Condensed Consolidating Financial Information | Condensed Consolidating Financial Information In connection with the Exchange Offer, we are required to provide certain financial information regarding the Parent Guarantor, the Subsidiary Guarantor, the Subsidiary Issuers and our other subsidiaries, collectively, the Non-Guarantor Subsidiaries. The following information sets forth the condensed consolidating financial information as of August 5, 2018 and October 29, 2017 and for the fiscal quarter and three fiscal quarters ended August 5, 2018 and July 30, 2017 for the Parent Guarantor, the Subsidiary Guarantor, the Subsidiary Issuers, and the Non-Guarantor Subsidiaries. Investments in subsidiaries are accounted for under the equity method; accordingly, entries necessary to consolidate the Parent Guarantor, the Subsidiary Guarantor, the Subsidiary Issuers and the Non-Guarantor Subsidiaries are reflected in the eliminations column. In the opinion of management, separate complete financial statements of the Subsidiary Issuers would not provide additional material information that would be useful in assessing their financial composition. See Note 6 . “ Borrowings ” for more information regarding the 2017 Senior Notes and changes in guarantors resulting from the Redomiciliation Transaction. We have applied the impacts from the Redomiciliation Transaction and the change in guarantors retrospectively to all periods presented. Condensed Consolidating Balance Sheet August 5, 2018 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) ASSETS Current assets: Cash and cash equivalents $ — $ 1 $ 2,723 $ 1,412 $ — $ 4,136 Trade accounts receivable, net — — — 3,010 — 3,010 Inventory — — — 1,216 — 1,216 Intercompany receivable 81 8 797 344 (1,230 ) — Intercompany loan receivable — 66 7,602 3,292 (10,960 ) — Other current assets — — 83 250 — 333 Total current assets 81 75 11,205 9,524 (12,190 ) 8,695 Long-term assets: Property, plant and equipment, net — — 786 1,909 — 2,695 Goodwill — — 1,360 25,560 — 26,920 Intangible assets, net — — 87 11,511 — 11,598 Investment in subsidiaries 33,811 33,939 30,664 33,932 (132,346 ) — Intercompany loan receivable, long-term — — 14,688 915 (15,603 ) — Other long-term assets — — 10 454 — 464 Total assets $ 33,892 $ 34,014 $ 58,800 $ 83,805 $ (160,139 ) $ 50,372 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 7 $ 6 $ 35 $ 737 $ — $ 785 Employee compensation and benefits — — 212 410 — 622 Current portion of long-term debt — — 117 — — 117 Intercompany payable 56 75 242 857 (1,230 ) — Intercompany loan payable 6,397 — 3,358 1,205 (10,960 ) — Other current liabilities — 1 622 40 — 663 Total current liabilities 6,460 82 4,586 3,249 (12,190 ) 2,187 Long-term liabilities: Long-term debt — — 17,450 37 — 17,487 Deferred tax liabilities (20 ) — (106 ) 304 — 178 Intercompany loan payable, long-term — — 915 14,688 (15,603 ) — Unrecognized tax benefits — — 1,964 805 — 2,769 Other long-term liabilities — — 52 247 — 299 Total liabilities 6,440 82 24,861 19,330 (27,793 ) 22,920 Total stockholders’ equity 27,452 33,932 33,939 64,475 (132,346 ) 27,452 Total liabilities and stockholders' equity $ 33,892 $ 34,014 $ 58,800 $ 83,805 $ (160,139 ) $ 50,372 Condensed Consolidating Balance Sheet October 29, 2017 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) ASSETS Current assets: Cash and cash equivalents $ — $ 194 $ 7,555 $ 3,455 $ — $ 11,204 Trade accounts receivable, net — — — 2,448 — 2,448 Inventory — — — 1,447 — 1,447 Intercompany receivable — 32 279 309 (620 ) — Intercompany loan receivable — 28 1,891 8,849 (10,768 ) — Other current assets — — 