10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended April 30, 2004

Commission file no: 1-6458

JOHN DEERE CAPITAL CORPORATION

Delaware
(State of incorporation) 36-2386361
(IRS employer identification no.)

1 East First Street, Suite 600
Reno, Nevada 89501
(Address of principal executive offices)

Telephone Number: (775) 786-5527

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes	X	No

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2).
Yes	No	X
At April 30, 2004, 2,500 shares of common stock, without par value, of the registrant were outstanding, all of which were owned by John Deere Credit Company, a wholly-owned subsidiary of Deere & Company.

The registrant meets the conditions set forth in General Instruction H(1)(a) and (b) of Form 10-Q and is therefore filing this Form with certain reduced disclosures as permitted by those instructions.

Page 1 of 22 Pages
Index to Exhibits: Page 18

PART I.  FINANCIAL INFORMATION

Item 1.     Financial Statements.

John Deere Capital Corporation and Subsidiaries

Statements of Consolidated Income and Retained Earnings

(Unaudited)

(in millions)

Three Months Ended April 30,		Six Months Ended April 30,
2004	2003	2004	2003

Revenues
	Finance income earned on retail notes	$	95.7		$	102.4		$	192.8		$		200.2
	Lease revenues		65.8			86.0			135.5				176.9
	Revolving charge account income		39.2			34.4			75.2				66.2
	Finance income earned on wholesale receivables		63.0			64.1			114.3				116.1
	Operating loan income		6.4			8.5			12.4				15.7
	Securitization and servicing fee income		11.7			11.1			24.4				25.4
	Net gain on receivables sold		17.6			7.9			31.7				14.3
	Interest income from short-term investments		1.2			3.1			6.9				6.3
	Other income		14.1			9.0			20.7				15.0
	Total revenues		314.7			326.5			613.9				636.1
Expenses
	Interest expense		80.8			94.6			162.5				181.3
	Operating expenses:
	Administrative and operating expenses		64.0			48.2			115.8				95.7
	Provision for credit losses		16.9			19.9			24.5				32.8
	Fees paid to John Deere		8.5			6.3			15.8				14.4
	Depreciation of equipment on operating leases		42.6			54.3			87.4				112.8
	Total operating expenses		132.0			128.7			243.5				255.7
	Total expenses		212.8			223.3			406.0				437.0
Income of consolidated group before income taxes			101.9			103.2				207.9		199.1
Provision for income taxes			34.6			35.7				71.5		69.4
Income of consolidated group			67.3			67.5				136.4				129.7
Equity in income of unconsolidated affiliates			.1							.3				.1
Net income			67.4			67.5				136.7				129.8
Cash dividends paid			(15.0	)		(50.0	)			(80.0	)			(50.0	)
Retained earnings at beginning of period			1,123.7			1,106.2				1,119.4				1,043.9
Retained earnings at end of period		$	1,176.1		$	1,123.7		$		1,176.1	$			1,123.7
See Notes to Interim Financial Statements.

 Page 2

John Deere Capital Corporation and Subsidiaries

Consolidated Balance Sheets

(Unaudited)

(in millions)

April 30, 2004 October 31,
2003 April 30,
2003

Assets
	Cash and cash equivalents						$	299.2		$	342.5		$	389.0
	Receivables:
			Retail notes					5,757.3			6,109.7			5,729.8
			Revolving charge accounts					1,209.6			1,117.4			914.1
			Operating loans					512.4			541.4			568.9
			Wholesale receivables					3,831.8			2,904.6			3,854.6
			Financing leases					399.8			427.3			438.9
						Total receivables		11,710.9			11,100.4			11,506.3
			Allowance for credit losses					(123.6	)		(123.8	)		(122.2	)
						Total receivables - net		11,587.3			10,976.6			11,384.1
	Notes receivable - unconsolidated affiliates										274.3			291.9
	Other receivables							132.2			142.9			99.3
	Equipment on operating leases - net							751.3			879.2			975.1
	Investment in unconsolidated affiliates							3.4			3.0			2.6
	Other assets							298.1			337.1			417.5
Total Assets							$	13,071.5		$	12,955.6		$	13,559.5
Liabilities and Stockholder's Equity
		Short-term borrowings:
				Commercial paper			$	1,299.8		$	1,691.8		$	2,577.6
				Other notes payable				11.8			66.4			41.3
				John Deere				1,095.9			166.0			135.7
				Current maturities of long-term borrowings				711.5			1,592.2			1,617.5
					Total short-term borrowings			3,119.0			3,516.4			4,372.1
		Accounts payable and accrued liabilities:
				Accrued interest on debt				65.5			65.1			69.2
				Other payables				382.2			374.2			412.9
					Total accounts payable and accrued liabilities			447.7			439.3			482.1
		Deposits withheld from dealers and merchants						163.6			159.5			141.4
		Long-term borrowings:
				Senior debt				7,190.2			6,757.4			6,510.2
				Subordinated debt				150.0			150.0			150.0
				Total long-term borrowings				7,340.2			6,907.4			6,660.2
				Total liabilities				11,070.5			11,022.6			11,655.8
		Stockholder's equity:
				Common stock, without par value (issued and outstanding - 2,500 shares owned by John Deere Credit Company)				812.8			812.8			812.8
				Retained earnings				1,176.1			1,119.4			1,123.7
				Cumulative translation adjustment				17.4			13.5			2.9
				Unrealized loss on derivatives				(10.1	)		(19.3	)		(43.3	)
				Unrealized gain on investments				4.8			6.6			7.6
				Total accumulated other comprehensive income (loss)				12.1			.8			(32.8	)
				Total stockholder's equity				2,001.0			1,933.0			1,903.7
Total Liabilities and Stockholder's Equity							$	13,071.5		$	12,955.6		$	13,559.5
See Notes to Interim Financial Statements.

