DEERE & CO (DE) FY 2024 MD&A
This page reproduces the company's own Item 7 MD&A text from the linked SEC filing. It is filer text, not grepcent analysis, scoring, or investment advice.
MANAGEMENT’S DISCUSSION AND ANALYSIS
Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) is intended to promote understanding of our financial condition and results of operations. The MD&A is provided as a supplement to, and should be read in conjunction with, the consolidated financial statements and the accompanying Notes to Consolidated Financial Statements. All amounts are presented in millions of dollars, unless otherwise specified. For comparison of 2023 to 2022 results, refer to the “Management’s Discussion and Analysis” section of our 2023 Form 10-K.
| | |
|---|---|
| OVERVIEW | |
Deere & Company is a global leader in the production of agricultural, turf, construction, and forestry equipment and solutions. John Deere Financial provides financing for John Deere equipment, parts, services, and other inputs customers need to run their operations. Our operations are managed through the production and precision agriculture (PPA), small agriculture and turf (SAT), construction and forestry (CF), and financial services operating segments. References to “equipment operations” include PPA, SAT, and CF, while references to “agriculture and turf” include both PPA and SAT.
Net Sales and Revenues by Segment in 2024
| | |
|---|---|
| TRENDS & ECONOMIC CONDITIONS | |
Industry Sales Outlook for Fiscal 2025
Agriculture and Turf
Construction and Forestry
Company Trends
Customers seek to improve profitability, productivity, and sustainability through integrating technology into their operations. Deeper integration of technology into equipment is a persistent market trend. These technologies are incorporated into products within each of our operating segments. We expect this trend to persist for the foreseeable future. Our Smart Industrial Operating Model and Leap Ambitions are intended to capitalize on this market trend. Engaged acres are an indicator we use to understand customer utilization of our technology. We are investing in a Solutions as a Service business model to increase technology adoption and utilization by our customers. Solutions as a Service products did not represent a significant percentage of our revenues in 2024.
Company Outlook for 2025
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Agriculture and turf equipment sales are projected to decline in 2025 due to contraction of agriculture markets globally. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Construction equipment sales are projected to decline in 2025 as healthy end markets are offset by continued uncertainty in equipment purchases. Roadbuilding equipment sales are anticipated to be generally flat. |
Agriculture and Turf Outlook for 2025
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Demand in the U.S. and Canada is expected to further moderate amidst weak farm fundamentals, high interest rates, elevated used inventory levels, and short-term farmer liquidity concerns heading into the 2025 growing season. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We expect small agricultural equipment sales to be down from 2024 levels in the U.S. and Canada. The dairy and livestock segment is anticipated to have another year of strong profitability as elevated livestock and hay prices are further enhanced by low input feed costs. This is projected to be more than offset by restrained demand in the turf and compact utility tractor markets as single family home sales and home improvement spending remain stagnant amid high interest rates. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | In Europe, the industry is forecasted to be down as farm fundamentals in the region continue to deteriorate, but at a moderated pace relative to 2024. Adverse factors include depressed yields from unfavorable weather, reduced regional commodity prices due to a mixture of excess grain inflows from Ukraine and global pricing pressures, persistently elevated input costs, and unfavorable agriculture legislation. These issues coupled with high interest rates and elevated industry inventory |
29
Table of Contents
levels are expected to keep industry equipment demand at low levels throughout 2025.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Demand in South America is expected to be flat. In Brazil, we expect crop prices to decline in 2025 offset by decreasing input costs and improving yields as drought concerns abate. These factors coupled with continued acreage expansion and recent appreciation of the U.S. dollar against the Brazilian real will offer further profitability tailwinds to farmers. Across the rest of South America, strong yields are expected to be offset by low commodity prices and elevated interest rates. Argentina industry sales are forecasted to improve as the currency stabilizes amid agricultural industry recovery. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Industry sales in Asia are forecasted to be down slightly, as foundational technology adoption and improving agriculture fundamentals in India provide moderate demand. |
Construction and Forestry Outlook for 2025
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Construction equipment industry sales are forecasted to be down in the U.S. and Canada from 2024 levels. The decline is due to projected modest growth in single family housing starts and U.S. government infrastructure spending, which is expected to be more than offset by further slowdowns in multi-family housing developments, non-residential buildings, and reduced spending in oil and gas. Historically low levels of earthmoving rental purchases and rising used inventories are expected to further pressure equipment sales as market uncertainty persists. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Global forestry markets are expected to be flat to down as challenged global markets stabilize at low demand levels. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Global roadbuilding markets are forecasted to be generally flat, as a modest recovery in Europe is expected to compensate for a slight slowdown in other geographies. |
Financial Services Outlook for 2025
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| Net Income | | Up | | ||||
| + Provision for credit losses | | Favorable | | ||||
| + Prior period special items | | Favorable | | ||||
| (-) Financing spreads | | Unfavorable | |
Additional Trends
Interest Rates – While interest rates in the U.S. began to decrease in the fourth quarter of 2024, they remained elevated. Increased rates impacted us in several ways, primarily affecting the demand for our products and financing spreads for the financial services operations.
The markets for our agriculture, turf, and construction products were negatively impacted in 2024 by elevated interest rates and their effect on borrowing costs for our customers.
Rising interest rates have historically impacted our borrowing costs sooner than the benefit is realized from receivable and lease portfolios.
Agricultural Market Business Cycle – The agricultural market is affected by various factors including commodity prices, acreage planted, crop yields, and government policies. These factors affect farmers’ income and may result in varying demand for our equipment. In 2024, we experienced unfavorable market
conditions which resulted in lower sales volumes, higher sales incentives, higher receivable write-offs, and an increase in expected credit losses.
We introduced cost reduction measures to manage our profitability and inventory levels. In the third quarter of 2024, we implemented employee-separation programs for our salaried workforce to help meet our strategic priorities while reducing overlap and redundancy in roles and responsibilities. The programs’ total pretax expenses are estimated to be approximately $165, of which $157 was recorded in 2024 (see Note 4). Annual pretax savings from these programs are estimated to be about $220. Approximately $100 of savings was realized in 2024.
Changes in interest rates and the agricultural market business cycle are driven by factors outside of our control, and as a result we cannot reasonably foresee when these conditions will fully subside.
Other Items of Concern and Uncertainties – Other items that could impact our results are:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | global and regional political conditions, including the ongoing war between Russia and Ukraine and the conflict in the Middle East, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | shifts in energy, economic, tax, and trade policies following the 2024 U.S. presidential and congressional elections, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | new or retaliatory tariffs, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | capital market disruptions, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | foreign currency and capital control policies, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | regulations and legislation regarding right to repair or right to modify, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | weather conditions, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | marketplace adoption and monetization of technologies we have invested in, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | our ability to strengthen our digital capabilities, automation, autonomy, and alternative power technologies, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | workforce reductions’ impact on employee retention, morale, and institutional knowledge, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | changes in demand and pricing for new and used equipment, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | delays or disruptions in our supply chain, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | significant fluctuations in foreign currency exchange rates, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | volatility in the prices of many commodities, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | slower economic growth. |
30
Table of Contents
| | |
|---|---|
| CONSOLIDATED RESULTS | 2024 compared to 2023 |
Highlights
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net income declined in 2024 compared to 2023, driven by declining market conditions. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We continue to focus on structural profitability and strategically investing in solutions that deliver value to our customers. |
Net Sales and Revenues
Net Sales (Equipment Operations)
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net sales decreased in 2024 primarily due to lower sales volumes driven by declining market conditions (see Business Segment Results). |
Net Income (Attributable to Deere & Company)
Diluted Earnings Per Share (EPS) ($ per share)
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net income and diluted EPS decreased driven by lower sales. |
Other Significant Statement of Consolidated Income Changes
An explanation of the cost of sales to net sales ratio and other significant statement of consolidated income changes follows:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| Deere & Company | | 2024 | | 2023 | | % Change | | ||
| Cost of sales to net sales | | | 68.8% | | | 67.9% | | +1 | |
| (-) Overhead Costs | | Unfavorable | | ||||||
| + Price realization | | Favorable | | ||||||
| + Material costs | | Favorable | | ||||||
| Increased mostly due to higher overhead costs from reduced volumes resulting in production inefficiencies partially offset by sales price realization, lower material costs, and lower employee profit-sharing incentives. | | ||||||||
| | | | | | | | | | |
| Finance and interest income | | $ | 5,759 | | $ | 4,683 | | +23 | |
| Increased primarily due to higher average financing receivable portfolios and higher average financing rates. | | ||||||||
| | | | | | | | | | |
| Other income | | | 1,198 | | | 1,003 | | +19 | |
| Higher primarily due to investment income earned on international marketable securities, legal settlements (see Note 4), and increased revenues from services. | | ||||||||
| | | | | | | | | | |
| Deere & Company | | 2024 | | 2023 | | % Change | | ||
|---|---|---|---|---|---|---|---|---|---|
| Research and development expenses | | $ | 2,290 | | $ | 2,177 | | +5 | |
| Higher due to continued focus on developing new technology solutions and product introductions. | | ||||||||
| | | | | | | | | | |
| Selling, administrative and general expenses | | | 4,840 | | | 4,595 | | +5 | |
| Increased mostly due to higher provision for credit losses, employee separation programs' expenses, and higher employee pay driven by merit increases, partially offset by the effect of a prior year accounting treatment correction (see Note 4). | | ||||||||
| | | | | | | | | | |
| Interest expense | | | 3,348 | | | 2,453 | | +36 | |
| Increased due to higher average borrowing rates and higher average borrowings. | | ||||||||
| | | | | | | | | | |
| Other operating expenses | | | 1,257 | | | 1,292 | | -3 | |
| Lower due to foreign exchange, higher pension benefits (see Note 9), and a settlement of an insurance claim recovery at an international location. | | ||||||||
| | | | | | | | | | |
| Provision for income taxes | | | 2,094 | | | 2,871 | | -27 | |
| Decreased as a result of lower pretax income, adjustments to valuation allowance on deferred tax, and the favorable impact of discrete tax benefits. These items were partially offset by prior years' favorable income tax ruling in Brazil. | |
| Column 1 | Column 2 |
|---|---|
| BUSINESS SEGMENT RESULTS | 2024 compared to 2023 |
Each equipment operations segment experienced lower shipment volumes partially offset by price realization during 2024. Rising global grain stocks, lower commodity prices, elevated interest rates, and the effect of inventory management contributed to lower shipment volumes for large and small agriculture. Declines in housing starts, decreases in rental purchases, lower levels of commercial real estate construction, and the effect of inventory management contributed to lower shipment volumes for construction equipment.
