FINANCE ASSIGNMENT

profileLeila@
dataforpercentofsalesforecast.xlsx

financials

12 Months Ended
STATEMENT OF CONSOLIDATED INCOME (USD $) Percent of Total Revenue Year to year growth
In Millions, except Per Share data Oct. 31, 2014 Oct. 31, 2013 Oct. 31, 2012 Oct. 31, 2011 Oct. 31, 2010 Oct. 31, 2009 Oct. 31, 2008 Oct. 31, 2007 Oct. 31, 2006 10/31/14 10/31/13 10/31/12 10/31/11 10/31/10 10/31/09 10/31/08 10/31/07 10/31/06 average std dev 10/31/14 10/31/13 10/31/12 10/31/11 10/31/10 10/31/09 10/31/08 10/31/07 average std dev
Net Sales and Revenues
Net sales 32960.60 34997.90 33500.90 29466.10 23573.20 20756.10 25803.50 21489.10 19884.00 91% 93% 93% 92% 91% 90% 91% 89% 90% 91.0% 0.013 -5.82% 4.47% 13.69% 25.00% 13.57% -19.56% 20.08% 8.07% 7.44% 0.144
Finance and interest income 2282.10 2115.10 1981.30 1922.60 1825.30 1842.10 2068.40 2054.80 1776.80 6% 6% 5% 6% 7% 8% 7% 9% 8% 6.9% 0.011 7.90% 6.75% 3.05% 5.33% -0.91% -10.94% 0.66% 15.65% 3.44% 0.077
Other income 824.20 682.40 674.90 623.80 606.10 514.20 565.70 538.30 487.00 2% 2% 2% 2% 2% 2% 2% 2% 2% 2.1% 0.002 20.78% 1.11% 8.19% 2.92% 17.87% -9.10% 5.09% 10.53% 7.17% 0.095
Total revenue 36066.90 37795.40 36157.10 32012.50 26004.60 23112.40 28437.60 24082.20 22147.80 100% 100% 100% 100% 100% 100% 100% 100% 100% 100.0% 0.000 -4.57% 4.53% 12.95% 23.10% 12.51% -18.73% 18.09% 8.73% 7.08% 0.134
Costs and Expenses
Cost of sales 24775.80 25667.30 25007.80 21919.40 17398.80 16255.20 19574.80 16252.80 15362.00 69% 68% 69% 68% 67% 70% 69% 67% 69% 68.6% 0.010 -3.47% 2.64% 14.09% 25.98% 7.04% -16.96% 20.44% 5.80% 6.94% 0.136
Research and development expenses 1452.00 1477.30 1433.60 1226.20 1052.40 977.00 943.10 816.80 725.80 4% 4% 4% 4% 4% 4% 3% 3% 3% 3.8% 0.004 -1.71% 3.05% 16.91% 16.51% 7.72% 3.59% 15.46% 12.54% 9.26% 0.071
Selling, administrative and general expenses 3284.40 3605.50 3417.00 3168.70 2968.70 2780.60 2960.20 2620.80 2323.90 9% 10% 9% 10% 11% 12% 10% 11% 10% 10.4% 0.010 -8.91% 5.52% 7.84% 6.74% 6.76% -6.07% 12.95% 12.78% 4.70% 0.080
Interest expense 664.00 741.30 782.80 759.40 811.40 1042.40 1137.00 1151.20 1017.50 2% 2% 2% 2% 3% 5% 4% 5% 5% 3.3% 0.012 -10.43% -5.30% 3.08% -6.41% -22.16% -8.32% -1.23% 13.14% -4.70% 0.103
Other operating expenses 1093.30 820.60 781.50 716.00 748.10 717.40 698.70 565.10 544.80 3% 2% 2% 2% 3% 3% 2% 2% 2% 2.5% 0.004 33.23% 5.00% 9.15% -4.29% 4.28% 2.68% 23.64% 3.73% 9.68% 0.124
Total 31269.50 32312.00 31422.70 27789.70 22979.40 21772.60 25313.80 21406.70 19974.00 87% 85% 87% 87% 88% 94% 89% 89% 90% 88.5% 0.026 -3.23% 2.83% 13.07% 20.93% 5.54% -13.99% 18.25% 7.17% 6.32% 0.115
Income of Consolidated Group before Income Taxes 4797.40 5483.40 4734.40 4222.80 3025.20 1339.80 3123.80 2675.50 2173.80 13% 15% 13% 13% 12% 6% 11% 11% 10% 11.5% 0.026 -12.51% 15.82% 12.12% 39.59% 125.79% -57.11% 16.76% 23.08% 20.44% 0.517
Provision for income taxes 1626.50 1945.90 1659.40 1423.60 1161.60 460.00 1111.20 883.00 741.60 5% 5% 5% 4% 4% 2% 4% 4% 3% 4.0% 0.009 -16.41% 17.27% 16.56% 22.56% 152.52% -58.60% 25.84% 19.07% 22.35% 0.599
