Condensed Combining Financial Information of L-3 Communications and Its Subsidiaries | 23. Condensed Combining Financial Information of L-3 Communications and Its Subsidiaries L-3 Communications is a 100% owned subsidiary of L-3 Holdings. The debt of L-3 Communications, including the Senior Notes and borrowings under amounts drawn against the Credit Facility is guaranteed, on a joint and several, full and unconditional basis, by certain of its domestic subsidiaries (the “Guarantor Subsidiaries”) and, in the case of the Credit Facility, by L-3 Holdings. See Note 10 to the audited consolidated financial statements for the year ended December 31, 2014, included in the Company’s Annual Report on Form 10-K for additional information. The foreign subsidiaries and certain domestic subsidiaries of L-3 Communications (the “Non-Guarantor Subsidiaries”) do not guarantee the debt of L-3 Communications or L-3 Holdings. None of the debt of L-3 Communications has been issued by its subsidiaries. There are no restrictions on the payment of dividends from the Guarantor Subsidiaries to L-3 Communications or from L-3 Communications to L-3 Holdings. Under the terms of the indentures governing the Senior Notes, the guarantees of the Senior Notes will automatically and unconditionally be released and discharged: (1) upon the release of all guarantees of all other outstanding indebtedness of L-3 Communications Corporation, or (2) upon the determination that such guarantor is no longer a “domestic subsidiary.” In addition, the guarantees of the Senior Notes will be automatically and unconditionally released and discharged in the event of a sale or other disposition of all of the assets of any guarantor, by way of merger, consolidation or otherwise, or a sale of all of the capital stock of such guarantor. The following unaudited condensed combining financial information presents the results of operations, financial position and cash flows of: (1) L-3 Holdings, excluding L-3 Communications and its consolidated subsidiaries (the Parent), (2) L-3 Communications, excluding its consolidated subsidiaries, (3) the Guarantor Subsidiaries, (4) the Non-Guarantor Subsidiaries, and (5) the eliminations to arrive at the information for L-3 on a consolidated basis. L-3 L-3 Guarantor Non- Eliminations Consolidated (in millions) Condensed Combining Balance Sheets: At September 25, 2015: Current assets: Cash and cash equivalents $ — $ 170 $ 1 $ 167 $ (15 ) $ 323 Billed receivables, net — 260 318 218 — 796 Contracts in process — 938 1,197 348 — 2,483 Other current assets — 413 163 117 — 693 Total current assets — 1,781 1,679 850 (15 ) 4,295 Goodwill — 2,317 3,777 1,018 — 7,112 Other assets — 800 552 277 — 1,629 Investment in and amounts due from consolidated subsidiaries 4,584 6,294 4,475 — (15,353 ) — Total assets $ 4,584 $ 11,192 $ 10,483 $ 2,145 $ (15,368 ) $ 13,036 Current liabilities $ — $ 931 $ 1,044 $ 504 $ (15 ) $ 2,464 Amounts due to consolidated subsidiaries — — — 16 (16 ) — Other long-term liabilities — 1,737 203 33 — 1,973 Long-term debt — 3,940 — — — 3,940 Total liabilities — 6,608 1,247 553 (31 ) 8,377 L-3 shareholders’ equity 4,584 4,584 9,236 1,592 (15,412 ) 4,584 Noncontrolling interests — — — — 75 75 Total equity 4,584 4,584 9,236 1,592 (15,337 ) 4,659 Total liabilities and equity $ 4,584 $ 11,192 $ 10,483 $ 2,145 $ (15,368 ) $ 13,036 At December 31, 2014: Current assets: Cash and cash equivalents $ — $ 361 $ 1 $ 142 $ (62 ) $ 442 Billed receivables, net — 320 329 203 — 852 Contracts in process — 867 1,144 284 — 2,295 Other current assets — 365 141 95 — 601 Assets held for sale — — 52 495 — 547 Total current assets — 1,913 1,667 1,219 (62 ) 4,737 Goodwill — 2,308 4,280 913 — 7,501 Other assets — 817 576 205 — 1,598 Investment in and amounts due from consolidated subsidiaries 5,285 6,855 4,157 — (16,297 ) — Total assets $ 5,285 $ 11,893 $ 10,680 $ 2,337 $ (16,359 ) $ 13,836 Current liabilities $ — $ 878 $ 1,017 $ 455 $ (62 ) $ 2,288 Liabilities held for sale — — 10 227 — 237 Amounts due to consolidated subsidiaries — — — 333 (333 ) — Other long-term liabilities — 1,791 190 31 — 2,012 Long-term debt — 3,939 — — — 3,939 Total liabilities — 6,608 1,217 1,046 (395 ) 8,476 L-3 shareholders’ equity 5,285 5,285 9,463 1,291 (16,039 ) 5,285 Noncontrolling interests — — — — 75 75 Total equity 5,285 5,285 9,463 1,291 (15,964 ) 5,360 Total liabilities and equity $ 5,285 $ 11,893 $ 10,680 $ 2,337 $ (16,359 ) $ 13,836 Condensed Combining Statements of Operations: For the quarter ended September 25, 2015: Total net sales $ — $ 873 $ 1,584 $ 449 $ (89 ) $ 2,817 Total cost of sales (12 ) (790 ) (1,442 ) (388 ) 101 (2,531 ) Loss related to business divestitures — (8 ) (1 ) — — (9 ) Impairment charge — — (491 ) — — (491 ) Operating (loss) income (12 ) 75 (350 ) 61 12 (214 ) Interest expense — (47 ) — — — (47 ) Interest and other income, net — 2 — 1 — 3 (Loss) income before income taxes (12 ) 30 (350 ) 62 12 (258 ) Benefit (provision) for income taxes 7 (10 ) (14 ) (14 ) (7 ) (38 ) Equity in net loss of consolidated subsidiaries (294 ) (319 ) — — 613 — Net (loss) income (299 ) (299 ) (364 ) 48 618 (296 ) Net income attributable to noncontrolling interests — — — — (3 ) (3 ) Net (loss) income attributable to L-3 $ (299 ) $ (299 ) $ (364 ) $ 48 $ 615 $ (299 ) Comprehensive loss attributable to L-3 $ (351 ) $ (351 ) $ (370 ) $ (9 ) $ 730 $ (351 ) For the quarter ended September 26, 2014: Total net sales $ — $ 860 $ 1,628 $ 525 $ (73 ) $ 2,940 Total cost of sales (10 ) (787 ) (1,500 ) (469 ) 83 (2,683 ) Operating (loss) income (10 ) 73 128 56 10 257 Interest expense — (46 ) (2 ) 1 — (47 ) Interest and other income, net — 4 — 1 — 5 (Loss) income before income taxes (10 ) 31 126 58 10 215 Benefit (provision) for income taxes 3 (8 ) (34 ) (16 ) (3 ) (58 ) Equity in net income of consolidated subsidiaries 161 131 — — (292 ) — Net income 154 154 92 42 (285 ) 157 Net income attributable to noncontrolling interests — — — — (3 ) (3 ) Net income attributable to L-3 $ 154 $ 154 $ 92 $ 42 $ (288 ) $ 154 Comprehensive income (loss) attributable to L-3 $ 90 $ 90 $ 89 $ (22 ) $ (157 ) $ 90 Condensed Combining Statements of Operations: For the year-to-date period ended September 25, 2015: Total net sales $ — $ 2,539 $ 4,574 $ 1,442 $ (232 ) $ 8,323 Total cost of sales (36 ) (2,313 ) (4,295 ) (1,275 ) 268 (7,651 ) (Loss) gain related to business divestitures — (13 ) (29 ) 13 — (29 ) Impairment charge — — (491 ) — — (491 ) Operating (loss) income (36 ) 213 (241 ) 180 36 152 Interest expense — (138 ) (1 ) — — (139 ) Interest and other income, net — 9 — 2 — 11 (Loss) income before income taxes (36 ) 84 (242 ) 182 36 24 Benefit (provision) for income taxes 11 (19 ) (33 ) (35 ) (11 ) (87 ) Equity in net loss of consolidated subsidiaries (49 ) (139 ) — — 188 — Net (loss) income (74 ) (74 ) (275 ) 147 213 (63 ) Net income