Guarantor Financial Information | Guarantor Financial Information On January 26, 2015, Medtronic plc (Parent Company Guarantor) and Medtronic Global Holdings S.C.A. (Medtronic Luxco), a subsidiary guarantor, each provided a full and unconditional guarantee of the obligations of Medtronic, Inc. under the Senior Notes (Medtronic Senior Notes). In addition, Medtronic plc and Medtronic Luxco each provided a full and unconditional guarantee of the obligations of Covidien International Finance S.A. (CIFSA), assumed as part of the Covidien acquisition, under the Senior Notes (CIFSA Senior Notes). These guarantees of the CIFSA Senior Notes were in addition to the guarantees of the CIFSA Senior Notes by legacy Covidien holding companies Covidien Ltd. (f/k/a Covidien plc) and Covidien Group Holdings Ltd. (f/k/a Covidien Ltd.), both of which remain guarantors of the CIFSA Senior Notes. A summary of the guarantees is as follows: Guarantees of Medtronic Senior Notes • Parent Company Guarantor - Medtronic plc • Subsidiary Issuer - Medtronic, Inc. • Subsidiary Guarantor - Medtronic Luxco Since Medtronic plc and Medtronic Luxco did not exist in the comparable period in the prior fiscal year, the Parent Company Guarantor column and Subsidiary Guarantor column in the consolidating financial information for the guarantee of the Medtronic Senior Notes will appear as zeros for the comparable period in fiscal year 2015. Accordingly, the consolidating financial information presented for the comparable period in the prior year is of the predecessor registrant, Medtronic, Inc. Guarantees of CIFSA Senior Notes • Parent Company Guarantor - Medtronic plc • Subsidiary Issuer - CIFSA • Subsidiary Guarantors - Medtronic Luxco, Covidien Ltd., and Covidien Group Holdings Ltd. There were no Medtronic plc or Medtronic Luxco guarantees in effect prior to the Acquisition Date, and the CIFSA Senior Notes were assumed as part of the Covidien acquisition. Therefore, no consolidating financial information for the period ended October 24, 2014 is presented related to the guarantee of the CIFSA Senior Notes. The following presents the Company’s Consolidating Statements of Comprehensive Income as of and for the three and six months ended October 30, 2015 and October 24, 2014 , and Condensed Consolidating Balance Sheets as of October 30, 2015 and April 24, 2015 , and Condensed Consolidating Statements of Cash Flows as of and for the six months ended October 30, 2015 . The guarantees provided by the Parent Company Guarantor and Subsidiary Guarantor(s) are joint and several. Condensed consolidating financial information for the Parent Company Guarantor, Subsidiary Issuer, and Subsidiary Guarantor(s), on a stand-alone basis, is presented using the equity method of accounting for subsidiaries. The Company has made a revision to its condensed consolidating balance sheet of the guarantees of CIFSA Senior Notes as previously presented in Note 19 in the Company’s Annual Report on Form 10-K for the year ended April 24, 2015. The $2.763 billion revision, in the line item Investment in Subsidiaries in the Subsidiary Issuer (CIFSA) column, occurred due to a $1.093 billion internal reorganization that took place during the second quarter of fiscal year 2016 and a $1.670 billion incorrect presentation primarily related to an intercompany dividend. There is no impact to the consolidated financial statements of Medtronic plc as previously filed in the 2015 Annual Report on Form 10-K or Quarterly Reports on Form 