Income of Consolidated Group 3170.90 3537.50 3075.00 2799.20 1863.60 879.80 2012.60 1792.50 1432.20 9% 9% 9% 9% 7% 4% 7% 7% 6% 7.5% 0.017 -10.36% 15.04% 9.85% 50.20% 111.82% -56.29% 12.28% 25.16% 19.71% 0.483
Equity in income (loss) of unconsolidated affiliates -7.60 0.10 -3.40 8.60 10.70 -6.30 40.20 29.20 21.00 -0% 0% -0% 0% 0% -0% 0% 0% 0% 0.0% 0.001 -19.63% 37.67% 39.05% 19.03% 0.335
Net Income (continuing operations) 3163.30 3537.60 3071.60 2807.80 1874.30 873.50 2052.80 1821.70 1453.20 9% 9% 8% 9% 7% 4% 7% 8% 7% 7.5% 0.017 -10.58% 15.17% 9.40% 49.81% 114.57% -57.45% 12.69% 25.36% 19.87% 0.493
Net Income (discontinued operations) 1.60 0.30 6.90 7.90 9.30 240.60 0% 0% 0% 0% 0% 0% 0% 0% 1% 0.1% 0.004 433.33% -95.65% -12.66% -15.05% 77.49% 2.403
Net Income 3161.70 3537.30 3064.70 2799.90 1865.00 873.50 2052.80 1821.70 1693.80 9% 9% 8% 9% 7% 4% 7% 8% 8% 7.6% 0.016 -10.62% 15.42% 9.46% 50.13% 113.51% -57.45% 12.69% 7.55% 17.59% 0.491
Per Share Data
Net Income - basic (in dollars per share) 8.71 9.18 7.72 6.71 4.40 2.07 4.76 4.05 3.63
Net Income - diluted (in dollars per share) 8.63 9.09 7.63 6.63 4.38 2.06 4.70 4.00 3.59
Dividends declared (in dollars per share) 2.22 1.99 1.79 1.52 1.16 1.12 1.06 0.91 0.78
Average Shares Outstanding
Basic (in millions of shares) 363.00 385.30 397.10 417.40 424.00 422.80 431.10 449.30 466.80 -5.79% -2.97% -4.86% -1.56% 0.28% -1.93% -4.05% -3.75% -3.08% 0.020
Diluted (in millions of shares) 366.10 389.20 401.50 422.40 428.60 424.40 436.30 455.00 471.60 -5.94% -3.06% -4.95% -1.45% 0.99% -2.73% -4.11% -3.52% -3.10% 0.021
Total dividends 805.86 766.75 710.81 634.45 491.84 473.54 456.97 408.86 364.10
CONSOLIDATED BALANCE SHEET (USD $)
In Millions
ASSETS
Cash and cash equivalents 3787.00 3504.00 4652.20 3647.20 3790.60 4651.70 2211.40 2278.60 1687.50 10% 9% 13% 11% 15% 20% 8% 9% 8% 11.5% 0.039 8.08% -24.68% 27.56% -3.78% -18.51% 110.35% -2.95% 35.03% 16.39% 0.432
Marketable securities 1215.10 1624.80 1470.40 787.30 227.90 192.00 977.40 1623.30 1816.70 3% 4% 4% 2% 1% 1% 3% 7% 8% 3.8% 0.024 -25.22% 10.50% 86.76% 245.46% 18.70% -80.36% -39.79% -10.65% 25.68% 1.012
Receivables from unconsolidated affiliates 30.20 31.20 59.70 48.00 38.80 38.40 44.70 29.60 22.20 0% 0% 0% 0% 0% 0% 0% 0% 0% 0.1% 0.000 -3.21% -47.74% 24.38% 23.71% 1.04% -14.09% 51.01% 33.33% 8.55% 0.311
Trade accounts and notes receivable - net 3277.60 3758.20 3799.10 3294.50 3464.20 2616.90 3234.60 3055.00 3037.70 9% 10% 11% 10% 13% 11% 11% 13% 14% 11.4% 0.016 -12.79% -1.08% 15.32% -4.90% 32.38% -19.10% 5.88% 0.57% 2.04% 0.162
Financing receivables - net 32024.50 29785.80 25776.70 22828.50 19920.50 18363.10 17661.80 17920.20 16374.80 89% 79% 71% 71% 77% 79% 62% 74% 74% 75.2% 0.073 7.52% 15.55% 12.91% 14.60% 8.48% 3.97% -1.44% 9.44% 8.88% 0.057
Other receivables 1500.30 1464.00 1790.90 1330.60 925.60 864.50 664.90 596.30 448.20 4% 4% 5% 4% 4% 4% 2% 2% 2% 3.5% 0.010 2.48% -18.25% 34.59% 43.76% 7.07% 30.02% 11.50% 33.04% 18.03% 0.208
