| Deere & Company |
| |
| Other Financial Information |
| (Furnished herewith) |
For the Six Months Ended |
| Equipment Operations* | Agriculture and Turf | Construction and Forestry* | |||||||||||||||
|
| April 29 |
| April 30 |
| April 29 |
| April 30 |
| April 29 |
| April 30 |
| ||||||
Dollars in millions |
| 2018 |
| 2017** |
| 2018 |
| 2017** |
| 2018 |
| 2017** |
| ||||||
Net Sales |
| $ | 15,721 |
| $ | 11,958 |
| $ | 11,292 |
| $ | 9,392 |
| $ | 4,429 |
| $ | 2,566 |
|
Net Sales - excluding Wirtgen |
| $ | 14,594 |
| $ | 11,958 |
| $ | 11,292 |
| $ | 9,392 |
| $ | 3,302 |
| $ | 2,566 |
|
Average Identifiable Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With Inventories at LIFO |
| $ | 19,268 |
| $ | 11,868 |
| $ | 10,275 |
| $ | 8,797 |
| $ | 8,993 |
| $ | 3,071 |
|
With Inventories at LIFO - excluding Wirtgen |
| $ | 13,561 |
| $ | 11,868 |
| $ | 10,275 |
| $ | 8,797 |
| $ | 3,286 |
| $ | 3,071 |
|
With Inventories at Standard Cost |
| $ | 20,544 |
| $ | 13,140 |
| $ | 11,305 |
| $ | 9,832 |
| $ | 9,239 |
| $ | 3,308 |
|
With Inventories at Standard Cost - |
| $ | 14,837 |
| $ | 13,140 |
| $ | 11,305 |
| $ | 9,832 |
| $ | 3,532 |
| $ | 3,308 |
|
Operating Profit |
| $ | 1,734 |
| $ | 1,375 |
| $ | 1,443 |
| $ | 1,227 |
| $ | 291 |
| $ | 148 |
|
Operating Profit - excluding Wirtgen |
| $ | 1,785 |
| $ | 1,375 |
| $ | 1,443 |
| $ | 1,227 |
| $ | 342 |
| $ | 148 |
|
Percent of Net Sales - excluding Wirtgen |
|
| 12.2 | % |
| 11.5 | % |
| 12.8 | % |
| 13.1 | % |
| 10.4 | % |
| 5.8 | % |
Operating Return on Assets - excluding Wirtgen |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With Inventories at LIFO - excluding Wirtgen |
|
| 13.2 | % |
| 11.6 | % |
| 14.0 | % |
| 13.9 | % |
| 10.4 | % |
| 4.8 | % |
With Inventories at Standard Cost - |
|
| 12.0 | % |
| 10.5 | % |
| 12.8 | % |
| 12.5 | % |
| 9.7 | % |
| 4.5 | % |
SVA Cost of Assets - excluding Wirtgen |
| $ | (890) |
| $ | (788) |
| $ | (678) |
| $ | (590) |
| $ | (212) |
| $ | (198) |
|
SVA - excluding Wirtgen |
| $ | 895 |
| $ | 587 |
| $ | 765 |
| $ | 637 |
| $ | 130 |
| $ | (50) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
For the Six Months Ended |
| Financial Services |
|
|
|
|
|
|
|
| |||||||||
|
| April 29 |
| April 30 |
|
|
|
|
|
|
|
|
| ||||||
Dollars in millions |
| 2018*** |
| 2017** |
|
|
|
|
|
|
|
|
| ||||||
Net Income Attributable to Deere & Company |
| $ | 529 |
| $ | 218 |
|
|
|
|
|
|
|
|
| ||||
Net Income Attributable to Deere & Company - Tax Adjusted |
| $ | 271 |
| $ | 218 |
|
|
|
|
|
|
|
|
| ||||
Average Equity |
| $ | 4,827 |
| $ | 4,431 |
|
|
|
|
|
|
|
|
| ||||
Average Equity - Tax Adjusted |
| $ | 4,752 |
| $ | 4,431 |
|
|
|
|
|
|
|
|
| ||||
Return on Equity - Tax Adjusted |
|
| 5.7 | % |
| 4.9 | % |
|
|
|
|
|
|
|
| ||||
Operating Profit |
| $ | 396 |
| $ | 325 |
|
|
|
|
|
|
|
|
| ||||
Average Equity - Tax Adjusted |
| $ | 4,752 |
| $ | 4,431 |
|
|
|
|
|
|
|
|
| ||||
Cost of Equity |
| $ | (349) |
| $ | (334) |
|
|
|
|
|
|
|
|
| ||||
SVA |
| $ | 47 |
| $ | (9) |
|
|
|
|
|
|
|
|
| ||||
The Company evaluates its business results on the basis of accounting principles generally accepted in the United States. In addition, it uses a metric referred to as Shareholder Value Added (SVA), which management believes is an appropriate measure for the performance of its businesses. SVA is, in effect, the pretax profit left over after subtracting the cost of enterprise capital. The Company is aiming for a sustained creation of SVA and is using this metric for various performance goals. Certain compensation is also determined on the basis of performance using this measure. For purposes of determining SVA, each of the equipment segments is assessed a pretax cost of assets, which on an annual basis is approximately 12 percent of the segment’s average identifiable operating assets during the applicable period with inventory at standard cost. Management believes that valuing inventories at standard cost more closely approximates the current cost of inventory and the Company’s investment in the asset. The Financial Services segment is assessed an annual pretax cost of approximately 15 percent of the segment’s average equity. The cost of assets or equity, as applicable, is deducted from the operating profit or added to the operating loss of each segment to determine the amount of SVA.
* On December 1, 2017, the Company acquired the stock and certain assets of substantially all of Wirtgen Group Holding GmbH’s operations (Wirtgen), the leading manufacturer worldwide of road construction equipment. Wirtgen is included in the construction and forestry segment. Wirtgen is excluded from the metrics above in order to provide comparability to the Company’s performance in prior periods.
** During the first quarter of fiscal 2018, the Company adopted ASU No. 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost. The ASU requires that employers report only the service cost component of the total defined benefit pension and postretirement benefit cost in Operating Profit. The ASU was adopted on a retrospective basis for the presentation of Operating Profit and on a prospective basis for the capitalization of only the service cost. Operating Profit amounts reported for fiscal 2017 have been restated accordingly.
*** On December 22, 2017, the U.S. government enacted new tax legislation (tax reform). The primary provisions of tax reform expected to impact the Company in fiscal year 2018 are a reduction to the U.S. federal income tax rate from 35 percent to 21 percent and a transition from a worldwide corporate tax system to a territorial tax system. As the Financial Services segment SVA is based on average equity, the “Tax Adjusted” amounts remove the effects of the discrete income tax benefit and the lower corporate tax rate provided in tax reform for comparability to the prior period. | |||||||||||||||||||