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 several 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 2, 2016 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Revenue $ — $ 6,782 $ 949 $ — $ 7,731 Cost of sales (2 ) 5,479 714 — 6,191 G&A 10 381 80 — 471 Operating earnings (8 ) 922 155 — 1,069 Interest, net (23 ) (1 ) 1 — (23 ) Other, net 1 (4 ) 5 — 2 Earnings before income tax (30 ) 917 161 — 1,048 Provision for income tax, net (42 ) 306 17 — 281 Discontinued operations, net of tax (84 ) — — — (84 ) Equity in net earnings of subsidiaries 755 — — (755 ) — Net earnings $ 683 $ 611 $ 144 $ (755 ) $ 683 Comprehensive income $ 757 $ 608 $ 175 $ (783 ) $ 757 Three Months Ended October 4, 2015 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 CONDENSED CONSOLIDATING STATEMENTS OF EARNINGS (UNAUDITED) Nine Months Ended October 2, 2016 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Revenue $ — $ 20,291 $ 2,829 $ — $ 23,120 Cost of sales 1 16,348 2,162 — 18,511 G&A 30 1,162 225 — 1,417 Operating earnings (31 ) 2,781 442 — 3,192 Interest, net (69 ) (1 ) 2 — (68 ) Other, net 11 (3 ) 5 — 13 Earnings before income tax (89 ) 2,777 449 — 3,137 Provision for income tax, net (93 ) 903 72 — 882 Discontinued operations, net of tax (97 ) — — — (97 ) Equity in net earnings of subsidiaries 2,251 — — (2,251 ) — Net earnings $ 2,158 $ 1,874 $ 377 $ (2,251 ) $ 2,158 Comprehensive income $ 2,553 $ 1,866 $ 674 $ (2,540 ) $ 2,553 Nine Months Ended October 4, 2015 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 CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED) October 2, 2016 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated ASSETS Current assets: Cash and equivalents $ 1,077 $ — $ 1,226 $ — $ 2,303 Accounts receivable — 1,235 2,267 — 3,502 Contracts in process 227 3,193 1,793 — 5,213 Inventories Work in process — 2,191 13 — 2,204 Raw materials — 1,347 33 — 1,380 Finished goods — 22 11 — 33 Pre-owned aircraft — 40 — — 40 Other current assets 210 198 214 — 622 Total current assets 1,514 8,226 5,557 — 15,297 Noncurrent assets: Property, plant and equipment (PP&E) 194 6,501 1,155 — 7,850 Accumulated depreciation of PP&E (65 ) (3,609 ) (731 ) — (4,405 ) Intangible assets — 1,448 932 — 2,380 Accumulated amortization of intangible assets — (1,172 ) (493 ) — (1,665 ) Goodwill — 8,047 3,534 — 11,581 Other assets 1,256 213 161 — 1,630 Investment in subsidiaries 42,766 — — (42,766 ) — Total noncurrent assets 44,151 11,428 4,558 (42,766 ) 17,371 Total assets $ 45,665 $ 19,654 $ 10,115 $ (42,766 ) $ 32,668 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Short-term debt and current portion of long-term debt $ — $ 1 $ — $ — $ 1 Customer advances and deposits — 2,665 2,584 — 5,249 Other current liabilities 1,616 3,584 1,443 — 6,643 Total current liabilities 1,616 6,250 4,027 — 11,893 Noncurrent liabilities: Long-term debt 3,863 22 — — 3,885 Other liabilities 3,136 1,923 514 — 5,573 Total noncurrent liabilities 6,999 1,945 514 — 9,458 Intercompany 25,733 (24,962 ) (771 ) — — Shareholders' equity: Common stock 482 6 2,411 (2,417 ) 482 Other shareholders' equity 10,835 36,415 3,934 (40,349 ) 10,835 Total shareholders' equity 11,317 36,421 6,345 (42,766 ) 11,317 Total liabilities and shareholders' equity $ 45,665 $ 19,654 $ 10,115 $ (42,766 ) $ 32,668 CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2015 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated ASSETS Current assets: Cash and equivalents $ 1,732 $ — $ 1,053 $ — $ 2,785 Accounts receivable — 1,181 2,265 — 3,446 Contracts in process 514 2,795 1,048 — 4,357 Inventories Work in process — 1,882 7 — 1,889 Raw materials — 1,344 32 — 1,376 Finished goods — 23 5 — 28 Pre-owned aircraft — 73 — — 73 Other current assets 140 213 264 — 617 Total current assets 2,386 7,511 4,674 — 14,571 Noncurrent assets: PP&E 189 6,386 1,101 — 7,676 Accumulated depreciation of PP&E (59 ) (3,462 ) (689 ) — (4,210 ) Intangible assets — 1,445 909 — 2,354 Accumulated amortization of intangible assets — (1,122 ) (469 ) — (1,591 ) Goodwill — 8,040 3,403 — 11,443 Other assets 1,379 207 168 — 1,754 Investment in subsidiaries 40,062 — — (40,062 ) — Total noncurrent assets 41,571 11,494 4,423 (40,062 ) 17,426 Total assets $ 43,957 $ 19,005 $ 9,097 $ (40,062 ) $ 31,997 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Short-term debt and current portion of long-term debt $ 500 $ 1 $ — $ — $ 501 Customer advances and deposits — 3,038 2,636 — 5,674 Other current liabilities 1,331 3,309 1,630 — 6,270 Total current liabilities 1,831 6,348 4,266 — 12,445 Noncurrent liabilities: Long-term debt 2,874 24 — — 2,898 Other liabilities 3,417 2,021 478 — 5,916 Total noncurrent liabilities 6,291 2,045 478 — 8,814 Intercompany 25,097 (23,816 ) (1,281 ) — — Shareholders' equity: Common stock 482 6 2,354 (2,360 ) 482 Other shareholders' equity 10,256 34,422 3,280 (37,702 ) 10,256 Total shareholders' equity 10,738 34,428 5,634 (40,062 ) 10,738 Total liabilities and shareholders' equity $ 43,957 $ 19,005 $ 9,097 $ (40,062 ) $ 31,997 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Nine Months Ended October 2, 2016 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Net cash provided by operating activities* $ 98 $ 1,161 $ 113 $ — $ 1,372 Cash flows from investing activities: Capital expenditures (5 ) (208 ) (31 ) — (244 ) Other, net 3 (3 ) (38 ) — (38 ) Net cash used by investing activities (2 ) (211 ) (69 ) — (282 ) Cash flows from financing activities: Purchases of common stock (1,514 ) — — — (1,514 ) Proceeds from fixed-rate notes 992 — — — 992 Dividends paid (678 ) — — — (678 ) Repayment of fixed-rate notes (500 ) — — — (500 ) Proceeds from stock option exercises 211 — — — 211 Other, net (38 ) (1 ) — — (39 ) Net cash used by financing activities (1,527 ) (1 ) — — (1,528 ) Net cash used by discontinued operations (44 ) — — — (44 ) Cash sweep/funding by parent 820 (949 ) 129 — — Net decrease in cash and equivalents (655 ) — 173 — (482 ) Cash and equivalents at beginning of period 1,732 — 1,053 — 2,785 Cash and equivalents at end of period $ 1,077 $ — $ 1,226 $ — $ 2,303 Nine Months Ended October 4, 2015 Net cash provided by operating activities* $ (230 ) $ 1,916 $ 584 $ — $ 2,270 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 (31 ) 2 — — (29 ) Net cash used by financing activities (3,675 ) 2 — — (3,673 ) 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 * Continuing operations only. |