Production costs were favorable in 2024 due to lower material and employee profit-sharing incentives costs, partially offset by higher manufacturing overhead costs driven by lower volumes and production inefficiencies.
Production and Precision Agriculture Operations
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | 2024 | | 2023 | | % Change | | ||
| Net sales | | $ | 20,834 | | $ | 26,790 | | -22 | |
| Sales volume and other | | | | | | | | -24 | |
| Price realization | | | | | | | | +2 | |
| Currency translation | | | | | | | | | |
| Operating profit | | | 4,514 | | | 6,996 | | -35 | |
| Operating margin | | | 21.7% | | | 26.1% | | | |
Sales volumes decreased 17 percent in the U.S. and Canada, 40 percent in Brazil, and 30 percent in Europe. Price realization in the U.S. and Canada was 3 percent driven by inflation, which was partially offset by an increase in retail and pool funds sales incentives. Price realization was flat outside the U.S. and Canada
31
Table of Contents
due to moderating market conditions. Current period results were impacted by special items (see Note 4).
Production & Precision Agriculture Operating Profit
2024 compared to 2023
Small Agriculture and Turf Operations
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | 2024 | | 2023 | | % Change | | ||
| Net sales | | $ | 10,969 | | $ | 13,980 | | -22 | |
| Sales volume and other | | | | | | | | -24 | |
| Price realization | | | | | | | | +2 | |
| Currency translation | | | | | | | | | |
| Operating profit | | | 1,627 | | | 2,472 | | -34 | |
| Operating margin | | | 14.8% | | | 17.7% | | | |
Sales volumes decreased 22 percent in the U.S. and Canada, 28 percent in Europe, and 45 percent in Mexico.
Price realization was 3 percent in the U.S. and Canada and 1 percent outside the U.S. and Canada driven by inflation. Current period results were impacted by special items (see Note 4).
Small Agriculture & Turf Operating Profit
2024 compared to 2023
Construction and Forestry Operations
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | 2024 | | 2023 | | % Change | | ||
| Net sales | | $ | 12,956 | | $ | 14,795 | | -12 | |
| Sales volume and other | | | | | | | | -12 | |
| Price realization | | | | | | | | | |
| Currency translation | | | | | | | | | |
| Operating profit | | | 2,009 | | | 2,695 | | -25 | |
| Operating margin | | | 15.5% | | | 18.2% | | | |
Sales volumes decreased 15 percent in the U.S. and Canada and 8 percent outside the U.S. and Canada. Price realization was about flat in the U.S. and Canada driven by moderating market conditions
and 1 percent outside the U.S. and Canada. Current and prior period results were impacted by special items (see Note 4).
Construction & Forestry Operating Profit
2024 compared to 2023
Financial Services Operations
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | 2024 | | 2023 | | % Change | | ||
| Revenue (including intercompany) | | $ | 6,493 | | $ | 5,554 | | +17 | |
| Average balance of receivables and leases | | | | | | | | +12 | |
| Interest expense | | | 3,182 | | | 2,362 | | +35 | |
| Average borrowing rates | | | | | | | | +20 | |
| Average borrowings | | | | | | | | +12 | |
| Net income | | | 696 | | | 619 | | +12 | |
Average wholesale receivables increased 26 percent driven by higher dealer used inventory levels. While new retail note volumes moderated due to reduced retail demand, average retail portfolio levels grew due to higher volumes in recent years resulting in a 9 percent increase. Revenue also increased due to higher average financing rates. Excluding the impact of a one-time correction of the accounting treatment for financing incentives offered to John Deere dealers in 2023 (see Note 4), net income declined as a result of a higher provision for credit losses and less-favorable financing spreads driven primarily by the receivable portfolio mix. These factors were partially offset by income earned on higher average portfolio balances.
Financial Services Net Income
2024 compared to 2023
32
Table of Contents
| | |
|---|---|
| BUSINESS SEGMENT RESULTS | 2023 compared to 2022 |
Please refer to the “Management’s Discussion and Analysis” section of our 2023 Form 10-K.
| | |
|---|---|
| CAPITAL RESOURCES AND LIQUIDITY | 2024 compared to 2023 |
We have access to global markets at a reasonable cost. Sources of liquidity include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | cash, cash equivalents, and marketable securities on hand, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | funds from operations, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the issuance of commercial paper and term debt, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the securitization of retail notes, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | bank lines of credit. |
We closely monitor our cash requirements. Based on the available sources of liquidity, we expect to meet our funding needs in the short term (next 12 months) and long term (beyond 12 months). We are forecasting lower operating cash flows from equipment operations in 2025 compared with 2024 driven by a decrease in net income adjusted for non-cash provisions, partially offset by higher cash flows generated from inventory reductions.
We operate in multiple industries, which have unique funding requirements. The equipment operations are capital intensive. Historically, these operations have been subject to seasonal variations in financing requirements for inventories and receivables from dealers. The financial services operations rely on their ability to raise substantial amounts of funds to finance their receivable and lease portfolios.
The assets and liabilities of Banco John Deere S.A. (BJD) were reclassified to held for sale in the third quarter of 2024 and are therefore not included within the 2024 balances reflected below (see Note 4).
Key Metrics and Balance Sheet Changes
Cash, Cash Equivalents and Marketable Securities
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The increase was primarily driven by higher operating cash flow. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | See the detailed cash flow discussion in the next section. |
Trade Accounts and Notes Receivable – Net
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Receivables are generated from the sales of goods and services to customers. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The decrease was driven by lower sales. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | 6 percent of receivables were outstanding for periods exceeding 12 months caused by increased dealer inventory levels. |
Financing Receivables and Equipment on Operating Leases
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The increase is due to higher wholesale receivable portfolios due to an increase in dealer used inventory levels and higher retail notes, partially offset by the reclassification of BJD receivables to “Assets held for sale” (see Note 4). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Acquisition volumes were flat compared to prior period. |
Inventories
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Inventories decreased due to lower forecasted demand. |
Property and Equipment
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Cash expenditures were $1.6 billion in 2024. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Capital expenditures are forecasted to be $1.6 billion in 2025. |
Accounts Payable and Accrued Expenses
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Accounts payable decreased due to lower trade payables. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Accrued expenses decreased due to lower derivative liabilities and dealer sales incentives. |
Borrowings
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Borrowings increased corresponding with the level of financing receivable and lease portfolios, partially offset by the reclassification of BJD borrowings to “Liabilities held for sale” (see Note 4). |
Unused Credit Lines
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The increase in unused credit lines was due to a decrease in commercial paper outstanding. |
33
Table of Contents
Financial Services Ratio of Interest-Bearing Debt to Stockholder’s Equity
| | |
|---|---|
| CASH FLOWS | 2024, 2023, and 2022 |
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | 2024 | | 2023 | | 2022 | | |||
| Net cash provided by operating activities | | $ | 9,231 | | $ | 8,589 | | $ | 4,699 | |
| Net cash used for investing activities | | | (6,464) | | | (8,749) | | | (8,485) | |
| Net cash provided by (used for) financing activities | | | (2,717) | | | 2,808 | | | 826 | |
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash | | | (37) | | | 31 | | | (224) | |
| Net increase (decrease) in cash, cash equivalents, and restricted cash | | $ | 13 | | $ | 2,679 | | $ | (3,184) | |
Cash inflows from operating activities were $9.2 billion in 2024, driven by net income adjusted for non-cash provisions and lower inventories and receivables from a decline in sales. These items were partially offset by a decrease in vendor payables and a reduction in dealer sales incentive accruals.
Cash outflows from investing activities were $6.5 billion in 2024 due to growth in the financing receivable and lease portfolios and capital expenditures.