350 374 — 724 Total current assets — 254 10,075 16,882 (11,388 ) 15,823 Long-term assets: Property, plant and equipment, net — — 207 2,392 — 2,599 Goodwill — — 1,360 23,346 — 24,706 Intangible assets, net — — — 10,832 — 10,832 Investment in subsidiaries 20,285 23,112 7,709 22,776 (73,882 ) — Intercompany loan receivable, long-term — — 41,547 — (41,547 ) — Other long-term assets — — 213 245 — 458 Total assets $ 20,285 $ 23,366 $ 61,111 $ 76,473 $ (126,817 ) $ 54,418 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ — $ 7 $ 72 $ 1,026 $ — $ 1,105 Employee compensation and benefits — — 274 352 — 626 Current portion of long-term debt — — 117 — — 117 Intercompany payable — 123 186 311 (620 ) — Intercompany loan payable — 50 8,799 1,919 (10,768 ) — Other current liabilities — — 254 427 — 681 Total current liabilities — 180 9,702 4,035 (11,388 ) 2,529 Long-term liabilities: Long-term debt — — 17,431 — — 17,431 Deferred tax liabilities — — 10,293 (274 ) — 10,019 Intercompany loan payable, long-term — — — 41,547 (41,547 ) — Unrecognized tax benefits — — 497 514 — 1,011 Other long-term liabilities — — 76 166 — 242 Total liabilities — 180 37,999 45,988 (52,935 ) 31,232 Total stockholders’ equity 20,285 20,285 23,112 30,485 (73,882 ) 20,285 Noncontrolling interest — 2,901 — — — 2,901 Total liabilities and stockholders' equity $ 20,285 $ 23,366 $ 61,111 $ 76,473 $ (126,817 ) $ 54,418 Condensed Consolidating Statements of Operations and Comprehensive Income Fiscal Quarter Ended August 5, 2018 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) Net revenue $ — $ — $ — $ 5,063 $ — $ 5,063 Intercompany revenue — — 526 — (526 ) — Total revenue — — 526 5,063 (526 ) 5,063 Cost of products sold: Cost of products sold — — 31 1,649 — 1,680 Intercompany cost of products sold — — — 31 (31 ) — Amortization of acquisition-related intangible assets — — — 762 — 762 Restructuring charges — — — 2 — 2 Total cost of products sold — — 31 2,444 (31 ) 2,444 Gross margin — — 495 2,619 (495 ) 2,619 Research and development — — 394 565 — 959 Intercompany operating expense — — — 495 (495 ) — Selling, general and administrative 8 1 64 161 — 234 Amortization of acquisition-related intangible assets — — — 68 — 68 Restructuring, impairment and disposal charges — — 5 14 — 19 Total operating expenses 8 1 463 1,303 (495 ) 1,280 Operating income (loss) (8 ) (1 ) 32 1,316 — 1,339 Interest expense — — (149 ) — — (149 ) Intercompany interest expense (15 ) — (27 ) (296 ) 338 — Other income, net — 2 26 11 — 39 Intercompany interest income — — 311 27 (338 ) — Intercompany other income (expense), net 67 — — (67 ) — — Income from continuing operations before income taxes and earnings in subsidiaries 44 1 193 991 — 1,229 Provision for (benefit from) income taxes (28 ) 1 (34 ) 93 — 32 Income from continuing operations before earnings in subsidiaries 72 — 227 898 — 1,197 Earnings in subsidiaries 1,124 1,242 1,015 1,458 (4,839 ) — Income from continuing operations and earnings in subsidiaries 1,196 1,242 1,242 2,356 (4,839 ) 1,197 Loss from discontinued operations, net of income taxes — — — (1 ) — (1 ) Net income $ 1,196 $ 1,242 $ 1,242 $ 2,355 $ (4,839 ) $ 1,196 Comprehensive income $ 1,196 $ 1,242 $ 1,242 $ 2,355 $ (4,839 ) $ 1,196 Condensed Consolidating Statements of Operations and Comprehensive Income Fiscal Quarter Ended July 30, 2017 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) Net revenue $ — $ — $ — $ 4,463 $ — $ 4,463 Intercompany revenue — — 486 — (486 ) — Total revenue — — 486 4,463 (486 ) 4,463 Cost of products sold: Cost of products sold — — 17 1,641 — 1,658 Intercompany cost of