Equipment on operating leases - net 4015.50 3152.20 2527.80 2150.00 1936.20 1733.30 1638.60 1705.30 1493.90 11% 8% 7% 7% 7% 7% 6% 7% 7% 7.5% 0.015 27.39% 24.70% 17.57% 11.04% 11.71% 5.78% -3.91% 14.15% 13.55% 0.101
Inventories 4209.70 4934.70 5170.00 4370.60 3063.00 2397.30 3041.80 2337.30 1957.30 12% 13% 14% 14% 12% 10% 11% 10% 9% 11.6% 0.018 -14.69% -4.55% 18.29% 42.69% 27.77% -21.19% 30.14% 19.41% 12.23% 0.230
Total current assets 50059.90 48254.90 45246.80 38456.70 33366.80 30857.20 29475.20 29545.60 26838.30 139% 128% 125% 120% 128% 134% 104% 123% 121% 124.6% 0.099 3.74% 6.65% 17.66% 15.25% 8.13% 4.69% -0.24% 10.09% 8.25% 0.060
Property and equipment - net 5577.80 5466.90 5011.90 4352.30 3790.70 4532.20 4127.70 3534.00 2763.60 15% 14% 14% 14% 15% 20% 15% 15% 12% 14.8% 0.020 2.03% 9.08% 15.16% 14.82% -16.36% 9.80% 16.80% 27.88% 9.90% 0.130
Investments in unconsolidated affiliates 303.20 221.40 215.00 201.70 244.50 212.80 224.40 149.50 124.00 1% 1% 1% 1% 1% 1% 1% 1% 1% 0.7% 0.002 36.95% 2.98% 6.59% -17.51% 14.90% -5.17% 50.10% 20.56% 13.68% 0.221
Goodwill 791.20 844.80 921.20 999.80 998.60 1036.50 1224.60 1234.30 1110.00 2% 2% 3% 3% 4% 4% 4% 5% 5% 3.7% 0.012 -6.34% -8.29% -7.86% 0.12% -3.66% -15.36% -0.79% 11.20% -3.87% 0.078
Other intangible assets - net 68.80 77.10 105.00 127.40 117.00 136.30 161.40 131.00 56.40 0% 0% 0% 0% 0% 1% 1% 1% 0% 0.4% 0.002 -10.77% -26.57% -17.58% 8.89% -14.16% -15.55% 23.21% 132.27% 9.97% 0.519
Retirement benefits 262.00 551.10 20.20 30.40 146.70 94.40 1106.00 1976.00 2642.40 1% 1% 0% 0% 1% 0% 4% 8% 12% 3.0% 0.043 -52.46% 2628.22% -33.55% -79.28% 55.40% -91.46% -44.03% -25.22% 294.70% 9.439
Deferred income taxes 2776.60 2325.40 3280.40 2858.60 2477.10 2804.80 1440.60 1399.50 582.20 8% 6% 9% 9% 10% 12% 5% 6% 3% 7.4% 0.028 19.40% -29.11% 14.76% 15.40% -11.68% 94.70% 2.94% 140.38% 30.85% 0.572
Other assets 1496.90 1274.70 1465.30 1180.50 1194.00 1458.40 974.70 605.80 603.50 4% 3% 4% 4% 5% 6% 3% 3% 3% 3.9% 0.011 17.43% -13.01% 24.13% -1.13% -18.13% 49.63% 60.89% 0.38% 15.02% 0.287
Assets held for sale 505.00 931.40 0% 1% 0% 0% 4% 0% 0% 0% 0% 0.5% 0.012
Total Assets 61336.40 59521.30 56265.80 48207.40 43266.80 41132.60 38734.60 38575.70 34720.40 170% 157% 156% 151% 166% 178% 136% 160% 157% 159.0% 0.120 3.05% 5.79% 16.72% 11.42% 5.19% 6.19% 0.41% 11.10% 7.48% 0.053
LIABILITIES
Short-term borrowings 12577.70 12898.00 9967.30 9629.70 7534.50 7158.90 8520.50 9969.40 8121.20 35% 34% 28% 30% 29% 31% 30% 41% 37% 32.7% 0.044 -2.48% 29.40% 3.51% 27.81% 5.25% -15.98% -14.53% 22.76% 6.97% 0.180
Payables to unconsolidated affiliates 101.00 106.90 135.20 117.70 203.50 55.00 169.20 136.50 31.00 0% 0% 0% 0% 1% 0% 1% 1% 0% 0.4% 0.002 -5.52% -20.93% 14.87% -42.16% 270.00% -67.49% 23.96% 340.32% 64.13% 1.528
Accounts payable and accrued expenses 8554.10 8973.60 8988.90 7804.80 6481.70 5371.40 6393.60 5357.90 4482.80 24% 24% 25% 24% 25% 23% 22% 22% 20% 23.3% 0.015 -4.67% -0.17% 15.17% 20.41% 20.67% -15.99% 19.33% 19.52% 9.28% 0.142
Accrued taxes 274.30 152.50 0% 0% 0% 0% 0% 0% 0% 1% 1% 0.2% 0.004 79.87% 79.87% ERROR:#DIV/0!