Cash outflows from financing activities were $2.7 billion in 2024, as repurchases of common stock and dividends paid were partially offset by higher borrowings.
Cash Returned to Shareholders
Cash returned to shareholders decreased $3.0 billion in 2024 as we managed cash flows through the declining business cycle in accordance with our use-of-cash priorities.
| | |
|---|---|
| DEBT RATINGS | |
To access public debt capital markets, we rely on credit rating agencies to assign short-term and long-term credit ratings to our debt 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 our securities. A credit rating agency may change or withdraw ratings based on its assessment of our current and future ability to meet interest and principal repayment obligations. Each agency’s rating should be evaluated independently of any other rating. Lower credit ratings generally
result in higher borrowing costs, including costs of derivative transactions, reduced access to debt capital markets, and may adversely impact our liquidity.
The senior long-term and short-term debt ratings and outlook currently assigned to unsecured company securities by the rating agencies engaged by us are as follows:
| | | | | | | |
|---|---|---|---|---|---|---|
| | Senior | | ||||
| | | Long-Term | | Short-Term | | Outlook |
| | | | | | | |
| | | | | | | |
| Fitch Ratings | | A+ | | F1 | | Stable |
| Moody’s Investors Service, Inc. | A1 | Prime-1 | Stable | |||
| Standard & Poor’s | A | A-1 | Stable |
| | |
|---|---|
| CONTRACTUAL OBLIGATIONS AND CASH REQUIREMENTS | 2025 and Beyond |
Our material cash requirements include the following:
Borrowings – As of October 27, 2024, we had $17.6 billion of payments due on borrowings and securitization borrowings in the next year, along with interest payments of $2.5 billion. The securitization borrowing payments are based on the expected liquidation of the retail notes. See Notes 12 and 19 for additional borrowing details. These payments will likely be replaced with new borrowings to finance the receivable and lease portfolio, which is expected to be lower in 2025.
Purchase Obligations – As of October 27, 2024, our outstanding purchase obligations were $3.2 billion, with $2.8 billion payable within one year. These purchase obligations are noncancelable.
Other Cash Requirements – In addition to our contractual obligations, we have the following commitments:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | capital expenditures of $1.6 billion are planned for 2025, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | expected quarterly cash dividend throughout 2025 (subject to change at the discretion of our Board of Directors), and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | total pension and other postretirement benefit (OPEB) contributions in 2025 are expected to be approximately $760 including a voluntary OPEB contribution of up to $520 (see Note 7). |
Share repurchases will be considered as a means of deploying excess cash to shareholders, once the previously mentioned requirements are met.
| | |
|---|---|
| CRITICAL ACCOUNTING ESTIMATES | |
The timely preparation of financial statements requires management to make estimates and assumptions. Those estimates affect reported amounts in these financial statements. Changes in those estimates and assumptions could have a significant effect. The following estimates are the most critical to our financial statements:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | sales incentives, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | product warranties, |
34
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | postretirement benefit obligations, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | allowance for credit losses, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | operating lease residual values, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | income taxes. |
These items require the most difficult, subjective, or complex judgments. Our accounting policies are described primarily in Note 2 of our consolidated financial statements.
Sales Incentives
We provide sales incentives to dealers. These incentives are offered in two forms:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | volume bonuses – awarded based on a dealer’s sales volume and performance, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | retail sales incentive programs – discounts or financing programs that are due when the dealer sells the equipment to a retail customer. |
The estimated cost of these programs is based on:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | historical data, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | announced and expected incentive programs, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | field inventory levels, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | forecasted sales volumes. |
At the time a sale is recognized, we record an estimate of the sales incentive costs. The final cost is determined at the end of the volume bonus measurement period or at the time of the retail sale.
There are numerous programs available at any time, and new programs may be announced after we record the equipment sale to the dealer. Changes in the mix and types of sales incentive programs affect these estimates, which are reviewed quarterly. Actual cost differences from the original cost estimate are recognized in “Net sales.”
Sales Incentive Accruals
The accruals recorded against receivables relate to programs where we have the contractual right and the intent to offset against existing receivables. The decrease in 2024 resulted from lower sales.
A key assumption of the retail sales incentive accrual is the predictive value of the historical percent of retail sales incentive costs to retail sales. Over the last five fiscal years, this percent has varied by an average of 1.0 percent. Holding other assumptions constant, a 1.0 percent change would have modified the sales incentive accrual by about $135.
Product Warranties
A standard warranty is provided as an assurance that our equipment will function as intended. The standard warranty period varies by product and region.
At the time a sale is recognized, we record an estimate of future warranty costs, based on the following calculation:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | historical claims rate experience – multiplied by – |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the estimated population. |
The historical claims rate is determined by a review of five-year claims costs. The estimated population is based on dealer inventories and retail sales. These estimates are reviewed quarterly. Adjustments are also made for current quality developments.
Product Warranty Accruals
The decrease in 2024 is the result of lower sales volumes.
Product warranty accrual estimates are affected by the historical percent of warranty claims costs as a percentage of gross sales. Over the last five fiscal years, the percent has varied plus or minus .09 percent. Holding all other assumptions constant, if this estimated cost experience percent would have increased or decreased .09 percent, the warranty accrual at October 27, 2024 would have changed by approximately $50.
Postretirement Benefit Obligations
The pension and OPEB plan obligations (defined benefit) and expenses require the use of estimates. The main estimate is the present value of the projected future benefit payments. These future benefit payments extend several decades.
The estimates are based on existing retirement plan provisions. No assumption is made regarding any potential changes to benefit provisions beyond those to which we are presently committed (e.g., in existing labor contracts).
The key assumptions used by our actuaries to calculate the estimates include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | discount rates, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | health care cost trend rates, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | expected long-term return on plan assets, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | compensation increases, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | retirement rates, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | mortality rates, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | expected contributions. |
Assumptions are set each year-end. These assumptions are not changed during the year unless there is a significant plan event. Actual results that differ from the assumptions affect future expenses and obligations.
35
Table of Contents
The key pension and OPEB amounts follow:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | 2024 | 2023 | 2022 | |||||||
| Pension and OPEB net (benefit) cost | | $ | (86) | | $ | (13) | | $ | 176 | |
| Long-term expected return on pension and OPEB plan assets (as a percent) | | 6.8 | | | 6.2 | | | 5.0 | | |
| Long-term expected return on pension and OPEB plan assets | | | 1,075 | | | 995 | | 836 | | |
| Actual return (loss) on pension and OPEB plan assets | | | 1,962 | | | (395) | | | (3,565) | |
| Pension assets, net of pension liabilities | 2,003 | | 2,076 | | 2,690 | | ||||
| OPEB liabilities, net of OPEB assets | 1,191 | | 1,001 | | 1,205 | |
The increase in the 2024 pension and OPEB net benefit was due to an increase in the expected long-term rates of return on pension plan assets and the Canadian pension settlement charge recognized in 2023 (see Note 7).
The effect of hypothetical changes to selected assumptions on our major U.S. retirement benefit plans would be as follows:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | | | October 27, 2024 | | 2025 | | ||
| | | | | Increase | | Increase | | ||
| | | Percentage | | (Decrease) | | (Decrease) | | ||
| Assumptions | Change | PBO/APBO* | Expense | ||||||
| Pensions: | | | | | | | | | |
| Discount rate** | +/-.5 | | $ | (495)/550 | | $ | 4/7 | | |
| Expected return on assets | | +/-.5 | | | | | (63)/63 | | |
| OPEB: | | | | | | | | | |
| Discount rate** | +/-.5 | | (138)/149 | | (3)/1 | | |||
| Expected return on assets | +/-.5 | | | | | (11)/11 | | ||
| Health care cost trend rate** | +/-1.0 | | 263/(230) | | 33/(35) | |
* Projected benefit obligation (PBO) for pension plans and accumulated postretirement benefit obligation (APBO) for OPEB plans.
** Pretax impact on service cost, interest cost, and amortization of gains or losses.
Allowance for Credit Losses
The allowance for credit losses is an estimate of the credit losses expected over the life of the receivable portfolio. The allowance is measured on a collective basis for receivables with similar risk characteristics. Receivables that do not share risk characteristics are evaluated on an individual basis. Risk characteristics include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | finance product category, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | market, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | geography, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | credit risk, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | remaining balance. |
We utilize the following loss forecast models to estimate expected credit losses:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Linear regression models are used for large and complex retail customer receivable pools, which represent more than 90 percent of retail customer receivables. These statistical models utilize independent variables, or predictive features, to estimate lifetime default rates, which are subsequently adjusted for expected recoveries to arrive at lifetime credit loss |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| estimates. Independent variables include credit quality at time of application, remaining account balance, delinquency status, and various economic factors, such as commodity prices, employment levels, and housing data. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Weighted average remaining maturity (WARM) models are used for smaller and less complex retail customer receivable pools. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Historical loss rate models are used on wholesale receivables, with consideration of current economic conditions and dealer financial risk. |
Management reviews each model’s output quarterly, and qualitative adjustments are incorporated as necessary to arrive at management’s best estimate of expected credit losses.
