Condensed Consolidating Financial Statements | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS The fixed-rate notes described in Note J 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 STATEMENT OF EARNINGS (UNAUDITED) Three Months Ended April 1, 2018 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Revenue $ — $ 6,484 $ 1,051 $ — $ 7,535 Cost of sales (19 ) 5,202 807 — 5,990 G&A 13 436 88 — 537 Operating earnings 6 846 156 — 1,008 Interest, net (26 ) — (1 ) — (27 ) Other, net (24 ) 1 2 — (21 ) Earnings before income tax (44 ) 847 157 — 960 Provision for income tax, net (42 ) 165 38 — 161 Equity in net earnings of subsidiaries 801 — — (801 ) — Net earnings $ 799 $ 682 $ 119 $ (801 ) $ 799 Comprehensive income $ 866 $ 685 $ 137 $ (822 ) $ 866 Three Months Ended April 2, 2017 Revenue $ — $ 6,544 $ 897 $ — $ 7,441 Cost of sales (17 ) 5,252 688 — 5,923 G&A 10 386 76 — 472 Operating earnings 7 906 133 — 1,046 Interest, net (24 ) — (1 ) — (25 ) Other, net (15 ) 3 1 — (11 ) 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 CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED) April 1, 2018 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated ASSETS Current assets: Cash and equivalents $ 3,787 $ — $ 545 $ — $ 4,332 Accounts receivable — 1,215 2,554 — 3,769 Unbilled receivables — 2,757 3,108 — 5,865 Inventories — 5,441 102 — 5,543 Other current assets 113 453 389 — 955 Total current assets 3,900 9,866 6,698 — 20,464 Noncurrent assets: Property, plant and equipment (PP&E) 228 6,857 1,250 — 8,335 Accumulated depreciation of PP&E (77 ) (3,940 ) (785 ) — (4,802 ) Intangible assets, net — 285 417 — 702 Goodwill — 8,336 3,619 — 11,955 Other assets 188 229 148 — 565 Investment in subsidiaries 45,799 — — (45,799 ) — Total noncurrent assets 46,138 11,767 4,649 (45,799 ) 16,755 Total assets $ 50,038 $ 21,633 $ 11,347 $ (45,799 ) $ 37,219 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Short-term debt and current portion of long-term debt $ 2,496 $ — $ 2 $ — $ 2,498 Customer advances and deposits — 4,273 2,822 — 7,095 Other current liabilities 559 3,417 1,673 — 5,649 Total current liabilities 3,055 7,690 4,497 — 15,242 Noncurrent liabilities: Long-term debt 3,952 20 9 — 3,981 Other liabilities 2,399 3,234 589 — 6,222 Total noncurrent liabilities 6,351 3,254 598 — 10,203 Intercompany 28,858 (28,093 ) (765 ) — — Shareholders’ equity: Common stock 482 6 2,126 (2,132 ) 482 Other shareholders’ equity 11,292 38,776 4,891 (43,667 ) 11,292 Total shareholders’ equity 11,774 38,782 7,017 (45,799 ) 11,774 Total liabilities and shareholders’ equity $ 50,038 $ 21,633 $ 11,347 $ (45,799 ) $ 37,219 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 STATEMENT OF CASH FLOWS (UNAUDITED) Three Months Ended April 1, 2018 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Net cash (used) provided by operating activities* $ 80 $ 105 $ (681 ) $ — $ (496 ) Cash flows from investing activities: Capital expenditures (7 ) (86 ) (11 ) — (104 ) Other, net 1 (2 ) — — (1 ) Net cash used by investing activities (6 ) (88 ) (11 ) — (105 ) Cash flows from financing activities: Proceeds from commercial paper, net 2,494 — — — 2,494 Purchases of common stock (267 ) — — — (267 ) Dividends paid (250 ) — — — (250 ) Other, net (25 ) — — — (25 ) Net cash provided by financing activities 1,952 — — — 1,952 Net cash used by discontinued operations (2 ) — — — (2 ) Cash sweep/funding by parent (167 ) (17 ) 184 — — Net increase in cash and equivalents 1,857 — (508 ) — 1,349 Cash and equivalents at beginning of period 1,930 — 1,053 — 2,983 Cash and equivalents at end of period $ 3,787 $ — $ 545 $ — $ 4,332 Three Months Ended April 2, 2017 Net cash provided by operating activities* $ (10 ) $ 443 $ 100 $ — $ 533 Cash flows from investing activities: Capital expenditures (3 ) (42 ) (17 ) — (62 ) Other, net — 28 (51 ) — (23 ) Net cash used by investing activities (3 ) (14 ) (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 * Continuing operations only. |