| SUPPLEMENTAL CONSOLIDATING DATA CONDENSED BALANCE SHEET |
SUPPLEMENTAL CONSOLIDATING DATA
|
CONDENSED BALANCE SHEET
(In millions of dollars) Unaudited |
|
EQUIPMENT OPERATIONS* |
|
FINANCIAL SERVICES |
|
|
|
|
January 31
2015 |
|
October 31
2014 |
|
January 31
2014 |
|
January 31
2015 |
|
October 31
2014 |
|
January 31
2014 |
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
2,844.4 |
|
$ |
2,569.2 |
|
$ |
2,659.7 |
|
$ |
1,130.4 |
|
$ |
1,217.8 |
|
$ |
529.0 |
|
|
Marketable securities |
|
100.0 |
|
700.4 |
|
1,008.3 |
|
393.8 |
|
514.7 |
|
430.2 |
|
|
Receivables from unconsolidated subsidiaries and affiliates |
|
2,592.9 |
|
3,663.9 |
|
3,334.4 |
|
|
|
|
|
|
|
|
Trade accounts and notes receivable - net |
|
547.5 |
|
706.0 |
|
848.3 |
|
3,847.2 |
|
3,554.4 |
|
3,827.9 |
|
|
Financing receivables - net |
|
8.7 |
|
18.5 |
|
9.1 |
|
25,797.2 |
|
27,403.7 |
|
25,233.2 |
|
|
Financing receivables securitized - net |
|
|
|
|
|
|
|
3,893.3 |
|
4,602.3 |
|
3,490.9 |
|
|
Other receivables |
|
863.9 |
|
848.0 |
|
842.0 |
|
82.6 |
|
659.0 |
|
342.3 |
|
|
Equipment on operating leases - net |
|
|
|
|
|
|
|
3,834.6 |
|
4,015.5 |
|
3,026.0 |
|
|
Inventories |
|
4,527.1 |
|
4,209.7 |
|
5,554.6 |
|
|
|
|
|
|
|
|
Property and equipment - net |
|
5,293.4 |
|
5,522.5 |
|
5,294.0 |
|
54.1 |
|
55.3 |
|
57.0 |
|
|
Investments in unconsolidated subsidiaries and affiliates |
|
4,997.0 |
|
5,106.5 |
|
4,764.4 |
|
10.2 |
|
10.9 |
|
10.9 |
|
|
Goodwill |
|
741.3 |
|
791.2 |
|
834.6 |
|
|
|
|
|
|
|
|
Other intangible assets - net |
|
62.3 |
|
64.8 |
|
70.6 |
|
|
|
4.0 |
|
4.0 |
|
|
Retirement benefits |
|
283.8 |
|
263.5 |
|
548.3 |
|
30.9 |
|
32.9 |
|
36.8 |
|
|
Deferred income taxes |
|
2,923.2 |
|
2,981.9 |
|
2,563.3 |
|
68.7 |
|
64.9 |
|
65.8 |
|
|
Other assets |
|
926.8 |
|
850.6 |
|
702.4 |
|
847.7 |
|
648.2 |
|
644.1 |
|
|
Assets held for sale |
|
|
|
|
|
|
|
384.9 |
|
|
|
|
|
|
Total Assets |
|
$ |
26,712.3 |
|
$ |
28,296.7 |
|
$ |
29,034.0 |
|
$ |
40,375.6 |
|
$ |
42,783.6 |
|
$ |
37,698.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings |
|
$ |
1,079.2 |
|
$ |
434.1 |
|
$ |
1,759.6 |
|
$ |
7,543.5 |
|
$ |
7,585.1 |
|
$ |
6,897.7 |
|
|
Short-term securitization borrowings |
|
|
|
|
|
|
|
3,887.9 |
|
4,558.5 |
|
3,490.8 |
|
|
Payables to unconsolidated subsidiaries and affiliates |
|
119.2 |
|
101.0 |
|
89.1 |
|
2,565.6 |
|
3,633.7 |
|
3,299.2 |
|
|
Accounts payable and accrued expenses |
|
6,146.2 |
|
7,518.4 |
|
6,678.6 |
|
1,363.2 |
|
2,027.0 |
|
1,640.0 |
|
|
Deferred income taxes |
|
79.7 |
|
87.1 |
|
81.3 |
|
474.9 |
|
344.1 |
|
379.2 |
|
|
Long-term borrowings |
|
4,622.0 |
|
4,642.5 |
|
4,828.2 |
|
19,484.7 |
|