Deferred income taxes 160.90 160.30 164.40 168.30 144.30 167.30 171.80 183.40 64.90 0% 0% 0% 1% 1% 1% 1% 1% 0% 0.5% 0.001 0.37% -2.49% -2.32% 16.63% -13.75% -2.62% -6.32% 182.59% 21.51% 0.656
Long-term borrowings 24380.70 21577.70 22453.10 16959.90 16814.50 17391.70 13898.50 11798.20 11584.00 68% 57% 62% 53% 65% 75% 49% 49% 52% 58.9% 0.091 12.99% -3.90% 32.39% 0.86% -3.32% 25.13% 17.80% 1.85% 10.48% 0.137
Retirement benefits and other liabilities 6496.50 5416.70 7694.90 6712.10 5784.90 6169.60 3048.30 3700.20 2792.80 18% 14% 21% 21% 22% 27% 11% 15% 13% 18.0% 0.052 19.93% -29.61% 14.64% 16.03% -6.24% 102.39% -17.62% 32.49% 16.50% 0.405
Liabilities held for sale 120.40 0% 0% 0% 0% 0% 0% 0% 0% 0% 0.0% 0.001
Total liabilities 52270.90 49253.60 49403.80 41392.50 36963.40 36313.90 32201.90 31419.90 27229.20 145% 130% 137% 129% 142% 157% 113% 130% 123% 134.1% 0.129 6.13% -0.30% 19.35% 11.98% 1.79% 12.77% 2.49% 15.39% 8.70% 0.072
STOCKHOLDERS' EQUITY
Common stock 3675.40 3524.20 3352.20 3251.70 3106.30 2996.20 2934.00 2777.00 2203.50 10% 9% 9% 10% 12% 13% 10% 12% 10% 10.6% 0.013 4.29% 5.13% 3.09% 4.68% 3.67% 2.12% 5.65% 26.03% 6.83% 0.078
Common stock in treasury -12834.20 -10210.90 -8813.80 -7292.80 -5789.50 -5564.70 -5594.60 -4015.40 -2673.40 -36% -27% -24% -23% -22% -24% -20% -17% -12% -22.7% 0.066
Retained earnings 22004.40 19645.60 16875.20 14519.40 12353.10 10980.50 10580.60 9031.70 7886.80 61% 52% 47% 45% 48% 48% 37% 38% 36% 45.6% 0.081 12.01% 16.42% 16.23% 17.54% 12.50% 3.78% 17.15% 14.52% 13.77% 0.045
Accumulated other comprehensive income (loss) -3783.00 -2693.10 -4571.50 -3678.00 -3379.60 -3593.30 -1387.30 -637.50 74.30 -10% -7% -13% -11% -13% -16% -5% -3% 0% -8.6% 0.053
Total Deere & Company stockholders' equity 9062.60 10265.80 6842.10 6800.30 6290.30 4818.70 6532.70 7155.80 7491.20 25% 27% 19% 21% 24% 21% 23% 30% 34% 24.9% 0.047 -11.72% 50.04% 0.61% 8.11% 30.54% -26.24% -8.71% -4.48% 4.77% 0.246
Non-controlling interests 2.90 1.90 19.90 14.60 13.10 0% 0% 0% 0% 0% 0% 0% 0% 0% 0.0% 0.000 52.63% -90.45% 36.30% 11.45% 2.48% 0.642
Total stockholders' equity 9065.50 10267.70 6862.00 6814.90 6303.40 4818.70 6532.70 7155.80 7491.20 25% 27% 19% 21% 24% 21% 23% 30% 34% 24.9% 0.047 -11.71% 49.63% 0.69% 8.11% 30.81% -26.24% -8.71% -4.48% 4.76% 0.245
Total Liabilities and Stockholders' Equity 61336.40 59521.30 56265.80 48207.40 43266.80 41132.60 38734.60 38575.70 34720.40 170% 157% 156% 151% 166% 178% 136% 160% 157% 159.0% 0.120 3.05% 5.79% 16.72% 11.42% 5.19% 6.19% 0.41% 11.10% 7.48% 0.053

Sheet3