taxes | | 1,235.20 | | 1,546.10 | | 228.6 | | 197.7 | | | | | | | | | | | | | |
Provision for income taxes | | 397.6 | | 593.2 | | 81.4 | | 73.2 | | | | | | | | | | | | | |
Income of Consolidated Group | | 837.6 | | 952.9 | | 147.2 | | 124.5 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Equity in Income (Loss) of Unconsolidated Subsidiaries and Affiliates | | | | | | | | | | | | | | | | | | | | | |
Financial Services | | 147.7 | | 125 | | 0.5 | | 0.5 | | | | | | | | | | | | | |
Other | | -4.1 | | 6.4 | | | | | | | | | | | | | | | | | |
Total | | 143.6 | | 131.4 | | 0.5 | | 0.5 | | | | | | | | | | | | | |
Net Income | | 981.2 | | 1,084.30 | | 147.7 | | 125 | | | | | | | | | | | | | |
Less: Net income attributable to noncontrolling interests | | 0.5 | | 0.1 | | | | | | | | | | | | | | | | | |
Net Income Attributable to Deere & Company | | $ | 980.7 | | $ | 1,084.20 | | $ | 147.7 | | $ | 125 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
|
* Deere & Company with Financial Services on the equity basis. |
|
The supplemental consolidating data is presented for informational purposes. Transactions between the “Equipment Operations” and “Financial Services” have been eliminated to arrive at the consolidated financial statements. |
|
SUPPLEMENTAL CONSOLIDATING DATA (Continued) | | | | | | | | | | | | | | | | | |
STATEMENT OF INCOME | | | | | | | | | | | | | | | | | |
For the Six Months Ended April 30, 2014 and 2013 | | | | | | | | | | | | | | | | | |
(In millions of dollars) Unaudited | | EQUIPMENT OPERATIONS* | | FINANCIAL SERVICES | | | | | | | | | | | | | |
| | 2014 | | 2013 | | 2014 | | 2013 | | | | | | | | | | | | | |
Net Sales and Revenues | | | | | | | | | | | | | | | | | | | | | |
Net sales | | $ | 16,194.80 | | $ | 17,057.90 | | | | | | | | | | | | | | | | | |
Finance and interest income | | 35.8 | | 38.1 | | $ | 1,161.00 | | $ | 1,089.50 | | | | | | | | | | | | | |
Other income | | 300.3 | | 260.2 | | 102.9 | | 76.9 | | | | | | | | | | | | | |
Total | | 16,530.90 | | 17,356.20 | | 1,263.90 | | 1,166.40 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | 12,067.90 | | 12,497.70 | | | | | | | | | | | | | | | | | |
Research and development expenses | | 677.8 | | 733.3 | | | | | | | | | | | | | | | | | |
Selling, administrative and general expenses | | 1,362.30 | | 1,509.80 | | 255.4 | | 233.9 | | | | | | | | | | | | | |
Interest expense | | 155.4 | | 143 | | 205.7 | | 246.7 | | | | | | | | | | | | | |
Interest compensation to Financial Services | | 97.1 | | 95.8 | | | | | | | | | | | | | | | | | |
Other operating expenses | | 151.9 | | 80.7 | | 392.6 | | 291.8 | | | | | | | | | | | | | |
Total | | 14,512.40 | | 15,060.30 | | 853.7 | | 772.4 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Income of Consolidated Group before Income Taxes | | 2,018.50 | | 2,295.90 | | 410.2 | | 394 | | | | | | | | | | | | | |
Provision for income taxes | | 638 | | 818.4 | | 121.6 | | 136.9 | | | | | | | | | | | | | |
Income of Consolidated Group | | 1,380.50 | | 1,477.50 | | 288.6 | | 257.1 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Equity in Income (Loss) of Unconsolidated Subsidiaries and Affiliates | | | | | | | | | | | | | | | | | | | | | |
Financial Services | | 289.9 | | 257.9 | | 1.3 | | 0.8 | | | | | | | | | | | | | |
Other | | -7.9 | | -1.4 | | | | | | | | | | | | | | | | | |
Total | | 282 | | 256.5 | | 1.3 | | 0.8 | | | | | | | | | | | | | |
Net Income | | 1,662.50 | | 1,734.00 | | 289.9 | | 257.9 | | | | | | | | | | | | | |