19,738.2 |
|
17,437.0 |
|
|
Retirement benefits and other liabilities |
|
6,417.2 |
|
6,448.1 |
|
5,339.4 |
|
83.4 |
|
82.8 |
|
76.4 |
|
|
Liabilities held for sale |
|
|
|
|
|
|
|
266.8 |
|
|
|
|
|
|
Total liabilities |
|
18,463.5 |
|
19,231.2 |
|
18,776.2 |
|
35,670.0 |
|
37,969.4 |
|
33,220.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 14) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $1 par value (issued shares at January 31, 2015 — 536,431,204) |
|
3,714.0 |
|
3,675.4 |
|
3,571.3 |
|
2,030.8 |
|
2,023.1 |
|
1,992.8 |
|
|
Common stock in treasury |
|
(13,408.2) |
|
(12,834.2) |
|
(10,643.1) |
|
|
|
|
|
|
|
|
Retained earnings |
|
22,185.2 |
|
22,004.4 |
|
20,136.9 |
|
2,816.8 |
|
2,811.8 |
|
2,479.5 |
|
|
Accumulated other comprehensive income (loss) |
|
(4,245.0) |
|
(3,783.0) |
|
(2,809.4) |
|
(142.0) |
|
(20.7) |
|
5.5 |
|
|
Total Deere & Company stockholders’ equity |
|
8,246.0 |
|
9,062.6 |
|
10,255.7 |
|
4,705.6 |
|
4,814.2 |
|
4,477.8 |
|
|
Noncontrolling interests |
|
2.8 |
|
2.9 |
|
2.1 |
|
|
|
|
|
|
|
|
Total stockholders’ equity |
|
8,248.8 |
|
9,065.5 |
|
10,257.8 |
|
4,705.6 |
|
4,814.2 |
|
4,477.8 |
|
|
Total Liabilities and Stockholders’ Equity |
|
$ |
26,712.3 |
|
$ |
28,296.7 |
|
$ |
29,034.0 |
|
$ |
40,375.6 |
|
$ |
42,783.6 |
|
$ |
37,698.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* 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 STATEMENT OF CASH FLOWS |
|
SUPPLEMENTAL CONSOLIDATING DATA
STATEMENT OF CASH FLOWS
For the Three Months Ended January 31, 2015 and 2014 |
|
|
(In millions of dollars) Unaudited |
|
EQUIPMENT OPERATIONS* |
|
FINANCIAL SERVICES |
|
|
|
|
2015 |
|
2014 |
|
2015 |
|
2014 |
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
386.9 |
|
$ |
681.3 |
|
$ |
156.8 |
|
$ |
142.2 |
|
|
Adjustments to reconcile net income to net cash provided by (used for) operating activities: |
|
|
|
|
|
|
|
|
|
|
Provision (credit) for credit losses |
|
(.4) |
|
.1 |
|
1.4 |
|
2.4 |
|
|
Provision for depreciation and amortization |
|
209.8 |
|
229.7 |
|
161.2 |
|
136.3 |
|
|
Impairment charges |
|
|
|
26.3 |
|
|
|
|
|
|
Undistributed earnings of unconsolidated subsidiariesand affiliates |
|
5.3 |
|
(138.4) |
|
(.4) |
|
(.8 |
) |
|
Provision (credit) for deferred income taxes |
|
55.8 |
|
(3.8) |
|
120.3 |
|
(4.7 |
) |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
Trade receivables |
|
109.2 |
|
167.0 |
|
|
|
|
|
|
Insurance receivables |
|
|
|
|
|
256.5 |
|
101.9 |
|
|
Inventories |
|
(508.1) |
|
(721.1) |
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
(1,082.2) |
|
(1,169.7) |
|
(282.9) |
|
(117.0 |
) |
|
Accrued income taxes payable/receivable |
