XML 120 R63.htm IDEA: XBRL DOCUMENT v2.4.0.6
SUPPLEMENTAL CONSOLIDATING DATA (Tables)
12 Months Ended
Oct. 31, 2011
SUPPLEMENTAL CONSOLIDATING DATA  
Supplemental Consolidating Data Income Statement

INCOME STATEMENT

For the Years Ended October 31, 2011, 2010 and 2009

(In millions of dollars)

 

 

 

EQUIPMENT OPERATIONS*

 

FINANCIAL SERVICES

 

 

 

2011

 

2010

 

2009

 

2011

 

2010

 

2009

 

Net Sales and Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

29,466.1

 

$

23,573.2

 

$

20,756.1

 

 

 

 

 

 

 

Finance and interest income

 

73.3

 

64.8

 

77.7

 

$

2,080.8

 

$

1,975.1

 

$

2,037.3

 

Other income

 

455.5

 

386.2

 

337.1

 

292.5

 

322.5

 

246.0

 

Total

 

29,994.9

 

24,024.2

 

21,170.9

 

2,373.3

 

2,297.6

 

2,283.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

21,920.7

 

17,400.3

 

16,256.9

 

 

 

 

 

 

 

Research and development expenses

 

1,226.2

 

1,052.4

 

977.0

 

 

 

 

 

 

 

Selling, administrative and general expenses

 

2,786.6

 

2,496.0

 

2,262.4

 

394.4

 

482.9

 

528.3

 

Interest expense

 

191.4

 

184.1

 

162.6

 

621.0

 

670.1

 

924.8

 

Interest compensation to Financial Services

 

178.5

 

186.3

 

227.9

 

 

 

 

 

 

 

Other operating expenses

 

192.5

 

177.9

 

186.5

 

634.2

 

646.7

 

588.7

 

Total

 

26,495.9

 

21,497.0

 

20,073.3

 

1,649.6

 

1,799.7

 

2,041.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income of Consolidated Group before Income Taxes

 

3,499.0

 

2,527.2

 

1,097.6

 

723.7

 

497.9

 

241.5

 

Provision for income taxes

 

1,169.6

 

1,035.2

 

420.3

 

253.9

 

126.4

 

39.7

 

Income of Consolidated Group

 

2,329.4

 

1,492.0

 

677.3

 

469.8

 

371.5

 

201.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Income (Loss) of Unconsolidated Subsidiaries and Affiliates

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Services

 

471.0

 

372.5

 

202.5

 

1.2

 

.9

 

.5

 

Other

 

7.4

 

9.9

 

(6.7

)

 

 

 

 

 

 

Total

 

478.4

 

382.4

 

195.8

 

1.2

 

.9

 

.5

 

Net Income

 

2,807.8

 

1,874.4

 

873.1

 

471.0

 

372.4

 

202.3

 

Less: Net income (loss) attributable to noncontrolling interests

 

7.9

 

9.4

 

(.4

)

 

 

(.1

)

(.2

)

Net Income Attributable to Deere & Company

 

$

2,799.9

 

$

1,865.0

 

$

873.5

 

$

471.0

 

$

372.5

 

$

202.5

 

 

*                 Deere & Company with Financial Services on the equity basis.

Supplemental Consolidating Data Balance Sheet

BALANCE SHEET

As of October 31, 2011 and 2010

(In millions of dollars except per share amounts)

 

 

 

EQUIPMENT OPERATIONS*

 

FINANCIAL SERVICES

 

 

 

2011

 

2010

 

2011

 

2010

 

ASSETS

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

3,187.5

 

$

3,348.3

 

$

459.7

 

$

442.3

 

Marketable securities

 

502.6

 

 

 

284.7

 

227.9

 

Receivables from unconsolidated subsidiaries and affiliates

 

1,713.4

 

1,712.6

 

 

 

1.6

 

Trade accounts and notes receivable - net

 

1,093.9

 

999.8

 

2,807.2

 

2,979.7

 

Financing receivables - net

 

14.0

 

9.4

 

19,909.5

 

17,672.8

 

Financing receivables securitized - net

 

 

 

 

 

2,905.0

 

2,238.3

 

Other receivables

 

965.6

 

889.5

 

370.1

 

49.4

 

Equipment on operating leases - net

 

 

 

 

 

2,150.0

 

1,936.2

 

Inventories

 

4,370.6

 

3,063.0

 

 

 

 

 

Property and equipment - net

 

4,287.5

 

3,722.4

 

64.9

 

68.3

 

Investments in unconsolidated subsidiaries and affiliates

 

3,473.9

 