Page 3

John Deere Capital Corporation and Subsidiaries
Condensed Statements of Consolidated Cash Flows
For the Six Months Ended April 30, 2004 and 2003
(Unaudited)
(in millions)
	2004				2003
Cash Flows from Operating Activities:
Net income	$	136.7		$		129.8
Adjustments to reconcile net income to net cash
provided by operating activities		81.7				123.3
Net cash provided by operating activities		218.4				253.1
Cash Flows from Investing Activities:
Cost of receivables acquired		(12,283.2	)			(9,438.9	)
Collections of receivables		10,117.0				7,616.2
Cost of operating leases acquired		(140.0	)			(119.0	)
Proceeds from sales of equipment on operating leases		198.4				233.7
Change in notes receivable - unconsolidated affiliates		274.3				(32.1	)
Proceeds from sales of receivables		1,602.6				606.2
Other		(5.1	)			(5.2	)
Net cash used for investing activities		(236.0	)			(1,139.1	)
Cash Flows from Financing Activities:
Increase (decrease) in commercial paper		(405.8	)			1,122.7
Increase (decrease) in other notes payable		(55.5	)			5.2
Increase (decrease) in payable with John Deere		929.9				(546.1	)
Proceeds from issuance of long-term borrowings		647.6				1,900.0
Principal payments on long-term borrowings		(1,068.4	)			(1,311.7	)
Dividends paid		(80.0	)			(50.0	)
Net cash provided by (used for) financing activities		(32.2	)			1,120.1
Effect of exchange rate changes on cash		6.5				7.1
Net increase (decrease) in cash and cash equivalents		(43.3	)			241.2
Cash and cash equivalents at beginning of period		342.5				147.8
Cash and cash equivalents at end of period	$	299.2		$		389.0

See Notes to Interim Financial Statements.

 Page 4

John Deere Capital Corporation and Subsidiaries
Notes to Interim Financial Statements
(Unaudited)
(1)	The consolidated financial statements of John Deere Capital Corporation (Capital Corporation) and its subsidiaries (collectively called the Company) have been prepared by the Company, without audit, pursuant to the rules and regulations of the U.S. Securities and Exchange Commission. Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the U.S. have been condensed or omitted as permitted by such rules and regulations. All adjustments, consisting of normal recurring adjustments, have been included. Management believes that the disclosures are adequate to present fairly the financial position, results of operations and cash flows at the dates and for the periods presented. It is suggested that these interim financial statements be read in conjunction with the financial statements and the notes thereto included in the Company's latest annual report on Form 10- K. Results for interim periods are not necessarily indicative of those to be expected for the year.
	The preparation of financial statements in conformity with accounting principles generally accepted in the U.S. requires management to make estimates and assumptions that affect the reported amounts and related disclosures. Actual results could differ from those estimates.
	Certain amounts for prior years have been reclassified to conform with 2004 financial statement presentations.
(2)	The Company provides and administers financing for retail purchases of new equipment manufactured by Deere & Company's agricultural equipment, commercial and consumer equipment, and construction and forestry divisions and used equipment taken in trade for this equipment. The Company primarily purchases retail installment sales and loan contracts (retail notes) from Deere & Company and its wholly-owned subsidiaries (collectively called John Deere). John Deere acquires these retail notes through John Deere retail dealers. The Company also purchases and finances a limited amount of non-Deere retail notes and continues to service a small portfolio of recreational products and other retail notes. In addition, the Company leases John Deere equipment and a limited amount of non-Deere equipment to retail customers (financing and operating leases). The Company also finances and services revolving charge accounts, in most cases acquired from and offered through merchants in the agricultural, commercial and consumer, and construction and forestry markets (revolving charge accounts). Further, the Company finances and services operating loans, in most cases offered through and acquired from farm input providers or through direct relationships with agricultural producers (operating loans). The Company also provides wholesale financing for inventories of John Deere engines and John Deere agricultural, commercial and consumer and construction and forestry equipment owned by dealers of those products (wholesale receivables), most of which are originated by John Deere. Retail notes, revolving charge accounts, operating loans, financing leases and wholesale receivables are collectively called "Receivables." Receivables and operating leases are collectively called "Receivables and Leases."

(3) The Company's ratio of earnings to fixed charges was 2.23 to 1 for the second quarter of 2004, compared with 2.07 to 1 for the second quarter of 2003. The ratio of earnings to fixed charges was 2.25 to 1 for the first six months of 2004 and 2.08 to 1 for the first six months of 2003. "Earnings" consist of income before income taxes, the cumulative effect of changes in accounting and fixed charges. "Fixed charges" consist of interest on indebtedness, amortization of debt discount and expense, an estimated amount of rental expense under capitalized leases that is deemed to be representative of the interest factor and rental expense under operating leases.

