*Entities owned by John Deere Financial Services, Inc. **Entities owned by Deere & Company equipment subsidiaries. Credit-1

Transcription

1 Credit Credit Operations - Worldwide Deere & Company Worldwide Credit Operations (millions of dollars) John Deere Financial Services, Inc. Moline, Illinois Revenues $1,461 $1,593 $1,556 $1,492 $1,687 $2,035 $2,370 $2,447 $2,178 $2,196 Operating profit John Deere Capital Corporation* (1) Net income John Deere Leasing Company* Total assets 14,559 13,671 14,714 15,937 19,057 21,316 23,518 24,866 25,698 27,239 Financing receivables and leases-net (2) 11,078 10,604 11,281 12,456 15,657 17,863 19,615 19,290 20,091 21,847 John Deere Insurance Co.* Trade accounts and notes receivable-net 2,226 2,138 2,279 2,766 2,622 2,486 2,476 2,665 2,346 2,980 John Deere Risk Protection* Receivables and leases administered 14,950 15,363 16,476 18,620 20,298 21,547 22,543 22,281 22,729 25,029 Banco John Deere S.A.** (1) See pages 2 through 5 Porto Allegre, Brazil (2) Beginning in 2005, includes Restricted financing receivables John Deere Credit Oy** Tampere, Finland John Deere Credit, Inc.** Burlington, Ontario, Canada Edmonton, Alberta, Canada John Deere Limited** Grimsby, Ontario, Canada *Entities owned by John Deere Financial Services, Inc. **Entities owned by Deere & Company equipment subsidiaries Credit-1

2 John Deere Capital Corporation John Deere Credit Mexico Monterrey, Mexico Deere Credit, Inc. Servicios Administrativos John Deere S.A. De C.V. Monterrey, Mexico Deere Credit Services, Inc. John Deere Credit Limited Brisbane, Australia Deere Capital Inc. John Deere Credit S.A.S. (1) Ormes, France Farm Plan Corporation John Deere Funding Corporation Madison, Wisconsin FPC Financial, f.s.b. John Deere Receivables, Inc. Madison, Wisconsin John Deere Bank S.A. John Deere Acceptances S.r.l. Luxembourg, Luxembourg Vignate, Italy John Deere Credit Compañía Financiera S.A. Deere Receivables Corporation Rosario, Argentina (1) joint venture Financing and Operating Leases by Product Category (1) Financing Leases Receivable: Agriculture and turf equipment $250.4 $271.1 $284.5 $302.3 $314.5 $330.2 $329.3 $289.1 $283.1 $298.2 Construction and forestry equipment Other equipment Total Estimated residual values Unearned finance income (91.8) (81.5) (66.7) (64.4) (64.6) (69.3) (69.6) (64.4) (61.8) (61.7) Financing leases receivable $479.5 $467.5 $427.3 $406.0 $411.7 $420.8 $430.3 $417.9 $392.8 $420.4 Cost of Equipment on Operating Leases: Agriculture and turf equipment $1,359.7 $1,133.5 $801.7 $594.5 $531.0 $522.8 $569.6 $676.2 $780.7 $971.2 Construction and forestry equipment Other equipment Total 1, , , , , , , , , ,492.6 Accumulated depreciation (464.3) (487.1) (386.7) (306.0) (281.4) (313.7) (348.4) (371.7) (375.0) (350.8) Equipment on operating leases-net $1,484.8 $1,180.0 $879.2 $757.6 $793.9 $900.1 $995.2 $1,053.4 $1,023.2 $1,141.8 (1) John Deere's agricultural equipment operations and the commerical and consumer equipment operations were combined into the agriculture and turf segment at the beginning of the third quarter of Information about Deere & Company's business segments has been revised to conform to the current organization. Capital Corp-2

