SUPPLEMENTAL CONSOLIDATING DATA | (20) SUPPLEMENTAL CONSOLIDATING DATA STATEMENT OF INCOME For the Three Months Ended April 28, 2019 and April 29, 2018 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2019 2018 2019 2018 Net Sales and Revenues Net sales $ 10,272.8 $ 9,747.0 Finance and interest income 25.1 27.8 $ 909.7 $ 812.5 Other income 213.6 202.9 72.4 64.9 Total 10,511.5 9,977.7 982.1 877.4 Costs and Expenses Cost of sales 7,755.1 7,333.8 Research and development expenses 457.1 415.2 Selling, administrative and general expenses 795.2 799.5 153.6 141.5 Interest expense 43.5 78.2 311.7 231.2 Interest compensation to Financial Services 92.4 80.6 Other operating expenses 67.1 66.7 344.5 324.7 Total 9,210.4 8,774.0 809.8 697.4 Income of Consolidated Group before Income Taxes 1,301.1 1,203.7 172.3 180.0 Provision for income taxes 291.4 100.8 52.1 76.3 Income of Consolidated Group 1,009.7 1,102.9 120.2 103.7 Equity in Income of Unconsolidated Subsidiaries and Affiliates Financial Services 120.7 104.1 .5 .4 Other 5.9 2.7 Total 126.6 106.8 .5 .4 Net Income 1,136.3 1,209.7 120.7 104.1 Less: Net income attributable to noncontrolling interests 1.4 1.4 Net Income Attributable to Deere & Company $ 1,134.9 $ 1,208.3 $ 120.7 $ 104.1 * 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 28, 2019 and April 29, 2018 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2019 2018 2019 2018 Net Sales and Revenues Net sales $ 17,213.7 $ 15,721.0 Finance and interest income 48.5 39.4 $ 1,775.9 $ 1,589.4 Other income 428.5 399.3 132.9 127.7 Total 17,690.7 16,159.7 1,908.8 1,717.1 Costs and Expenses Cost of sales 13,187.2 12,038.8 Research and development expenses 863.8 772.0 Selling, administrative and general expenses 1,439.7 1,390.2 274.9 257.7 Interest expense 115.0 174.2 598.8 425.3 Interest compensation to Financial Services 161.5 142.2 Other operating expenses 138.5 138.9 669.5 635.9 Total 15,905.7 14,656.3 1,543.2 1,318.9 Income of Consolidated Group before Income Taxes 1,785.0 1,503.4 365.6 398.2 Provision (credit) for income taxes 435.5 1,364.7 92.0 Income of Consolidated Group 1,349.5 138.7 273.6 528.2 Equity in Income of Unconsolidated Subsidiaries and Affiliates Financial Services 274.6 529.4 1.0 1.2 Other 11.8 6.8 Total 286.4 536.2 1.0 1.2 Net Income 1,635.9 674.9 274.6 529.4 Less: Net income attributable to noncontrolling interests 2.5 1.7 Net Income Attributable to Deere & Company $ 1,633.4 $ 673.2 $ 274.6 $ 529.4 * 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 28 October 28 April 29 April 28 October 28 April 29 2019 2018 2018 2019 2018 2018 Assets Cash and cash equivalents $ 2,893.4 $ 3,194.8 $ 2,988.9 $ 590.3 $ 709.2 $ 1,212.5 Marketable securities 6.9 8.2 16.9 538.2 481.9 462.4 Receivables from unconsolidated subsidiaries 1,091.6 1,700.4 1,668.0 Trade accounts and notes receivable – net 1,607.8 1,373.7 1,515.9 7,554.2 4,906.4 6,436.0 Financing receivables – net 101.8 93.1 75.7 25,768.5 26,961.0 24,199.8 Financing receivables securitized – net 58.9 76.1 113.1 4,754.7 3,945.3 4,323.2 Other receivables 1,325.3 1,009.7 1,273.3 166.2 775.7 190.1 Equipment on operating leases – net 7,039.9 7,165.4 6,723.1 Inventories 7,160.9 6,148.9 6,888.9 Property and equipment – net 5,711.9 5,820.6 5,696.0 45.2 46.9 46.9 Investments in unconsolidated subsidiaries 5,186.8 5,231.2 4,915.9 15.6 15.2 15.3 Goodwill 3,024.9 3,100.7 3,188.7 Other intangible assets – net 1,475.9 1,562.4 1,692.2 Retirement benefits 1,325.3 1,241.5 617.9 57.4 56.8 15.0 Deferred income taxes 1,574.9 1,502.6 2,065.5 72.8 69.4 76.4 Other assets 1,235.1 1,132.8 1,186.3 636.7 587.1 577.3 Total Assets $ 33,781.4 $ 33,196.7 $ 33,903.2 $ 47,239.7 $ 