Guarantor Financial Information | Guarantor Financial Information Medtronic plc (Parent Company Guarantor) and Medtronic Global Holdings S.C.A. (Medtronic Luxco), a Subsidiary Guarantor, each have provided full and unconditional guarantees of the obligations of Medtronic, Inc. under the Senior Notes (Medtronic Senior Notes) and full and unconditional guarantees of the obligations of Covidien International Finance S.A. (CIFSA) under the Senior Notes (CIFSA Senior Notes). The guarantees of the CIFSA Senior Notes are in addition to the guarantees of the CIFSA Senior Notes by Covidien Ltd. and Covidien Group Holdings Ltd. The guarantees provided by the Parent Company Guarantor and Subsidiary Guarantor(s) are joint and several. 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 Guarantees of CIFSA Senior Notes • Parent Company Guarantor - Medtronic plc • Subsidiary Issuer - CIFSA • Subsidiary Guarantors - Medtronic Luxco, Covidien Ltd., and Covidien Group Holdings Ltd. The following presents the Company’s Consolidating Statements of Comprehensive Income for the three and six months ended October 28, 2016 and October 30, 2015 , Condensed Consolidating Balance Sheets at October 28, 2016 and April 29, 2016 , and Condensed Consolidating Statements of Cash Flows for the six months ended October 28, 2016 and October 30, 2015 . 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. During the second quarter of fiscal year 2017, the Company undertook certain steps to reorganize ownership of various subsidiaries. The transactions were entirely among subsidiaries under the common control of Medtronic. This reorganization has been reflected as of the beginning of the earliest period presented. The Company made revisions to its consolidating statements of comprehensive income of the guarantees of the Medtronic Senior Notes and CIFSA Senior notes as previously presented in Note 18 in the Company’s Quarterly Report on Form 10-Q for the period ended October 30, 2015, resulting in an incorrect presentation of the Equity in net (income) loss of subsidiaries balances for both the three and six months ended October 30, 2015. In the consolidating statements of comprehensive income of the guarantees of the Medtronic Senior Notes the $7.1 billion revision resulted in additional income reported in the equity in net (income) loss of subsidiaries line item in the Subsidiary Issuer (Medtronic, Inc.) column. In the consolidating statements of comprehensive income of the guarantees of the CIFSA Senior Notes the $7.1 billion revision resulted in reduced income reported in the equity in net (income) loss of subsidiaries line item in the Subsidiary Issuer (CIFSA) column. There is no impact to the consolidated financial statements of Medtronic plc as previously filed in the 2016 Annual Report on Form 10-K or Quarterly Reports on Form 10-Q. The Company made revisions to its condensed consolidating balance sheets of the guarantees of the Medtronic Senior Notes and CIFSA Senior Notes as previously presented in Note 19 in the Company’s Annual Report on Form 10-K for the year ended April 29, 2016 primarily due to an income statement error recognized in the second quarter of fiscal year 2016, resulting in an incorrect presentation of the investment in subsidiaries balances. In the condensed consolidating balance sheet of the guarantees of the Medtronic Senior Notes the $5.1 billion revision increased the line items Investment in Subsidiaries and Shareholders' Equity in the Subsidiary Issuer (Medtronic, Inc.) column. In the condensed consolidating balance sheet of the guarantees of the CIFSA Senior Notes the $5.1 billion revision decreased the line items Investment in Subsidiaries and Shareholders' Equity in the Subsidiary Issuer (CIFSA) column. There is no impact to the consolidated financial statements of Medtronic plc as previously filed in the 2016 Annual Report on Form 10-K or Quarterly Reports on Form 10-Q. Additionally, the Company revised the classification of a previously reported $20.5 billion intercompany payable balance in the Parent Guarantor (Medtronic plc) column. The $20.5 billion revision decreased the Investment in Subsidiaries and Intercompany Payable balances in the Parent Guarantor (Medtronic plc) column and decreased