3 Agriculture and turf equipment - new $3,123.0 $3,097.7 $3,761.0 $4,572.5 $4,874.2 $5,284.1 $5,957.2 $6,187.6 $5,332.2 $5,725.7 Agriculture and turf equipment - new (restricted) , Agriculture and turf equipment - used 1, , , , , , , , , ,818.2 Agriculture and turf equipment - used (restricted) , , , ,046.0 Construction and forestry equipment new 1, , , , , , , , Construction and forestry equipment new (restricted) Construction and forestry equipment used Construction and forestry equipment used (restricted) Recreational products Total 6, , , , , , , , , ,575.7 Unearned finance income Equipment (830.0) (639.7) (633.0) (683.0) (894.5) (1,048.0) (1,195.9) (1,129.2) (446.9) (294.7) Equipment (restricted) (186.1) (330.6) (280.0) (152.6) (423.4) (26.8) Recreational products (64.3) (44.3) (28.4) (18.5) (12.8) (7.8) (5.4) (3.8) Total (894.3) (684.0) (661.4) (701.5) (1,093.4) (1,386.4) (1,481.3) (1,285.6) (870.3) (321.5) Retail notes receivable $5,625.3 $5,311.7 $6,109.7 $6,873.7 $9,233.6 $10,757.6 $11,960.7 $11,729.1 $11,344.2 $12,254.2 (1) Beginning in 2005, the Capital Corporation's new securitizations of receivables met the criteria for secured borrowings rather than sales of receivables under FASB Statement No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. At October , 2009, 2008, 2007, 2006 and 2005, $2,264.9 million, $3,110.1 million, $1,592.5 million, $2,150.4 million, $2,173.4 million and $1,340.1 million respectively, was recorded as "Restricted securitized retail notes" on the balance sheet. During 2004, 2003, 2002, 2001, and 2000, the Capital Corporation received net proceeds of $2,219 million, $1,730 million, $2,968 million, $1,531 million and $978 million, respectively, from the sale of receivables to special purpose entities (SPEs) and to private third parties. The Company acts as agent for the buyers in collection and administration of the notes it has sold. (2) John Deere's agricultural equipment operations and the commerical and consumer equipment operations were combined into the agriculture and turf segment at the beginning of the third quarter of Information about Deere & Company's business segments has been revised to conform to the current organization. Past Due and Losses Retail Notes: Installments 60 days or more past due $19.9 $14.3 $24.2 $15.8 $13.9 $17.8 $22.8 $22.0 $38.0 $15.5 Percent of unpaid balance of retail notes outstanding.35%.27%.40%.23%.15%.17%.19%.19%.33%.13% Retail note losses $26.6 $22.4 $20.5 $7.9 $1.4 $7.3 $17.5 $30.3 $64.9 $22.9 Percent of average retail note portfolio financed.66%.48%.36%.13%.02%.07%.16%.26%.59%.20% Revolving Charge Accounts and Operating Loans: Payments 60 days or more past due $9.6 $17.5 $13.3 $13.5 $12.5 $21.1 $15.3 $15.1 $19.8 $12.7 Percent of total revolving charge accounts and operating loans receivable.73% 1.20%.80%.74%.65% 1.12%.83%.69%.80%.50% Revolving charge account losses $15.4 $65.7 $24.0 $16.5 $20.1 $25.3 $26.8 $26.7 $54.3 $65.5 Percent of average revolving charge and operating loans amount financed 1.66% 5.05% 1.59%.99% 1.17% 1.47% 1.55% 1.35% 2.46% 2.82% Financing Leases: Financing leases 60 days or more past due $2.0 $2.6 $4.2 $3.2 $4.5 $3.5 $4.7 $5.4 $6.0 $6.9 Percent of investment in financing leases.42%.56%.98%.79% 1.09%.83% 1.09% 1.29% 1.53% 1.64% Financing lease losses $8.6 $10.9 $7.7 $3.1 $.4 $2.3 $3.0 $2.2 $4.0 $2.0 Percent of average investment in financing leases 1.92% 2.37% 1.76%.75%.10%.57%.74%.51% 1.03%.52% Wholesale Notes: Wholesale notes 60 days or more past due $9.9 $10.6 $5.9 $7.9 $1.7 $.9 $.9 $2.3 $1.6 $3.8 Percent of wholesale notes receivable.33%.36%.20%.23%.05%.02%.03%.06%.04%.08% Wholesale note losses $7.4 $6.9 $3.9 $6.8 $.4 ($0.6) $1.4 $.4 $2.7 ($1.1) Percent of average wholesale notes receivable.71%.21%.11%.20%.01% -.01%.04%.01%.06% -.02% Capital Corp-3

