
Deere & Company (DE) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Apr 2025Income Metrics
Revenue
12.5B
Gross Profit
4.9B
39.25%
Operating Income
2.9B
23.02%
Net Income
1.8B
14.38%
EPS (Diluted)
$6.64
Balance Sheet Metrics
Total Assets
106.3B
Total Liabilities
81.9B
Shareholders Equity
24.4B
Debt to Equity
3.36
Cash Flow Metrics
Operating Cash Flow
648.0M
Free Cash Flow
682.0M
Revenue & Profitability Trend
Deere & Company Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 50.5B | 60.2B | 51.3B | 43.0B | 34.7B |
Cost of Goods Sold | 31.0B | 37.9B | 35.6B | 29.3B | 23.9B |
Gross Profit | 19.5B | 22.3B | 15.7B | 13.7B | 10.9B |
Gross Margin % | 38.6% | 37.0% | 30.7% | 31.9% | 31.3% |
Operating Expenses | |||||
Research & Development | 2.3B | 2.2B | 1.9B | 1.6B | 1.6B |
Selling, General & Administrative | 4.5B | 4.3B | 3.6B | 3.2B | 3.4B |
Other Operating Expenses | 397.0M | 376.0M | 320.0M | 282.0M | 316.0M |
Total Operating Expenses | 7.2B | 6.9B | 5.9B | 5.1B | 5.4B |
Operating Income | 11.4B | 14.6B | 9.0B | 7.7B | 4.4B |
Operating Margin % | 22.6% | 24.2% | 17.6% | 17.8% | 12.6% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 3.3B | 2.5B | 1.1B | 993.0M | 1.2B |
Other Non-Operating Income | 1.1B | 881.0M | 1.2B | 932.0M | 762.0M |
Pre-tax Income | 9.2B | 13.0B | 9.1B | 7.6B | 3.9B |
Income Tax | 2.1B | 2.9B | 2.0B | 1.7B | 1.1B |
Effective Tax Rate % | 22.7% | 22.1% | 22.0% | 21.8% | 27.9% |
Net Income | 7.1B | 10.2B | 7.1B | 6.0B | 2.8B |
Net Margin % | 14.0% | 16.9% | 13.9% | 13.9% | 7.9% |
Key Metrics | |||||
EBITDA | 14.6B | 17.5B | 11.8B | 10.6B | 7.3B |
EPS (Basic) | $25.73 | $34.80 | $23.42 | $19.14 | $8.77 |
EPS (Diluted) | $25.62 | $34.63 | $23.28 | $18.99 | $8.69 |
Basic Shares Outstanding | 276000000 | 292200000 | 304500000 | 311600000 | 313500000 |
Diluted Shares Outstanding | 276000000 | 292200000 | 304500000 | 311600000 | 313500000 |
Income Statement Trend
Deere & Company Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 7.3B | 7.5B | 4.8B | 8.0B | 7.1B |
Short-term Investments | 1.2B | 946.0M | 734.0M | 728.0M | 641.0M |
Accounts Receivable | 5.3B | 7.7B | 6.4B | 4.2B | 4.2B |
Inventory | 7.2B | 8.2B | 8.5B | 6.8B | 5.0B |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 77.7B | 76.4B | 64.1B | 58.6B | 51.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 11.5B | 10.6B | 10.1B | 10.6B | 10.2B |
Goodwill | 9.4B | 9.4B | 9.0B | 8.1B | 7.5B |
Intangible Assets | 1.5B | 1.6B | 1.6B | 1.6B | 1.3B |
Long-term Investments | 357.0M | 292.0M | 373.0M | 275.0M | - |
Other Non-Current Assets | 5.3B | 4.6B | 3.3B | 3.4B | 5.2B |
Total Non-Current Assets | 29.7B | 27.7B | 25.9B | 25.5B | 23.7B |
Total Assets | 107.3B | 104.1B | 90.0B | 84.1B | 75.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 2.7B | 3.5B | 3.9B | 3.2B | 1.9B |
Short-term Debt | 22.2B | 25.2B | 18.6B | 15.8B | 13.6B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 2.4B | 1.1B | 1.2B | 228.0M | - |