45,720.3 $ 44,278.0 Liabilities and Stockholders’ Equity Liabilities Short-term borrowings $ 1,336.9 $ 1,434.0 $ 659.1 $ 10,424.9 $ 9,627.4 $ 10,235.5 Short-term securitization borrowings 58.3 75.6 113.2 4,643.9 3,881.7 4,287.9 Payables to unconsolidated subsidiaries 199.5 128.9 145.7 1,057.5 1,678.7 1,633.7 Accounts payable and accrued expenses 9,470.7 9,382.5 9,265.7 1,812.6 2,055.7 2,030.8 Deferred income taxes 460.9 496.8 462.9 661.5 823.0 523.2 Long-term borrowings 4,678.8 4,713.9 5,536.5 23,576.6 22,523.5 20,742.1 Retirement benefits and other liabilities 5,638.0 5,659.8 7,285.5 95.1 91.2 95.6 Total liabilities 21,843.1 21,891.5 23,468.6 42,272.1 40,681.2 39,548.8 Commitments and contingencies (Note 15) Redeemable noncontrolling interest 14.3 14.6 Stockholders’ Equity Common stock, $1 par value (issued shares at April 28, 2019 – 536,431,204) 4,559.1 4,474.2 4,423.4 2,106.9 2,099.5 2,099.1 Common stock in treasury Retained earnings 28,708.8 27,553.0 25,586.0 3,227.5 3,257.2 2,872.4 Accumulated other comprehensive income (loss) Total Deere & Company stockholders’ equity 11,919.5 11,287.8 10,410.3 4,967.6 5,039.1 4,729.2 Noncontrolling interests 4.5 3.4 9.7 Total stockholders’ equity 11,924.0 11,291.2 10,420.0 4,967.6 5,039.1 4,729.2 Total Liabilities and Stockholders’ Equity $ 33,781.4 $ 33,196.7 $ 33,903.2 $ 47,239.7 $ 45,720.3 $ 44,278.0 * 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 28, 2019 and April 29, 2018 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2019 2018 2019 2018 Cash Flows from Operating Activities Net income $ 1,635.9 $ 674.9 $ 274.6 $ 529.4 Adjustments to reconcile net income to net cash provided by operating activities: Provision for credit losses 4.5 9.2 32.1 17.6 Provision for depreciation and amortization 525.2 483.8 557.3 529.3 Gain on sales of businesses Undistributed earnings of unconsolidated subsidiaries and affiliates 29.8 (.8) Provision (credit) for deferred income taxes 934.5 Changes in assets and liabilities: Trade receivables and Equipment Operations' financing receivables Inventories Accounts payable and accrued expenses 247.4 578.0 53.0 84.2 Accrued income taxes payable/receivable 147.4 501.1 5.6 Retirement benefits 16.6 62.7 3.7 4.9 Other 67.7 99.6 71.9 Net cash provided by operating activities 708.0 1,051.0 1,356.1 911.7 Cash Flows from Investing Activities Collections of receivables (excluding trade and wholesale) 9,893.7 9,486.7 Proceeds from maturities and sales of marketable securities 5.3 3.6 25.0 20.2 Proceeds from sales of equipment on operating leases 823.4 748.6 Proceeds from sales of businesses, net of cash sold 55.0 Cost of receivables acquired (excluding trade and wholesale) Acquisitions of businesses, net of cash acquired Purchases of marketable securities Purchases of property and equipment (.6) Cost of equipment on operating leases acquired Increase in trade and wholesale receivables Other 44.2 19.5 Net cash used for investing activities Cash Flows from Financing Activities Increase (decrease) in total short-term borrowings 1,701.1 266.2 Change in intercompany receivables/payables 610.8 641.6 Proceeds from long-term borrowings 120.3 107.1 4,111.9 3,970.6 Payments of long-term borrowings Proceeds from issuance of common stock 94.7 198.6 Repurchases of common stock Dividends paid Other Net cash provided by (used for) financing activities 1,608.6 1,617.4 Effect of Exchange Rate Changes on Cash, Cash Equivalents, and Restricted Cash 152.3 Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash 40.3 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 $ 2,903.8 $ 2,996.5 $ 681.8 $ 1,332.7 * 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. |