attributable to noncontrolling interests — — — — (11 ) (11 ) Net (loss) income attributable to L-3 $ (74 ) $ (74 ) $ (275 ) $ 147 $ 202 $ (74 ) Comprehensive (loss) income attributable to L-3 $ (120 ) $ (120 ) $ (280 ) $ 73 $ 327 $ (120 ) For the year-to-date period ended September 26, 2014: Total net sales $ — $ 2,606 $ 4,908 $ 1,623 $ (221 ) $ 8,916 Total cost of sales (39 ) (2,354 ) (4,533 ) (1,468 ) 260 (8,134 ) Operating (loss) income (39 ) 252 375 155 39 782 Interest expense (2 ) (127 ) (2 ) — 2 (129 ) Interest and other income, net — 12 — 2 — 14 (Loss) income before income taxes (41 ) 137 373 157 41 667 Benefit (provision) for income taxes 12 (41 ) (110 ) (46 ) (12 ) (197 ) Equity in net income of consolidated subsidiaries 490 365 — — (855 ) — Net income 461 461 263 111 (826 ) 470 Net income attributable to noncontrolling interests — — — — (9 ) (9 ) Net income attributable to L-3 $ 461 $ 461 $ 263 $ 111 $ (835 ) $ 461 Comprehensive income attributable to L-3 $ 411 $ 411 $ 264 $ 53 $ (728 ) $ 411 Condensed Combining Statements of Cash Flows For the year-to-date period ended September 25, 2015: Operating activities: Net cash from operating activities $ 768 $ 337 $ 348 $ 66 $ (888 ) $ 631 Investing activities: Business acquisitions, net of cash acquired — (260 ) — — — (260 ) Proceeds from sale of businesses, net of closing date cash balances — 4 27 277 — 308 Investments in L-3 Communications (33 ) — — — 33 — Other investing activities — (63 ) (45 ) (26 ) — (134 ) Net cash (used in) from investing activities (33 ) (319 ) (18 ) 251 33 (86 ) Financing activities: Common stock repurchased (605 ) — — — — (605 ) Dividends paid on L-3 Holdings common stock (163 ) — — — — (163 ) Dividends paid to L-3 Holdings — (768 ) — — 768 — Investments from L-3 Holdings — 33 — — (33 ) — Other financing activities 33 526 (331 ) (338 ) 167 57 Net cash used in financing activities (735 ) (209 ) (331 ) (338 ) 902 (711 ) Effect of foreign currency exchange rate changes on cash — — — (14 ) — (14 ) Change in cash balance in assets held for sale — — 1 60 — 61 Net (decrease) increase in cash — (191 ) — 25 47 (119 ) Cash and cash equivalents, beginning of the period — 361 1 142 (62 ) 442 Cash and cash equivalents, end of the period $ — $ 170 $ 1 $ 167 $ (15 ) $ 323 For the year-to-date period ended September 26, 2014: Operating activities: Net cash from operating activities $ 1,506 $ 201 $ 382 $ 69 $ (1,553 ) $ 605 Investing activities: Business acquisitions, net of cash acquired — (57 ) — — — (57 ) Investments in L-3 Communications (87 ) — — — 87 — Other investing activities — (37 ) (52 ) (16 ) — (105 ) Net cash used in investing activities (87 ) (94 ) (52 ) (16 ) 87 (162 ) Financing activities: Proceeds from sale of Senior Notes — 996 — — — 996 Retirement of CODES (935 ) — — — — (935 ) Common stock repurchased (413 ) — — — — (413 ) Dividends paid on L-3 Holdings common stock (158 ) — — — — (158 ) Dividends paid to L-3 Holdings — (1,506 ) — — 1,506 — Investments from L-3 Holdings — 87 — — (87 ) — Other financing activities 87 388 (329 ) (66 ) 4 84 Net cash used in financing activities (1,419 ) (35 ) (329 ) (66 ) 1,423 (426 ) Effect of foreign currency exchange rate changes on cash — — — (9 ) — (9 ) Net increase (decrease) in cash — 72 1 (22 ) (43 ) 8 Cash and cash equivalents, beginning of the period — 258 — 261 (19 ) 500 Cash and cash equivalents, end of the period $ — $ 330 $ 1 $ 239 $ (62 ) $ 508 |