Condensed Consolidating Financial Statements | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS The fixed-rate notes described in Note H are fully and unconditionally guaranteed on an unsecured, joint and several basis by certain of our 100 -percent-owned subsidiaries (the guarantors). The following condensed consolidating financial statements illustrate the composition of the parent, the guarantors on a combined basis (each guarantor together with its majority-owned subsidiaries) and all other subsidiaries on a combined basis. CONDENSED CONSOLIDATING STATEMENTS OF EARNINGS (UNAUDITED) Three Months Ended July 5, 2015 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Revenues $ — $ 6,883 $ 999 $ — $ 7,882 Cost of sales (4 ) 5,574 764 — 6,334 G&A 12 381 74 — 467 Operating earnings (8 ) 928 161 — 1,081 Interest, net (20 ) (2 ) 2 — (20 ) Earnings before income tax (28 ) 926 163 — 1,061 Provision for income tax, net (16 ) 298 27 — 309 Equity in net earnings of subsidiaries 764 — — (764 ) — Net earnings $ 752 $ 628 $ 136 $ (764 ) $ 752 Comprehensive income $ 876 $ 631 $ 198 $ (829 ) $ 876 Three Months Ended June 29, 2014 Revenues $ — $ 6,437 $ 1,037 $ — $ 7,474 Cost of sales 3 5,231 805 — 6,039 G&A 14 401 71 — 486 Operating earnings (17 ) 805 161 — 949 Interest, net (25 ) — 1 — (24 ) Other, net (2 ) 4 (2 ) — — Earnings before income tax (44 ) 809 160 — 925 Provision for income tax, net (14 ) 270 23 — 279 Discontinued operations, net of tax (105 ) — — — (105 ) Equity in net earnings of subsidiaries 676 — — (676 ) — Net earnings $ 541 $ 539 $ 137 $ (676 ) $ 541 Comprehensive income $ 640 $ 540 $ 200 $ (740 ) $ 640 CONDENSED CONSOLIDATING STATEMENTS OF EARNINGS (UNAUDITED) Six Months Ended July 5, 2015 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Revenues $ — $ 13,651 $ 2,015 $ — $ 15,666 Cost of sales (3 ) 11,036 1,555 — 12,588 G&A 24 797 149 — 970 Operating earnings (21 ) 1,818 311 — 2,108 Interest, net (43 ) (1 ) 3 — (41 ) Other, net 1 2 — — 3 Earnings before income tax (63 ) 1,819 314 — 2,070 Provision for income tax, net (41 ) 588 55 — 602 Equity in net earnings of subsidiaries 1,490 — — (1,490 ) — Net earnings $ 1,468 $ 1,231 $ 259 $ (1,490 ) $ 1,468 Comprehensive income $ 1,308 $ 1,237 $ (26 ) $ (1,211 ) $ 1,308 Six Months Ended June 29, 2014 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Revenues $ — $ 12,830 $ 1,909 $ — $ 14,739 Cost of sales 9 10,429 1,501 — 11,939 G&A 28 769 180 — 977 Operating earnings (37 ) 1,632 228 — 1,823 Interest, net (47 ) — 1 — (46 ) Other, net (2 ) 4 (1 ) — 1 Earnings before income tax (86 ) 1,636 228 — 1,778 Provision for income tax, net (23 ) 520 39 — 536 Discontinued operations, net of tax (106 ) — — — (106 ) Equity in net earnings of subsidiaries 1,305 — — (1,305 ) — Net earnings $ 1,136 $ 1,116 $ 189 $ (1,305 ) $ 1,136 Comprehensive income $ 1,217 $ 1,111 $ 205 $ (1,316 ) $ 1,217 CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED) July 5, 2015 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated ASSETS Current assets: Cash and equivalents $ 2,296 $ — $ 1,736 $ — $ 4,032 Accounts receivable — 1,260 2,335 — 3,595 Contracts in process 534 2,703 1,036 — 4,273 Inventories Work in process — 1,980 12 — 1,992 Raw materials — 1,292 33 — 1,325 Finished goods — 15 8 — 23 Pre-owned aircraft — 19 — — 19 Other current assets 135 206 173 — 514 Total current assets 2,965 7,475 5,333 — 15,773 Noncurrent assets: Property, plant and equipment 150 6,186 1,105 — 7,441 Accumulated depreciation of PP&E (56 ) (3,367 ) (689 ) — (4,112 ) Intangible assets — 1,444 933 — 2,377 Accumulated amortization of intangible assets — (1,079 ) (457 ) — (1,536 ) Goodwill — 8,026 3,618 — 11,644 Other assets 1,586 239 242 — 2,067 Investment in subsidiaries 38,516 — — (38,516 ) — Total noncurrent assets 40,196 11,449 4,752 (38,516 ) 17,881 Total assets $ 43,161 $ 18,924 $ 10,085 $ (38,516 ) $ 33,654 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Short-term debt $ — $ 2 $ — $ — $ 2 Customer advances and deposits — 3,222 2,882 — 6,104 Other current liabilities 1,407 3,499 1,696 — 6,602 Total current