 Page 5

(4) Comprehensive income, which includes all changes in the Company's equity during the period except transactions with the stockholder, was as follows in millions of dollars:

	Three Months Ended April 30,				Six Months Ended April 30,
	2004		2003		2004		2003
Net Income	$	67.4	$	67.5	$	136.7	$	129.8
Other comprehensive income (loss), net of tax
Change in cumulative translation adjustment		(5.4)		1.4		3.9		5.1
Unrealized gain (loss) on investments		(6.6)		3.3		(1.8)		6.0
Unrealized gain on derivatives		7.6		3.8		9.2		.8
Total comprehensive income	$	63.0	$	76.0	$	148.0	$	141.7

(5)	The Company has guaranteed certain recourse obligations on Receivables and Leases that it has sold. If the Receivables and Leases sold are not collected, the Company would be required to cover those losses up to the amount of its recourse obligation. At April 30, 2004, the maximum amount of exposure to losses under these agreements was $201 million, which is net of accrued losses of $23 million related to these agreements. The Company may recover a portion of any required payments incurred under these agreements from the repossession of the equipment collateralizing the Receivables and Leases. At April 30, 2004, the maximum remaining term of the Receivables and Leases guaranteed was approximately six years.
	In January 2004, the Company began guaranteeing all new commercial paper and medium-term note issuances for John Deere Credit Inc., the John Deere finance subsidiary in Canada. At April 30, 2004, John Deere Credit Inc. had $113 million of commercial paper and $73 million of medium-term notes outstanding that were guaranteed by the Company.
	The Company has also guaranteed $30 million of residual value related to property being used by the Company under an operating lease at April 30, 2004. The Company is obligated at the end of the lease term to pay to the lessor any reduction in market value of the leased property up to the guaranteed residual value. The Company recognizes the expense for this future estimated lease payment over the life of the operating lease and had accrued expenses of $5 million related to this agreement at April 30, 2004. The lease term expires in 2007.

(6)

In December 2003, the Financial Accounting Standards Board (FASB) revised Interpretation (FIN) No. 46, Consolidation of Variable Interest Entities (as revised, the "Interpretation"), which addresses the consolidation and related disclosures of these entities by business enterprises. These are entities in which either the equity investment at risk is not sufficient to absorb the probable losses without additional subordinated financial support from other parties, or the investors with equity at risk lack certain essential characteristics of a controlling interest. Under the Interpretation, the Company must consolidate any variable interest entities (VIEs) in which the Company holds variable interests and is deemed the primary beneficiary. The effective date for adoption for newly created VIEs was immediate upon issuance and had no effect. The effective date for previously existing VIEs that are also special purpose entities (SPEs) was the end of the first fiscal quarter of 2004 and had no effect on the Company's financial position or net income (see below). The effective date for previously existing VIEs that are not SPEs was the end of the second fiscal quarter of 2004 and had no effect on the Company's financial position or net income.

As disclosed in Note 4 to the Company's 2003 Annual Report filed on Form 10-K, the Company holds retained interests in certain SPEs related to the securitization and sale of retail notes. Under the Interpretation, most of the Company's retained interests are not deemed variable interests because they are interests in a VIE's specified assets with a fair value that is less than half the fair value of the VIE's total assets. The Company's remaining retained interests are with qualified special purpose entities (QSPEs) as defined by FASB Statement No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, which are exempt from consolidation. At April 30, 2004, the assets of these entities related to the Company's securitization and sale of retail notes totaled approximately $3,279 million and the maximum exposure to losses from recourse obligations related to these entities was $199

Page 6

million. The adoption of this standard did not require the consolidation of these entities.

(7)

The Company recognized pretax gains of $29.2 million on the retail notes securitized during the first six months of 2004. Key assumptions used to initially determine the fair value of the retained interests included a weighted-average remaining maturity of 20 months, average annual prepayment rate of 20 percent, expected annual credit losses of 0.41 percent, and a discount rate on retained interests and subordinate tranches of 13 percent.

(8) The Company participates in certain Deere & Company defined benefit pension plans for employees in the U.S. and certain defined benefit pension plans outside the U.S. These pension plans provide for benefits that are based primarily on years of service and employee compensation. Pension expense is actuarially determined based on the Company's employees included in the plan. The Company's pension expense amounted to $2.1 million in the first six months of 2004. The Company generally provides defined benefit health care and life insurance plans for retired employees in the U.S. through participation in Deere & Company's plans. Health care and life insurance benefits expense is actuarially determined based on the Company's employees included in the plans and amounted to $3.2 million during the first six months of 2004. Further disclosure for these plans is included in Deere & Company's Form 10-Q for the quarter ended April 30, 2004.

(9) In December 2003, John Deere acquired a majority interest in Nortrax, Inc., and it was consolidated with John Deere's financial statements. The Company's wholesale receivables from Nortrax, Inc., disclosed as "Notes Receivable - unconsolidated affiliates" on the financial statements, were settled in December 2003.

