Condensed Consolidating Financial Statements | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS The fixed-rate notes described in Note I 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 April 2, 2017 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Revenue $ — $ 6,544 $ 897 $ — $ 7,441 Cost of sales (3 ) 5,241 687 — 5,925 G&A 11 394 76 — 481 Operating earnings (8 ) 909 134 — 1,035 Interest, net (24 ) — (1 ) — (25 ) Earnings before income tax (32 ) 909 133 — 1,010 Provision for income tax, net (67 ) 293 21 — 247 Equity in net earnings of subsidiaries 728 — — (728 ) — Net earnings $ 763 $ 616 $ 112 $ (728 ) $ 763 Comprehensive income $ 888 $ 617 $ 207 $ (824 ) $ 888 Three Months Ended April 3, 2016 Revenue $ — $ 6,599 $ 877 $ — $ 7,476 Cost of sales 4 5,391 696 — 6,091 G&A 11 379 71 — 461 Operating earnings (15 ) 829 110 — 924 Interest, net (23 ) — 1 — (22 ) Other, net 10 — — — 10 Earnings before income tax (28 ) 829 111 — 912 Provision for income tax, net (28 ) 262 24 — 258 Discontinued operations (13 ) — — — (13 ) Equity in net earnings of subsidiaries 654 — — (654 ) — Net earnings $ 641 $ 567 $ 87 $ (654 ) $ 641 Comprehensive income $ 985 $ 565 $ 400 $ (965 ) $ 985 CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED) April 2, 2017 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated ASSETS Current assets: Cash and equivalents $ 1,051 $ — $ 1,117 $ — $ 2,168 Accounts receivable — 1,156 2,327 — 3,483 Unbilled receivables — 2,563 1,994 — 4,557 Inventories 238 5,485 99 — 5,822 Other current assets 142 195 247 — 584 Total current assets 1,431 9,399 5,784 — 16,614 Noncurrent assets: Property, plant and equipment, net 131 2,854 427 — 3,412 Intangible assets, net — 255 424 — 679 Goodwill — 8,052 3,480 — 11,532 Other assets 577 244 153 — 974 Investment in subsidiaries 41,618 — — (41,618 ) — Total noncurrent assets 42,326 11,405 4,484 (41,618 ) 16,597 Total assets $ 43,757 $ 20,804 $ 10,268 $ (41,618 ) $ 33,211 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Short-term debt and current portion of long-term debt $ 898 $ 3 $ — $ — $ 901 Customer advances and deposits — 4,053 2,633 — 6,686 Other current liabilities 599 3,406 1,573 — 5,578 Total current liabilities 1,497 7,462 4,206 — 13,165 Noncurrent liabilities: Long-term debt 2,966 22 — — 2,988 Other liabilities 2,398 3,475 602 — 6,475 Total noncurrent liabilities 5,364 3,497 602 — 9,463 Intercompany 26,313 (26,259 ) (54 ) — — Shareholders’ equity: Common stock 482 6 2,354 (2,360 ) 482 Other shareholders’ equity 10,101 36,098 3,160 (39,258 ) 10,101 Total shareholders’ equity 10,583 36,104 5,514 (41,618 ) 10,583 Total liabilities and shareholders’ equity $ 43,757 $ 20,804 $ 10,268 $ (41,618 ) $ 33,211 CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2016 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated ASSETS Current assets: Cash and equivalents $ 1,254 $ — $ 1,080 $ — $ 2,334 Accounts receivable — 1,155 2,244 — 3,399 Unbilled receivables — 2,235 1,977 — 4,212 Inventories 304 5,417 96 — 5,817 Other current assets 330 204 238 — 772 Total current assets 1,888 9,011 5,635 — 16,534 Noncurrent assets: Property, plant and equipment, net 130 2,933 414 — 3,477 Intangible assets, net — 265 413 — 678 Goodwill — 8,050 3,395 — 11,445 Other assets 640 232 166 — 1,038 Investment in subsidiaries 41,956 — — (41,956 ) — Total noncurrent assets 42,726 11,480 4,388 (41,956 ) 16,638 Total assets $ 44,614 $ 20,491 $ 10,023 $ (41,956 ) $ 33,172 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Short-term debt and current portion of long-term debt $ 898 $ 2 $ — $ — $ 900 Customer advances and deposits — 4,339 2,488 — 6,827 Other current liabilities 564 3,465 1,694 — 5,723 Total current liabilities 1,462 7,806 4,182 — 13,450 Noncurrent liabilities: Long-term debt 2,966 22 — — 2,988 Other liabilities 3,520 2,330 583 — 6,433 Total noncurrent liabilities 6,486 2,352 583 — 9,421 Intercompany 26,365 (25,827 ) (538 ) — — Shareholders’ equity: Common stock 482 6 2,354 (2,360 ) 482 Other shareholders’ equity 9,819 36,154 3,442 (39,596 ) 9,819 Total shareholders’ equity 10,301 36,160 5,796 (41,956 ) 10,301 Total liabilities and shareholders’ equity $ 44,614 $ 20,491 $ 10,023 $ (41,956 ) $ 33,172 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Three Months Ended April 2, 2017 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Net cash provided by operating activities* $ (9 ) $ 442 $ 100 $ — $ 533 Cash flows from investing activities: Capital expenditures (3 ) (42 ) (17 ) — (62 ) Other, net (1 ) 29 (51 ) — (23 ) Net cash used by investing activities (4 ) (13 ) (68 ) — (85 ) Cash flows from financing activities: Purchases of common stock (354 ) — — — (354 ) Dividends paid (230 ) — — — (230 ) Other, net (21 ) (1 ) — — (22 ) Net cash used by financing activities (605 ) (1 ) — — (606 ) Net cash used by discontinued operations (8 ) — — — (8 ) Cash sweep/funding by parent 423 (428 ) 5 — — Net decrease in cash and equivalents (203 ) — 37 — (166 ) Cash and equivalents at beginning of period 1,254 — 1,080 — 2,334 Cash and equivalents at end of period $ 1,051 $ — $ 1,117 $ — $ 2,168 Three Months Ended April 3, 2016 Net cash provided by operating activities* $ 102 $ 314 $ 64 $ — $ 480 Cash flows from investing activities: Capital expenditures (1 ) (58 ) (6 ) — (65 ) Other, net 6 (21 ) (38 ) — (53 ) Net cash used by investing activities 5 (79 ) (44 ) — (118 ) Cash flows from financing activities: Purchases of common stock (1,026 ) — — — (1,026 ) Dividends paid (215 ) — — — (215 ) Other, net 7 — — — 7 Net cash used by financing activities (1,234 ) — — — (1,234 ) Net cash used by discontinued operations (6 ) — — — (6 ) Cash sweep/funding by parent 387 (235 ) (152 ) — — Net decrease in cash and equivalents (746 ) — (132 ) — (878 ) Cash and equivalents at beginning of period 1,732 — 1,053 — 2,785 Cash and equivalents at end of period $ 986 $ — $ 921 $ — $ 1,907 * Continuing operations only. |