EX-12 2 a07-22857_1ex12.htm EX-12

EXHIBIT 12

 

DEERE & COMPANY AND CONSOLIDATED SUBSIDIARIES

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(In millions of dollars)

 

 

 

Nine Months Ended
July 31

 

Year Ended October 31

 

 

 

 

2007

 

2006

 

2006

 

2005

 

2004

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income of consolidated group before income taxes

 

$

2,057.0

 

$

1,806.3

 

$

2,173.8

 

$

2,106.5

 

$

2,100.6

 

$

934.6

 

$

566.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends received from unconsolidated affiliates

 

10.5

 

1.9

 

2.6

 

1.9

 

21.6

 

3.2

 

2.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges excluding capitalized interest

 

856.4

 

755.8

 

1,036.4

 

779.2

 

606.5

 

643.5

 

659.3

 

 

Total earnings

 

$

2,923.9

 

$

2,564.0

 

$

3,212.8

 

$

2,887.6

 

$

2,728.7

 

$

1,581.3

 

$

1,228.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense of consolidated group including capitalized interest

 

$

862.5

 

$

746.1

 

$

1,023.8

 

$

763.2

 

$

592.8

 

$

628.7

 

$

637.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of rental charges deemed to be interest

 

14.2

 

13.7

 

18.9

 

18.2

 

14.4

 

15.0

 

22.1

 

 

Total fixed charges

 

$

876.7

 

$

759.8

 

$

1,042.7

 

$

781.4

 

$

607.2

 

$

643.7

 

$

659.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

3.34

 

3.37

 

3.08

 

3.70

 

4.49

 

2.46

 

1.86

 

 

 

The computation of the ratio of earnings to fixed charges is based on applicable amounts of the Company and its consolidated subsidiaries plus dividends received from unconsolidated affiliates. “Earnings” consist of income before income taxes, the cumulative effect of changes in accounting, discontinued operations and fixed charges excluding capitalized interest. “Fixed charges” consist of interest on indebtedness, amortization of debt discount and expense, an estimated amount of rental expense that is deemed to be representative of the interest factor, and capitalized interest.

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.

34