 Page 7

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations.
Results of Operations
Overview
The Company primarily generates revenues, income and cash by financing sales and leases of new and used agricultural, commercial and consumer, and construction and forestry equipment by John Deere dealers. In addition, the Company also provides wholesale financing to dealers of the foregoing equipment, provides operating loans and finances retail revolving charge accounts.
The Company's business is currently affected by the following key trends and economic conditions. The Company's business is closely related to John Deere's business. Deere & Company expects significant increases in agricultural equipment industry retail sales in 2004 due to the strengthening of U.S. farm cash receipts and increases in global demand. Retail activity for construction and forestry equipment continues to be robust as a result of fleet replenishment by contractors and rental operations. Deere & Company's commercial and consumer equipment sales are also expected to continue to benefit from the success of new products. As a result of the strengthening of Deere & Company's retail sales, the Company expects to benefit from further growth in the loan portfolio in 2004. However, net income is forecast to be down slightly due to lower gains on receivable sales.
2004 Compared with 2003
Net income was $67.4 million for the second quarter and $136.7 million for the first six months of 2004, compared with $67.5 million and $129.8 million, respectively, last year. Affecting the results for the current quarter were higher gains from an increased volume of retail note sales, offset by an increase in administrative costs related in part to higher employee performance bonus expense. The improvement for the first six months was mainly due to higher gains from an increased volume of retail note sales and growth in the portfolio, partially offset by higher administrative costs.
Revenues totaled $314.7 million for the second quarter and $613.9 million for the first six months of 2004, compared to $326.5 and $636.1 million, respectively, last year. The decreases for both periods were primarily due to lower levels of operating leases and lower yields, partially offset by higher net gains on receivables sold. Finance income earned on retail notes totaled $192.8 million for the first six months of 2004, compared to $200.2 million for the same period in 2003. This decrease was primarily due to declining yields earned on the average retail note portfolio balance, partially offset by higher average retail note portfolio balances. Lease revenues decreased $41.4 million, to $135.5 million in the first six months of 2004, from $176.9 million in the first six months of 2003 primarily due to a 25 percent decrease in the average amount of equipment on operating leases. The operating le ase levels continue to decrease as a result of more attractive financing options offered on retail note products in recent years. Finance income earned on wholesale receivables totaled $114.3 million for the first six months of 2004, compared to $116.1 million in the first six months of 2003. Revenues earned on revolving charge accounts amounted to $75.2 million in the first six months of 2004, a 14 percent increase over revenues of $66.2 million during the same period last year. The increase was primarily due to growth of Farm Planä and John Deere Credit Revolving Plan receivables in the first six months of 2004, compared with the same period last year. Operating loan income decreased $3.3 million to $12.4 million in the first six months of 2004, from $15.7 million in the first six months of 2003. The decrease was due to declining yields earned on a lower average balance of operating loan accounts. Revenues earned from Deere & Com pany totaled $99.8 million for the second quarter and $180.2 million for the first six months of 2004, compared to $95.6 and $179.9 million, respectively, for the same periods last year.
The net gain on receivables sold, including adjustments to prior sales, totaled $17.6 million and $31.7 million for the second quarter and first six months of 2004, respectively, compared to $7.9 million and $14.3 million for the same periods a year ago. The increase was primarily due to higher sales of agricultural and construction and forestry retail notes of approximately $1,562 million total principal value during the first six months of 2004, compared to the sale of approximately $572 million total principal value during the first six months of 2003. Additional sales of receivables are expected to be made in the future.
Interest expense totaled $80.8 million for the second quarter and $162.5 million for the first six months of 2004, compared to $94.6 million and $181.3 million for the same periods in 2003. The decreases were due to lower average borrowing rates in both periods and slightly lower average borrowings in the second quarter.

Page 8

          Administrative and operating expenses were $64.0 million in the second quarter and $115.8 million for the first six months of 2004, compared with $48.2 million and $95.7 million for the same periods in 2003. The increase was primarily due to higher employment costs related in part to higher employee performance bonus expense.

          During the second quarter and first six months of 2004, the provision for credit losses totaled $16.9 million and $24.5 million, respectively, compared with $19.9 million and $32.8 million, in the same periods last year. The decrease was primarily due to lower write-offs of John Deere construction and forestry equipment retail notes and revolving charge accounts. The annualized provision for credit losses, as a percentage of the average balance of total Receivables financed, was .60 percent for the second quarter of 2004 and .43 percent for the first six months of 2004, compared with .73 percent and .62 percent for the same periods last year.

Fees paid to John Deere for interest and support were $8.5 million in the second quarter and $15.8 million for the first six months of 2004, compared with $6.3 million and $14.4 million for the same periods in 2003. Depreciation of equipment on operating leases was $42.6 million in the second quarter and $87.4 million for the first six months of 2004, compared to $54.3 million and $112.8 million for the same periods in 2003. The decrease was primarily the result of the lower average amount of equipment on operating leases.

Receivable and Lease acquisition volumes were as follows (in millions of dollars):

	Three Months
	Ended April 30,
		2004		2003		$ Change	% Change
Retail notes:
Agricultural equipment	$	1,030	$	877	$	153	17	%
Construction and forestry equipment		284		193		91	47
Commercial and consumer equipment		158		117		41	35
Total		1,472		1,187		285	24
Revolving charge accounts		882		688		194	28
Operating loans		471		323		148	46
Wholesale receivables		4,567		3,295		1,272	39
Financing leases		47		35		12	34
Equipment on operating leases		90		77		13	17
Total	$	7,529	$	5,605	$	1,924	34	%

	Six Months
	Ended April 30,
		2004		2003		$ Change	% Change
Retail notes:
Agricultural equipment	$	1,836	$	1,607	$	229	14	%
Construction and forestry equipment		527		353		174	49
Commercial and consumer equipment		290		181		109	60
Total		2,653		2,141		512	24
Revolving charge accounts		1,437		1,156		281	24
Operating loans		1,011		745		266	36
Wholesale receivables		7,102		5,336		1,766	33
Financing leases		80		61		19	31
Equipment on operating leases		140		119		21	18
Total	$	12,423	$	9,558	$	2,865	30	%

Retail note volumes increased during the second quarter and first six months of 2004, when compared to last year, primarily due to increases in retail sales of John Deere agricultural, construction and forestry and commercial and consumer equipment. Revolving charge accounts and operating loan volumes increased in the second quarter and first six months of 2004, when compared to last year, primarily as a result of increased market coverage. Wholesale receivable volumes increased during the second quarter and first six months of 2004, when compared to last year, primarily due to increased shipments of John Deere equipment as a result of increased retail sales activity.

