SUPPLEMENTAL CONSOLIDATING DATA | (20) SUPPLEMENTAL CONSOLIDATING DATA STATEMENT OF INCOME For the Three Months Ended July 28, 2019 and July 29, 2018 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2019 2018 2019 2018 Net Sales and Revenues Net sales $ 8,969 $ 9,286 Finance and interest income 30 31 $ 952 $ 852 Other income 185 231 51 67 Total 9,184 9,548 1,003 919 Costs and Expenses Cost of sales 6,871 7,153 Research and development expenses 431 416 Selling, administrative and general expenses 751 769 147 145 Interest expense 67 52 311 250 Interest compensation to Financial Services 93 86 Other operating expenses 64 80 339 326 Total 8,277 8,556 797 721 Income of Consolidated Group before Income Taxes 907 992 206 198 Provision for income taxes 190 242 31 47 Income of Consolidated Group 717 750 175 151 Equity in Income of Unconsolidated Subsidiaries and Affiliates Financial Services 175 151 Other 7 10 Total 182 161 Net Income 899 911 175 151 Less: Net income attributable to noncontrolling interests 1 Net Income Attributable to Deere & Company $ 899 $ 910 $ 175 $ 151 * 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 Nine Months Ended July 28, 2019 and July 29, 2018 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2019 2018 2019 2018 Net Sales and Revenues Net sales $ 26,182 $ 25,007 Finance and interest income 79 70 $ 2,727 $ 2,441 Other income 614 631 184 195 Total 26,875 25,708 2,911 2,636 Costs and Expenses Cost of sales 20,058 19,192 Research and development expenses 1,295 1,188 Selling, administrative and general expenses 2,191 2,159 422 403 Interest expense 182 226 910 675 Interest compensation to Financial Services 254 228 Other operating expenses 203 219 1,008 962 Total 24,183 23,212 2,340 2,040 Income of Consolidated Group before Income Taxes 2,692 2,496 571 596 Provision (credit) for income taxes 625 1,607 123 (83) Income of Consolidated Group 2,067 889 448 679 Equity in Income of Unconsolidated Subsidiaries and Affiliates Financial Services 450 681 2 2 Other 18 16 Total 468 697 2 2 Net Income 2,535 1,586 450 681 Less: Net income attributable to noncontrolling interests 3 2 Net Income Attributable to Deere & Company $ 2,532 $ 1,584 $ 450 $ 681 * 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 July 28 October 28 July 29 July 28 October 28 July 29 2019 2018 2018 2019 2018 2018 Assets Cash and cash equivalents $ 2,694 $ 3,195 $ 2,803 $ 689 $ 709 $ 1,120 Marketable securities 5 8 11 560 482 477 Receivables from unconsolidated subsidiaries 2,395 1,700 1,795 Trade accounts and notes receivable – net 1,606 1,374 1,586 6,807 4,906 6,080 Financing receivables – net 100 93 78 26,949 26,961 25,135 Financing receivables securitized – net 54 76 90 5,146 3,946 4,572 Other receivables 1,428 1,010 1,131 126 776 176 Equipment on operating leases – net 7,269 7,165 6,805 Inventories 6,747 6,149 6,239 Property and equipment – net 5,753 5,821 5,592 45 47 46 Investments in unconsolidated subsidiaries 5,309 5,231 4,992 16 15 15 Goodwill 3,013 3,101 3,047 Other intangible assets – net 1,444 1,562 1,581 Retirement benefits 1,374 1,241 727 57 57 14 Deferred income taxes 1,579 1,503 1,984 72 69 68 Other assets 1,269 1,133 1,148 708 587 530 Total Assets $ 34,770 $ 33,197 $ 32,804 $ 48,444 $ 45,720 $ 45,038 Liabilities and Stockholders’ Equity Liabilities Short-term borrowings $ 1,372 $ 1,434 $ 789 $ 9,770 $ 9,628 $ 10,215 Short-term securitization borrowings 53 75 90 4,995 3,882 4,438 Payables to unconsolidated subsidiaries 136 129 111 2,341 1,678 1,766 Accounts payable and accrued expenses 9,422 9,383 9,047 1,641 2,056 1,902 Deferred