SUPPLEMENTAL CONSOLIDATING DATA | (21) SUPPLEMENTAL CONSOLIDATING DATA STATEMENT OF INCOME For the Three Months Ended August 2, 2020 and July 28, 2019 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2020 2019 2020 2019 Net Sales and Revenues Net sales $ 7,859 $ 8,969 Finance and interest income 25 30 $ 878 $ 952 Other income 206 185 73 51 Total 8,090 9,184 951 1,003 Costs and Expenses Cost of sales 5,836 6,871 Research and development expenses 370 431 Selling, administrative and general expenses 616 751 137 147 Interest expense 91 67 206 311 Interest compensation to Financial Services 58 93 Other operating expenses 94 64 363 339 Total 7,065 8,277 706 797 Income of Consolidated Group before Income Taxes 1,025 907 245 206 Provision for income taxes 395 190 62 31 Income of Consolidated Group 630 717 183 175 Equity in Income (Loss) of Unconsolidated Subsidiaries and Affiliates Financial Services 183 175 Other (2) 7 Total 181 182 Net Income 811 899 183 175 Less: Net income attributable to noncontrolling interests Net Income Attributable to Deere & Company $ 811 $ 899 $ 183 $ 175 * 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 August 2, 2020 and July 28, 2019 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2020 2019 2020 2019 Net Sales and Revenues Net sales $ 22,612 $ 26,182 Finance and interest income 75 79 $ 2,720 $ 2,727 Other income 597 614 196 184 Total 23,284 26,875 2,916 2,911 Costs and Expenses Cost of sales 17,208 20,058 Research and development expenses 1,201 1,295 Selling, administrative and general expenses 1,989 2,191 483 422 Interest expense 237 182 747 910 Interest compensation to Financial Services 195 254 Other operating expenses 186 203 1,187 1,008 Total 21,016 24,183 2,417 2,340 Income of Consolidated Group before Income Taxes 2,268 2,692 499 571 Provision for income taxes 632 625 120 123 Income of Consolidated Group 1,636 2,067 379 448 Equity in Income (Loss) of Unconsolidated Subsidiaries and Affiliates Financial Services 381 450 2 2 Other (22) 18 Total 359 468 2 2 Net Income 1,995 2,535 381 450 Less: Net income attributable to noncontrolling interests 2 3 Net Income Attributable to Deere & Company $ 1,993 $ 2,532 $ 381 $ 450 * 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 August 2 November 3 July 28 August 2 November 3 July 28 2020 2019 2019 2020 2019 2019 Assets Cash and cash equivalents $ 7,440 $ 3,175 $ 2,694 $ 750 $ 682 $ 689 Marketable securities 8 1 5 632 580 560 Receivables from unconsolidated subsidiaries and affiliates 3,619 2,017 2,395 Trade accounts and notes receivable – net 1,251 1,482 1,606 5,595 5,153 6,807 Financing receivables – net 111 65 100 27,703 29,130 26,949 Financing receivables securitized – net 37 44 54 5,432 4,339 5,146 Other receivables 1,083 1,376 1,428 162 116 126 Equipment on operating leases – net 7,158 7,567 7,269 Inventories 5,650 5,975 6,747 Property and equipment – net 5,711 5,929 5,753 43 44 45 Investments in unconsolidated subsidiaries and affiliates 5,383 5,326 5,309 19 16 16 Goodwill 2,984 2,917 3,013 Other intangible assets – net 1,301 1,380 1,444 Retirement benefits 972 836 1,374 59 58 57 Deferred income taxes 1,865 1,896 1,579 56 57 72 Other assets 1,566 1,158 1,269 1,260 741 708 Total Assets $ 38,981 $ 33,577 $ 34,770 $ 48,869 $ 48,483 $ 48,444 Liabilities and Stockholders’ Equity Liabilities Short-term borrowings $ 853 $ 987 $ 1,372 $ 8,222 $ 9,797 $ 9,770 Short-term securitization borrowings 37 44 53 5,324 4,277 4,995 Payables to unconsolidated subsidiaries and affiliates 80 142 136 