Condensed Consolidating Financial Information | Condensed Consolidating Financial Information The following information sets forth the condensed consolidating financial information as of February 3, 2019 and November 4, 2018 and for the fiscal quarters ended February 3, 2019 and February 4, 2018 for the Parent Guarantor, the Subsidiary Guarantor, the Subsidiary Issuers, and our other subsidiaries, collectively, 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 7 . “ Borrowings ” for more information regarding the 2017 Senior Notes and the change in guarantors that occurred in the first quarter of fiscal year 2019. We have applied the impacts of the change in guarantors retrospectively to all periods presented. Condensed Consolidating Balance Sheet February 3, 2019 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) ASSETS Current assets: Cash and cash equivalents $ — $ — $ 724 $ 4,369 $ — $ 5,093 Trade accounts receivable, net — — — 3,677 — 3,677 Inventory — — — 1,074 — 1,074 Intercompany receivable 122 — 857 280 (1,259 ) — Intercompany loan receivable — — 10,372 9,045 (19,417 ) — Other current assets 50 — 44 666 — 760 Total current assets 172 — 11,997 19,111 (20,676 ) 10,604 Long-term assets: Property, plant and equipment, net — — 772 1,912 — 2,684 Goodwill — — 1,360 35,287 — 36,647 Intangible assets, net — — 82 21,411 — 21,493 Investment in subsidiaries 54,829 37,121 48,516 — (140,466 ) — Intercompany loan receivable, long-term — — — 918 (918 ) — Other long-term assets 31 — 47 604 — 682 Total assets $ 55,032 $ 37,121 $ 62,774 $ 79,243 $ (162,060 ) $ 72,110 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 17 $ — $ 69 $ 652 $ — $ 738 Employee compensation and benefits — — 106 357 — 463 Current portion of long-term debt — — 2,750 787 — 3,537 Intercompany payable 255 — 95 909 (1,259 ) — Intercompany loan payable 13,610 — 4,675 1,132 (19,417 ) — Other current liabilities 62 (72 ) 105 3,516 — 3,611 Total current liabilities 13,944 (72 ) 7,800 7,353 (20,676 ) 8,349 Long-term liabilities: Long-term debt 17,890 — 14,713 1,501 — 34,104 Deferred tax liabilities (1 ) — (305 ) 2,382 — 2,076 Intercompany loan payable, long-term — — 918 — (918 ) — Unrecognized tax benefits — — 2,421 829 — 3,250 Other long-term liabilities (25 ) 96 103 933 — 1,107 Total liabilities 31,808 24 25,650 12,998 (21,594 ) 48,886 Total stockholders’ equity 23,224 37,097 37,124 66,245 (140,466 ) 23,224 Total liabilities and stockholders' equity $ 55,032 $ 37,121 $ 62,774 $ 79,243 $ (162,060 ) $ 72,110 Condensed Consolidating Balance Sheet November 4, 2018 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) ASSETS Current assets: Cash and cash equivalents $ — $ — $ 2,461 $ 1,831 $ — $ 4,292 Trade accounts receivable, net — — — 3,325 — 3,325 Inventory — — — 1,124 — 1,124 Intercompany receivable 56 — 182 67 (305 ) — Intercompany loan receivable — — 9,780 4,713 (14,493 ) — Other current assets 52 — 37 277 — 366 Total current assets 108 — 12,460 11,337 (14,798 ) 9,107 Long-term assets: Property, plant and equipment, net — — 772 1,863 — 2,635 Goodwill — — 1,360 25,553 — 26,913 Intangible assets, net — — 84 10,678 — 10,762 Investment in subsidiaries 35,268 35,268 46,745 — (117,281 ) — Intercompany loan receivable, long-term — — — 991 (991 ) — Other long-term assets — — 250 457 — 707 Total assets $ 35,376 $ 35,268 $ 61,671 $ 50,879 $ (133,070 ) $ 50,124 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 19 $ — $ 44 $ 748 $ — $ 811 Employee compensation and benefits — — 272 443 — 715 Intercompany payable 9 — 58 238 (305 ) — Intercompany loan payable 8,691 — 4,713 1,089 (14,493 ) — Other current liabilities — — 219 593 — 812 Total current liabilities 8,719 — 5,306 3,111 (14,798 ) 2,338 Long-term liabilities: Long-term debt — — 17,456 37 — 17,493 Deferred tax liabilities — — (47 ) 216 — 169 Intercompany loan payable, long-term — — 991 — (991 ) — Unrecognized tax benefits — — 2,563 525 — 3,088 Other long-term liabilities — — 131 248 — 379 Total liabilities 8,719 — 26,400 4,137 (15,789 ) 23,467 Total stockholders’ equity 26,657 35,268 