SUPPLEMENTAL CONSOLIDATING DATA | (20) SUPPLEMENTAL CONSOLIDATING DATA STATEMENT OF INCOME For the Three Months Ended January 27, 2019 and January 28, 2018 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2019 2018 2019 2018 Net Sales and Revenues Net sales $ 6,940.9 $ 5,973.9 Finance and interest income 23.4 11.5 $ 866.2 $ 777.0 Other income 214.9 196.5 60.4 62.7 Total 7,179.2 6,181.9 926.6 839.7 Costs and Expenses Cost of sales 5,432.1 4,705.0 Research and development expenses 406.8 356.8 Selling, administrative and general expenses 644.5 590.5 121.3 116.2 Interest expense 71.5 96.0 287.1 194.1 Interest compensation to Financial Services 69.0 61.7 Other operating expenses 71.4 72.2 324.9 311.2 Total 6,695.3 5,882.2 733.3 621.5 Income of Consolidated Group before Income Taxes 483.9 299.7 193.3 218.2 Provision (credit) for income taxes 144.1 1,263.8 40.0 Income (Loss) of Consolidated Group 339.8 153.3 424.5 Equity in Income of Unconsolidated Subsidiaries and Affiliates Financial Services 153.9 425.3 .6 .8 Other 5.9 4.1 Total 159.8 429.4 .6 .8 Net Income (Loss) 499.6 153.9 425.3 Less: Net income attributable to noncontrolling interests 1.1 .4 Net Income (Loss) Attributable to Deere & Company $ 498.5 $ $ 153.9 $ 425.3 * 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 January 27 October 28 January 28 January 27 October 28 January 28 2019 2018 2018 2019 2018 2018 Assets Cash and cash equivalents $ 2,670.4 $ 3,194.8 $ 2,617.1 $ 955.3 $ 709.2 $ 1,298.0 Marketable securities 8.7 8.2 17.6 514.8 481.9 444.7 Receivables from unconsolidated subsidiaries 273.7 1,700.4 667.7 Trade accounts and notes receivable – net 1,177.4 1,373.7 1,051.3 5,746.4 4,906.4 4,907.1 Financing receivables – net 101.5 93.1 51.6 25,048.2 26,961.0 23,803.5 Financing receivables securitized – net 67.6 76.1 124.9 4,495.8 3,945.3 4,349.1 Other receivables 1,485.0 1,009.7 885.7 183.7 775.7 156.4 Equipment on operating leases – net 6,903.6 7,165.4 6,619.8 Inventories 7,401.9 6,148.9 6,614.2 Property and equipment – net 5,739.4 5,820.6 5,733.0 45.8 46.9 48.2 Investments in unconsolidated subsidiaries 5,175.1 5,231.2 5,285.8 15.7 15.2 15.5 Goodwill 3,047.6 3,100.7 3,111.8 Other intangible assets – net 1,507.5 1,562.4 1,659.5 Retirement benefits 1,291.0 1,241.5 580.2 57.2 56.8 16.2 Deferred income taxes 1,507.1 1,502.6 2,248.7 70.3 69.4 80.1 Other assets 1,240.5 1,132.8 1,118.2 593.0 587.1 563.1 Total Assets $ 32,694.4 $ 33,196.7 $ 31,767.3 $ 44,629.8 $ 45,720.3 $ 42,301.7 Liabilities and Stockholders’ Equity Liabilities Short-term borrowings $ 1,494.0 $ 1,434.0 $ 858.2 $ 9,243.5 $ 9,627.4 $ 8,885.3 Short-term securitization borrowings 66.9 75.6 125.8 4,397.1 3,881.7 4,302.5 Payables to unconsolidated subsidiaries 227.8 128.9 118.0 154.8 1,678.7 634.0 Accounts payable and accrued expenses 8,710.9 9,382.5 7,894.3 1,820.6 2,055.7 1,876.9 Deferred income taxes 470.2 496.8 491.2 798.5 823.0 551.6 Long-term borrowings 4,712.4 4,713.9 5,572.5 23,142.8 22,523.5 20,849.3 Retirement benefits and other liabilities 5,665.5 5,659.8 7,428.4 93.4 91.2 94.8 Total liabilities 21,347.7 21,891.5 22,488.4 39,650.7 40,681.2 37,194.4 Commitments and contingencies (Note 15) Redeemable noncontrolling interest 14.0 14.0 14.0 Stockholders’ Equity Common stock, $1 par value (issued shares at January 27, 2019 – 536,431,204) 4,511.5 4,474.2 4,374.0 2,099.5 2,099.5 2,099.1 Common stock in treasury Retained earnings 27,816.3 27,553.0 24,571.9 3,219.0 3,257.2 3,169.0 Accumulated other comprehensive income (loss) Total Deere & Company stockholders' equity 11,327.8 11,287.8 9,252.6 4,979.1 5,039.1 5,107.3 Noncontrolling interests 4.9 3.4 12.3 Total stockholders’ equity 11,332.7 11,291.2 9,264.9 4,979.1 5,039.1 5,107.3 Total Liabilities and Stockholders’ Equity $ 32,694.4 $ 33,196.7 $ 31,767.3 $ 44,629.8 $ 45,720.3 $ 42,301.7 * 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. SUPPLEMENTAL CONSOLIDATING DATA (Continued) STATEMENT OF CASH FLOWS For the Three Months Ended January 27, 2019 and January 28, 2018 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2019 2018 2019 2018 Cash Flows from Operating Activities Net income (loss) $ 499.6 $ $ 153.9 $ Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities: Provision (credit) for credit losses (.7) .8 3.2 Provision for depreciation and amortization 259.8 276.3 Gain on sales of businesses Undistributed earnings of unconsolidated subsidiaries and affiliates 39.4 (.6) (.8) Provision (credit) for deferred income taxes Changes in assets and liabilities: Trade receivables and Equipment Operations' financing receivables 185.5 Inventories Accounts payable and accrued expenses Accrued income taxes payable/receivable 526.5 Retirement benefits 2.1 Other 47.3 Net cash provided by (used for) operating activities 971.7 Cash Flows from Investing Activities Collections of receivables (excluding trade and wholesale) 5,885.4 Proceeds from maturities and sales of marketable securities 3.1 4.8 Proceeds from sales of equipment on operating leases 370.8 Proceeds from sales of businesses, net of cash sold Cost of receivables acquired (excluding trade and wholesale) Acquisitions of businesses, net of cash acquired Purchases of marketable securities Purchases of property and equipment (.2) (.3) Cost of equipment on operating leases acquired Increase in trade and wholesale receivables Other 25.3 Net cash provided by (used for) investing activities 282.9 393.1 Cash Flows from Financing Activities Increase (decrease) in total short-term borrowings 88.4 387.9 Change in intercompany receivables/payables 1,526.1 Proceeds from long-term borrowings 91.5 2,119.6 Payments of long-term borrowings Proceeds from issuance of common stock 51.1 Repurchases of common stock Dividends paid Other Net cash provided by (used for) financing activities 1,227.4 Effect of Exchange Rate Changes on Cash, Cash Equivalents, and Restricted Cash 173.7 Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash 228.8 125.5 Cash, Cash Equivalents, and Restricted Cash at Beginning of Period 3,201.8 8,174.4 813.5 1,292.4 Cash, Cash Equivalents, and Restricted Cash at End of Period $ 2,680.8 $ 2,624.2 $ 1,042.3 $ 1,417.9 * 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. |