Allowance for Credit Losses
During 2024, we determined that the financial services business in Brazil met the held for sale criteria. The receivables in Brazil were reclassified to “Assets held for sale.” The associated allowance for credit losses was reversed and a valuation allowance for the assets held for sale was recorded (see Note 4). Excluding the business in Brazil, the allowance for credit losses increased, primarily due to higher expected losses as a result of elevated delinquencies and a decline in market conditions. This increase was partially offset by a decrease in the allowance on revolving charge accounts, driven by write-offs of seasonal financing program accounts and recoveries expected on those accounts in the future.
While we believe our allowance is sufficient to provide for losses over the life of our existing receivable portfolio, different assumptions would result in changes to the allowance for credit losses. Within the retail customer receivable portfolio, credit loss estimates are dependent on a number of factors, including credit quality at time of application, remaining account balances, current delinquency levels, various economic factors, and estimated recoveries on defaulted accounts. Changes in any of these factors could impact our credit losses. Conversely, changes in economic conditions have historically had limited impact on credit losses within the wholesale receivable portfolio.
Holding all other factors constant, a 10 percent increase in the linear regression models’ forecasted defaults and a simultaneous 10 percent decrease in recovery rates would have resulted in a $70 increase to the allowance for credit losses at October 27, 2024.
Operating Lease Residual Values
Equipment on operating leases is depreciated to the estimated residual value over the lease term. The residual values are based on several factors, including:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | lease term, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | expected hours of usage, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | historical wholesale sales prices, |
36
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | return experience, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | intended equipment use, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | market dynamics and trends, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | dealer residual value guarantees. |
We review residual value estimates during the lease term. Depreciation is adjusted over the remaining lease term if residual estimates are revised. Impairments are recorded when events or circumstances necessitate.
At the end of the majority of leases, the equipment is disposed in the following sequence:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The lessee has the option to purchase the equipment for the contractual residual value. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The dealer has the option to purchase the equipment. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The equipment is sold to a third party at the equipment’s fair value. In this situation, we may record a gain or a loss for the difference between the residual value and the sale price. |
Operating Lease Residual Values
Hypothetically, if (a) future market values for this equipment were to decrease 10 percent from our present estimates, and (b) all the equipment on operating leases were returned to us for remarketing at the end of the lease term, the total unfavorable impact after consideration of dealer residual value guarantees would be approximately $75. This amount would be recognized as higher depreciation expense over the remaining term of the operating leases, or potentially as an impairment.
Income Taxes
We are subject to federal, state, and foreign income taxes. These tax laws can be complex. Significant judgment and interpretation is required to implement them. Changes in tax laws could materially affect our consolidated financial statements. We record our tax positions in the following categories:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | current taxes, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | deferred taxes, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | uncertain tax positions. |
Deferred income taxes represent temporary differences between the tax and the financial reporting basis of assets and liabilities. This will result in taxable or deductible amounts in the future. Loss carryforwards and tax credits are significant components of deferred tax asset balances. These assets are reviewed regularly for the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the likelihood of recoverability from future taxable income, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | reversal of deferred tax liabilities, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | tax planning strategies. |
Valuation allowances are established when we determine that the deferred tax benefit may not be realized. The recoverability
analysis requires significant judgment and relies on estimates. The valuation allowance as of October 27, 2024 was $1.6 billion. Changes in foreign income tax laws, income for certain jurisdictions, or our tax structure could impact the valuation allowance balance.
Some tax positions contain significant uncertainties. These positions may be challenged or disallowed by taxing authorities. If it is likely the position will be disallowed, no tax benefit is recorded. If it is likely the position will be sustained, a tax benefit is recognized. The ultimate resolution could take many years. This may result in a payment that is significantly different from the original estimate.
See Note 8 for further information on income taxes.
FORWARD-LOOKING STATEMENTS
Certain statements contained herein, including in the section entitled “Overview” relating to future events, expectations, and trends constitute “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995 and involve factors that are subject to change, assumptions, risks, and uncertainties that could cause actual results to differ materially. Some of these risks and uncertainties could affect all lines of our operations generally while others could more heavily affect a particular line of business.
Forward-looking statements are based on currently available information and current assumptions, expectations, and projections about future events and should not be relied upon. Except as required by law, we expressly disclaim any obligation to update or revise our forward-looking statements. Many factors, risks, and uncertainties could cause actual results to differ materially from these forward-looking statements. Among these factors are risks related to:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the agricultural business cycle, which can be unpredictable and is affected by factors such as world grain stocks, harvest yields, available farm acres, acreage planted, soil conditions, prices for commodities and livestock, input costs, availability of transport for crops as well as adverse macroeconomic conditions, including unemployment, inflation, interest rate volatility, changes in consumer practices due to slower economic growth, and regional or global liquidity constraints; these constraints may impact our customers and dealers, resulting in higher provisions for credit losses and write-offs; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | uncertainty of government policies and actions after recent U.S. elections in respect to global trade, tariffs, trade agreements, and energy, and the uncertainty of our ability to internationally sell products based on these actions and policies; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | higher interest rates and currency fluctuations which could adversely affect the U.S. dollar, customer confidence, access to capital, and demand for our products and solutions; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | our ability to adapt in highly competitive markets, including understanding and meeting customers’ changing expectations for products and solutions, including delivery and utilization of precision technology; |
37
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | housing starts and supply, real estate and housing prices, levels of public and non-residential construction, and infrastructure investment; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | political, economic, and social instability of the geographies in which we operate, including the ongoing war between Russia and Ukraine and the conflict in the Middle East; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | worldwide demand for food and different forms of renewable energy impacting the price of farm commodities and consequently the demand for our equipment; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | availability and price of raw materials, components, and whole goods; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | delays or disruptions in our supply chain; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | suppliers’ and manufacturers’ business practices and compliance with applicable laws such as human rights, safety, environmental, and fair wages; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | changes in climate patterns, unfavorable weather events, and natural disasters; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | loss of or challenges to intellectual property rights; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | rationalization, restructuring, relocation, expansion and/or reconfiguration of manufacturing and warehouse facilities; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the ability to execute business strategies, including our Smart Industrial Operating Model and Leap Ambitions; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the ability to understand and meet customers’ changing expectations and demand for our products and solutions, including delivery and utilization of precision technology; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | accurately forecasting customer demand for products and services and adequately managing inventory; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | dealer practices and their ability to manage inventory and distribution of our products and to provide support and service for precision technology solutions; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the ability to realize anticipated benefits of acquisitions and joint ventures, including challenges with successfully integrating operations and internal control processes; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | negative claims or publicity that damage our reputation or brand; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the ability to attract, develop, engage, and retain qualified employees; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the impact of workforce reductions on company culture, employee retention and morale, and institutional knowledge; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | labor relations and contracts, including work stoppages and other disruptions; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | security breaches, cybersecurity attacks, technology failures, and other disruptions to our information technology infrastructure and products; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | leveraging artificial intelligence and machine learning within our business processes; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | changes to governmental communications channels (radio frequency technology); |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | changes to existing laws and regulations, including the implementation of new, more stringent laws, as well as compliance with a variety of U.S., foreign and international laws, regulations, and policies relating to, but not limited to the following: advertising, anti-bribery and anti-corruption, anti-money laundering, antitrust, consumer finance, cybersecurity, data privacy, encryption, environmental (including climate |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| change and engine emissions), farming, health and safety, foreign exchange controls and cash repatriation restrictions, foreign ownership and investment, human rights, import / export and trade, tariffs, labor and employment, product liability, telematics, and telecommunications; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | governmental and other actions designed to address climate change in connection with a transition to a lower-carbon economy; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | investigations, claims, lawsuits, or other legal proceedings; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | warranty claims, post-sales repairs or recalls, product liability litigation, and regulatory investigations as a result of the deficient operation of our products. |
Further information concerning us and our businesses, including factors that could materially affect our financial results, is included in our other filings with the SEC (including, but not limited to, the factors discussed in Item 1A. “Risk Factors” of this Annual Report on Form 10-K). There also may be other factors that we cannot anticipate or that are not described herein because we do not currently perceive them to be material.
38
Table of Contents
SUPPLEMENTAL CONSOLIDATING DATA
The supplemental consolidating data presented on the subsequent pages is presented for informational purposes. Equipment operations represent the enterprise without financial services. Equipment operations include production and precision agriculture operations, small agriculture and turf operations, construction and forestry operations, and other corporate assets, liabilities, revenues, and expenses not reflected within financial services. Transactions between the equipment operations and financial services have been eliminated to arrive at the consolidated financial statements.
