Condensed Consolidating Financial Statements | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS The fixed-rate notes described in Note K are fully and unconditionally guaranteed on an unsecured, joint and several basis by several of our 100 %-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 Year Ended December 31, 2017 Parent Guarantors on a Combined Basis Other Subsidiaries Consolidating Adjustments Total Consolidated Revenue $ — $ 26,933 $ 4,040 $ — $ 30,973 Cost of sales (6 ) 21,684 3,108 — 24,786 G&A 53 1,642 315 — 2,010 Operating earnings (47 ) 3,607 617 — 4,177 Interest, net (97 ) 1 (7 ) — (103 ) Other, net 3 — — — 3 Earnings before income tax (141 ) 3,608 610 — 4,077 Provision for income tax, net (154 ) 1,262 57 — 1,165 Equity in net earnings of subsidiaries 2,899 — — (2,899 ) — Net earnings $ 2,912 $ 2,346 $ 553 $ (2,899 ) $ 2,912 Comprehensive income $ 3,479 $ 2,336 $ 1,158 $ (3,494 ) $ 3,479 Year Ended December 31, 2016 Revenue $ — $ 26,573 $ 3,988 $ — $ 30,561 Cost of sales — 21,785 3,102 — 24,887 G&A 39 1,585 316 — 1,940 Operating earnings (39 ) 3,203 570 — 3,734 Interest, net (91 ) (2 ) 2 — (91 ) Other, net 12 (4 ) 5 — 13 Earnings before income tax (118 ) 3,197 577 — 3,656 Provision for income tax, net (121 ) 1,055 43 — 977 Discontinued operations, net of tax (107 ) — — — (107 ) Equity in net earnings of subsidiaries 2,676 — — (2,676 ) — Net earnings $ 2,572 $ 2,142 $ 534 $ (2,676 ) $ 2,572 Comprehensive income $ 2,468 $ 2,112 $ 543 $ (2,655 ) $ 2,468 Year Ended December 31, 2015 Revenue $ — $ 27,730 $ 4,051 $ — $ 31,781 Cost of sales (6 ) 22,385 3,154 — 25,533 G&A 46 1,610 297 — 1,953 Operating earnings (40 ) 3,735 600 — 4,295 Interest, net (89 ) (1 ) 7 — (83 ) Other, net 4 2 1 — 7 Earnings before income tax (125 ) 3,736 608 — 4,219 Provision for income tax, net (151 ) 1,202 132 — 1,183 Equity in net earnings of subsidiaries 3,010 — — (3,010 ) — Net earnings $ 3,036 $ 2,534 $ 476 $ (3,010 ) $ 3,036 Comprehensive income $ 2,685 $ 2,745 $ (193 ) $ (2,552 ) $ 2,685 CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2017 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated ASSETS Current assets: Cash and equivalents $ 1,930 $ — $ 1,053 $ — $ 2,983 Accounts receivable — 1,259 2,358 — 3,617 Unbilled receivables — 2,547 2,693 — 5,240 Inventories — 5,216 87 — 5,303 Other current assets 351 461 373 — 1,185 Total current assets 2,281 9,483 6,564 — 18,328 Noncurrent assets: PP&E 221 6,779 1,237 — 8,237 Accumulated depreciation of PP&E (75 ) (3,869 ) (776 ) — (4,720 ) Intangible assets, net — 287 415 — 702 Goodwill — 8,320 3,594 — 11,914 Other assets 199 232 154 — 585 Investment in subsidiaries 44,887 — — (44,887 ) — Total noncurrent assets 45,232 11,749 4,624 (44,887 ) 16,718 Total assets $ 47,513 $ 21,232 $ 11,188 $ (44,887 ) $ 35,046 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Short-term debt and current portion of long-term debt $ — $ 1 $ 1 $ — $ 2 Customer advances and deposits — 4,180 2,812 — 6,992 Other current liabilities 561 3,758 1,786 — 6,105 Total current liabilities 561 7,939 4,599 — 13,099 Noncurrent liabilities: Long-term debt 3,950 21 9 — 3,980 Other liabilities 2,451 3,473 608 — 6,532 Total noncurrent liabilities 6,401 3,494 617 — 10,512 Intercompany 29,116 (28,494 ) (622 ) — — Shareholders’ equity: Common stock 482 6 2,126 (2,132 ) 482 Other shareholders’ equity 10,953 38,287 4,468 (42,755 ) 10,953 Total shareholders’ equity 11,435 38,293 6,594 (44,887 ) 11,435 Total