3,420.2

 

8.1

 

7.0

 

Goodwill

 

999.8

 

998.6

 

 

 

 

 

Other intangible assets - net

 

123.4

 

113.0

 

4.0

 

4.0

 

Retirement benefits

 

29.6

 

145.8

 

28.0

 

31.4

 

Deferred income taxes

 

3,052.8

 

2,737.1

 

91.2

 

103.2

 

Other assets

 

468.6

 

381.2

 

712.6

 

812.9

 

Assets held for sale

 

 

 

 

 

 

 

931.4

 

Total Assets

 

$

24,283.2

 

$

21,540.9

 

$

29,795.0

 

$

27,506.4

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

$

528.5

 

$

85.0

 

$

6,323.8

 

$

5,240.7

 

Short-term securitization borrowings

 

 

 

 

 

2,777.4

 

2,208.8

 

Payables to unconsolidated subsidiaries and affiliates

 

117.7

 

205.2

 

1,665.5

 

1,673.7

 

Accounts payable and accrued expenses

 

6,869.3

 

5,757.1

 

1,547.8

 

1,253.3

 

Deferred income taxes

 

99.0

 

92.0

 

354.7

 

415.5

 

Long-term borrowings

 

3,167.1

 

3,328.6

 

13,792.8

 

13,485.9

 

Retirement benefits and other liabilities

 

6,686.7

 

5,771.6

 

52.6

 

43.8

 

Total liabilities

 

17,468.3

 

15,239.5

 

26,514.6

 

24,321.7

 

Commitments and contingencies (Note 22)

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Common stock, $1 par value (authorized — 1,200,000,000 shares; issued — 536,431,204 shares in 2011 and 2010), at paid-in amount

 

3,251.7

 

3,106.3

 

1,570.6

 

1,722.5

 

Common stock in treasury, 130,361,345 shares in 2011 and 114,250,815 shares in 2010, at cost

 

(7,292.8

)

(5,789.5

)

 

 

 

 

Retained earnings

 

14,519.4

 

12,353.1

 

1,541.5

 

1,335.2

 

Accumulated other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

Retirement benefits adjustment

 

(4,135.4

)

(3,797.0

)

 

 

 

 

Cumulative translation adjustment

 

453.8

 

436.0

 

164.7

 

143.6

 

Unrealized loss on derivatives

 

(8.3

)

(29.2

)

(8.3

)

(29.2

)

Unrealized gain on investments

 

11.9

 

10.6

 

11.9

 

10.6

 

Accumulated other comprehensive income (loss)

 

(3,678.0

)

(3,379.6

)

168.3

 

125.0

 

Total Deere & Company stockholders’ equity

 

6,800.3

 

6,290.3

 

3,280.4

 

3,182.7

 

Noncontrolling interests

 

14.6

 

11.1

 

 

 

2.0

 

Total stockholders’ equity

 

6,814.9

 

6,301.4

 

3,280.4

 

3,184.7

 

Total Liabilities and Stockholders’ Equity

 

$

24,283.2

 

$

21,540.9

 

$

29,795.0

 

$

27,506.4

 

 

*                 Deere & Company with Financial Services on the equity basis.

Supplemental Consolidating Data Statement of Cash Flows

STATEMENT OF CASH FLOWS

For the Years Ended October 31, 2011, 2010 and 2009

(In millions of dollars)

 

 

 

EQUIPMENT OPERATIONS*

 

FINANCIAL SERVICES

 

 

 

2011

 

2010

 

2009

 

2011

 

2010

 

2009

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

2,807.8

 

$

1,874.4

 

$

873.1

 

$

471.0

 

$

372.4

 

$

202.3

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for doubtful receivables

 

4.5

 

6.3

 

35.3

 

9.0

 

100.1

 

196.5

 

Provision for depreciation and amortization

 

587.0

 

548.7

 

516.2

 

401.5

 

424.6

 

409.0

 

Goodwill impairment charges

 

 

 

27.2

 

289.2

 

 

 

 

 

 

 

Undistributed earnings of unconsolidated subsidiaries and affiliates

 

(118.8

)

(156.7

)

(195.1

)

(1.0

)

(.9

)

(.5

)

Provision (credit) for deferred income taxes

 

(278.3

)

74.8

 

83.2

 

110.2

 

100.2

 

88.4

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivables

 

(109.5

)

(333.0

)

325.9

 

 

 

(5.6

)

1.2

 

Inventories

 

(1,281.8

)

(647.7

)

773.0

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

1,027.0

 

1,062.9

 

(1,127.2

)

351.3

 

5.7

 

18.1

 