Equipment operations and financial services participate in different industries. Equipment operations primarily generate earnings and cash flows by manufacturing and selling equipment, service parts, and technology solutions to dealers and retail customers. Financial services finance sales and leases by dealers of new and used equipment that is largely manufactured by equipment operations. Those earnings and cash flows generally are the difference between the finance income received from customer payments less interest expense, and depreciation on equipment subject to an operating lease. The two businesses are capitalized differently and have separate performance metrics. The supplemental consolidating data is also used by management due to these differences.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| INCOME STATEMENTS | | | | ||||||||||||||||||||||||||||||||||||
| For the Years Ended October 27, 2024, October 29, 2023, and October 30, 2022 | | | | ||||||||||||||||||||||||||||||||||||
| Unaudited | | | | ||||||||||||||||||||||||||||||||||||
| | | EQUIPMENT | | FINANCIAL | | | | | | | | ||||||||||||||||||||||||||||
| | | OPERATIONS | | SERVICES | | ELIMINATIONS | | CONSOLIDATED | | | | ||||||||||||||||||||||||||||
| | | 2024 | | 2023 | | 2022 | | 2024 | | 2023 | | 2022 | | 2024 | | 2023 | | 2022 | | 2024 | | 2023 | | 2022 | | | | ||||||||||||
| Net Sales and Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||
| Net sales | | $ | 44,759 | | $ | 55,565 | | $ | 47,917 | | | | | | | | | | | | | | | | | | | | $ | 44,759 | | $ | 55,565 | | $ | 47,917 | | | |
| Finance and interest income | | | 596 | | | 636 | | | 213 | | $ | 6,035 | | $ | 5,055 | | $ | 3,583 | | $ | (872) | | $ | (1,008) | | $ | (431) | | | 5,759 | | | 4,683 | | | 3,365 | | 1 | |
| Other income | | | 1,006 | | | 858 | | | 1,261 | | | 458 | | | 499 | | | 502 | | | (266) | | | (354) | | | (468) | | | 1,198 | | | 1,003 | | | 1,295 | | 2, 3, 4 | |
| Total | | | 46,361 | | | 57,059 | | | 49,391 | | | 6,493 | | | 5,554 | | | 4,085 | | | (1,138) | | | (1,362) | | | (899) | | | 51,716 | | | 61,251 | | | 52,577 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cost of sales | | | 30,803 | | | 37,739 | | | 35,341 | | | | | | | | | | | | (28) | | | (24) | | | (3) | | | 30,775 | | | 37,715 | | | 35,338 | | 4 | |
| Research and development expenses | | | 2,290 | | | 2,177 | | | 1,912 | | | | | | | | | | | | | | | | | | | | | 2,290 | | | 2,177 | | | 1,912 | | | |
| Selling, administrative and general expenses | | | 3,791 | | | 3,611 | | | 3,137 | | | 1,059 | | | 994 | | | 735 | | | (10) | | | (10) | | | (9) | | | 4,840 | | | 4,595 | | | 3,863 | | 4 | |
| Interest expense | | | 396 | | | 411 | | | 390 | | | 3,182 | | | 2,362 | | | 799 | | | (230) | | | (320) | | | (127) | | | 3,348 | | | 2,453 | | | 1,062 | | 1 | |
| Interest compensation to Financial Services | | | 640 | | | 687 | | | 299 | | | | | | | | | | | | (640) | | | (687) | | | (299) | | | | | | | | | | | 1 | |
| Other operating expenses | | | 133 | | | 217 | | | 350 | | | 1,354 | | | 1,396 | | | 1,386 | | | (230) | | | (321) | | | (461) | | | 1,257 | | | 1,292 | | | 1,275 | | 3, 4, 5 | |
| Total | | | 38,053 | | | 44,842 | | | 41,429 | | | 5,595 | | | 4,752 | | | 2,920 | | | (1,138) | | | (1,362) | | | (899) | | | 42,510 | | | 48,232 | | | 43,450 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income before Income Taxes | | | 8,308 | | | 12,217 | | | 7,962 | | | 898 | | | 802 | | | 1,165 | | | | | | | | | | | | 9,206 | | | 13,019 | | | 9,127 | | | |
| Provision for income taxes | | | 1,887 | | | 2,685 | | | 1,718 | | | 207 | | | 186 | | | 289 | | | | | | | | | | | | 2,094 | | | 2,871 | | | 2,007 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income after Income Taxes | | | 6,421 | | | 9,532 | | | 6,244 | | | 691 | | | 616 | | | 876 | | | | | | | | | | | | 7,112 | | | 10,148 | | | 7,120 | | | |
| Equity in income (loss) of unconsolidated affiliates | | | (29) | | | 4 | | | 6 | | | 5 | | | 3 | | | 4 | | | | | | | | | | | | (24) | | | 7 | | | 10 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | | 6,392 | | | 9,536 | | | 6,250 | | | 696 | | | 619 | | | 880 | | | | | | | | | | | | 7,088 | | | 10,155 | | | 7,130 | | | |
| Less: Net loss attributable to noncontrolling interests | | | (12) | | | (11) | | | (1) | | | | | | | | | | | | | | | | | | | | | (12) | | | (11) | | | (1) | | | |
| Net Income Attributable to Deere & Company | | $ | 6,404 | | $ | 9,547 | | $ | 6,251 | | $ | 696 | | $ | 619 | | $ | 880 | | | | | | | | | | | $ | 7,100 | | $ | 10,166 | | $ | 7,131 | | | |
1 Elimination of intercompany interest income and expense.
2 Elimination of equipment operations’ margin from inventory transferred to equipment on operating leases (see Note 6).
3 Elimination of income and expenses between equipment operations and financial services related to intercompany guarantees of investments in certain international markets.
4 Elimination of intercompany service revenues and fees.
5 Elimination of financial services’ lease depreciation expense related to inventory transferred to equipment on operating leases.
39
Table of Contents
SUPPLEMENTAL CONSOLIDATING DATA (continued)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CONDENSED BALANCE SHEETS | | | | ||||||||||||||||||||||||
| As of October 27, 2024 and October 29, 2023 | | | | ||||||||||||||||||||||||
| Unaudited | | | | ||||||||||||||||||||||||
| | | EQUIPMENT | | FINANCIAL | | | | | | | | ||||||||||||||||
| | | OPERATIONS | | SERVICES | | ELIMINATIONS | | CONSOLIDATED | | | | ||||||||||||||||
| | 2024 | 2023 | | 2024 | 2023 | | 2024 | 2023 | | 2024 | 2023 | | | | |||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | ||||
| Cash and cash equivalents | | $ | 5,615 | | $ | 5,720 | | $ | 1,709 | | $ | 1,738 | | | | | | | | $ | 7,324 | | $ | 7,458 | | | |
| Marketable securities | | 125 | | 104 | | 1,029 | | 842 | | | | | | 1,154 | | 946 | | | | ||||||||
| Receivables from Financial Services | | 3,043 | | 4,516 | | | | | | $ | (3,043) | | $ | (4,516) | | | | | | 6 | | ||||||
| Trade accounts and notes receivable – net | | 1,257 | | 1,320 | | 6,225 | | 8,687 | | (2,156) | | (2,268) | | 5,326 | | 7,739 | | 7 | | ||||||||
| Financing receivables – net | | 78 | | 64 | | 44,231 | | 43,609 | | | | | | 44,309 | | 43,673 | | | | ||||||||
| Financing receivables securitized – net | | | 2 | | | | | | 8,721 | | | 7,335 | | | | | | | | | 8,723 | | | 7,335 | | | |
| Other receivables | | 2,193 | | 1,813 | | 427 | | 869 | | (75) | | (59) | | 2,545 | | 2,623 | | 7 | | ||||||||
| Equipment on operating leases – net | | | | | | | | | 7,451 | | | 6,917 | | | | | | | | | 7,451 | | | 6,917 | | | |
| Inventories | | 7,093 | | 8,160 | | | | | | | | | | 7,093 | | 8,160 | | | | ||||||||
| Property and equipment – net | | 7,546 | | 6,843 | | 34 | | 36 | | | | | | 7,580 | | 6,879 | | | | ||||||||
| Goodwill | | 3,959 | | 3,900 | | | | | | | | | | 3,959 | | 3,900 | | | | ||||||||
| Other intangible assets – net | | 999 | | 1,133 | | | | | | | | | | 999 | | 1,133 | | | | ||||||||
| Retirement benefits | | 2,839 | | 2,936 | | 83 | | 72 | | (1) | | (1) | | 2,921 | | 3,007 | | 8 | | ||||||||
| Deferred income taxes | | 2,262 | | 2,133 | | 43 | | 68 | | (219) | | (387) | | 2,086 | | 1,814 | | 9 | | ||||||||
| Other assets | | 2,194 | | 1,948 | | 715 | | 559 | | (3) | | (4) | | 2,906 | | 2,503 | | | | ||||||||
| Assets held for sale | | | | | | 2,944 | | | | | | | | 2,944 | | | | | | ||||||||
| Total Assets | | $ | 39,205 | | $ | 40,590 | | $ | 73,612 | | $ | 70,732 | | $ | (5,497) | | $ | (7,235) | | $ | 107,320 | | $ | 104,087 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Short-term borrowings | | $ | 911 | | $ | 1,230 | | $ | 12,622 | | $ | 16,709 | | | | | | | | $ | 13,533 | | $ | 17,939 | | | |
| Short-term securitization borrowings | | | 2 | | | | | | 8,429 | | | 6,995 | | | | | | | | | 8,431 | | | 6,995 | | | |
| Payables to Equipment Operations | | | | | | 3,043 | | 4,516 | | $ | (3,043) | | $ | (4,516) | | | | | | 6 | | ||||||
| Accounts payable and accrued expenses | | 13,534 | | 14,862 | | 3,243 | | 3,599 | | (2,234) | | (2,331) | | 14,543 | | 16,130 | | 7 | | ||||||||
| Deferred income taxes | | 434 | | 452 | | 263 | | 455 | | (219) | | (387) | | 478 | | 520 | | 9 | | ||||||||
| Long-term borrowings | | 6,603 | | 7,210 | | 36,626 | | 31,267 | | | | | | 43,229 | | 38,477 | | | | ||||||||
| Retirement benefits and other liabilities | | 2,250 | | 2,032 | | 105 | | 109 | | (1) | | (1) | | 2,354 | | 2,140 | | 8 | | ||||||||
| Liabilities held for sale | | | | | | 1,827 | | | | | | | | 1,827 | | | | | | ||||||||
| Total liabilities | | 23,734 | | 25,786 | | 66,158 | | 63,650 | | (5,497) | | (7,235) | | 84,395 | | 82,201 | | | | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commitments and contingencies (Note 20) | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Redeemable noncontrolling interest (Note 3) | | | 82 | | | 97 | | | | | | | | | | | | | | | 82 | | | 97 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Deere & Company stockholders’ equity | | 22,836 | | 21,785 | | 7,454 | | 7,082 | | (7,454) | | (7,082) | | 22,836 | | 21,785 | | 10 | | ||||||||
| Noncontrolling interests | | 7 | | 4 | | | | | | | | | | 7 | | 4 | | | | ||||||||
| Financial Services' equity | | | (7,454) | | | (7,082) | | | | | | | | | 7,454 | | | 7,082 | | | | | | | | 10 | |
| Adjusted total stockholders' equity | | 15,389 | | 14,707 | | 7,454 | | 7,082 | | | | | | 22,843 | | 21,789 | | | | ||||||||
| Total Liabilities and Stockholders’ Equity | | $ | 39,205 | | $ | 40,590 | | $ | 73,612 | | $ | 70,732 | | $ | (5,497) | | $ | (7,235) | | $ | 107,320 | | $ | 104,087 | | | |