 Page 9

          Total Receivables and Leases held were as follows (in millions of dollars):

		April 30,		October 31,		April 30,
		2004		2003		2003
Retail notes:
Agricultural equipment	$	3,693	$	3,954	$	3,666
Construction and forestry equipment		1,120		1,196		1,245
Commercial and consumer equipment		902		909		754
Recreational products		42		51		65
Total		5,757		6,110		5,730
Revolving charge accounts		1,210		1,118		914
Operating loans		512		541		569
Wholesale receivables		3,832		2,905		3,855
Financing leases		400		427		439
Equipment on operating leases		751		879		975
Total	$	12,462	$	11,980	$	12,482

Receivables and Leases administered by the Company were as follows (in millions of dollars):

		April 30,		October 31,		April 30,
		2004		2003		2003
Receivables and Leases administered:
Owned by the Company	$	12,462	$	11,980	$	12,482
Sold and serviced - with limited recourse*		3,079		2,559		2,055
Sold and serviced - without recourse**		30		35		43
Total Receivables and Leases administered	$	15,571	$	14,574	$	14,580

*

The Company's maximum exposure under all Receivable and Lease recourse provisions at April 30, 2004, October 31, 2003 and April 30, 2003 was $201 million, $221 million and $174 million, respectively. In addition, the Company has provided letters of credit for John Deere Credit Inc., the John Deere finance subsidiary in Canada, as part of two retail note sales. At April 30, 2004, October 31, 2003 and April 30, 2003, the Company's maximum exposure under these agreements was approximately $10 million, $10 million and $4 million, respectively. The Company does not record the recourse obligations as liabilities as they are contingent liabilities that are not probable at this time. However, the probable loss on receivables that have been sold was accrued at the time of sale, and any subsequent necessary adjustments are made as part of ongoing reviews.

**

These receivables represent recreational product retail notes that the Company has sold but continues to administer for a fee.

 Page 10

          Total Receivable amounts 60 days or more past due in the table below represent the amount of all customer payments past due 60 days or more, by product, and as a percent of the respective receivables. They are as follows (in millions of dollars):

		April 30,				October 31,					April 30,
		2004				2003					2003
			Dollars	Percent				Dollars	Percent				Dollars	Percent
Retail notes:
Agricultural equipment		$	13.8	.37	%		$	10.7	.27	%		$	17.6	.48	%
Construction and forestry equipment			8.6	.77				12.1	1.01				12.2	.98
Commercial and consumer equipment			1.2	.13				1.3	.14				1.3	.17
Recreational products			.1	.24				.1	.19				.1	.15
Total retail notes			23.7	.41				24.2	.40				31.2	.54
Revolving charge accounts*			11.7	.97				12.0	1.07				14.9	1.63
Operating loans			1.0	.20				1.3	.24				5.7	1.00
Wholesale receivables			11.6	.30				5.9	.20				8.6	.22
Financing leases			3.9	.98				4.2	.98				2.6	.59
Total Receivables		$	51.9	.44	%		$	47.6	.43	%		$	63.0	.55	%
*	Due to the nature of revolving charge accounts, the customer payments past due 60 days or more also represent the total balance.

          The balance of retail notes held (principal plus accrued interest) with any installment 60 days or more past due represents the total retail note balance for a customer who has any portion of his note 60 days or more past due. These amounts were $90 million, $96 million and $131 million at April 30, 2004, October 31, 2003 and April 30, 2003, respectively. The balances of retail notes held on which any installment was 60 days or more past due as a percentage of the ending retail notes receivable was 1.56, 1.57 and 2.29 percent at April 30, 2004, October 31, 2003 and April 30, 2003, respectively.

          Total non-performing Receivables, which represent loans the Company has ceased accruing interest for, by product, and as a percent of the respective receivables were as follows (in millions of dollars):

	April 30,				October 31,					April 30,
	2004				2003					2003
		Dollars	Percent				Dollars	Percent				Dollars	Percent
Retail notes:
Agricultural equipment	$	19.0	.51	%		$	20.3	.51	%		$	18.4	.50	%
Construction and forestry equipment		12.7	1.13				15.7	1.31				18.8	1.51
Commercial and consumer equipment		2.6	.29				3.0	.33				2.8	.37
Recreational products		.2	.48				.6	1.17				.5	.77
Total retail notes		34.5	.60				39.6	.65				40.5	.71
Operating loans		20.8	4.06				21.8	4.03				22.1	3.89
Wholesale receivables		19.0	.50				11.2	.39				1.6	.04
Financing leases		11.0	2.75				13.4	3.14				17.4	3.96
Total Receivables	$	85.3	.73	%		$	86.0	.77	%		$	81.6	.71	%

         The amount of non-performing operating loans was due to the default of an operating loan to a commercial and consumer equipment customer. The operating loan was restructured in the first quarter of 2004 and the Company continues to classify the loan as non-performing until the customer demonstrates the ability to perform in accordance with the restructured loan. The increase in non-performing wholesale receivables is primarily related to a payment default of a single construction and forestry dealership. A loan-loss provision was recorded for the estimated uncollectible amount.