4 Statement of Consolidated Income and Retained Earnings Revenues Finance income earned on retail notes $ $ $ $ $ $ $ $ $ $ Lease revenues Revolving charge account income Finance income earned on wholesale receivables Operating loan income Income on receivables sold (1) Crop insurance commissions Other income - net Total revenues 1, , , , , , , , , ,682.3 Expenses Interest expense Operating expenses: Administrative and operating expenses Provision for credit losses Fees paid to John Deere Depreciation of equipment on operating leases Total operating expenses Total expenses , , , , ,204.4 Income of consolidated group before income taxes Provision for income taxes Income of consolidated group Equity in income (loss) of unconsolidated affiliates (3.3) (3.8) Net income $ $ $ $ $ $ $ $ $ $ Less: Net income attributable to noncontrolling interest Net income attributable to the Company $ $ $ $ $ $ $ $ $ $ Dividends paid (350.0) (205.0) (420.0) (150.0) (85.0) (525.0) (465.1) (195.0) Retained earnings at beginning of year 1, , , , , , , ,032.1 Retained earnings at end of year $ 1,163.3 $ 1,043.9 $ 1,119.4 $ $ 1,094.7 $ 1,300.9 $ 1,398.3 $ 1,165.3 $ 1,181.3 $ 1,475.9 Ratio of earnings to fixed charges (1) Beginning in 2010, "Income on receivables sold" is included in "Other income - net" JDCC - Income-4

5 Consolidated Balance Sheet Assets Cash and cash equivalents $502.2 $147.8 $342.5 $209.5 $250.2 $119.2 $190.8 $1,082.6 $870.6 $355.7 Receivables: Retail notes 5, , , , , , , , , ,989.3 Restricted securitized retail notes 1, , , , , ,264.9 Revolving charge accounts , , , , , , , ,287.9 Operating loans Wholesale receivables 2, , , , , , , , , ,658.7 Financing leases Total receivables 10, , , , , , , , , ,860.3 Allowance for credit losses (110.4) (118.3) (123.8) (112.6) (96.4) (92.8) (99.2) (105.2) (158.2) (148.6) Total receivables net 10, , , , , , , , , ,711.7 Other receivables Equipment on operating leases 1, , , , ,141.8 Notes receivable from John Deere Notes receivable - unconsolidated affiliates Investments in unconsolidated affiliates Other Assets , Total Assets $12,926.5 $12,102.4 $12,955.6 $13,888.7 $16,567.4 $18,377.4 $19,761.5 $21,313.6 $21,701.5 $22,624.5 Liabilities and Stockholder's Equity Short-term borrowings: Commercial paper $2,358.5 $1,422.0 $1,691.8 $1,553.8 $1,696.0 $2,289.5 $2,679.2 $2,814.5 $32.0 $1,349.3 Other notes payable , , , , , ,209.0 John Deere 1, , ,255.6 Current maturities of long-term borrowings 2, , , , , , , , , ,888.8 Total short-term borrowings 6, , , , , , , , , ,702.7 Accounts payable and accrued expenses (1) Deposits withheld from dealers and merchants Deferred income taxes (2) Long-term borrowings 3, , , , , , , , , ,452.0 Total liabilities 11, , , , , , , , , ,175.4 Stockholder s Equity: Common stock , , ,272.8 Retained earnings 1, , , , , , , ,156.5 Accumulated other comprehensive income (loss): Cumulative translation adjustment (7.9) (2.2) Unrealized gain on investments Unrealized gain (loss) on derivatives (61.6) (44.1) (19.3) (5.1) (8.3) (40.0) (44.1) (29.2) Total accumulated other comprehensive income (loss) (69.5) (44.7) (30.8) Total Company stockholder s equity 1, , , , , , , , , ,448.7 Noncontrolling interests (1).4.4 Total stockholder s equity 1, , , , , , , , , ,449.1 Total Liabilities and Stockholder's Equity $12,926.5 $12,102.4 $12,955.6 $13,888.7 $16,567.4 $18,377.4 $19,761.5 $21,313.6 $21,701.5 $22,624.5 Receivables and Leases Administered (millions of dollars) Receivables and leases owned by the Company $11,900.6 $11,358.6 $11,979.6 $13,342.1 $16,002.3 $17,668.6 $18,747.3 $18,954.0 $19,123.2 $21,002.1 Administered - with limited recourse 1, , , , , Administered - without recourse Total receivables and leases administered $13,352.7 $13,891.8 $14,574.4 $16,394.2 $17,721.6 $18,622.3 $18,969.8 $19,116.7 $19,251.6 $21,082.3 Average Interest Cost of All Indebtedness Weighted average annual interest rates 5.9% 3.9% 3.5% 3.1% 3.9% 5.0% 5.4% 4.7% 4.0% 3.0% (1) In the first quarter of 2010, the company adopted Financial Accounting Standard Board (FASB) Accounting Standards Codification (ASC) 810, Consolidation (FASB Statement No. 160, Noncontrolling Interests in Consolidated Financial Statements). Periods prior to 2009 are not restated for this change. (2) Prior to 2005, these amounts were included in Accounts payable and accrued expenses. JDCC - Balance Sheet-5