10-Q. Consolidating Statement of Comprehensive Income Three Months Ended October 30, 2015 Medtronic Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (Medtronic, Inc.) Subsidiary Guarantor Subsidiary Non-guarantors Consolidating Adjustments Total Net sales $ — $ 363 $ — $ 7,058 $ (363 ) $ 7,058 Costs and expenses: Cost of products sold — 345 — 2,393 (556 ) 2,182 Research and development expense — 85 — 440 20 545 Selling, general, and administrative expense 54 42 — 2,293 (46 ) 2,343 Restructuring charges, net — 5 — 68 — 73 Certain litigation charges — — — 26 — 26 Acquisition-related items — 55 — (6 ) — 49 Amortization of intangible assets — 3 — 480 — 483 Other (income) expense, net 56 (348 ) — 349 — 57 Operating profit (loss) (110 ) 176 — 1,015 219 1,300 Interest income — (57 ) (175 ) (116 ) 241 (107 ) Interest expense 4 455 3 103 (241 ) 324 Interest (income) expense, net 4 398 (172 ) (13 ) — 217 Equity in net (income) loss of subsidiaries (590 ) 5,902 (418 ) — (4,894 ) — Income (loss) from operations before income taxes 476 (6,124 ) 590 1,028 5,113 1,083 Provision (benefit) for income taxes (2 ) 3 — 562 — 563 Net income (loss) 478 (6,127 ) 590 466 5,113 520 Other comprehensive income (loss), net of tax (115 ) (52 ) (115 ) (195 ) 362 (115 ) Total comprehensive income (loss) $ 363 $ (6,179 ) $ 475 $ 271 $ 5,475 $ 405 Consolidating Statement of Comprehensive Income Six Months Ended October 30, 2015 Medtronic Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (Medtronic, Inc.) Subsidiary Guarantor Subsidiary Non-guarantors Consolidating Adjustments Total Net sales $ — $ 736 $ — $ 14,335 $ (739 ) $ 14,332 Costs and expenses: Cost of products sold — 700 — 4,604 (666 ) 4,638 Research and development expense — 219 — 864 20 1,103 Selling, general, and administrative expense 149 224 — 4,465 (46 ) 4,792 Restructuring charges, net — 5 — 135 — 140 Certain litigation charges — — — 26 — 26 Acquisition-related items — 55 — 65 — 120 Amortization of intangible assets — 6 — 958 — 964 Other (income) expense, net 34 (579 ) — 663 — 118 Operating profit (loss) (183 ) 106 — 2,555 (47 ) 2,431 Interest (income) — (121 ) (358 ) (229 ) 486 (222 ) Interest expense 5 899 3 209 (486 ) 630 Interest (income) expense, net 5 778 (355 ) (20 ) — 408 Equity in net (income) of subsidiaries (1,520 ) 4,947 (1,165 ) — (2,262 ) — Income (loss) from operations before income taxes 1,332 (5,619 ) 1,520 2,575 2,215 2,023 Provision (benefit) for income taxes (8 ) (159 ) — 850 — 683 Net income (loss) 1,340 (5,460 ) 1,520 1,725 2,215 1,340 Other comprehensive income (loss), net of tax (287 ) (224 ) (287 ) (367 ) 878 (287 ) Total comprehensive income $ 1,053 $ (5,684 ) $ 1,233 $ 1,358 $ 3,093 $ 1,053 Consolidating Statement of Comprehensive Income Three Months Ended October 24, 2014 Medtronic Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (Medtronic, Inc.) Subsidiary Guarantor Subsidiary Non-guarantors Consolidating Adjustments Total Net sales $ — $ 309 $ — $ 4,375 $ (318 ) $ 4,366 Costs and expenses: Cost of products sold — 304 — 1,158 (320 ) 1,142 Research and development expense — 118 — 256 — 374 Selling, general, and administrative expense — 242 — 1,265 — 1,507 Special (gains) charges, net — 100 — — — 100 Restructuring charges, net — 6 — (6 ) — — Acquisition-related items — 98 — (37 ) — 61 Amortization of intangible assets — 3 — 86 — 89 Other (income) expense, net — (318 ) — 381 — 63 Operating profit (loss) — (244 ) — 1,272 2 1,030 Interest income — — — (86 ) — (86 ) Interest expense — 84 — 10 — 94 Interest (income) expense, net — 84 — (76 ) — 8 Equity in net (income) loss of subsidiaries — (1,033 ) — — 1,033 — Income from operations before income taxes — 705 — 1,348 (1,031 ) 1,022 Provision (benefit) for income taxes — (121 ) — 315 — 194 Net income — 826 — 1,033 (1,031 ) 828 Other comprehensive income, net of tax — (18 ) — (23 ) 23 (18 ) Total comprehensive income $ — $ 808 $ — $ 1,010 $ (1,008 ) $ 810 Consolidating Statement of Comprehensive Income Six Months Ended October 24, 2014 Medtronic Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (Medtronic, Inc.) Subsidiary Guarantor Subsidiary Non-guarantors Consolidating Adjustments Total Net sales $ — $ 612 $ — $ 8,643 $ (616 ) $ 8,639 Costs and expenses: Cost of products sold — 602 — 2,261 (616 ) 2,247 Research and development expense — 234 — 505 — 739 Selling, general, and administrative expense — 483 — 2,530 — 3,013 Special (gains) charges, net — 100 — — — 100 Restructuring charges, net — 6 — 24 — 30 Acquisition-related items — 98 — 4 — 102 Amortization of intangible assets — 6 — 170 — 176 Other (income) expense, net — (533 ) — 647 — 114 Operating profit (loss) — (384 ) — 2,502 — 2,118 Interest income — — — (178 ) — (178 ) Interest expense — 173 — 18 — 191 Interest (income) expense, net — 173 — (160 ) — 13 Equity in net income of subsidiaries — (2,053 ) — — 2,053 — Income from operations before income taxes — 1,496 — 2,662 (2,053 ) 2,105 Provision (benefit) for income taxes — (203 ) — 609 — 406 Net income — 1,699 — 2,053 (2,053 ) 1,699 Other comprehensive income, net of tax — 91 — 86 (86 ) 91 Total comprehensive income $ — $ 1,790 $ — $ 2,139 $ (2,139 ) $ 1,790 Condensed Consolidating Balance Sheet October 30, 2015 Medtronic Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (Medtronic, Inc.) Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total ASSETS Current assets: Cash and cash equivalents $ 1 $ 285 $ 1 $ 2,091 $ — $ 2,378 Investments — 14 — 14,837 — 14,851 Accounts receivable, net — — — 5,044 — 5,044 Inventories — 170 — 3,580 (234 ) 3,516 Intercompany receivable 234 162,699 — 164,394 (327,327 ) — Tax assets — 376 — 1,243 — 1,619 Prepaid expenses and other current assets 2 115 — 1,198 — 1,315 Total current assets 237 163,659 1 192,387 (327,561 ) 28,723 Property, plant, and equipment, net — 1,026 — 3,652 — 4,678 Goodwill — 1,672 — 39,602 — 41,274 Other intangible assets, net — 36 — 27,695 — 27,731 Long-term tax assets — 535 — 290 — 825 Investment in subsidiaries 71,544 37,221 65,524 — (174,289 ) — Intercompany loans receivable 3,000 7,078 10,330 11,875 (32,283 ) — Other assets — 697 — 1,017 — 1,714 Total assets $ 74,781 $ 211,924 $ 75,855 $ 276,518 $ (534,133 ) $ 104,945 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Short-term borrowings $ — $ 501 $ 1,307 $ 350 $ — $ 2,158 Accounts payable — 233 — 1,214 — 1,447 Intercompany payable 20,502 151,757 — 155,068 (327,327 ) — Accrued compensation 11 461 — 917 — 1,389 Accrued income taxes 13 — 1 519 — 533 Deferred tax liabilities — — — 142 — 142 Other accrued expenses 1 503 — 1,953 — 2,457 Total current liabilities 20,527 153,455 1,308 160,163 (327,327 ) 8,126 Long-term debt — 29,000 — 4,690 — 33,690 Long-term accrued compensation and retirement benefits — 996 — 581 — 1,577 Long-term accrued income taxes — 1,159 — 1,612 — 2,771 Long-term intercompany loans payable 1,985 10,221 10,000 10,077 (32,283 ) — Long-term deferred tax liabilities — — — 4,766 — 4,766 Other long-term liabilities — 234 — 1,512 — 1,746 Total liabilities 22,512 195,065 11,308 183,401 (359,610 ) 52,676 Shareholders’ equity 52,269 16,859 64,547 93,117 (174,523 ) 52,269 Total liabilities and shareholders’ equity $ 74,781 $ 211,924 $ 75,855 $ 276,518 $ (534,133 ) $ 104,945 Condensed Consolidating Balance Sheet April 24, 2015 Medtronic Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (Medtronic, Inc.) Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total ASSETS Current assets: Cash and cash equivalents $ 263 $ 1,071 $ 170 $ 3,339 $ — $ 4,843 Investments — — — 14,637 — 14,637 Accounts receivable, net — — — 5,112 — 5,112 Inventories — 165 — 3,298 — 3,463 Intercompany receivable 259 146,373 — 150,679 (297,311 ) — Tax assets — 770 — 729 (164 ) 1,335 Prepaid expenses and other current assets 4 128 — 1,322 — 1,454 Total current assets 526 148,507 170 179,116 (297,475 ) 30,844 Property, plant, and equipment, net — 976 — 3,753 (30 ) 4,699 Goodwill — 1,607 — 38,923 — 40,530 Other intangible assets, net — 39 — 28,062 — 28,101 Long-term tax assets — 643 — 559 (428 ) 774 Investment in subsidiaries 70,255 42,311 64,335 — (176,901 ) — Intercompany loans receivable 3,000 6,516 10,000 10,218 (29,734 ) — Other assets — 678 — 1,059 — 1,737 Total assets $ 73,781 $ 201,277 $ 74,505 $ 261,690 $ (504,568 ) $ 106,685 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Short-term borrowings $ — $ 1,110 $ — $ 1,324 $ — $ 2,434 Accounts payable — 261 — 1,349 — 1,610 Intercompany payable 20,506 135,091 — 141,714 (297,311 ) — Accrued compensation 1 490 — 1,120 — 1,611 Accrued income taxes 41 371 — 523 — 935 Deferred tax liabilities 3 — — 280 (164 ) 119 Other accrued expenses — 600 — 1,894 (30 ) 2,464 Total current liabilities 20,551 137,923 — 148,204 (297,505 ) 9,173 Long-term debt — 29,004 — 4,748 — 33,752 Long-term accrued compensation and retirement benefits — 965 — 570 — 1,535 Long-term accrued income taxes — 1,450 — 1,026 — 2,476 Long-term intercompany loans payable — 10,218 10,000 9,516 (29,734 ) — Long-term deferred tax liabilities — — — 5,128 (428 ) 4,700 Other long-term liabilities — 207 — 1,612 — 1,819 Total liabilities 20,551 179,767 10,000 170,804 (327,667 ) 53,455 Shareholders’ equity 53,230 21,510 64,505 90,886 (176,901 ) 53,230 Total liabilities and shareholders’ equity $ 73,781 $ 201,277 $ 74,505 $ 261,690 $ (504,568 ) $ 106,685 Condensed Consolidating Statement of Cash Flows Six Months Ended October 30, 2015 Medtronic Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (Medtronic, Inc.) Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total Operating Activities: Net cash provided by (used in) operating activities $ (24 ) $ 454 $ (1,116 ) $ 2,781 $ — $ 2,095 Investing Activities: Acquisitions, net of cash acquired — — — (997 ) — (997 ) Additions to property, plant, and equipment — (129 ) — (317 ) — (446 ) Purchases of marketable securities — — — (3,370 ) — (3,370 ) Sales and maturities of marketable securities — — — 2,752 — 2,752 Net increase (decrease) in intercompany loans — (562 ) (330 ) (1,657 ) 2,549 — Other investing activities, net — — — (13 ) — (13 ) Net cash provided by (used in) investing activities — (691 ) (330 ) (3,602 ) 2,549 (2,074 ) Financing Activities: Acquisition-related contingent consideration — — — (19 ) — (19 ) Change in short-term borrowings, net — — 1,277 — — 1,277 Proceeds from short-term borrowings (maturities greater than 90 days) — 48 — — — 48 Payments on long-term debt — (600 ) — (1,008 ) — (1,608 ) Dividends to shareholders (1,075 ) — — — — (1,075 ) Issuance of ordinary shares 263 — — — — 263 Repurchase of