 Page 11

          Total Receivable write-off amounts, net of recoveries, by product, and as an annualized percentage of average balances held during the year, are as follows (in millions of dollars):

			Three Months Ended April 30, 2004					Three Months Ended April 30, 2003
			Dollars		Percent			Dollars		Percent
Retail notes:
	Agricultural equipment		$	(.2	)	(.02	)%	$	1.5	.17	%
	Construction and forestry equipment			1.1	.36				5.1	1.69
	Commercial and consumer equipment								.3	.14
	Recreational products			.1		.86
		Total retail notes		1.0		.07			6.9	.50
Revolving charge accounts				4.7		1.80			6.1	2.87
Operating loans				.8		.68			1.2	.94
Wholesale receivables				.1		.01			1.3	.14
Financing leases				1.1		1.08			3.7	3.31
		Total Receivables	$	7.7		.28	%	$	19.2	.70	%

				Six Months Ended April 30, 2004					Six Months Ended April 30, 2003
				Dollars		Percent			Dollars		Percent
Retail notes:
	Agricultural equipment			$	.2		.01	%	$	2.6	.15	%
	Construction and forestry equipment				3.2	.51				9.5	1.62
	Commercial and consumer equipment				.4	.09				.4	.11
	Recreational products				.4		1.70
			Total retail notes		4.2		.14			12.5	.47
Revolving charge accounts					8.3		1.57			11.9	2.86
Operating loans					1.5		.63			1.6	.65
Wholesale receivables					.3		.02			1.6	.09
Financing leases					2.0		.97			5.6	2.57
		Total Receivables		$	16.3		.29	%	$	33.2	.62	%

          Deposits withheld from dealers and merchants, representing mainly the aggregate dealer retail note and lease withholding accounts from individual John Deere dealers to which losses from retail notes and leases originating from the respective dealers can be charged, amounted to $164 million at April 30, 2004, compared with $160 million at October 31, 2003 and $141 million at April 30, 2003.

          The Company's allowance for credit losses on all Receivables financed totaled $124 million at April 30, 2004, $124 million at October 31, 2003 and $122 million at April 30, 2003. The allowance for credit losses represented 1.06 percent of the total Receivables financed at April 30, 2004, 1.12 percent at October 31, 2003 and 1.06 percent at April 30, 2003. The allowance is subject to an ongoing evaluation based on collection experience, economic conditions and credit risk quality. The Company believes its allowance is sufficient to provide for losses in its existing receivable portfolio.

 Page 12

Safe Harbor Statement

          Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995: Statements herein that relate to future operating periods are subject to important risks and uncertainties that could cause actual results to differ materially. Actions by the U.S. Federal Reserve Board and other central banks may affect the costs and expenses of financing the Company and the rates it is able to offer. The Company's business is affected by general economic conditions in and the political instability of the global markets in which the Company operates because deteriorating economic conditions and political instability can result in higher loan losses. The Company's business is also affected by actions of banks, financing and leasing companies and other lenders that compete with the Company for customers. In addition, the Company's business is closely related to John Deere's business. Further information, including factors that potentially could materially affect the Company's and John Deere's financial results, is included in the most recent Deere & Company Form 10-K and other Deere & Company and Capital Corporation filings with the Securities and Exchange Commission.

Critical Accounting Policies

See the Company's critical accounting policies discussed in the Management's Discussion and Analysis of the most recent annual report filed on Form 10-K. There have been no material changes to these policies.

Capital Resources and Liquidity

          The Company relies on its ability to raise substantial amounts of funds to finance its Receivable and Lease portfolios. During the first six months of 2004, the Company issued $648 million of term debt, obtained a $750 million term loan from Deere & Company, maintained an average commercial paper balance of $1,457 million and received proceeds of $1,603 million from sales of Receivables. At April 30, 2004, the Company's funding profile included $1,300 million of commercial paper, $1,096 million of intercompany loans from Deere & Company, $8,052 million of unsecured term debt, $3,027 million of securitizations and $2,001 million of equity capital. The Company's funding profile may be altered to reflect such factors as relative costs of funding sources, assets available for securitizations and capital market accessibility. For additional information regarding current securitization gains and assum ptions, see Note 7 to the Interim Financial Statements.

          During the first six months of 2004, the aggregate net cash provided by operating activities was used primarily to increase Receivables and Leases. Net cash provided by operating activities was $218 million in the first six months of 2004. Net cash used for investing activities totaled $236 million in the first six months of 2004, primarily due to the cost of Receivables and Leases acquired exceeding the collections of Receivables and Leases, partially offset by proceeds from sales of Receivables. Cash used for financing activities totaled $32 million in the first six months of 2004, resulting primarily from a net decrease in total external borrowings and dividends paid to John Deere Credit Company, which in turn paid comparable dividends to Deere & Company, partially offset by an increase in payables to Deere & Company. Cash and cash equivalents decreased $43 million during the first six months of 2004.< /FONT>

          During the first six months of 2003, the aggregate net cash provided by operating and financing activities was used primarily to increase Receivables and Leases. Net cash provided by operating activities was $253 million in the first six months of 2003. Cash provided by financing activities totaled $1,120 million in the first six months of 2003, resulting from a net increase in total external borrowings, partially offset by a decrease in payables to Deere & Company and dividends paid to John Deere Credit Company, which in turn paid comparable dividends to Deere & Company. Cash used for investing activities totaled $1,139 million in the first six months of 2003, primarily due to the cost of Receivables and Leases acquired exceeding collections of Receivables and Leases, partially offset by proceeds from sales of Receivables. Cash and cash equivalents increased $241 million during the first six months of 2003.

          Because of the multiple funding sources that have been and continue to be available to the Company, the Company expects to have sufficient sources of liquidity to meet its ongoing funding needs. The Company's commercial paper outstanding at April 30, 2004, October 31, 2003 and April 30, 2003 was approximately $1,300 million, $1,692 million and $2,578 million, respectively, while the total cash and cash equivalents position was approximately $299 million, $343 million and $389 million, respectively. Additionally, the Company had access to approximately $2,654 million, $4,009 million and $2,880 million, respectively, of cash and cash equivalents held by its parent, Deere & Company (if Deere & Company would have chosen to make these funds available to the Company). In addition, the Company has for many years accessed diverse funding sources, including short-term and long-term unsecured debt capital markets in the U.S., Europe and Australia, and public and private securitization markets in the U.S. The Company also has access to unsecured bank lines of credit.