35,271 46,742 (117,281 ) 26,657 Total liabilities and stockholders' equity $ 35,376 $ 35,268 $ 61,671 $ 50,879 $ (133,070 ) $ 50,124 Condensed Consolidating Statements of Operations and Comprehensive Income Fiscal Quarter Ended February 3, 2019 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) Net revenue: Products $ — $ — $ — $ 4,639 $ — $ 4,639 Subscriptions and services — — — 1,150 — 1,150 Intercompany revenue — — 397 — (397 ) — Total net revenue — — 397 5,789 (397 ) 5,789 Cost of revenue: Cost of products sold — — 31 1,523 — 1,554 Cost of subscriptions and services — — 3 135 — 138 Intercompany cost of products sold — — — 23 (23 ) — Amortization of acquisition-related intangible assets — — — 833 — 833 Restructuring charges — — (7 ) 63 — 56 Total cost of revenue — — 27 2,577 (23 ) 2,581 Gross margin — — 370 3,212 (374 ) 3,208 Research and development — — 447 686 — 1,133 Intercompany operating expense — — — 374 (374 ) — Selling, general and administrative 52 — 81 338 — 471 Amortization of acquisition-related intangible assets — — — 476 — 476 Restructuring, impairment and disposal charges — — 8 565 — 573 Total operating expenses 52 — 536 2,439 (374 ) 2,653 Operating income (loss) (52 ) — (166 ) 773 — 555 Interest expense (175 ) — (148 ) (22 ) — (345 ) Intercompany interest expense (86 ) — (41 ) (8 ) 135 — Other income (loss), net (1 ) — 9 60 — 68 Intercompany interest income — — 79 56 (135 ) — Intercompany other income (expense), net 77 — — (77 ) — — Income (loss) from continuing operations before income taxes and earnings in subsidiaries (237 ) — (267 ) 782 — 278 Provision for (benefit from) income taxes (24 ) 24 (177 ) (26 ) — (203 ) Income (loss) from continuing operations before earnings in subsidiaries (213 ) (24 ) (90 ) 808 — 481 Earnings in subsidiaries 684 1,479 1,569 — (3,732 ) — Income from continuing operations and earnings in subsidiaries 471 1,455 1,479 808 (3,732 ) 481 Loss from discontinued operations, net of income taxes — — — (10 ) — (10 ) Net income $ 471 $ 1,455 $ 1,479 $ 798 $ (3,732 ) $ 471 Comprehensive income $ 471 $ 1,455 $ 1,479 $ 798 $ (3,732 ) $ 471 Condensed Consolidating Statements of Operations and Comprehensive Income Fiscal Quarter Ended February 4, 2018 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) Net revenue: Products $ — $ — $ — $ 5,108 $ — $ 5,108 Subscriptions and services — — — 219 — 219 Intercompany revenue — — 584 — (584 ) — Total revenue — — 584 5,327 (584 ) 5,327 Cost of revenue: Cost of products sold — — 29 1,847 — 1,876 Cost of subscriptions and services — — 3 20 — 23 Intercompany cost of products sold — — — 34 (34 ) — Purchase accounting effect on inventory — — — 70 — 70 Amortization of acquisition-related intangible assets — — — 715 — 715 Restructuring charges — — 2 13 — 15 Total cost of revenue — — 34 2,699 (34 ) 2,699 Gross margin — — 550 2,628 (550 ) 2,628 Research and development — — 406 519 — 925 Intercompany operating expense — — — 550 (550 ) — Selling, general and administrative — — 85 206 — 291 Amortization of acquisition-related intangible assets — — — 339 — 339 Restructuring, impairment and disposal charges — — 33 97 — 130 Total operating expenses — — 524 1,711 (550 ) 1,685 Operating income — — 26 917 — 943 Interest expense — — (181 ) (2 ) — (183 ) Intercompany interest expense — — (59 ) (574 ) 633 — Other income, net — — 19 16 — 35 Intercompany interest income — — 574 59 (633 ) — Intercompany other income (expense), net — — (57 ) 57 — — Income from continuing operations before income taxes and earnings in subsidiaries — — 322 473 — 795 Benefit from income taxes — — (5,460 ) (326 ) — (5,786 ) Income from continuing operations before earnings in subsidiaries — — 5,782 799 — 6,581 Earnings in subsidiaries 6,230 6,566 638 — (13,434 ) — Income from continuing operations and earnings in subsidiaries 6,230 6,566 6,420 799 (13,434 ) 6,581 Loss from discontinued operations, net of income taxes — — — (15 ) — (15 ) Net income 6,230 6,566 6,420 784 (13,434 ) 6,566 Net income attributable to noncontrolling interest — 336 — — — 336 Net income