|
(182.7) |
|
124.5 |
|
(2.8) |
|
13.0 |
|
|
Retirement benefits |
|
80.8 |
|
49.7 |
|
3.6 |
|
3.7 |
|
|
Other |
|
108.5 |
|
36.8 |
|
11.8 |
|
(9.2 |
) |
|
Net cash provided by (used for) operating activities |
|
(817.1) |
|
(717.6) |
|
425.5 |
|
267.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
|
|
Collections of receivables (excluding trade and wholesale) |
|
|
|
|
|
5,038.2 |
|
5,008.5 |
|
|
Proceeds from maturities and sales of marketable securities |
|
600.0 |
|
400.0 |
|
73.4 |
|
3.6 |
|
|
Proceeds from sales of equipment on operating leases |
|
|
|
|
|
242.1 |
|
276.4 |
|
|
Proceeds from sales of businesses, net of cash sold |
|
|
|
303.7 |
|
|
|
|
|
|
Cost of receivables acquired (excluding trade and wholesale) |
|
|
|
|
|
(3,936.7) |
|
(4,529.1 |
) |
|
Purchases of marketable securities |
|
|
|
(203.7) |
|
(19.3) |
|
(18.7 |
) |
|
Purchases of property and equipment |
|
(183.6) |
|
(250.5) |
|
(.4) |
|
(.2 |
) |
|
Cost of equipment on operating leases acquired |
|
|
|
|
|
(429.2) |
|
(407.9 |
) |
|
Decrease (increase) in trade and wholesale receivables |
|
|
|
|
|
80.9 |
|
(149.0 |
) |
|
Other |
|
(23.1) |
|
(44.3) |
|
(31.8) |
|
(48.4 |
) |
|
Net cash provided by investing activities |
|
393.3 |
|
205.2 |
|
1,017.2 |
|
135.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in total short-term borrowings |
|
707.2 |
|
703.1 |
|
(497.4) |
|
(1,439.8 |
) |
|
Change in intercompany receivables/payables |
|
873.6 |
|
79.2 |
|
(873.6) |
|
(79.2 |
) |
|
Proceeds from long-term borrowings |
|
1.5 |
|
6.0 |
|
1,226.3 |
|
2,235.1 |
|
|
Payments of long-term borrowings |
|
(16.2) |
|
(15.9) |
|
(1,218.1) |
|
(1,084.1 |
) |
|
Proceeds from issuance of common stock |
|
44.7 |
|
54.3 |
|
|
|
|
|
|
Repurchases of common stock |
|
(604.7) |
|
(477.3) |
|
|
|
|
|
|
Dividends paid |
|
(209.9) |
|
(192.5) |
|
(151.6) |
|
|
|
|
Excess tax benefits from share-based compensation |
|
6.3 |
|
14.6 |
|
|
|
|
|
|
Other |
|
(16.6) |
|
(6.0) |
|
2.1 |
|
29.5 |
|
|
Net cash provided by (used for) financing activities |
|
785.9 |
|
165.5 |
|
(1,512.3) |
|
(338.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Exchange Rate Changes on Cash and Cash Equivalents |
|
(86.9) |
|
(16.7) |
|
(17.8) |
|
(16.3 |
) |
|
Net Increase (Decrease) in Cash and Cash Equivalents |
|
275.2 |
|
(363.6) |
|
(87.4) |
|
48.2 |
|
|
Cash and Cash Equivalents at Beginning of Period |
|
2,569.2 |
|
3,023.3 |
|
1,217.8 |
|
480.8 |
|
|
Cash and Cash Equivalents at End of Period |
|
$ |
2,844.4 |
|
$ |
2,659.7 |
|
$ |
1,130.4 |
|
$ |
529.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
* 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. |
| |