Page 13

          The Company's ability to obtain funds is affected by its debt ratings, which are closely related to the outlook for and the financial condition of Deere & Company, and the nature and availability of support facilities, such as its lines of credit. For information regarding Deere & Company and its business, see the Company's most recently filed annual report on Form 10-K.

          To access public debt capital markets, the Company relies on selected credit rating agencies to assign short-term and long-term credit ratings to the Company's securities as an indicator of credit quality for fixed income investors. A security rating is not a recommendation by the rating agency to buy, sell or hold Company securities. A credit rating agency may change or withdraw Company ratings based on its assessment of the Company's current and future ability to meet interest and principal repayment obligations. Lower credit ratings generally result in higher borrowing costs and reduced access to debt capital markets.

          The senior long-term and short-term debt ratings currently assigned to Company securities by the rating agencies listed below are investment grade ratings. Each rating should be evaluated independently of any other rating. The current Company ratings and ratings outlook from the rating agencies engaged by the Company are the same as those for Deere & Company. Those ratings are as follows:

	Senior Long-Term	Short-Term	Outlook
Moody's Investors Service, Inc.	A3	Prime-2	Stable
Standard & Poor's	A-	A-2	Stable

          Total interest-bearing indebtedness amounted to $10,459 million at April 30, 2004, compared with $10,423 million at October 31, 2003 and $11,032 million at April 30, 2003, generally corresponding with the level of Receivables and Leases financed and the level of cash and cash equivalents. Total short-term indebtedness amounted to $3,119 million at April 30, 2004, compared with $3,516 million at October 31, 2003 and $4,372 million at April 30, 2003, while total long-term indebtedness amounted to $7,340 million, $6,907 million and $6,660 million at these dates, respectively. The ratio of total interest-bearing debt to stockholder's equity was 5.2 to 1, 5.4 to 1 and 5.8 to 1 at April 30, 2004, October 31, 2003 and April 30, 2003, respectively.

          During the first six months of 2004, the Company issued $648 million and retired $1,068 million of borrowings, which were primarily medium-term notes. In May 2004, the Company issued $72 million of floating rate medium-term notes due in 2006, and is scheduled to issue $200 million of 3.625% medium-term notes due in 2007.

          The Company's ability to meet its debt obligations is supported in a number of ways. All commercial paper issued is backed by unsecured, committed bank credit lines from various banks. The assets of the Company are self-liquidating in nature. A strong equity position is available to absorb unusual losses on these assets. Liquidity is also provided by the Company's ability to sell these assets. The Company also maintains uncommitted, unsecured lines of credit with various banks.

         On February 17, 2004, the Capital Corporation and Deere & Company replaced their existing $3,500 million revolving credit facility with a $2,500 million facility, which is included in the following lines of credit. At April 30, 2004, the Capital Corporation and Deere & Company jointly maintained $2,593 million of unsecured lines of credit with various banks, $868 million of which were unused. For the purpose of computing unused credit lines, commercial paper and short-term bank borrowings, excluding the current portion of long-term borrowings of the Capital Corporation and Deere & Company, were considered to constitute utilization. Included in the total credit lines is a long-term credit agreement commitment totaling $1,250 million, expiring in February 2009. The facility fees payable under these lines of credit are divided between Deere & Company and the Capital Corporation based on the proportion of t heir respective commercial paper outstanding.

          Stockholder's equity was $2,001 million at April 30, 2004, compared with $1,933 million at October 31, 2003 and $1,904 million at April 30, 2003. The increase in the first six months of 2004 resulted from net income of $137 million and an $11 million increase in other comprehensive income, which were offset by dividend payments of $80 million.

          The Capital Corporation declared and paid cash dividends of $80 million to John Deere Credit Company during the first six months of fiscal 2004. John Deere Credit Company paid comparable dividends to Deere & Company. On May 27, 2004, the Capital Corporation declared an additional $25 million dividend, to be paid to John Deere Credit Company on June 4, 2004. John Deere Credit Company, in turn, declared a $25 million dividend to Deere & Company, also payable on June 4, 2004.

Page 14

          The financing of retail purchases and leases of John Deere products and of wholesale receivables owed by John Deere dealers represented approximately 80 percent of the Company's acquisition volume for the six months ended April 30, 2004, compared with approximately 79 percent for the same period in 2003. Any extended reduction or suspension of John Deere's sale or production of products due to a decline in demand or production, technological difficulties, governmental actions or other events could have an adverse effect on the Company's acquisition volume of Receivables and Leases. For additional information on the Company's dependence on and relationships with Deere & Company, see the Company's most recently filed annual report on Form 10-K.

Item 3.	Quantitative and Qualitative Disclosures About Market Risk.
See the Company's most recent annual report filed on Form 10-K (Item 7A). There has been no material change in this information.
Item 4.	Controls and Procedures.
The Company's principal executive officer and its principal financial officer have concluded that the Company's disclosure controls and procedures (as defined in Rules 13a-15(e) of the Securities Exchange Act of 1934, as amended ("the Act")) were effective as of April 30, 2004, based on the evaluation of these controls and procedures required by Rule 13a-15(b) or 15d-15(b) of the Act.