Total Current Liabilities | 36.4B | 41.1B | 33.1B | 27.9B | 23.5B |
Non-Current Liabilities | |||||
Long-term Debt | 43.2B | 38.5B | 33.6B | 32.9B | 32.7B |
Deferred Tax Liabilities | 478.0M | 520.0M | 495.0M | 576.0M | 519.0M |
Other Non-Current Liabilities | 2.4B | 2.1B | 2.5B | 4.3B | 5.4B |
Total Non-Current Liabilities | 48.0B | 41.1B | 36.5B | 37.8B | 38.7B |
Total Liabilities | 84.4B | 82.2B | 69.7B | 65.7B | 62.1B |
Equity | |||||
Common Stock | 5.5B | 5.3B | 5.2B | 5.1B | 4.9B |
Retained Earnings | 56.4B | 50.9B | 42.2B | 36.4B | 31.6B |
Treasury Stock | 35.3B | 31.3B | 24.1B | 20.5B | 18.1B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 22.9B | 21.9B | 20.4B | 18.4B | 12.9B |
Key Metrics | |||||
Total Debt | 65.5B | 63.7B | 52.2B | 48.7B | 46.3B |
Working Capital | 41.3B | 35.3B | 31.0B | 30.7B | 27.9B |
Balance Sheet Composition
Deere & Company Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 7.1B | 10.2B | 7.1B | 6.0B | 2.8B |
Depreciation & Amortization | 2.1B | 2.0B | 1.9B | 2.0B | 2.1B |
Stock-Based Compensation | 208.0M | 130.0M | 85.0M | 82.0M | 81.0M |
Working Capital Changes | 859.0M | -4.2B | -5.4B | -1.5B | 1.9B |
Operating Cash Flow | 9.8B | 7.6B | 3.6B | 5.8B | 7.2B |
Investing Activities | |||||
Capital Expenditures | -2.9B | -2.5B | -1.7B | -486.0M | -873.0M |
Acquisitions | - | -82.0M | -498.0M | -244.0M | -66.0M |
Investment Purchases | -1.1B | -491.0M | -250.0M | -194.0M | -130.0M |
Investment Sales | 832.0M | 186.0M | 79.0M | 109.0M | 93.0M |
Investing Cash Flow | -6.5B | -8.7B | -8.5B | -5.8B | -3.4B |
Financing Activities | |||||
Share Repurchases | -4.0B | -7.2B | -3.6B | -2.5B | -750.0M |
Dividends Paid | -1.6B | -1.4B | -1.3B | -1.0B | -956.0M |
Debt Issuance | 18.1B | 15.4B | 10.4B | 8.7B | 9.3B |
Debt Repayment | -13.2B | -7.9B | -8.4B | -7.1B | -7.4B |
Financing Cash Flow | -2.7B | 2.8B | 889.0M | -930.0M | -980.0M |
Free Cash Flow | 4.4B | 4.1B | 911.0M | 5.1B | 4.8B |
Net Change in Cash | 655.0M | 1.6B | -4.0B | -967.0M | 2.8B |
Cash Flow Trend
Deere & Company Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
24.63
Forward P/E
23.02
Price to Book
5.69
Price to Sales
3.05
PEG Ratio
23.02
Profitability Ratios
Profit Margin
12.45%
Operating Margin
18.55%
Return on Equity
23.91%
Return on Assets
4.31%
Financial Health
Current Ratio
2.14
Debt to Equity
275.28
Beta
1.07
Per Share Data
EPS (TTM)
$20.72
Book Value per Share
$89.68
Revenue per Share
$166.58
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
de | 138.2B | 24.63 | 5.69 | 23.91% | 12.45% | 275.28 |
Caterpillar | 195.1B | 21.19 | 10.46 | 52.71% | 14.95% | 218.34 |
Paccar | 51.1B | 16.70 | 2.70 | 16.77% | 9.88% | 84.86 |
CNH Industrial N.V | 15.5B | 19.12 | 2.02 | 10.78% | 4.56% | 354.33 |
Oshkosh | 8.6B | 13.49 | 1.93 | 15.52% | 6.26% | 33.64 |
AGCO | 8.2B | 81.79 | 1.96 | 0.85% | 0.98% | 70.50 |
Financial data is updated regularly. All figures are in the company's reporting currency.