Less: Net income attributable to noncontrolling interests | | 0.7 | | 0.1 | | | | | | | | | | | | | | | | | |
Net Income Attributable to Deere & Company | | $ | 1,661.80 | | $ | 1,733.90 | | $ | 289.9 | | $ | 257.9 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
|
* Deere & Company with Financial Services on the equity basis. |
|
The supplemental consolidating data is presented for informational purposes. Transactions between the “Equipment Operations” and “Financial Services” have been eliminated to arrive at the consolidated financial statements. |
|
SUPPLEMENTAL CONSOLIDATING DATA (Continued) |
CONDENSED BALANCE SHEET |
(In millions of dollars) Unaudited | | EQUIPMENT OPERATIONS* | | FINANCIAL SERVICES | |
| | April 30 | | October 31 | | April 30 | | April 30 | | October 31 | | April 30 | |
2014 | 2013 | 2013 | 2014 | 2013 | 2013 |
| | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 1,874.90 | | | $ | 3,023.30 | | | $ | 3,145.80 | | | $ | 1,203.60 | | | $ | 480.8 | | | $ | 505.7 | | |
Marketable securities | | 1,105.60 | | | 1,207.20 | | | 1,003.60 | | | 466.1 | | | 417.6 | | | 395.4 | | |
Receivables from unconsolidated subsidiaries and affiliates | | 4,046.70 | | | 3,502.00 | | | 2,738.80 | | | | | | | | | | | |
Trade accounts and notes receivable - net | | 969.9 | | | 1,061.80 | | | 1,430.40 | | | 5,264.60 | | | 3,555.90 | | | 5,056.60 | | |
Financing receivables - net | | 13.5 | | | 16.5 | | | 12 | | | 25,482.60 | | | 25,616.20 | | | 22,732.80 | | |
Financing receivables securitized - net | | | | | | | | | | | 4,345.40 | | | 4,153.10 | | | 3,788.30 | | |
Other receivables | | 924.9 | | | 983.1 | | | 911.9 | | | 301.1 | | | 486.6 | | | 267.8 | | |
Equipment on operating leases - net | | | | | | | | | | | 3,203.80 | | | 3,152.20 | | | 2,575.50 | | |
Inventories | | 5,849.60 | | | 4,934.70 | | | 6,173.00 | | | | | | | | | | | |
Property and equipment - net | | 5,316.80 | | | 5,408.50 | | | 5,054.60 | | | 56.3 | | | 58.4 | | | 59.4 | | |
Investments in unconsolidated subsidiaries and affiliates | | 4,875.60 | | | 4,569.00 | | | 4,271.60 | | | 11.5 | | | 10.2 | | | 9.6 | | |
Goodwill | | 839.6 | | | 844.8 | | | 922.9 | | | | | | | | | | | |
Other intangible assets - net | | 67.3 | | | 73.1 | | | 89.8 | | | 4 | | | 4 | | | 4 | | |
Retirement benefits | | 546.9 | | | 517.7 | | | 30.6 | | | 35.5 | | | 37.5 | | | 41 | | |
Deferred income taxes | | 2,683.40 | | | 2,575.40 | | | 3,590.00 | | | 68.8 | | | 51.3 | | | 48.3 | | |
Other assets | | 667.7 | | | 654.3 | | | 611.2 | | | 583.6 | | | 622.2 | | | 842.1 | | |
Assets held for sale | | 84.7 | | | 505 | | | | | | | | | | | | | | |
Total Assets | | $ | 29,867.10 | | | $ | 29,876.40 | | | $ | 29,986.20 | | | $ | 41,026.90 | | | $ | 38,646.00 | | | $ | 36,326.50 | | |
| | | | | | | | | | | | | | | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | |
Short-term borrowings | | $ | 1,020.50 | | | $ | 1,080.40 | | | $ | 1,368.60 | | | $ | 7,742.50 | | | $ | 7,708.50 | | | $ | 7,045.40 | | |
Short-term securitization borrowings | | | | | | | | | | | 4,329.50 | | | 4,109.10 | | | 3,788.40 | | |
Payables to unconsolidated subsidiaries and affiliates | | 134.5 | | | 106.9 | | | 143.3 | | | 4,008.40 | | | 3,470.80 | | | 2,686.40 | | |
Accounts payable and accrued expenses | | 7,728.40 | | | 7,990.90 | | | 7,728.00 | | | 1,570.60 | | | 1,849.80 | | | 1,523.90 | | |
Deferred income taxes | | 88 | | | 92.4 | | | 88.8 | | | 368.1 | | | 369.1 | | | 334.9 | | |
