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 October 4, 2015 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Revenue $ — $ 7,037 $ 957 $ — $ 7,994 Cost of sales 1 5,729 754 — 6,484 G&A 9 399 68 — 476 Operating earnings (10 ) 909 135 — 1,034 Interest, net (23 ) (1 ) 1 — (23 ) Other, net 2 — — — 2 Earnings before income tax (31 ) 908 136 — 1,013 Provision for income tax, net (47 ) 296 31 — 280 Equity in net earnings of subsidiaries 717 — — (717 ) — Net earnings $ 733 $ 612 $ 105 $ (717 ) $ 733 Comprehensive income $ 640 $ 613 $ (33 ) $ (580 ) $ 640 Three Months Ended September 28, 2014 Revenue $ — $ 6,761 $ 990 $ — $ 7,751 Cost of sales (1 ) 5,512 763 — 6,274 G&A 16 397 65 — 478 Operating earnings (15 ) 852 162 — 999 Interest, net (21 ) (4 ) 4 — (21 ) Other, net (2 ) 2 1 — 1 Earnings before income tax (38 ) 850 167 — 979 Provision for income tax, net (8 ) 268 25 — 285 Discontinued operations, net of tax 2 — — — 2 Equity in net earnings of subsidiaries 724 — — (724 ) — Net earnings $ 696 $ 582 $ 142 $ (724 ) $ 696 Comprehensive income $ 463 $ 570 $ (120 ) $ (450 ) $ 463 CONDENSED CONSOLIDATING STATEMENTS OF EARNINGS (UNAUDITED) Nine Months Ended October 4, 2015 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Revenue $ — $ 20,688 $ 2,972 $ — $ 23,660 Cost of sales (2 ) 16,765 2,309 — 19,072 G&A 33 1,196 217 — 1,446 Operating earnings (31 ) 2,727 446 — 3,142 Interest, net (66 ) (2 ) 4 — (64 ) Other, net 3 2 — — 5 Earnings before income tax (94 ) 2,727 450 — 3,083 Provision for income tax, net (88 ) 884 86 — 882 Equity in net earnings of subsidiaries 2,207 — — (2,207 ) — Net earnings $ 2,201 $ 1,843 $ 364 $ (2,207 ) $ 2,201 Comprehensive income $ 1,948 $ 1,850 $ (59 ) $ (1,791 ) $ 1,948 Nine Months Ended September 28, 2014 Revenue $ — $ 19,592 $ 2,898 $ — $ 22,490 Cost of sales 8 15,943 2,262 — 18,213 G&A 44 1,165 246 — 1,455 Operating earnings (52 ) 2,484 390 — 2,822 Interest, net (68 ) (4 ) 5 — (67 ) Other, net (4 ) 5 1 — 2 Earnings before income tax (124 ) 2,485 396 — 2,757 Provision for income tax, net (31 ) 788 64 — 821 Discontinued operations, net of tax (104 ) — — — (104 ) Equity in net earnings of subsidiaries 2,029 — — (2,029 ) — Net earnings $ 1,832 $ 1,697 $ 332 $ (2,029 ) $ 1,832 Comprehensive income $ 1,680 $ 1,680 $ 86 $ (1,766 ) $ 1,680 CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED) October 4, 2015 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated ASSETS Current assets: Cash and equivalents $ 1,284 $ — $ 2,088 $ — $ 3,372 Accounts receivable — 1,506 2,290 — 3,796 Contracts in process 547 2,638 1,030 — 4,215 Inventories Work in process — 1,870 12 — 1,882 Raw materials — 1,285 29 — 1,314 Finished goods — 17 7 — 24 Pre-owned aircraft — 19 — — 19 Other current assets 236 205 225 — 666 Total current assets 2,067 7,540 5,681 — 15,288 Noncurrent assets: Property, plant and equipment 177 6,263 1,089 — 7,529 Accumulated depreciation of PP&E (57 ) (3,411 ) (691 ) — (4,159 ) Intangible assets — 1,444 919 — 2,363 Accumulated amortization of intangible assets — (1,100 ) (463 ) — (1,563 ) Goodwill — 8,041 3,492 — 11,533 Other assets 1,590 204 195 — 1,989 Investment in subsidiaries 39,254 — — (39,254 ) — Total noncurrent assets 40,964 11,441 4,541 (39,254 ) 17,692 Total assets $ 43,031 $ 18,981 $ 10,222 $ (39,254 ) $ 32,980 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Short-term debt $ 500 $ 1 $ — $ — $ 501 Customer advances and deposits — 2,807 3,064 — 5,871 Other current liabilities 1,434 3,669 1,703 — 6,806 Total current liabilities 1,934 6,477 4,767 — 13,178 Noncurrent liabilities: Long-term debt 2,888 24 — — 2,912 Other liabilities 3,311 2,373 472 — 6,156 Total noncurrent liabilities 6,199 2,397 472 — 9,068 Intercompany 24,164 (23,520 ) (644 ) — — Shareholders' equity: Common stock 482 6 2,354 (2,360 ) 482 Other shareholders' equity 10,252 33,621 3,273 (36,894 ) 10,252 Total shareholders' equity 10,734 33,627 5,627 (39,254 ) 10,734 Total liabilities and shareholders' equity $ 43,031 $ 18,981 $ 10,222 $ (39,254 ) $ 32,980 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) Nine Months Ended October 4, 2015 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Net cash provided by operating activities* $ (330 ) $ 1,916 $ 584 $ — $ 2,170 Cash flows from investing activities: Maturities of held-to-maturity securities 500 — — — 500 Capital expenditures (29 ) (314 ) (17 ) — (360 ) Proceeds from sales of assets 162 128 — — 290 Other, net 2 (14 ) — — (12 ) Net cash provided by investing activities 635 (200 ) (17 ) — 418 Cash flows from financing activities: Purchases of common stock (2,729 ) — — — (2,729 ) Dividends paid (655 ) — — — (655 ) Repayment of fixed-rate notes (500 ) — — — (500 ) Proceeds from stock option exercises 240 — — — 240 Other, net 69 2 — — 71 Net cash used by financing activities (3,575 ) 2 — — (3,573 ) Net cash used by discontinued operations (31 ) — — — (31 ) Cash sweep/funding by parent 2,049 (1,718 ) (331 ) — — Net decrease in cash and equivalents (1,252 ) — 236 — (1,016 ) Cash and equivalents at beginning of period 2,536 — 1,852 — 4,388 Cash and equivalents at end of period $ 1,284 $ — $ 2,088 $ — $ 3,372 Nine Months Ended September 28, 2014 Net cash provided by operating activities* $ (237 ) $ 2,140 $ 1,895 $ — $ 3,798 Cash flows from investing activities: Purchases of held-to-maturity securities (500 ) — — — (500 ) Capital expenditures (54 ) (257 ) (26 ) — (337 ) Other, net 2 19 (10 ) — 11 Net cash used by investing activities (552 ) (238 ) (36 ) — (826 ) Cash flows from financing activities: Purchases of common stock (3,117 ) — — — (3,117 ) Dividends paid (618 ) — — — (618 ) Proceeds from stock option exercises 475 — — — 475 Other, net 66 — — — 66 Net cash used by financing activities (3,194 ) — — — (3,194 ) Net cash provided by discontinued operations 26 — — — 26 Cash sweep/funding by parent 2,035 (1,902 ) (133 ) — — Net decrease in cash and equivalents (1,922 ) — 1,726 — (196 ) Cash and equivalents at beginning of period 4,179 — 1,122 — 5,301 Cash and equivalents at end of period $ 2,257 $ — $ 2,848 $ — $ 5,105 * Continuing operations only |