ordinary shares (1,460 ) — — — — (1,460 ) Net intercompany loan borrowings (repayments) 1,985 3 — 561 (2,549 ) — Other financing activities 49 — — — — 49 Net cash provided by (used in) financing activities (238 ) (549 ) 1,277 (466 ) (2,549 ) (2,525 ) Effect of exchange rate changes on cash and cash equivalents — — — 39 — 39 Net change in cash and cash equivalents (262 ) (786 ) (169 ) (1,248 ) — (2,465 ) Cash and cash equivalents at beginning of period 263 1,071 170 3,339 — 4,843 Cash and cash equivalents at end of period $ 1 $ 285 $ 1 $ 2,091 $ — $ 2,378 Condensed Consolidating Statement of Cash Flows Six Months Ended October 24, 2014 Medtronic Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (Medtronic, Inc.) Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total Operating Activities: Net cash provided by operating activities $ — $ 45 $ — $ 1,178 $ — $ 1,223 Investing Activities: Acquisitions, net of cash acquired — — — (578 ) — (578 ) Additions to property, plant, and equipment — (78 ) — (132 ) — (210 ) Purchases of marketable securities — — — (3,024 ) — (3,024 ) Sales and maturities of marketable securities — — — 2,665 — 2,665 Net decrease in intercompany loans — — — 23 (23 ) — Other investing activities, net — — — (6 ) — (6 ) Net cash used in investing activities — (78 ) — (1,052 ) (23 ) (1,153 ) Financing Activities: Acquisition-related contingent consideration — — — (5 ) — (5 ) Change in short-term borrowings, net — 1,611 — — — 1,611 Proceeds from short-term borrowings (maturities greater than 90 days) — 150 — — — 150 Payments on long-term debt — (7 ) — — — (7 ) Dividends to shareholders — (602 ) — — — (602 ) Issuance of ordinary shares — 312 — — — 312 Repurchase of ordinary shares — (1,620 ) — — — (1,620 ) Net intercompany loan borrowings (repayments) — (23 ) — — 23 — Other financing activities — 34 — — — 34 Net cash (used in) provided by financing activities — (145 ) — (5 ) 23 (127 ) Effect of exchange rate changes on cash and cash equivalents — — — (59 ) — (59 ) Net change in cash and cash equivalents — (178 ) — 62 — (116 ) Cash and cash equivalents at beginning of period — 264 — 1,139 — 1,403 Cash and cash equivalents at end of period $ — $ 86 $ — $ 1,201 $ — $ 1,287 Consolidating Statement of Comprehensive Income Three Months Ended October 30, 2015 CIFSA Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (CIFSA) Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total Net sales $ — $ — $ — $ 7,058 $ — $ 7,058 Costs and expenses: Cost of products sold — — — 2,156 26 2,182 Research and development expense — — — 525 20 545 Selling, general, and administrative expense 54 1 — 2,334 (46 ) 2,343 Restructuring charges, net — — — 73 — 73 Certain litigation charges, net — — — 26 — 26 Acquisition-related items — — — 49 — 49 Amortization of intangible assets — — — 483 — 483 Other (income) expense, net 56 — — 1 — 57 Operating profit (loss) (110 ) (1 ) — 1,411 — 1,300 Interest income — (150 ) (175 ) (115 ) 333 (107 ) Interest expense 4 27 3 623 (333 ) 324 Interest expense (income), net 4 (123 ) (172 ) 508 — 217 Equity in net (income) loss of subsidiaries (590 ) (7,292 ) (418 ) — 8,300 — Income from operations before income taxes 476 7,414 590 903 (8,300 ) 1,083 Provision (benefit) for income taxes (2 ) — — 565 — 563 Net income 478 7,414 590 338 (8,300 ) 520 Other comprehensive loss, net of tax (115 ) 109 (115 ) (115 ) 121 (115 ) Total comprehensive income (loss) $ 363 $ 7,523 $ 475 $ 223 $ (8,179 ) $ 405 Consolidating Statement of Comprehensive Income Six