Long-term borrowings | | 4,816.70 | | | 4,870.90 | | | 4,925.20 | | | 18,350.20 | | | 16,706.80 | | | 16,827.70 | | |
Retirement benefits and other liabilities | | 5,361.60 | | | 5,346.80 | | | 7,465.50 | | | 79 | | | 74.1 | | | 68.6 | | |
Liabilities held for sale | | 49.8 | | | 120.4 | | | | | | | | | | | | | | |
Total liabilities | | 19,199.50 | | | 19,608.70 | | | 21,719.40 | | | 36,448.30 | | | 34,288.20 | | | 32,275.30 | | |
| | | | | | | | | | | | | | | | | | | |
Commitments and contingencies (Note 14) | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Common stock, $1 par value (issued shares at April 30, 2014 – 536,431,204) | | 3,621.60 | | | 3,524.20 | | | 3,474.40 | | | 1,999.40 | | | 1,956.30 | | | 1,882.10 | | |
Common stock in treasury | | (11,224.1 | ) | | (10,210.9 | ) | | (8,987.0 | ) | | | | | | | | | | |
Retained earnings | | 20,931.30 | | | 19,645.60 | | | 18,231.50 | | | 2,537.20 | | | 2,337.30 | | | 2,070.20 | | |
Accumulated other comprehensive income (loss) | | (2,663.5 | ) | | (2,693.1 | ) | | (4,454.0 | ) | | 42 | | | 64.2 | | | 98.9 | | |
Total Deere & Company stockholders’ equity | | 10,665.30 | | | 10,265.80 | | | 8,264.90 | | | 4,578.60 | | | 4,357.80 | | | 4,051.20 | | |
Noncontrolling interests | | 2.3 | | | 1.9 | | | 1.9 | | | | | | | | | | | |
Total stockholders’ equity | | 10,667.60 | | | 10,267.70 | | | 8,266.80 | | | 4,578.60 | | | 4,357.80 | | | 4,051.20 | | |
Total Liabilities and Stockholders’ Equity | | $ | 29,867.10 | | | $ | 29,876.40 | | | $ | 29,986.20 | | | $ | 41,026.90 | | | $ | 38,646.00 | | | $ | 36,326.50 | | |
| | | | | | | | | | | | | | | | | | | |
|
* Deere & Company with Financial Services on the equity basis. |
|
The supplemental consolidating data is presented for informational purposes. Transactions between the “Equipment Operations” and “Financial Services” have been eliminated to arrive at the consolidated financial statements. |
|
SUPPLEMENTAL CONSOLIDATING DATA (Continued) |
STATEMENT OF CASH FLOWS |
For the Six Months Ended April 30, 2014 and 2013 |
(In millions of dollars) Unaudited | | EQUIPMENT OPERATIONS* | | FINANCIAL SERVICES | | | | | | | | | |
| | 2014 | | 2013 | | 2014 | | 2013 | | | | | | | | | |
Cash Flows from Operating Activities | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 1,662.50 | | | $ | 1,734.00 | | | $ | 289.9 | | | $ | 257.9 | | | | | | | | | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | | | |
Provision for credit losses | | 1.9 | | | 5.9 | | | 7.9 | | | 2.6 | | | | | | | | | | |
Provision for depreciation and amortization | | 397.7 | | | 366.5 | | | 271.2 | | | 236 | | | | | | | | | | |
Impairment charges | | 62.3 | | | | | | | | | | | | | | | | | | | |
Undistributed earnings of unconsolidated subsidiaries and affiliates | | (190.8 | ) | | (102.0 | ) | | (1.3 | ) | | (.8 | ) | | | | | | | | | |
Credit for deferred income taxes | | (117.8 | ) | | (100.5 | ) | | (20.3 | ) | | (3.4 | ) | | | | | | | | | |
Changes in assets and liabilities: | | | | | | | | | | | | | | | | | | | | | |
Trade receivables | | (3.9 | ) | | (156.9 | ) | | | | | | | | | | | | | | | |
Insurance receivables | | | | | | | | 175.4 | | | 462 | | | | | | | | | | |
Inventories | | (995.9 | ) | | (1,016.4 | ) | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | (123.3 | ) | | 120.3 | | | (200.0 | ) | | (511.2 | ) | | | | | | | | | |
Accrued income taxes payable/receivable | | 77.5 | | | 104.5 | | | 9.3 | | | (7.2 | ) | | | | | | | | | |
Retirement benefits | | 130.5 | | | 5.9 | | | 7.5 | | | 10.9 | | | | | | | | | | |
