SUPPLEMENTAL CONSOLIDATING DATA | (23) SUPPLEMENTAL CONSOLIDATING DATA STATEMENT OF INCOME For the Three Months Ended May 3, 2020 and April 28, 2019 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2020 2019 2020 2019 Net Sales and Revenues Net sales $ 8,224 $ 10,273 Finance and interest income 23 25 $ 906 $ 910 Other income 181 213 61 72 Total 8,428 10,511 967 982 Costs and Expenses Cost of sales 6,294 7,755 Research and development expenses 406 457 Selling, administrative and general expenses 700 795 208 154 Interest expense 83 44 266 312 Interest compensation to Financial Services 73 92 Other operating expenses 21 67 416 344 Total 7,577 9,210 890 810 Income of Consolidated Group before Income Taxes 851 1,301 77 172 Provision for income taxes 228 291 17 52 Income of Consolidated Group 623 1,010 60 120 Equity in Income (Loss) of Unconsolidated Subsidiaries and Affiliates Financial Services 60 121 1 Other (17) 5 Total 43 126 1 Net Income 666 1,136 60 121 Less: Net income attributable to noncontrolling interests 1 Net Income Attributable to Deere & Company $ 666 $ 1,135 $ 60 $ 121 * 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 May 3, 2020 and April 28, 2019 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2020 2019 2020 2019 Net Sales and Revenues Net sales $ 14,754 $ 17,214 Finance and interest income 49 49 $ 1,841 $ 1,776 Other income 391 428 124 133 Total 15,194 17,691 1,965 1,909 Costs and Expenses Cost of sales 11,372 13,187 Research and development expenses 831 864 Selling, administrative and general expenses 1,373 1,440 346 275 Interest expense 146 115 541 599 Interest compensation to Financial Services 137 162 Other operating expenses 92 138 824 669 Total 13,951 15,906 1,711 1,543 Income of Consolidated Group before Income Taxes 1,243 1,785 254 366 Provision for income taxes 237 436 58 92 Income of Consolidated Group 1,006 1,349 196 274 Equity in Income (Loss) of Unconsolidated Subsidiaries and Affiliates Financial Services 197 275 1 1 Other (19) 12 Total 178 287 1 1 Net Income 1,184 1,636 197 275 Less: Net income attributable to noncontrolling interests 2 3 Net Income Attributable to Deere & Company $ 1,182 $ 1,633 $ 197 $ 275 * 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 May 3 November 3 April 28 May 3 November 3 April 28 2020 2019 2019 2020 2019 2019 Assets Cash and cash equivalents $ 7,466 $ 3,175 $ 2,894 $ 1,434 $ 682 $ 590 Marketable securities 3 1 7 623 580 538 Receivables from unconsolidated subsidiaries and affiliates 2,248 2,017 1,091 Trade accounts and notes receivable – net 1,419 1,482 1,608 6,050 5,153 7,554 Financing receivables – net 118 65 101 27,138 29,130 25,769 Financing receivables securitized – net 37 44 59 4,648 4,339 4,755 Other receivables 1,072 1,376 1,325 148 116 166 Equipment on operating leases – net 7,245 7,567 7,040 Inventories 6,171 5,975 7,161 Property and equipment – net 5,642 5,929 5,712 43 44 45 Investments in unconsolidated subsidiaries and affiliates 5,119 5,326 5,187 17 16 16 Goodwill 2,917 2,917 3,025 Other intangible assets – net 1,311 1,380 1,476 Retirement benefits 908 836 1,325 58 58 58 Deferred income taxes 1,796 1,896 1,575 52 57 73 Other assets 1,506 1,158 1,235 1,208 741 636 Total Assets $ 37,733 $ 33,577 $ 33,781 $ 48,664 $ 48,483 $ 47,240 Liabilities and Stockholders’ Equity Liabilities Short-term borrowings $ 1,398 $ 987 $ 1,337 $ 9,781 $ 9,797 $ 10,425 Short-term securitization borrowings 37 44 58 4,603 4,277 4,644 Payables to unconsolidated subsidiaries and affiliates 91 142 200 2,216 1,970 1,057 