Months Ended October 30, 2015 CIFSA Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (CIFSA) Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total Net sales $ — $ — $ — $ 14,332 $ — $ 14,332 Costs and expenses: Cost of products sold — — — 4,612 26 4,638 Research and development expense — — — 1,083 20 1,103 Selling, general, and administrative expense 149 1 — 4,688 (46 ) 4,792 Restructuring charges, net — — — 140 — 140 Certain litigation charges, net — — — 26 — 26 Acquisition-related items — — — 120 — 120 Amortization of intangible assets — — — 964 — 964 Other (income) expense, net 34 — — 84 — 118 Operating profit (loss) (183 ) (1 ) — 2,615 — 2,431 Interest income — (310 ) (358 ) (230 ) 676 (222 ) Interest expense 5 59 3 1,239 (676 ) 630 Interest expense (income), net 5 (251 ) (355 ) 1,009 — 408 Equity in net (income) loss of subsidiaries (1,520 ) (7,262 ) (1,165 ) — 9,947 — Income from operations before income taxes 1,332 7,512 1,520 1,606 (9,947 ) 2,023 Provision (benefit) for income taxes (8 ) — — 691 — 683 Net income 1,340 7,512 1,520 915 (9,947 ) 1,340 Other comprehensive loss, net of tax (287 ) (63 ) (287 ) (287 ) 637 (287 ) Total comprehensive income (loss) $ 1,053 $ 7,449 $ 1,233 $ 628 $ (9,310 ) $ 1,053 Condensed Consolidating Balance Sheet October 30, 2015 CIFSA Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (CIFSA) Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total ASSETS Current assets: Cash and cash equivalents $ 1 $ 140 $ 1 $ 2,236 $ — $ 2,378 Investments — — — 14,851 — 14,851 Accounts receivable, net — — — 5,044 — 5,044 Inventories — — — 3,516 — 3,516 Intercompany receivable 234 — 60 20,521 (20,815 ) — Tax assets — — — 1,619 — 1,619 Prepaid expenses and other current assets 2 — 5 1,308 — 1,315 Total current assets 237 140 66 49,095 (20,815 ) 28,723 Property, plant, and equipment, net — — — 4,678 — 4,678 Goodwill — — — 41,274 — 41,274 Other intangible assets, net — — — 27,731 — 27,731 Long-term tax assets — — — 825 — 825 Investment in subsidiaries 71,544 8,794 65,524 — (145,862 ) — Intercompany loans receivable 3,000 9,175 11,827 6,421 (30,423 ) — Other assets — — — 1,714 — 1,714 Total assets $ 74,781 $ 18,109 $ 77,417 $ 131,738 $ (197,100 ) $ 104,945 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Short-term borrowings $ — $ — $ 1,307 $ 851 $ — $ 2,158 Accounts payable — — — 1,447 — 1,447 Intercompany payable 20,502 — 288 25 (20,815 ) — Accrued compensation 11 — — 1,378 — 1,389 Accrued income taxes 13 — 1 519 — 533 Deferred tax liabilities — — — 142 — 142 Other accrued expenses 1 32 — 2,424 — 2,457 Total current liabilities 20,527 32 1,596 6,786 (20,815 ) 8,126 Long-term debt — 4,539 — 29,151 — 33,690 Long-term accrued compensation and retirement benefits — — — 1,577 — 1,577 Long-term accrued income taxes — — — 2,771 — 2,771 Long-term intercompany loans payable 1,985 7,918 10,000 10,520 (30,423 ) — Long-term deferred tax liabilities — — — 4,766 — 4,766 Other long-term liabilities — — — 1,746 — 1,746 Total liabilities 22,512 12,489 11,596 57,317 (51,238 ) 52,676 Shareholders’ equity 52,269 5,620 65,821 74,421 (145,862 ) 52,269 Total liabilities and shareholders’ equity $ 74,781 $ 18,109 $ 77,417 $ 131,738 $ (197,100 ) $ 104,945 Condensed Consolidating Balance Sheet April 24, 2015 CIFSA Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (CIFSA) Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total ASSETS Current assets: Cash and cash equivalents $ 263 $ 728 $ 170 $ 3,682 $ — $ 4,843 Investments — — — 14,637 — 14,637 Accounts