3,593 1,970 2,341 Accounts payable and accrued expenses 8,834 9,232 9,422 2,134 1,836 1,641 Deferred income taxes 398 414 454 468 568 616 Long-term borrowings 10,217 5,415 5,364 23,820 24,814 23,878 Retirement benefits and other liabilities 5,671 5,912 5,685 105 94 97 Total liabilities 26,090 22,146 22,486 43,666 43,356 43,338 Commitments and contingencies (Note 16) Redeemable noncontrolling interest (Note 20) 14 14 Stockholders’ Equity Common stock, $1 par value (issued shares at August 2, 2020 – 536,431,204) 4,750 4,642 4,599 2,121 2,107 2,107 Common stock in treasury (17,671) (17,474) (17,121) Retained earnings 31,128 29,852 29,369 3,498 3,378 3,338 Accumulated other comprehensive income (loss) (5,319) (5,607) (4,581) (416) (358) (339) Total Deere & Company stockholders’ equity 12,888 11,413 12,266 5,203 5,127 5,106 Noncontrolling interests 3 4 4 Total stockholders’ equity 12,891 11,417 12,270 5,203 5,127 5,106 Total Liabilities and Stockholders’ Equity $ 38,981 $ 33,577 $ 34,770 $ 48,869 $ 48,483 $ 48,444 * 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 August 2, 2020 and July 28, 2019 (In millions of dollars) Unaudited EQUIPMENT OPERATIONS* FINANCIAL SERVICES 2020 2019 2020 2019 Cash Flows from Operating Activities Net income $ 1,995 $ 2,535 $ 381 $ 450 Adjustments to reconcile net income to net cash provided by operating activities: Provision for credit losses 6 1 117 57 Provision for depreciation and amortization 787 782 925 836 Impairment charges 115 32 Undistributed earnings of unconsolidated subsidiaries and affiliates (124) (62) (1) (1) Credit for deferred income taxes (57) (123) (103) (209) Changes in assets and liabilities: Trade receivables and Equipment Operations' financing receivables 116 (248) Inventories 387 (670) Accounts payable and accrued expenses (567) 50 (38) 23 Accrued income taxes payable/receivable (25) (282) 29 535 Retirement benefits 77 35 11 5 Other 145 (59) 89 140 Net cash provided by operating activities 2,855 1,959 1,442 1,836 Cash Flows from Investing Activities Collections of receivables (excluding trade and wholesale) 14,352 13,807 Proceeds from maturities and sales of marketable securities 9 70 63 Proceeds from sales of equipment on operating leases 1,310 1,171 Cost of receivables acquired (excluding trade and wholesale) (15,367) (14,597) Purchases of marketable securities (3) (91) (107) Purchases of property and equipment (591) (754) (3) (2) Cost of equipment on operating leases acquired (1,836) (2,135) Decrease (increase) in trade and wholesale receivables 423 (2,551) Collateral on derivatives – net (6) 330 59 Other (55) (64) (46) (47) Net cash used for investing activities (652) (812) (858) (4,339) Cash Flows from Financing Activities Increase (decrease) in total short-term borrowings (32) (119) 202 (217) Change in intercompany receivables/payables (1,468) (683) 1,468 683 Proceeds from long-term borrowings 4,592 868 3,739 6,572 Payments of long-term borrowings (179) (194) (5,618) (4,162) Proceeds from issuance of common stock 111 133 Repurchases of common stock (263) (880) Dividends paid (718) (703) (260) (377) Other (86) (52) (11) (22) Net cash provided by (used for) financing activities 1,957 (1,630) (480) 2,477 Effect of Exchange Rate Changes on Cash, Cash Equivalents, and Restricted Cash 95 (16) (15) (8) Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash 4,255 (499) 89 (34) 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 $ 7,451 $ 2,703 $ 849 $ 779 * 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. |