liabilities and shareholders’ equity $ 47,513 $ 21,232 $ 11,188 $ (44,887 ) $ 35,046 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 — 5,022 96 — 5,118 Other current assets 634 599 238 — 1,471 Total current assets 1,888 9,011 5,635 — 16,534 Noncurrent assets: PP&E 197 6,586 1,146 — 7,929 Accumulated depreciation of PP&E (67 ) (3,653 ) (732 ) — (4,452 ) 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 STATEMENT OF CASH FLOWS Year Ended December 31, 2015 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Net cash provided by operating activities* $ 50 $ 2,202 $ 355 $ — $ 2,607 Cash flows from investing activities: Capital expenditures (42 ) (475 ) (52 ) — (569 ) Maturities of held-to-maturity securities 500 — — — 500 Other, net 166 103 — — 269 Net cash provided by investing activities 624 (372 ) (52 ) — 200 Cash flows from financing activities: Purchases of common stock (3,233 ) — — — (3,233 ) Dividends paid (873 ) — — — (873 ) Repayment of fixed-rate notes (500 ) — — — (500 ) Other, net 237 2 — — 239 Net cash used by financing activities (4,369 ) 2 — — (4,367 ) Net cash used by discontinued operations (43 ) — — — (43 ) Cash sweep/funding by parent 2,934 (1,832 ) (1,102 ) — — Net decrease in cash and equivalents (804 ) — (799 ) — (1,603 ) Cash and equivalents at beginning of year 2,536 — 1,852 — 4,388 Cash and equivalents at end of year $ 1,732 $ — $ 1,053 $ — $ 2,785 * Continuing operations only. CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Year Ended December 31, 2017 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Net cash provided by operating activities* $ 316 $ 2,370 $ 1,193 $ — $ 3,879 Cash flows from investing activities: Capital expenditures (26 ) (330 ) (72 ) — (428 ) Business acquisitions, net of cash acquired — (350 ) (49 ) — (399 ) Other, net 6 32 (2 ) — 36 Net cash used by investing activities (20 ) (648 ) (123 ) — (791 ) Cash flows from financing activities: Purchases of common stock (1,558 ) — — — (1,558 ) Dividends paid (986 ) — — — (986 ) Proceeds from fixed-rate notes 985 — — — 985 Repayment of fixed-rate notes (900 ) — — — (900 ) Other, net 63 (3 ) — — 60 Net cash used by financing activities (2,396 ) (3 ) — — (2,399 ) Net cash used by discontinued operations (40 ) — — — (40 ) Cash sweep/funding by parent 2,816 (1,719 ) (1,097 ) — — Net increase in cash and equivalents 676 — (27 ) — 649 Cash and equivalents at beginning of year 1,254 — 1,080 — 2,334 Cash and equivalents at end of year $ 1,930 $ — $ 1,053 $ — $ 2,983 Year Ended December 31, 2016 Net cash provided by operating activities* $ 219 $ 1,914 $ 65 $ — $ 2,198 Cash flows from investing activities: Capital expenditures (8 ) (336 ) (48 ) — (392 ) Other, net 5 (1 ) (38 ) — (34 ) Net cash used by investing activities (3 ) (337 ) (86 ) — (426 ) Cash flows from financing activities: Purchases of common stock (1,996 ) — — — (1,996 ) Proceeds from fixed-rate notes 992 — — — 992 Dividends paid (911 ) — — — (911 ) Repayment of fixed-rate notes (500 ) — — — (500 ) Proceeds from stock option exercises 292 — — — 292 Other, net (45 ) (1 ) — — (46 ) Net cash used by financing activities (2,168 ) (1 ) — — (2,169 ) Net cash used by discontinued operations (54 ) — — — (54 ) Cash sweep/funding by parent 1,528 (1,576 ) 48 — — Net decrease in cash and equivalents (478 ) — 27 — (451 ) Cash and equivalents at beginning of year 1,732 — 1,053 — 2,785 Cash and equivalents at end of year $ 1,254 $ — $ 1,080 $ — $ 2,334 * Continuing operations only. |