6 Elimination of receivables / payables between equipment operations and financial services.
7 Primarily reclassification of sales incentive accruals on receivables sold to financial services.
8 Reclassification of net pension assets / liabilities.
9 Reclassification of deferred tax assets / liabilities in the same taxing jurisdictions.
10 Elimination of financial services’ equity.
40
Table of Contents
SUPPLEMENTAL CONSOLIDATING DATA (continued)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| STATEMENTS OF CASH FLOWS | | | | ||||||||||||||||||||||||||||||||||||
| For the Years Ended October 27, 2024, October 29, 2023, and October 30, 2022 | | | | ||||||||||||||||||||||||||||||||||||
| Unaudited | | | | ||||||||||||||||||||||||||||||||||||
| | | EQUIPMENT | | FINANCIAL | | | | | | | | ||||||||||||||||||||||||||||
| | | OPERATIONS | | SERVICES | | ELIMINATIONS | | CONSOLIDATED | | | | ||||||||||||||||||||||||||||
| | | 2024 | | 2023 | | 2022 | | 2024 | | 2023 | | 2022 | | 2024 | | 2023 | | 2022 | | 2024 | | 2023 | | 2022 | | | | ||||||||||||
| Cash Flows from Operating Activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||
| Net income | | $ | 6,392 | | $ | 9,536 | | $ | 6,250 | | $ | 696 | | $ | 619 | | $ | 880 | | | | | | | | | | | $ | 7,088 | | $ | 10,155 | | $ | 7,130 | | | |
| Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Provision (credit) for credit losses | | | 14 | | | 7 | | | 3 | | | 296 | | | (23) | | | 189 | | | | | | | | | | | | 310 | | | (16) | | | 192 | | | |
| Provision for depreciation and amortization | | | 1,220 | | | 1,123 | | | 1,041 | | | 1,040 | | | 1,016 | | | 1,050 | | $ | (142) | | $ | (135) | | $ | (196) | | | 2,118 | | | 2,004 | | | 1,895 | | 11 | |
| Impairments and other adjustments | | | 28 | | | 18 | | | 88 | | | 97 | | | 173 | | | | | | | | | | | | | | | 125 | | | 191 | | | 88 | | | |
| Share-based compensation expense | | | | | | | | | | | | | | | | | | | | | 208 | | | 130 | | | 85 | | | 208 | | | 130 | | | 85 | | 12 | |
| Gain on remeasurement of previously held equity investment | | | | | | | | | (326) | | | | | | | | | | | | | | | | | | | | | | | | | | | (326) | | | |
| Distributed earnings of Financial Services | | | 250 | | | 215 | | | 444 | | | | | | | | | | | | (250) | | | (215) | | | (444) | | | | | | | | | | | 13 | |
| Provision (credit) for deferred income taxes | | | (97) | | | (959) | | | 8 | | | (197) | | | 169 | | | (74) | | | | | | | | | | | | (294) | | | (790) | | | (66) | | | |
| Changes in assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Receivables related to sales | | | (13) | | | (58) | | | (189) | | | | | | | | | | | | 434 | | | (4,195) | | | (2,294) | | | 421 | | | (4,253) | | | (2,483) | | 14, 16 | |
| Inventories | | | 1,011 | | | 474 | | | (1,924) | | | | | | | | | | | | (223) | | | (195) | | | (167) | | | 788 | | | 279 | | | (2,091) | | 15 | |
| Accounts payable and accrued expenses | | | (1,429) | | | 1,352 | | | 1,444 | | | 277 | | | 449 | | | 143 | | | 112 | | | (971) | | | (454) | | | (1,040) | | | 830 | | | 1,133 | | 16 | |
| Accrued income taxes payable/receivable | | | (218) | | | 8 | | | 166 | | | 95 | | | (31) | | | (25) | | | | | | | | | | | | (123) | | | (23) | | | 141 | | | |
| Retirement benefits | | | (215) | | | (164) | | | (1,016) | | | (12) | | | (6) | | | 1 | | | | | | | | | | | | (227) | | | (170) | | | (1,015) | | | |
| Other | | | (38) | | | 367 | | | 250 | | | 40 | | | (51) | | | (287) | | | (145) | | | (64) | | | 53 | | | (143) | | | 252 | | | 16 | | 11, 12, 15 | |
| Net cash provided by operating activities | | | 6,905 | | | 11,919 | | | 6,239 | | | 2,332 | | | 2,315 | | | 1,877 | | | (6) | | | (5,645) | | | (3,417) | | | 9,231 | | | 8,589 | | | 4,699 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash Flows from Investing Activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Collections of receivables (excluding receivables related to sales) | | | | | | | | | | | | 26,029 | | | 24,128 | | | 22,400 | | | (867) | | | (1,077) | | | (1,493) | | | 25,162 | | | 23,051 | | | 20,907 | | 14 | |
| Proceeds from maturities and sales of marketable securities | | | 99 | | | 59 | | | | | | 733 | | | 127 | | | 79 | | | | | | | | | | | | 832 | | | 186 | | | 79 | | | |
| Proceeds from sales of equipment on operating leases | | | | | | | | | | | | 1,929 | | | 1,981 | | | 2,093 | | | | | | | | | | | | 1,929 | | | 1,981 | | | 2,093 | | | |
| Cost of receivables acquired (excluding receivables related to sales) | | | | | | | | | | | | (29,152) | | | (29,229) | | | (26,903) | | | 336 | | | 457 | | | 603 | | | (28,816) | | | (28,772) | | | (26,300) | | 14 | |
| Acquisitions of businesses, net of cash acquired | | | | | | (82) | | | (498) | | | | | | | | | | | | | | | | | | | | | | | | (82) | | | (498) | | | |
| Purchases of marketable securities | | | (209) | | | (173) | | | (76) | | | (846) | | | (318) | | | (174) | | | | | | | | | | | | (1,055) | | | (491) | | | (250) | | | |
| Purchases of property and equipment | | | (1,636) | | | (1,494) | | | (1,131) | | | (4) | | | (4) | | | (3) | | | | | | | | | | | | (1,640) | | | (1,498) | | | (1,134) | | | |
| Cost of equipment on operating leases acquired | | | | | | | | | | | | (3,464) | | | (3,234) | | | (2,879) | | | 302 | | | 264 | | | 225 | | | (3,162) | | | (2,970) | | | (2,654) | | 15 | |
| Decrease (increase) in investment in Financial Services | | | 4 | | | (870) | | | 7 | | | | | | | | | | | | (4) | | | 870 | | | (7) | | | | | | | | | | | 17 | |
| Decrease (increase) in trade and wholesale receivables | | | | | | | | | | | | 21 | | | (5,783) | | | (3,601) | | | (21) | | | 5,783 | | | 3,601 | | | | | | | | | | | 14 | |
| Collateral on derivatives – net | | | | | | (1) | | | 5 | | | 413 | | | (11) | | | (647) | | | | | | | | | | | | 413 | | | (12) | | | (642) | | | |
| Other | | | (125) | | | (176) | | | (137) | | | (8) | | | 31 | | | 14 | | | 6 | | | 3 | | | 37 | | | (127) | | | (142) | | | (86) | | | |
| Net cash used for investing activities | | | (1,867) | | | (2,737) | | | (1,830) | | | (4,349) | | | (12,312) | | | (9,621) | | | (248) | | | 6,300 | | | 2,966 | | | (6,464) | | | (8,749) | | | (8,485) | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash Flows from Financing Activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net proceeds (payments) in short-term borrowings (original maturities three months or less) | | | 28 | | | (113) | | | 136 | | | (1,884) | | | 4,121 | | | 3,716 | | | | | | | | | | | | (1,856) | | | 4,008 | | | 3,852 | | | |
| Change in intercompany receivables/payables | | | 1,459 | | | 2,090 | | | (1,633) | | | (1,459) | | | (2,090) | | | 1,633 | | | | | | | | | | | | | | | | | | | | | |
| Proceeds from borrowings issued (original maturities greater than three months) | | | 159 | | | 342 | | | 138 | | | 17,937 | | | 15,087 | | | 10,220 | | | | | | | | | | | | 18,096 | | | 15,429 | | | 10,358 | | | |
| Payments of borrowings (original maturities greater than three months) | | | (1,123) | | | (901) | | | (1,356) | | | (12,109) | | | (7,012) | | | (7,089) | | | | | | | | | | | | (13,232) | | | (7,913) | | | (8,445) | | | |
| Repurchases of common stock | | | (4,007) | | | (7,216) | | | (3,597) | | | | | | | | | | | | | | | | | | | | | (4,007) | | | (7,216) | | | (3,597) | | | |