Accounts payable and accrued expenses 8,416 9,232 9,470 2,149 1,836 1,813 Deferred income taxes 395 414 461 493 568 662 Long-term borrowings 9,947 5,415 4,679 24,377 24,814 23,576 Retirement benefits and other liabilities 5,584 5,912 5,638 101 94 95 Total liabilities 25,868 22,146 21,843 43,720 43,356 42,272 Commitments and contingencies (Note 16) Redeemable noncontrolling interest (Note 22) 14 14 Stockholders’ Equity Common stock, $1 par value (issued shares at May 3, 2020 – 536,431,204) 4,713 4,642 4,559 2,114 2,107 2,107 Common stock in treasury (17,690) (17,474) (16,739) Retained earnings 30,556 29,852 28,709 3,349 3,378 3,228 Accumulated other comprehensive income (loss) (5,715) (5,607) (4,610) (519) (358) (367) Total Deere & Company stockholders’ equity 11,864 11,413 11,919 4,944 5,127 4,968 Noncontrolling interests 1 4 5 Total stockholders’ equity 11,865 11,417 11,924 4,944 5,127 4,968 Total Liabilities and Stockholders’ Equity $ 37,733 $ 33,577 $ 33,781 $ 48,664 $ 48,483 $ 47,240 * 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 May 3, 2020 and April 28, 2019 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2020 2019 2020 2019 Cash Flows from Operating Activities Net income $ 1,184 $ 1,636 $ 197 $ 275 Adjustments to reconcile net income to net cash provided by operating activities: Provision for credit losses 9 5 98 32 Provision for depreciation and amortization 515 525 621 557 Impairment charges 82 32 Undistributed earnings of unconsolidated subsidiaries and affiliates 21 30 (1) (1) Provision (credit) for deferred income taxes 9 (118) (70) (164) Changes in assets and liabilities: Trade receivables and Equipment Operations' financing receivables (80) (271) Inventories (242) (1,086) Accounts payable and accrued expenses (659) 247 30 53 Accrued income taxes payable/receivable (154) (344) (19) 501 Retirement benefits 50 16 8 4 Other 107 68 95 99 Net cash provided by operating activities 842 708 991 1,356 Cash Flows from Investing Activities Collections of receivables (excluding trade and wholesale) 10,385 9,894 Proceeds from maturities and sales of marketable securities 5 39 25 Proceeds from sales of equipment on operating leases 898 823 Cost of receivables acquired (excluding trade and wholesale) (9,885) (9,423) Purchases of marketable securities (2) (71) (57) Purchases of property and equipment (440) (490) (1) (1) Cost of equipment on operating leases acquired (1,304) (1,341) Increase in trade and wholesale receivables (673) (3,028) Collateral on derivatives - net 1 319 59 Other (40) (52) (36) (39) Net cash used for investing activities (480) (538) (329) (3,088) Cash Flows from Financing Activities Increase (decrease) in total short-term borrowings 554 (131) 584 1,701 Change in intercompany receivables/payables (292) 611 292 (611) Proceeds from long-term borrowings 4,602 120 2,673 4,112 Payments of long-term borrowings (152) (158) (3,163) (3,269) Proceeds from issuance of common stock 70 95 Repurchases of common stock (263) (481) Dividends paid (481) (462) (225) (312) Other (61) (35) (13) (12) Net cash provided by (used for) financing activities 3,977 (441) 148 1,609 Effect of Exchange Rate Changes on Cash, Cash Equivalents, and Restricted Cash (58) (27) (44) (8) Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash 4,281 (298) 766 (131) Cash, Cash Equivalents, and Restricted Cash at Beginning of Period 3,196 3,202 760 813 Cash, Cash Equivalents, and Restricted Cash at End of Period $ 7,477 $ 2,904 $ 1,526 $ 682 * 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. |