Accrued income taxes payable/receivable

 

45.3

 

6.5

 

(247.0

)

(44.1

)

15.6

 

12.9

 

Retirement benefits

 

483.2

 

(140.1

)

(25.7

)

12.1

 

(14.0

)

(2.1

)

Other

 

(168.0

)

221.6

 

123.7

 

(245.0

)

276.1

 

(29.2

)

Net cash provided by operating activities

 

2,998.4

 

2,544.9

 

1,424.6

 

1,065.0

 

1,274.2

 

896.6

 

Cash Flows from Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Collections of receivables (excluding trade and wholesale)

 

 

 

 

 

 

 

13,333.1

 

12,287.7

 

12,399.0

 

Proceeds from maturities and sales of marketable securities

 

.3

 

 

 

803.4

 

32.2

 

38.4

 

21.7

 

Proceeds from sales of equipment on operating leases

 

 

 

 

 

 

 

683.4

 

621.9

 

477.3

 

Government grants related to property and equipment

 

 

 

 

 

 

 

 

 

92.3

 

 

 

Proceeds from sales of businesses, net of cash sold

 

911.1

 

34.9

 

 

 

 

 

 

 

 

 

Cost of receivables acquired (excluding trade and wholesale)

 

 

 

 

 

 

 

(15,365.9

)

(13,681.6

)

(12,155.4

)

Purchases of marketable securities

 

(503.1

)

 

 

(7.6

)

(83.8

)

(63.4

)

(22.0

)

Purchases of property and equipment

 

(1,054.3

)

(735.5

)

(788.0

)

(2.4

)

(26.2

)

(118.7

)

Cost of equipment on operating leases acquired

 

 

 

 

 

 

 

(1,230.5

)

(1,098.4

)

(834.4

)

Increase in investment in Financial Services

 

(69.0

)

(43.8

)

(60.0

)

 

 

 

 

 

 

Acquisitions of businesses, net of cash acquired

 

(60.8

)

(37.2

)

(49.8

)

 

 

(8.3

)

 

 

Increase in trade and wholesale receivables

 

 

 

 

 

 

 

(561.8

)

(838.8

)

(151.0

)

Other

 

(79.5

)

(32.9

)

(20.7

)

(35.7

)

18.3

 

52.8

 

Net cash used for investing activities

 

(855.3

)

(814.5

)

(122.7

)

(3,231.4

)

(2,658.1

)

(330.7

)

Cash Flows from Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in total short-term borrowings

 

230.8

 

(127.9

)

(52.2

)

(456.9

)

883.9

 

(1,332.6

)

Change in intercompany receivables/payables

 

(552.6

)

(1,229.9

)

550.9

 

552.6

 

1,229.9

 

(550.9

)

Proceeds from long-term borrowings

 

69.0

 

305.0

 

1,384.8

 

5,586.0

 

2,316.0

 

4,898.0

 

Payments of long-term borrowings

 

(11.5

)

(311.5

)

(75.6

)

(3,209.3

)

(3,364.2

)

(3,754.7

)

Proceeds from issuance of common stock

 

170.0

 

129.1

 

16.5

 

 

 

 

 

 

 

Repurchases of common stock

 

(1,667.0

)

(358.8

)

(3.2

)

 

 

 

 

 

 

Capital investment from Equipment Operations

 

 

 

 

 

 

 

69.0

 

43.8

 

60.0

 

Dividends paid

 

(593.1

)

(483.5

)

(473.4

)

(340.1

)

(217.2

)

 

 

Excess tax benefits from share-based compensation

 

70.1

 

43.5

 

4.6

 

 

 

 

 

 

 

Other

 

(17.3

)

(20.7

)

(25.8

)

(31.2

)

(20.6

)

(116.1

)

Net cash provided by (used for) financing activities

 

(2,301.6

)

(2,054.7

)

1,326.6

 

2,170.1

 

871.6

 

(796.3

)

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

(2.3

)

(17.2

)

26.7

 

13.7

 

(7.3

)

15.5

 

Net Increase (Decrease) in Cash and Cash Equivalents

 

(160.8

)

(341.5

)

2,655.2

 

17.4

 

(519.6

)

(214.9

)

Cash and Cash Equivalents at Beginning of Year

 

3,348.3

 

3,689.8

 

1,034.6

 

442.3

 

961.9

 

1,176.8

 

Cash and Cash Equivalents at End of Year

 

$

3,187.5

 

$

3,348.3

 

$

3,689.8

 

$

459.7

 

$

442.3

 

$

961.9

 

 

*                 Deere & Company with Financial Services on the equity basis.