income taxes 454 497 431 616 823 500 Long-term borrowings 5,364 4,714 5,526 23,878 22,523 21,312 Retirement benefits and other liabilities 5,685 5,660 6,430 97 91 96 Total liabilities 22,486 21,892 22,424 43,338 40,681 40,229 Commitments and contingencies (Note 15) Redeemable noncontrolling interest 14 14 14 Stockholders’ Equity Common stock, $1 par value (issued shares at July 28, 2019 – 536,431,204) 4,599 4,474 4,451 2,107 2,100 2,100 Common stock in treasury (17,121) (16,312) (15,814) Retained earnings 29,369 27,553 26,272 3,338 3,257 3,009 Accumulated other comprehensive income (loss) (4,581) (4,427) (4,553) (339) (318) (300) Total Deere & Company stockholders’ equity 12,266 11,288 10,356 5,106 5,039 4,809 Noncontrolling interests 4 3 10 Total stockholders’ equity 12,270 11,291 10,366 5,106 5,039 4,809 Total Liabilities and Stockholders’ Equity $ 34,770 $ 33,197 $ 32,804 $ 48,444 $ 45,720 $ 45,038 * 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 Nine Months Ended July 28, 2019 and July 29, 2018 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2019 2018 2019 2018 Cash Flows from Operating Activities Net income $ 2,535 $ 1,586 $ 450 $ 681 Adjustments to reconcile net income to net cash provided by operating activities: Provision for credit losses 1 19 57 47 Provision for depreciation and amortization 782 741 836 800 Gain on sales of businesses (25) Undistributed earnings of unconsolidated subsidiaries and affiliates (62) (235) (1) (1) Provision (credit) for deferred income taxes (123) 986 (209) (345) Changes in assets and liabilities: Trade receivables and Equipment Operations' financing receivables (248) (331) Inventories (670) (975) Accounts payable and accrued expenses 50 519 23 66 Accrued income taxes payable/receivable (282) 231 535 (55) Retirement benefits 35 (821) 5 7 Other (59) (86) 140 141 Net cash provided by operating activities 1,959 1,609 1,836 1,341 Cash Flows from Investing Activities Collections of receivables (excluding trade and wholesale) 13,807 13,246 Proceeds from maturities and sales of marketable securities 9 9 63 47 Proceeds from sales of equipment on operating leases 1,171 1,116 Proceeds from sales of businesses, net of cash sold 133 Cost of receivables acquired (excluding trade and wholesale) (14,597) (13,830) Acquisitions of businesses, net of cash acquired (5,171) Purchases of marketable securities (3) (107) (101) Purchases of property and equipment (754) (569) (2) (2) Cost of equipment on operating leases acquired (2,135) (2,190) Increase in trade and wholesale receivables (2,551) (2,330) Other (64) 42 12 (61) Net cash used for investing activities (812) (5,556) (4,339) (4,105) Cash Flows from Financing Activities Increase (decrease) in total short-term borrowings (119) 119 (217) 1,064 Change in intercompany receivables/payables (683) (797) 683 797 Proceeds from long-term borrowings 868 159 6,572 5,580 Payments of long-term borrowings (194) (118) (4,162) (4,254) Proceeds from issuance of common stock 133 209 Repurchases of common stock (880) (454) Dividends paid (703) (583) (377) (454) Other (52) (41) (22) (25) Net cash provided by (used for) financing activities (1,630) (1,506) 2,477 2,708 Effect of Exchange Rate Changes on Cash, Cash Equivalents, and Restricted Cash (16) 89 (8) (18) Net Decrease in Cash, Cash Equivalents, and Restricted Cash (499) (5,364) (34) (74) Cash, Cash Equivalents, and Restricted Cash at Beginning of Period 3,202 8,174 813 1,293 Cash, Cash Equivalents, and Restricted Cash at End of Period $ 2,703 $ 2,810 $ 779 $ 1,219 * 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. |