Other | | 126.3 | | | 3.6 | | | 3.8 | | | 21 | | | | | | | | | | |
Net cash provided by operating activities | | 1,027.00 | | | 964.9 | | | 543.4 | | | 467.8 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | | | | | | | | | |
Collections of receivables (excluding trade and wholesale) | | | | | | | | 9,006.60 | | | 8,420.60 | | | | | | | | | | |
Proceeds from maturities and sales of marketable securities | | 600 | | | 500.6 | | | 11.3 | | | 27.4 | | | | | | | | | | |
Proceeds from sales of equipment on operating leases | | | | | | | | 570.9 | | | 506.4 | | | | | | | | | | |
Proceeds from sales of businesses, net of cash sold | | 307.2 | | | | | | | | | | | | | | | | | | | |
Cost of receivables acquired (excluding trade and wholesale) | | | | | | | | (9,120.5 | ) | | (8,962.2 | ) | | | | | | | | | |
Purchases of marketable securities | | (504.0 | ) | | (404.0 | ) | | (58.8 | ) | | (56.5 | ) | | | | | | | | | |
Purchases of property and equipment | | (425.2 | ) | | (501.9 | ) | | (1.0 | ) | | (1.8 | ) | | | | | | | | | |
Cost of equipment on operating leases acquired | | | | | | | | (986.0 | ) | | (814.3 | ) | | | | | | | | | |
Increase in trade and wholesale receivables | | | | | | | | (1,895.1 | ) | | (2,049.2 | ) | | | | | | | | | |
Other | | (89.2 | ) | | (98.9 | ) | | (39.1 | ) | | (35.5 | ) | | | | | | | | | |
Net cash used for investing activities | | (111.2 | ) | | (504.2 | ) | | (2,511.7 | ) | | (2,965.1 | ) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | | | | | | | | | |
Increase in total short-term borrowings | | 641.6 | | | 235.3 | | | 315.1 | | | 1,106.40 | | | | | | | | | | |
Change in intercompany receivables/payables | | (612.0 | ) | | (1,188.7 | ) | | 612 | | | 1,188.70 | | | | | | | | | | |
Proceeds from long-term borrowings | | 6.6 | | | 238.4 | | | 4,247.20 | | | 2,232.20 | | | | | | | | | | |
Payments of long-term borrowings | | (737.3 | ) | | (35.6 | ) | | (2,398.1 | ) | | (2,139.5 | ) | | | | | | | | | |
Proceeds from issuance of common stock | | 108.7 | | | 149.7 | | | | | | | | | | | | | | | | |
Repurchases of common stock | | (1,093.4 | ) | | (288.0 | ) | | | | | | | | | | | | | | | |
Dividends paid | | (382.3 | ) | | (357.6 | ) | | (90.0 | ) | | (146.0 | ) | | | | | | | | | |
Excess tax benefits from share-based compensation | | 24.2 | | | 43.1 | | | | | | | | | | | | | | | | |
Other | | (11.0 | ) | | (21.1 | ) | | 21.1 | | | 35.4 | | | | | | | | | | |
Net cash provided by (used for) financing activities | | (2,054.9 | ) | | (1,224.5 | ) | | 2,707.30 | | | 2,277.20 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Effect of Exchange Rate Changes on Cash and Cash Equivalents | | (9.3 | ) | | 1.7 | | | (16.2 | ) | | (18.5 | ) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Net Increase (Decrease) in Cash and Cash Equivalents | | (1,148.4 | ) | | (762.1 | ) | | 722.8 | | | (238.6 | ) | | | | | | | | | |
Cash and Cash Equivalents at Beginning of Period | | 3,023.30 | | | 3,907.90 | | | 480.8 | | | 744.3 | | | | | | | | | | |
Cash and Cash Equivalents at End of Period | | $ | 1,874.90 | | | $ | 3,145.80 | | | $ | 1,203.60 | | | $ | 505.7 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
|
* Deere & Company with Financial Services on the equity basis. |
|
The supplemental consolidating data is presented for informational purposes. Transactions between the “Equipment Operations” and “Financial Services” have been eliminated to arrive at the consolidated financial statements. |
|