products sold — — — 2 (2 ) — Purchase accounting effect on inventory — — — 1 — 1 Amortization of acquisition-related intangible assets — — — 655 — 655 Total cost of products sold — — 17 2,299 (2 ) 2,314 Gross margin — — 469 2,164 (484 ) 2,149 Research and development — — 349 478 — 827 Intercompany operating expense — — — 484 (484 ) — Selling, general and administrative — 7 84 109 — 200 Amortization of acquisition-related intangible assets — — — 441 — 441 Restructuring, impairment and disposal charges — — 8 25 — 33 Total operating expenses — 7 441 1,537 (484 ) 1,501 Operating income (loss) — (7 ) 28 627 — 648 Interest expense — — (119 ) 7 — (112 ) Intercompany interest expense — (5 ) (28 ) 88 (55 ) — Other income, net — 1 9 2 — 12 Intercompany interest income — — (85 ) 30 55 — Intercompany other income (expense), net — 226 (53 ) (173 ) — — Income (loss) from continuing operations before income taxes and earnings in subsidiaries — 215 (248 ) 581 — 548 Provision for (benefit from) income taxes — — 133 (94 ) — 39 Income (loss) from continuing operations, before earnings in subsidiaries — 215 (381 ) 675 — 509 Earnings in subsidiaries 481 292 677 1,312 (2,762 ) — Income from continuing operations and earnings in subsidiaries 481 507 296 1,987 (2,762 ) 509 Income (loss) from discontinued operations, net of income taxes — — (4 ) 2 — (2 ) Net income 481 507 292 1,989 (2,762 ) 507 Net income attributable to noncontrolling interest — 26 — — — 26 Net income attributable to common stock $ 481 $ 481 $ 292 $ 1,989 $ (2,762 ) $ 481 Comprehensive income $ 481 $ 507 $ 292 $ 1,989 $ (2,762 ) $ 507 Comprehensive income attributable to noncontrolling interest — 26 — — — 26 Comprehensive income attributable to common stock $ 481 $ 481 $ 292 $ 1,989 $ (2,762 ) $ 481 Condensed Consolidating Statements of Operations and Comprehensive Income Three Fiscal Quarters Ended August 5, 2018 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) Net revenue $ — $ — $ — $ 15,404 $ — $ 15,404 Intercompany revenue — — 1,676 — (1,676 ) — Total revenue — — 1,676 15,404 (1,676 ) 15,404 Cost of products sold: Cost of products sold — — 98 5,177 — 5,275 Intercompany cost of products sold — — — 102 (102 ) — Purchase accounting effect on inventory — — — 70 — 70 Amortization of acquisition-related intangible assets — — — 2,242 — 2,242 Restructuring charges — — 2 17 — 19 Total cost of products sold — — 100 7,608 (102 ) 7,606 Gross margin — — 1,576 7,796 (1,574 ) 7,798 Research and development — — 1,207 1,613 — 2,820 Intercompany operating expense — — — 1,574 (1,574 ) — Selling, general and administrative 10 85 221 503 — 819 Amortization of acquisition-related intangible assets — — — 474 — 474 Restructuring, impairment and disposal charges — — 49 153 — 202 Total operating expenses 10 85 1,477 4,317 (1,574 ) 4,315 Operating income (loss) (10 ) (85 ) 99 3,479 — 3,483 Interest expense — — (478 ) (2 ) — (480 ) Intercompany interest expense (15 ) — (167 ) (1,389 ) 1,571 — Other income, net — 4 73 43 — 120 Intercompany interest income — — 1,404 167 (1,571 ) — Intercompany other income (expense), net 67 229 (57 ) (239 ) — — Income from continuing operations before income taxes and earnings in subsidiaries 42 148 874 2,059 — 3,123 Provision for (benefit from) income taxes (28 ) 1 (8,015 ) (349 ) — (8,391 ) Income from continuing operations before earnings in subsidiaries 70 147 8,889 2,408 — 11,514 Earnings in subsidiaries 11,074 11,396 2,509 13,553 (38,532 ) — Income from continuing operations and earnings in subsidiaries 11,144 11,543 11,398 15,961 (38,532 ) 11,514 Loss from discontinued operations, net of