| Capital investment from Equipment Operations | | | | | | | | | | | | (4) | | | 870 | | | (7) | | | 4 | | | (870) | | | 7 | | | | | | | | | | | 17 | |
| Dividends paid | | | (1,605) | | | (1,427) | | | (1,313) | | | (250) | | | (215) | | | (444) | | | 250 | | | 215 | | | 444 | | | (1,605) | | | (1,427) | | | (1,313) | | 13 | |
| Other | | | (46) | | | (7) | | | 6 | | | (67) | | | (66) | | | (35) | | | | | | | | | | | | (113) | | | (73) | | | (29) | | | |
| Net cash provided by (used for) financing activities | | | (5,135) | | | (7,232) | | | (7,619) | | | 2,164 | | | 10,695 | | | 7,994 | | | 254 | | | (655) | | | 451 | | | (2,717) | | | 2,808 | | | 826 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Effect of Exchange Rate Changes on Cash, Cash Equivalents, and Restricted Cash | | | (15) | | | 24 | | | (209) | | | (22) | | | 7 | | | (15) | | | | | | | | | | | | (37) | | | 31 | | | (224) | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash | | | (112) | | | 1,974 | | | (3,419) | | | 125 | | | 705 | | | 235 | | | | | | | | | | | | 13 | | | 2,679 | | | (3,184) | | | |
| Cash, Cash Equivalents, and Restricted Cash at Beginning of Year | | | 5,755 | | | 3,781 | | | 7,200 | | | 1,865 | | | 1,160 | | | 925 | | | | | | | | | | | | 7,620 | | | 4,941 | | | 8,125 | | | |
| Cash, Cash Equivalents, and Restricted Cash at End of Year | | $ | 5,643 | | $ | 5,755 | | $ | 3,781 | | $ | 1,990 | | $ | 1,865 | | $ | 1,160 | | | | | | | | | | | $ | 7,633 | | $ | 7,620 | | $ | 4,941 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Components of Cash, Cash Equivalents, and Restricted Cash | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash and cash equivalents | | $ | 5,615 | | $ | 5,720 | | $ | 3,767 | | $ | 1,709 | | $ | 1,738 | | $ | 1,007 | | | | | | | | | | | $ | 7,324 | | $ | 7,458 | | $ | 4,774 | | | |
| Cash, cash equivalents, and restricted cash (Assets held for sale) | | | | | | | | | | | | 116 | | | | | | | | | | | | | | | | | | 116 | | | | | | | | | |
| Restricted cash (Other assets) | | | 28 | | | 35 | | | 14 | | | 165 | | | 127 | | | 153 | | | | | | | | | | | | 193 | | | 162 | | | 167 | | | |
| Total Cash, Cash Equivalents, and Restricted Cash | | $ | 5,643 | | $ | 5,755 | | $ | 3,781 | | $ | 1,990 | | $ | 1,865 | | $ | 1,160 | | | | | | | | | | | $ | 7,633 | | $ | 7,620 | | $ | 4,941 | | | |
11 Elimination of depreciation on leases related to inventory transferred to equipment on operating leases (see Note 6).
12 Reclassification of share-based compensation expense.
13 Elimination of dividends from financial services to the equipment operations, which are included in the equipment operations operating activities.
14 Primarily reclassification of receivables related to the sale of equipment.
15 Reclassification of direct lease agreements with retail customers.
16 Reclassification of sales incentive accruals on receivables sold to financial services.
17 Elimination of change in investment from equipment operations to financial services.
41
Table of Contents
SELECTED FINANCIAL DATA
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | 2024 | | 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | 2018 | | 2017 | | 2016 | | 2015 | ||||||||||||
| Net sales and revenues | | $ | 51,716 | | $ | 61,251 | | $ | 52,577 | | $ | 44,024 | | $ | 35,540 | | $ | 39,258 | | $ | 37,358 | | $ | 29,738 | | $ | 26,644 | | $ | 28,863 | |
| Net sales | | 44,759 | | 55,565 | | 47,917 | | 39,737 | | 31,272 | | 34,886 | | 33,351 | | 25,885 | | 23,387 | | 25,775 | | ||||||||||
| Finance and interest income | | 5,759 | | 4,683 | | 3,365 | | 3,296 | | 3,450 | | 3,493 | | 3,107 | | 2,732 | | 2,511 | | 2,381 | | ||||||||||
| Research and development expenses | | 2,290 | | 2,177 | | 1,912 | | 1,587 | | 1,644 | | 1,783 | | 1,658 | | 1,373 | | 1,394 | | 1,410 | | ||||||||||
| Selling, administrative and general expenses | | 4,840 | | 4,595 | | 3,863 | | 3,383 | | 3,477 | | 3,551 | | 3,455 | | 3,098 | | 2,791 | | 2,868 | | ||||||||||
| Interest expense | | 3,348 | | 2,453 | | 1,062 | | 993 | | 1,247 | | 1,466 | | 1,204 | | 899 | | 764 | | 680 | | ||||||||||
| Net income* | | 7,100 | | 10,166 | | 7,131 | | 5,963 | | 2,751 | | 3,253 | | 2,368 | | 2,159 | | 1,524 | | 1,940 | | ||||||||||
| Return on net sales | | | 15.9% | | | 18.3% | | | 14.9% | | | 15.0% | | | 8.8% | | | 9.3% | | | 7.1% | | | 8.3% | | | 6.5% | | | 7.5% | |
| Return on beginning Deere & Company stockholders’ equity | | | 32.6% | | | 50.2% | | | 38.7% | | | 46.1% | | | 24.1% | | | 28.8% | | | 24.8% | | | 33.1% | | | 22.6% | | | 21.4% | |
| Comprehensive income* | | 6,508 | | 10,099 | | 6,629 | | 8,963 | | 2,819 | | 2,081 | | 3,222 | | 3,221 | | 627 | | 994 | | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net income per share – basic* | | $ | 25.73 | | $ | 34.80 | | $ | 23.42 | | $ | 19.14 | | $ | 8.77 | | $ | 10.28 | | $ | 7.34 | | $ | 6.76 | | $ | 4.83 | | $ | 5.81 | |
| – diluted* | | 25.62 | | 34.63 | | 23.28 | | 18.99 | | 8.69 | | 10.15 | | 7.24 | | 6.68 | | 4.81 | | 5.77 | | ||||||||||
| Dividends declared per share | | 5.88 | | 5.05 | | 4.36 | | 3.61 | | 3.04 | | 3.04 | | 2.58 | | 2.40 | | 2.40 | | 2.40 | | ||||||||||
| Dividends paid per share | | 5.76 | | 4.83 | | 4.28 | | 3.32 | | 3.04 | | 2.97 | | 2.49 | | 2.40 | | 2.40 | | 2.40 | | ||||||||||
| Average number of common shares outstanding (in millions) – basic | | | 276.0 | | 292.2 | | 304.5 | | 311.6 | | 313.5 | | 316.5 | | 322.6 | | 319.5 | | 315.2 | | 333.6 | | |||||||||
| – diluted | | 277.1 | | 293.6 | | 306.3 | | 314.0 | | 316.6 | | 320.6 | | 327.3 | | 323.3 | | 316.6 | | 336.0 | | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total assets | | $ | 107,320 | | $ | 104,087 | | $ | 90,030 | | $ | 84,114 | | $ | 75,091 | | $ | 73,011 | | $ | 70,108 | | $ | 65,786 | | $ | 57,918 | | $ | 57,883 | |
| Trade accounts and notes receivable – net | | 5,326 | | 7,739 | | 6,410 | | 4,208 | | 4,171 | | 5,230 | | 5,004 | | 3,925 | | 3,011 | | 3,051 | | ||||||||||
| Financing receivables – net | | 44,309 | | 43,673 | | 36,634 | | 33,799 | | 29,750 | | 29,195 | | 27,054 | | 25,104 | | 23,702 | | 24,809 | | ||||||||||
| Financing receivables securitized – net | | 8,723 | | 7,335 | | 5,936 | | 4,659 | | 4,703 | | 4,383 | | 4,022 | | 4,159 | | 5,127 | | 4,835 | | ||||||||||
| Equipment on operating leases – net | | 7,451 | | 6,917 | | 6,623 | | 6,988 | | 7,298 | | 7,567 | | 7,165 | | 6,594 | | 5,902 | | 4,970 | | ||||||||||
| Inventories | | 7,093 | | 8,160 | | 8,495 | | 6,781 | | 4,999 | | 5,975 | | 6,149 | | 3,904 | | 3,341 | | 3,817 | | ||||||||||
| Property and equipment – net | | 7,580 | | 6,879 | | 6,056 | | 5,820 | | 5,817 | | 5,973 | | 5,868 | | 5,068 | | 5,171 | | 5,181 | | ||||||||||
| Short-term borrowings | | | 13,533 | | | 17,939 | | 12,592 | | 10,919 | | 8,582 | | 10,784 | | 11,062 | | 10,035 | | 6,911 | | 8,425 | | ||||||||
| Short-term securitization borrowings | | | 8,431 | | | 6,995 | | | 5,711 | | | 4,605 | | | 4,682 | | | 4,321 | | | 3,957 | | | 4,119 | | | 4,998 | | | 4,585 | |
| Long-term borrowings | | | 43,229 | | | 38,477 | | 33,596 | | 32,888 | | 32,734 | | 30,229 | | 27,237 | | 25,891 | | 23,703 | | 23,775 | | ||||||||