receivable, net — — — 5,112 — 5,112 Inventories — — — 3,463 — 3,463 Intercompany receivable 259 — 269 20,508 (21,036 ) — Tax assets — — — 1,335 — 1,335 Prepaid expenses and other current assets 4 — 6 1,444 — 1,454 Total current assets 526 728 445 50,181 (21,036 ) 30,844 Property, plant, and equipment, net — — 1 4,728 (30 ) 4,699 Goodwill — — — 40,530 — 40,530 Other intangible assets, net — — — 28,101 — 28,101 Long-term tax assets — — — 774 — 774 Investment in subsidiaries 70,255 4,277 64,335 — (138,867 ) — Intercompany loans receivable 3,000 7,401 11,303 6,372 (28,076 ) — Other assets — — — 1,737 — 1,737 Total assets $ 73,781 $ 12,406 $ 76,084 $ 132,423 $ (188,009 ) $ 106,685 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Short-term borrowings $ — $ 1,002 $ — $ 1,432 $ — $ 2,434 Accounts payable — — 2 1,608 — 1,610 Intercompany payable 20,506 — 280 250 (21,036 ) — Accrued compensation 1 — — 1,610 — 1,611 Accrued income taxes 41 — — 894 — 935 Deferred tax liabilities 3 — — 116 — 119 Other accrued expenses — 40 1 2,453 (30 ) 2,464 Total current liabilities 20,551 1,042 283 8,363 (21,066 ) 9,173 Long-term debt — 4,580 — 29,172 — 33,752 Long-term accrued compensation and retirement benefits — — — 1,535 — 1,535 Long-term accrued income taxes — — — 2,476 — 2,476 Long-term intercompany loans payable — 8,385 10,002 9,689 (28,076 ) — Long-term deferred tax liabilities — — — 4,700 — 4,700 Other long-term liabilities — — — 1,819 — 1,819 Total liabilities 20,551 14,007 10,285 57,754 (49,142 ) 53,455 Shareholders’ equity 53,230 (1,601 ) 65,799 74,669 (138,867 ) 53,230 Total liabilities and shareholders’ equity $ 73,781 $ 12,406 $ 76,084 $ 132,423 $ (188,009 ) $ 106,685 Condensed Consolidating Statement of Cash Flows Six Months Ended October 30, 2015 CIFSA Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (CIFSA) Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total Operating Activities: Net cash provided by (used in) operating activities $ (24 ) $ 2,605 $ (920 ) $ 2,984 $ (2,550 ) $ 2,095 Investing Activities: Acquisitions, net of cash acquired — — — (997 ) — (997 ) Additions to property, plant, and equipment — — — (446 ) — (446 ) Purchases of marketable securities — — — (3,370 ) — (3,370 ) Sales and maturities of marketable securities — — — 2,752 — 2,752 Net decrease in intercompany loans — (1,774 ) (524 ) (49 ) 2,347 — Other investing activities, net — — — (13 ) — (13 ) Net cash provided by (used in) investing activities — (1,774 ) (524 ) (2,123 ) 2,347 (2,074 ) Financing Activities: Acquisition-related contingent consideration — — — (19 ) — (19 ) Change in short-term borrowings, net — — 1,277 — — 1,277 Proceeds from short-term borrowings (maturities greater than 90 days) — 48 — — — 48 Payments on long-term debt — (1,000 ) — (608 ) — (1,608 ) Dividends to shareholders (1,075 ) — — — — (1,075 ) Issuance of ordinary shares 263 — — — — 263 Repurchase of ordinary shares (1,460 ) — — — — (1,460 ) Net intercompany loan borrowings (repayments) 1,985 (467 ) (2 ) 831 (2,347 ) — Intercompany dividend paid — — — (2,550 ) 2,550 — Other financing activities 49 — — — — 49 Net cash provided by (used in) financing activities (238 ) (1,419 ) 1,275 (2,346 ) 203 (2,525 ) Effect of exchange rate changes on cash and cash equivalents — — — 39 — 39 Net change in cash and cash equivalents (262 ) (588 ) (169 ) (1,446 ) — (2,465 ) Cash and cash equivalents at beginning of period 263 728 170 3,682 — 4,843 Cash and cash equivalents at end of period $ 1 $ 140 $ 1 $ 2,236 $ — $ 2,378 |