income taxes — — (2 ) (17 ) — (19 ) Net income 11,144 11,543 11,396 15,944 (38,532 ) 11,495 Net income attributable to noncontrolling interest — 351 — — — 351 Net income attributable to common stock $ 11,144 $ 11,192 $ 11,396 $ 15,944 $ (38,532 ) $ 11,144 Net income $ 11,144 $ 11,543 $ 11,396 $ 15,944 $ (38,532 ) $ 11,495 Other comprehensive income, net of tax: Amortization of actuarial loss and prior service costs associated with defined benefit pension plans and post-retirement benefit plans — — — 1 — 1 Other comprehensive income — — — 1 — 1 Comprehensive income 11,144 11,543 11,396 15,945 (38,532 ) 11,496 Comprehensive income attributable to noncontrolling interest — 351 — — — 351 Comprehensive income attributable to common stock $ 11,144 $ 11,192 $ 11,396 $ 15,945 $ (38,532 ) $ 11,145 Condensed Consolidating Statements of Operations and Comprehensive Income Three Fiscal Quarters Ended July 30, 2017 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) Net revenue $ — $ — $ 74 $ 12,718 $ — $ 12,792 Intercompany revenue — — 1,396 9 (1,405 ) — Total revenue — — 1,470 12,727 (1,405 ) 12,792 Cost of products sold: Cost of products sold — — 104 4,691 — 4,795 Intercompany cost of products sold — — (12 ) 124 (112 ) — Purchase accounting effect on inventory — — — 2 — 2 Amortization of acquisition-related intangible assets — — 7 1,846 — 1,853 Restructuring charges — — 8 8 — 16 Total cost of products sold — — 107 6,671 (112 ) 6,666 Gross margin — — 1,363 6,056 (1,293 ) 6,126 Research and development — — 1,062 1,402 — 2,464 Intercompany operating expense — — (80 ) 1,373 (1,293 ) — Selling, general and administrative — 20 259 326 — 605 Amortization of acquisition-related intangible assets — — 7 1,316 — 1,323 Restructuring, impairment and disposal charges — — 26 80 — 106 Total operating expenses — 20 1,274 4,497 (1,293 ) 4,498 Operating income (loss) — (20 ) 89 1,559 — 1,628 Interest expense — — (288 ) (47 ) — (335 ) Intercompany interest expense — (8 ) (118 ) (888 ) 1,014 — Loss on extinguishment of debt — — (52 ) (107 ) — (159 ) Other income, net — 2 15 29 — 46 Intercompany interest income — 1 891 122 (1,014 ) — Intercompany other income (expense), net — 1,239 (532 ) (707 ) — — Income (loss) from continuing operations before income taxes and earnings in subsidiaries — 1,214 5 (39 ) — 1,180 Provision for (benefit from) income taxes — — 23 (77 ) — (54 ) Income (loss) from continuing operations, before earnings in subsidiaries — 1,214 (18 ) 38 — 1,234 Earnings in subsidiaries 1,160 9 39 3,127 (4,335 ) — Income from continuing operations and earnings in subsidiaries 1,160 1,223 21 3,165 (4,335 ) 1,234 Income (loss) from discontinued operations, net of income taxes — — (12 ) 1 — (11 ) Net income 1,160 1,223 9 3,166 (4,335 ) 1,223 Net income attributable to noncontrolling interest — 63 — — — 63 Net income attributable to common stock $ 1,160 $ 1,160 $ 9 $ 3,166 $ (4,335 ) $ 1,160 Net income $ 1,160 $ 1,223 $ 9 $ 3,166 $ (4,335 ) $ 1,223 Other comprehensive income, net of tax: Amortization of actuarial loss and prior service costs associated with defined benefit pension plans and post-retirement benefit plans — — — 1 — 1 Other comprehensive income — — — 1 — 1 Comprehensive income 1,160 1,223 9 3,167 (4,335 ) 1,224 Comprehensive income attributable to noncontrolling interest — 63 — — — 63 Comprehensive income attributable to common stock $ 1,160 $ 1,160 $ 9 $ 3,167 $ (4,335 ) $ 1,161 Condensed Consolidating Statements of Cash Flows Three Fiscal Quarters Ended August 5, 2018 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) Cash flows from operating activities: Net