Condensed Consolidating Financial Statements | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS The fixed- and floating-rate notes described in Note I 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 March 31, 2019 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Revenue $ — $ 6,945 $ 2,316 $ — $ 9,261 Cost of sales 18 (5,726 ) (1,925 ) — (7,633 ) G&A (22 ) (419 ) (173 ) — (614 ) Operating earnings (4 ) 800 218 — 1,014 Interest, net (107 ) — (10 ) — (117 ) Other, net (8 ) 4 22 — 18 Earnings before income tax (119 ) 804 230 — 915 Provision for income tax, net 31 (155 ) (46 ) — (170 ) Equity in net earnings of subsidiaries 833 — — (833 ) — Net earnings $ 745 $ 649 $ 184 $ (833 ) $ 745 Comprehensive income $ 840 $ 652 $ 237 $ (889 ) $ 840 Three Months Ended April 1, 2018 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 CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED) March 31, 2019 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated ASSETS Current assets: Cash and equivalents $ 329 $ — $ 344 $ — $ 673 Accounts receivable — 1,253 2,465 — 3,718 Unbilled receivables — 2,985 4,382 — 7,367 Inventories — 6,067 118 — 6,185 Other current assets (43 ) 445 522 — 924 Total current assets 286 10,750 7,831 — 18,867 Noncurrent assets: Property, plant and equipment (PP&E) 288 7,263 1,594 — 9,145 Accumulated depreciation of PP&E (85 ) (4,138 ) (868 ) — (5,091 ) Intangible assets, net — 241 2,277 — 2,518 Goodwill — 8,036 11,632 — 19,668 Other assets 207 1,052 1,100 — 2,359 Net investment in subsidiaries 27,050 — — (27,050 ) — Total noncurrent assets 27,460 12,454 15,735 (27,050 ) 28,599 Total assets $ 27,746 $ 23,204 $ 23,566 $ (27,050 ) $ 47,466 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Short-term debt and current portion of long-term debt $ 1,863 $ — $ 234 $ — $ 2,097 Customer advances and deposits — 4,245 2,450 — 6,695 Other current liabilities 691 4,000 1,899 — 6,590 Total current liabilities 2,554 8,245 4,583 — 15,382 Noncurrent liabilities: Long-term debt 11,405 39 7 — 11,451 Other liabilities 1,553 4,656 2,190 — 8,399 Total noncurrent liabilities 12,958 4,695 2,197 — 19,850 Total shareholders’ equity 12,234 10,264 16,786 (27,050 ) 12,234 Total liabilities and shareholders’ equity $ 27,746 $ 23,204 $ 23,566 $ (27,050 ) $ 47,466 CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2018 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated ASSETS Current assets: Cash and equivalents $ 460 $ — $ 503 $ — $ 963 Accounts receivable — 1,171 2,588 — 3,759 Unbilled receivables — 2,758 3,818 — 6,576 Inventories — 5,855 122 — 5,977 Other current assets (45 ) 441 518 — 914 Total current assets 415 10,225 7,549 — 18,189 Noncurrent assets: Property, plant and equipment (PP&E) 273 7,177 1,522 — 8,972 Accumulated depreciation of PP&E (83 ) (4,071 ) (840 ) — (4,994 ) Intangible assets, net — 251 2,334 — 2,585 Goodwill — 8,031 11,563 — 19,594 Other assets 195 274 593 — 1,062 Net investment in subsidiaries 25,313 — — (25,313 ) — Total noncurrent assets 25,698 11,662 15,172 (25,313 ) 27,219 Total assets $ 26,113 $ 21,887 $ 22,721 $ (25,313 ) $ 45,408 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Short-term debt and current portion of long-term debt $ 850 $ — $ 123 $ — $ 973 Customer advances and deposits — 4,541 2,729 — 7,270 Other current liabilities 552 3,944 2,000 — 6,496 Total current liabilities 1,402 8,485 4,852 — 14,739 Noncurrent liabilities: Long-term debt 11,398 39 7 — 11,444 Other liabilities 1,581 4,073 1,839 — 7,493 Total noncurrent liabilities 12,979 4,112 1,846 — 18,937 Total shareholders’ equity 11,732 9,290 16,023 (25,313 ) 11,732 Total liabilities and shareholders’ equity $ 26,113 $ 21,887 $ 22,721 $ (25,313 ) $ 45,408 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) Three Months Ended March 31, 2019 Parent Guarantors on a Combined Basis Other Subsidiaries on a Combined Basis Consolidating Adjustments Total Consolidated Net cash (used) provided by operating activities* $ 59 $ (167 ) $ (687 ) $ — $ (795 ) Cash flows from investing activities: Capital expenditures (20 ) (106 ) (55 ) — (181 ) Other, net 5 1 (12 ) — (6 ) Net cash used by investing activities (15 ) (105 ) (67 ) — (187 ) Cash flows from financing activities: Proceeds from commercial paper, net 1,010 — — — 1,010 Dividends paid (268 ) — — — (268 ) Purchases of common stock (133 ) — — — (133 ) Other, net (5 ) — 93 — 88 Net cash provided by financing activities 604 — 93 — 697 Net cash used by discontinued operations (5 ) — — — (5 ) Cash sweep/funding by parent (774 ) 272 502 — — Net decrease in cash and equivalents (131 ) — (159 ) — (290 ) Cash and equivalents at beginning of period 460 — 503 — 963 Cash and equivalents at end of period $ 329 $ — $ 344 $ — $ 673 Three Months Ended April 1, 2018 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 * Continuing operations only. |