| Total Deere & Company stockholders’ equity | | 22,836 | | 21,785 | | 20,262 | | 18,431 | | 12,937 | | 11,413 | | 11,288 | | 9,557 | | 6,520 | | 6,743 | | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Book value per share* | | $ | 84.03 | | $ | 77.37 | | $ | 67.82 | | $ | 59.83 | | $ | 41.25 | | $ | 36.45 | | $ | 35.45 | | $ | 29.70 | | $ | 20.71 | | $ | 21.29 | |
| Capital expenditures | | $ | 1,624 | | $ | 1,537 | | $ | 1,176 | | $ | 867 | | $ | 762 | | $ | 1,084 | | $ | 969 | | $ | 586 | | $ | 668 | | $ | 655 | |
| Number of employees (at year end) | | 75,847 | | 82,956 | | 82,239 | | 75,550 | | 69,634 | | 73,489 | | 74,413 | | 60,476 | | 56,767 | | 57,180 | |
* Attributable to Deere & Company.
42
Table of Contents
FINANCIAL INSTRUMENT MARKET RISK INFORMATION
We are naturally exposed to various interest rate and foreign currency risks. As a result, we enter into derivative transactions to manage this exposure and not for speculative purposes.
From time to time, we enter into interest rate swap agreements to manage our interest rate exposure. We also have foreign currency exposures at some of our foreign and domestic operations related to buying, selling, and financing in currencies other than the functional currencies. We have entered into derivative agreements related to the management of these foreign currency transaction risks.
Interest Rate Risk
Results of Operations – Central bank policy rates increased in 2022 and 2023 and have remained elevated. Increased rates impacted us in several ways, primarily affecting the demand for our products and financing spreads for the financial services operations. Increased interest rates have historically impacted our borrowings sooner than the benefit is realized from the financing receivable and equipment on operating lease portfolios.
Fair Value Measurement – Quarterly, we use a combination of cash flow models to assess the sensitivity of our financial instruments with interest rate exposure to changes in market interest rates. The models calculate the effect of adjusting interest rates as follows:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | cash flows for financing receivables are discounted at the current prevailing rate for each receivable portfolio, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | cash flows for marketable securities are discounted at the applicable benchmark yield curve plus market credit spreads, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | cash flows for unsecured borrowings are discounted at the applicable benchmark yield curve plus market credit spreads for similarly rated borrowers, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | cash flows for securitized borrowings are discounted at the swap yield curve plus a market credit spread for similarly rated borrowers, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | cash flows for interest rate swaps are projected and discounted using forward rates from the swap yield curve at the repricing dates. |
The net impact in these financial instruments’ fair values which would be caused by decreasing or increasing the interest rates by 10 percent from the market rates at October 27, 2024, and October 29, 2023, would have been approximately $75 and $10, respectively.
Reference Rate Reform – We transitioned our financing, funding, and hedging portfolios from the London Interbank Offered Rate (LIBOR) to alternative reference rates in 2023, and in 2024, we transitioned certain portfolios from the Canadian Dollar Offered Rate (CDOR) to an alternative reference rate. These transition activities did not have a material impact on our financial statements.
Foreign Currency Risk
We hedge significant currency exposures for our equipment operations. Worldwide foreign currency exposures are reviewed quarterly. Based on the anticipated and committed foreign currency cash inflows, outflows, and hedging policy for the next twelve months, we estimate that a hypothetical 10 percent strengthening of the U.S. dollar relative to other currencies through 2025 would increase the 2025 expected net cash inflows by approximately $25. At October 29, 2023, a hypothetical 10 percent strengthening of the U.S. dollar under similar assumptions and calculations indicated a potential $25 increase on the 2024 net cash inflows. The estimated impacts on net cash inflows by currency follow:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| | | 2025 | | 2024 | | ||
| Australian dollar | | $ | (75) | | $ | (75) | |
| Brazilian real | | | 25 | | | 25 | |
| British pound | | | (50) | | | (50) | |
| Canadian dollar | | | 25 | | | | |
| Euro | | | 100 | | | 75 | |
| Japanese yen | | | 50 | | | 75 | |
| Mexican peso | | | 25 | | | 25 | |
| Polish zloty | | | (25) | | | (25) | |
| All other | | | (50) | | | (25) | |
| Total increase | | $ | 25 | | $ | 25 | |
In the financial services operations, our policy is to manage foreign currency risk through hedging strategies if the currency of the borrowings does not match the currency of the receivable portfolio. As a result, a hypothetical 10 percent adverse change in the value of the U.S. dollar relative to all other foreign currencies would not have a material effect on the financial services cash flows.
43
Table of Contents
DEERE & COMPANY
STATEMENTS OF CONSOLIDATED INCOME
For the Years Ended October 27, 2024, October 29, 2023, and October 30, 2022
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | 2024 | 2023 | 2022 | |||||||
| Net Sales and Revenues | | | | | | | | | | |
| Net sales | | $ | 44,759 | | $ | 55,565 | | $ | 47,917 | |
| Finance and interest income | | 5,759 | | 4,683 | | 3,365 | | |||
| Other income | | 1,198 | | 1,003 | | 1,295 | | |||
| Total | | 51,716 | | 61,251 | | 52,577 | | |||
| | | | | | | | | | | |
| Costs and Expenses | | | | | | | | | | |
| Cost of sales | | 30,775 | | 37,715 | | 35,338 | | |||
| Research and development expenses | | 2,290 | | 2,177 | | 1,912 | | |||
| Selling, administrative and general expenses | | 4,840 | | 4,595 | | 3,863 | | |||
| Interest expense | | 3,348 | | 2,453 | | 1,062 | | |||
| Other operating expenses | | 1,257 | | 1,292 | | 1,275 | | |||
| Total | | 42,510 | | 48,232 | | 43,450 | | |||
| | | | | | | | | | | |
| Income of Consolidated Group before Income Taxes | | 9,206 | | 13,019 | | 9,127 | | |||
| Provision for income taxes | | 2,094 | | 2,871 | | 2,007 | | |||
| | | | | | | | | | | |
| Income of Consolidated Group | | 7,112 | | 10,148 | | 7,120 | | |||
| Equity in income (loss) of unconsolidated affiliates | | (24) | | 7 | | 10 | | |||
| | | | | | | | | | | |
| Net Income | | 7,088 | | 10,155 | | 7,130 | | |||
| Less: Net loss attributable to noncontrolling interests | | (12) | | (11) | | (1) | | |||
| Net Income Attributable to Deere & Company | | $ | 7,100 | | $ | 10,166 | | $ | 7,131 | |
| | | | | | | | | | | |
| Per Share Data | | | | | | | | | | |
| Basic | | $ | 25.73 | | $ | 34.80 | | $ | 23.42 | |
| Diluted | | | 25.62 | | | 34.63 | | | 23.28 | |
| Dividends declared | | | 5.88 | | | 5.05 | | | 4.36 | |
| Dividends paid | | | 5.76 | | | 4.83 | | | 4.28 | |
| | | | | | | | | | | |
| Average Shares Outstanding (in millions of shares) | | | | | | | | | | |
| Basic | | 276.0 | | 292.2 | | 304.5 | | |||
| Diluted | | 277.1 | | 293.6 | | 306.3 | |