liabilities 1,407 6,723 4,578 — 12,708 Noncurrent liabilities: Long-term debt 3,387 24 — — 3,411 Other liabilities 3,414 2,353 492 — 6,259 Total noncurrent liabilities 6,801 2,377 492 — 9,670 Intercompany 23,677 (23,051 ) (626 ) — — Shareholders' equity: Common stock 482 6 2,043 (2,049 ) 482 Other shareholders' equity 10,794 32,869 3,598 (36,467 ) 10,794 Total shareholders' equity 11,276 32,875 5,641 (38,516 ) 11,276 Total liabilities and shareholders' equity $ 43,161 $ 18,924 $ 10,085 $ (38,516 ) $ 33,654 CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2014 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated ASSETS Current assets: Cash and equivalents $ 2,536 $ — $ 1,852 $ — $ 4,388 Accounts receivable — 1,379 2,671 — 4,050 Contracts in process 542 2,966 1,083 — 4,591 Inventories Work in process — 1,818 10 — 1,828 Raw materials — 1,260 30 — 1,290 Finished goods — 20 8 — 28 Pre-owned aircraft — 75 — — 75 Other current assets 781 215 161 — 1,157 Total current assets 3,859 7,733 5,815 — 17,407 Noncurrent assets: Property, plant and equipment 148 6,035 1,109 — 7,292 Accumulated depreciation of PP&E (52 ) (3,246 ) (665 ) — (3,963 ) Intangible assets — 1,484 914 — 2,398 Accumulated amortization of intangible assets — (1,042 ) (444 ) — (1,486 ) Goodwill — 8,095 3,636 — 11,731 Other assets 1,479 213 284 — 1,976 Investment in subsidiaries 37,449 — — (37,449 ) — Total noncurrent assets 39,024 11,539 4,834 (37,449 ) 17,948 Total assets $ 42,883 $ 19,272 $ 10,649 $ (37,449 ) $ 35,355 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Short-term debt $ 500 $ 1 $ — $ — $ 501 Customer advances and deposits — 3,529 3,806 — 7,335 Other current liabilities 1,298 3,511 1,106 — 5,915 Total current liabilities 1,798 7,041 4,912 — 13,751 Noncurrent liabilities: Long-term debt 3,386 24 — — 3,410 Other liabilities 3,514 2,369 482 — 6,365 Total noncurrent liabilities 6,900 2,393 482 — 9,775 Intercompany 22,356 (22,557 ) 201 — — Shareholders' equity: Common stock 482 6 2,043 (2,049 ) 482 Other shareholders' equity 11,347 32,389 3,011 (35,400 ) 11,347 Total shareholders' equity 11,829 32,395 5,054 (37,449 ) 11,829 Total liabilities and shareholders' equity $ 42,883 $ 19,272 $ 10,649 $ (37,449 ) $ 35,355 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Six Months Ended July 5, 2015 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Net cash provided by operating activities* $ 18 $ 1,133 $ 197 $ — $ 1,348 Cash flows from investing activities: Maturities of held-to-maturity securities 500 — — — 500 Proceeds from sales of assets 162 97 — — 259 Capital expenditures (2 ) (180 ) (8 ) — (190 ) Other, net 2 (20 ) — — (18 ) Net cash provided by investing activities 662 (103 ) (8 ) — 551 Cash flows from financing activities: Purchases of common stock (1,565 ) — — — (1,565 ) Repayment of fixed-rate notes (500 ) — — — (500 ) Dividends paid (432 ) — — — (432 ) Proceeds from stock option exercises 198 — — — 198 Other, net 57 3 — — 60 Net cash used by financing activities (2,242 ) 3 — — (2,239 ) Net cash used by discontinued operations (16 ) — — — (16 ) Cash sweep/funding by parent 1,338 (1,033 ) (305 ) — — Net increase in cash and equivalents (240 ) — (116 ) — (356 ) Cash and equivalents at beginning of period 2,536 — 1,852 — 4,388 Cash and equivalents at end of period $ 2,296 $ — $ 1,736 $ — $ 4,032 Six Months Ended June 29, 2014 Net cash provided by operating activities* $ 187 $ 1,197 $ (90 ) $ — $ 1,294 Net cash used by investing activities 1 (132 ) (14 ) — (145 ) Cash flows from financing activities: Purchases of common stock (2,691 ) — — — (2,691 ) Proceeds from stock option exercises 415 — — — 415 Dividends paid (411 ) — — — (411 ) Other, net 54 — — — 54 Net cash used by financing activities (2,633 ) — — — (2,633 ) Net cash provided by discontinued operations 24 — — — 24 Cash sweep/funding by parent 1,124 (1,065 ) (59 ) — — Net decrease in cash and equivalents (1,297 ) — (163 ) — (1,460 ) Cash and equivalents at beginning of period 4,179 — 1,122 — 5,301 Cash and equivalents at end of period $ 2,882 $ — $ 959 $ — $ 3,841 * Continuing operations only |