attributable to common stock $ 6,230 $ 6,230 $ 6,420 $ 784 $ (13,434 ) $ 6,230 Net income $ 6,230 $ 6,566 $ 6,420 $ 784 $ (13,434 ) $ 6,566 Unrealized gain on available-for-sale investments — — 9 — — 9 Other comprehensive income — — 9 — — 9 Comprehensive income 6,230 6,566 6,429 784 (13,434 ) 6,575 Comprehensive income attributable to noncontrolling interest — 336 — — — 336 Comprehensive income attributable to common stock $ 6,230 $ 6,230 $ 6,429 $ 784 $ (13,434 ) $ 6,239 Condensed Consolidating Statements of Cash Flows Fiscal Quarter Ended February 3, 2019 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) Cash flows from operating activities: Net income $ 471 $ 1,455 $ 1,479 $ 798 $ (3,732 ) $ 471 Adjustments to reconcile net income to net cash provided by (used in) operating activities (561 ) (1,455 ) (2,475 ) 2,420 3,732 1,661 Net cash provided by (used in) operating activities (90 ) — (996 ) 3,218 — 2,132 Cash flows from investing activities: Net change in intercompany loans 800 — (592 ) (3,087 ) 2,879 — Acquisitions of businesses, net of cash acquired (17,865 ) — — 1,838 — (16,027 ) Proceeds from sales of businesses — — — 957 — 957 Purchases of property, plant and equipment — — (36 ) (71 ) 8 (99 ) Proceeds from disposals of property, plant and equipment — — 8 — (8 ) — Other — — — (24 ) — (24 ) Net cash provided by (used in) investing activities (17,065 ) — (620 ) (387 ) 2,879 (15,193 ) Cash flows from financing activities: Dividend and distribution payments (1,067 ) — — — — (1,067 ) Net intercompany borrowings 3,746 — (110 ) (757 ) (2,879 ) — Proceeds from long-term borrowings 17,896 — — — — 17,896 Other borrowings — — — 531 — 531 Payment of debt issuance costs (46 ) — — — — (46 ) Repurchases of common stock - repurchase program (3,436 ) — — — — (3,436 ) Issuance of common stock 62 — — — — 62 Shares repurchased for tax withholdings on vesting of equity awards — — (11 ) (66 ) — (77 ) Other — — — (1 ) — (1 ) Net cash provided by (used in) financing activities 17,155 — (121 ) (293 ) (2,879 ) 13,862 Net change in cash and cash equivalents — — (1,737 ) 2,538 — 801 Cash and cash equivalents at beginning of period — — 2,461 1,831 — 4,292 Cash and cash equivalents at end of period $ — $ — $ 724 $ 4,369 $ — $ 5,093 Condensed Consolidating Statements of Cash Flows Fiscal Quarter Ended February 4, 2018 Parent Guarantor Subsidiary Guarantor Subsidiary Issuers Non-Guarantor Subsidiaries Eliminations Consolidated Totals (In millions) Cash flows from operating activities: Net income $ 6,230 $ 6,566 $ 6,420 $ 784 $ (13,434 ) $ 6,566 Adjustments to reconcile net income to net cash provided by (used in) operating activities (6,230 ) (6,566 ) (6,763 ) 1,244 13,434 (4,881 ) Net cash provided by (used in) operating activities — — (343 ) 2,028 — 1,685 Cash flows from investing activities: Intercompany contributions paid — — (9,099 ) (2,900 ) 11,999 — Distributions received from subsidiaries — — — 755 (755 ) — Net change in intercompany loans — — 93 (4,241 ) 4,148 — Acquisitions of businesses, net of cash acquired — — — (4,786 ) — (4,786 ) Proceeds from sales of businesses — — — 782 — 782 Purchases of property, plant and equipment — — (65 ) (155 ) — (220 ) Proceeds from disposals of property, plant and equipment — — 2 235 — 237 Purchases of investments — — (50 ) (194 ) — (244 ) Other — — — 4 — 4 Net cash provided by (used in) investing activities — — (9,119 ) (10,500 ) 15,392 (4,227 ) Cash flows from financing activities: Intercompany contributions received — — 2,900 9,099 (11,999 ) — Net intercompany borrowings — — 4,270 (122 ) (4,148 ) — Repayment of debt — — — (856 ) — (856 ) Dividend and distribution payments — — (755 ) (755 ) 755 (755 ) Issuance of common stock — — — 34 — 34 Other — — — (9 ) — (9 ) Net cash provided by (used in) financing activities — — 6,415 7,391 (15,392 ) (1,586 ) Net change in cash and cash equivalents — — (3,047 ) (1,081 ) — (4,128 ) Cash and cash equivalents at beginning of period — — 7,555 3,649 — 11,204 Cash and cash equivalents at end of period $ — $ — $ 4,508 $ 2,568 $ — $ 7,076 |