income $ 11,144 $ 11,543 $ 11,396 $ 15,944 $ (38,532 ) $ 11,495 Adjustments to reconcile net income to net cash provided by (used in) operating activities (11,112 ) (11,647 ) (11,643 ) (9,609 ) 38,761 (5,250 ) Net cash provided by (used in) operating activities 32 (104 ) (247 ) 6,335 229 6,245 Cash flows from investing activities: Intercompany contributions paid — (102 ) (9,099 ) (3,002 ) 12,203 — Distributions received from subsidiaries — 1,521 — 1,521 (3,042 ) — Net change in intercompany loans — (39 ) 4,140 1,286 (5,387 ) — Acquisitions of businesses, net of cash acquired — — — (4,793 ) — (4,793 ) Proceeds from sales of businesses — — — 782 — 782 Purchases of property, plant and equipment — (168 ) (396 ) 35 (529 ) Proceeds from disposals of property, plant and equipment — — 31 242 (35 ) 238 Purchases of investments — — (50 ) (199 ) — (249 ) Proceeds from sale of investment — — 54 — — 54 Other — — (50 ) (9 ) — (59 ) Net cash provided by (used in) investing activities — 1,380 (5,142 ) (4,568 ) 3,774 (4,556 ) Cash flows from financing activities: Intercompany contributions received — — 3,231 9,201 (12,432 ) — Dividend and distribution payments (754 ) (1,521 ) (1,521 ) (1,521 ) 3,042 (2,275 ) Net intercompany borrowings 6,397 (50 ) (1,141 ) (10,593 ) 5,387 — Repayment of debt — — — (856 ) — (856 ) Repurchases of common stock (5,725 ) — — — — (5,725 ) Issuance of common stock, net of shares withheld for employee taxes 50 102 (12 ) (22 ) — 118 Payment of capital lease obligations — — — (21 ) — (21 ) Other — — — 2 — 2 Net cash provided by (used in) financing activities (32 ) (1,469 ) 557 (3,810 ) (4,003 ) (8,757 ) Net change in cash and cash equivalents — (193 ) (4,832 ) (2,043 ) — (7,068 ) Cash and cash equivalents at beginning of period — 194 7,555 3,455 — 11,204 Cash and cash equivalents at end of period $ — $ 1 $ 2,723 $ 1,412 $ — $ 4,136 Condensed Consolidating Statements of Cash Flows Three Fiscal Quarters Ended July 30, 2017 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) Cash flows from operating activities: Net income $ 1,160 $ 1,223 $ 9 $ 3,166 $ (4,335 ) $ 1,223 Adjustments to reconcile net income to net cash provided by (used in) operating activities (1,160 ) (1,149 ) (132 ) 1,475 4,335 3,369 Net cash provided by (used in) operating activities — 74 (123 ) 4,641 — 4,592 Cash flows from investing activities: Net change in intercompany loans — 410 598 4,496 (5,504 ) — Acquisitions of businesses, net of cash acquired — — — (40 ) — (40 ) Proceeds from sales of businesses — — — 10 — 10 Purchases of property, plant and equipment — — (222 ) (632 ) 18 (836 ) Proceeds from disposals of property, plant and equipment — — 17 2 (18 ) 1 Purchases of investments — — (200 ) — — (200 ) Other — — — (5 ) — (5 ) Net cash provided by (used in) investing activities — 410 193 3,831 (5,504 ) (1,070 ) Cash flows from financing activities: Net intercompany borrowings — 905 (5,450 ) (959 ) 5,504 — Proceeds from issuance of long-term debt — — 13,446 — — 13,446 Repayment of debt — — (5,705 ) (7,963 ) — (13,668 ) Payment of debt issuance costs — — (23 ) — — (23 ) Dividend and distribution payments — (1,306 ) — — — (1,306 ) Issuance of common stock, net of shares withheld for employee taxes — 191 — — — 191 Payment of capital lease obligations — — (1 ) (9 ) — (10 ) Net cash provided by (used in) financing activities — (210 ) 2,267 (8,931 ) 5,504 (1,370 ) Net change in cash and cash equivalents — 274 2,337 (459 ) — 2,152 Cash and cash equivalents at beginning of period — 53 1,092 1,952 — 3,097 Cash and cash equivalents at end of period $ — $ 327 $ 3,429 $ 1,493 $ — $ 5,249 |