 Page 15

PART II.  OTHER INFORMATION
Item 1.	Legal Proceedings.
	The Company is subject to various unresolved legal actions which arise in the normal course of its business, the most prevalent of which relate to state and federal laws and regulations concerning retail credit. Although it is not possible to predict with certainty the outcome of these unresolved legal actions or the range of possible loss, the Company believes these unresolved legal actions will not have a material effect on its financial statements.
Item 2.	Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities.
	Omitted pursuant to instruction H.
Item 3.	Defaults Upon Senior Securities.
	Omitted pursuant to instruction H.
Item 4.	Submission of Matters to a Vote of Security Holders.
	Omitted pursuant to instruction H.
Item 5.	Other Information.
	None.
Item 6.	Exhibits and Reports on Form 8-K.
	(a)	Exhibits.
		See the index to exhibits immediately preceding the exhibits filed with this report.
		Certain instruments relating to long-term debt, constituting less than 10% of the registrant's total assets, are not filed as exhibits herewith pursuant to Item 601(b)(4)(iii)(A) of Regulation S-K. The registrant will file copies of such instruments upon request of the Commission.
	(b)	Reports on Form 8-K.

Date of Report	Item	Financial Statements
February 17, 2004	Items 5, 7 & 12	Earnings release of John Deere Capital Corporation and press release of Deere & Company

 Page 16

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

		JOHN DEERE CAPITAL CORPORATION
Date:	June 01, 2004	By:	/s/ Nathan J. Jones
			Nathan J. Jones Senior Vice President, Principal Financial Officer

 Page 17

		INDEX TO EXHIBITS
Exhibit			Page No.
3.1		Certificate of Incorporation, as amended (Exhibit 3.1 to Form 10-K of the registrant for the year ended October 31, 1999*)	----
3.2		Bylaws, as amended (Exhibit 3.2 to Form 10-K of the registrant for the year ended October 31, 1999*)	----
12.		Computation of Ratio of Earnings to Fixed Charges	19
31.1		Rule 13a-14(a)/15d-14(a) Certification	20
31.2		Rule 13a-14(a)/15d-14(a) Certification	21
32.		Section 1350 Certifications	22
99.		Part I of Deere & Company Form 10-Q for the quarter ended April 30, 2004  (Securities and Exchange Commission file number 1-4121*)	----
*	Incorporated by reference. Copies of these exhibits are available from the Company upon request.

 Page 18

EX-12

Exhibit 12

John Deere Capital Corporation and Subsidiaries
Computation of Ratio of Earnings to Fixed Charges
(thousands of dollars)

			Six Months Ended April 30,				For the Years Ended October 31,
			2004		2003		2003		2002		2001		2000		1999
Earnings:
	Income before income taxes and    changes in accounting		$	207,911	$	199,025	$	427,940	$	370,972	$	245,662	$	216,712	$	235,760
	Fixed charges		166,053		184,829		367,223		382,547		459,348		447,169		366,102
		Total earnings	$	373,964	$	383,854	$	795,163	$	753,519	$	705,010	$	663,881	$	601,862
Fixed charges:
	Interest expense		$	162,549	$	181,354	$	360,127	$	374,883	$	452,032	$	440,220	$	360,925
	Rent Expense		3,504		3,475		7,096		7,664		7,316		6,949		5,177
		Total fixed charges	$	166,053	$	184,829	$	367,223	$	382,547	$	459,348	$	447,169	$	366,102
Ratio of earnings to fixed charges*			2.25		2.08		2.17		1.97		1.53		1.48		1.64

"Earnings" consist of income before income taxes, the cumulative effect of changes in accounting and fixed charges. "Fixed charges" consist of interest on indebtedness, amortization of debt discount and expense, an estimated amount of rental expense under capitalized leases that is deemed to be representative of the interest factor and rental expense under operating leases.

*  The Company has not issued preferred stock. Therefore, the ratios of earnings to combined fixed charges and preferred stock dividends are the same as the ratios presented above.

 Page 19

EX-31

Exhibit 31.1
CERTIFICATIONS
I, R. W. Lane, certify that:
1.	I have reviewed this quarterly report on Form 10-Q of John Deere Capital Corporation;
2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.	The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
	a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
	b)	Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
	c)	Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
5.	The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
	a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
	b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
Date:	June 01, 2004		By:	/s/ R. W. Lane
				R. W. Lane
				Principal Executive Officer

 Page 20

EX-31

Exhibit 31.2
CERTIFICATIONS
I, Nathan J. Jones, certify that:
1.	I have reviewed this quarterly report on Form 10-Q of John Deere Capital Corporation;
2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.	The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
	a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
	b)	Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
	c)	Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
5.	The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent function):
	a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
	b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
Date:	June 01, 2004		By:	/s/ Nathan J. Jones
				Nathan J. Jones
				Principal Financial Officer

 Page 21

EX-32

EXHIBIT 32
STATEMENT PURSUANT TO 18 U.S.C. SECTION 1350 AS REQUIRED BY SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of John Deere Capital Corporation (the "Company") on Form 10-Q for the period ending April 30, 2004, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), the undersigned hereby certify that to the best of our knowledge:
1.	The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities and Exchange Act of 1934; and
2.	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

June 01, 2004	/s/ R. W. Lane	Chairman and Principal Executive Officer
June 01, 2004	/s/ Nathan J. Jones	Senior Vice President and Principal Financial Officer

A signed original of this written statement required by Section 906 has been provided to John Deere Capital Corporation and will be retained by John Deere Capital Corporation and furnished to the Securities and Exchange Commission or its staff upon request.

Page 22