the Investment in Subsidiaries and Shareholders’ Equity balances in the Subsidiary Guarantor column in both the condensed consolidating balance sheets of the guarantees of the Medtronic Senior Notes and CIFSA Senior Notes, decreased the Intercompany Receivable and Shareholders’ Equity balances in the Subsidiary Issuer (Medtronic, Inc.) column in the condensed consolidating balance sheets of the guarantees of the Medtronic Senior Notes, and decreased the Intercompany Receivable and Shareholders’ Equity balances in the Subsidiary Non-Guarantors column in the condensed consolidating balance sheets of the guarantees of the CIFSA Notes as previously presented in Note 19 in the Company’s Annual Report on Form 10-K for the year ended April 29, 2016. There is no impact to the consolidated financial statements of Medtronic plc as previously filed in the 2016 Annual Report on Form 10-K or Quarterly Reports on Form 10-Q. Consolidating Statement of Comprehensive Income Three Months Ended October 28, 2016 Medtronic Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (Medtronic, Inc.) Subsidiary Guarantor Subsidiary Non-guarantors Consolidating Adjustments Total Net sales $ — $ 337 $ — $ 7,344 $ (336 ) $ 7,345 Costs and expenses: Cost of products sold — 243 — 2,412 (329 ) 2,326 Research and development expense — 158 — 396 — 554 Selling, general, and administrative expense 3 284 — 2,129 — 2,416 Restructuring charges, net — 1 — 46 — 47 Acquisition-related items — 37 — (9 ) — 28 Amortization of intangible assets — 3 — 497 — 500 Other (income) expense, net (86 ) (597 ) — 772 — 89 Operating profit (loss) 83 208 — 1,101 (7 ) 1,385 Interest income — (59 ) (165 ) (286 ) 419 (91 ) Interest expense 25 396 11 251 (419 ) 264 Interest expense (income), net 25 337 (154 ) (35 ) — 173 Equity in net (income) loss of subsidiaries (1,055 ) (864 ) (901 ) — 2,820 — Income from operations before income taxes 1,113 735 1,055 1,136 (2,827 ) 1,212 Provision (benefit) for income taxes (2 ) 28 — 75 — 101 Net income 1,115 707 1,055 1,061 (2,827 ) 1,111 Net loss attributable to noncontrolling interests — — — (4 ) — (4 ) Net income attributable to Medtronic 1,115 707 1,055 1,065 (2,827 ) 1,115 Other comprehensive income (loss), net of tax (304 ) 47 (304 ) (329 ) 586 (304 ) Total comprehensive income $ 811 $ 754 $ 751 $ 736 $ (2,241 ) $ 811 Consolidating Statement of Comprehensive Income Six Months Ended October 28, 2016 Medtronic Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (Medtronic, Inc.) Subsidiary Guarantor Subsidiary Non-guarantors Consolidating Adjustments Total Net sales $ — $ 685 $ — $ 14,510 $ (684 ) $ 14,511 Costs and expenses: Cost of products sold — 492 — 4,779 (684 ) 4,587 Research and development expense — 321 — 789 — 1,110 Selling, general, and administrative expense 6 564 — 4,274 — 4,844 Restructuring charges, net — 18 — 123 — 141 Certain litigation charges — — — 82 — 82 Acquisition-related items — 60 — 20 — 80 Amortization of intangible assets — 6 — 981 — 987 Other (income) expense, net (74 ) (1,306 ) — 1,508 — 128 Operating profit (loss) 68 530 — 1,954 — 2,552 Interest (income) — (121 ) (321 ) (424 ) 682 (184 ) Interest expense 41 806 12 359 (682 ) 536 Interest (income) expense, net 41 685 (309 ) (65 ) — 352 Equity in net (income) of subsidiaries (2,013 ) (2,099 ) (1,704 ) — 5,816 — Income (loss) from operations before income taxes 2,040 1,944 2,013 2,019 (5,816 ) 2,200 Provision (benefit) for income taxes (4 ) 50 — 114 — 160 Net income (loss) 2,044 1,894 2,013 1,905 (5,816 ) 2,040 Net loss attributable to noncontrolling interests — — — (4 ) — (4 ) Net income attributable to Medtronic 2,044 1,894 2,013 1,909 (5,816 ) 2,044 Other comprehensive income (loss), net of tax (460 ) 142 (460 ) (500 ) 818 (460 ) Total comprehensive income $ 1,584 $ 2,036 $ 1,553 $ 1,409 $ (4,998 ) $ 1,584 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 $ — $ 362 $ — $ 7,058 $ (362 ) $ 7,058 Costs and expenses: Cost of products sold — 252 — 2,289 (359 ) 2,182 Research and development expense — 153 — 392 — 545 Selling, general, and administrative expense 2 264 — 2,077 — 2,343 Restructuring charges, net — 5 — 68 — 73 Certain litigation charges, net — — — 26 — 26 Acquisition-related items — 55 — (6 ) — 49 Amortization of intangible assets — 3 — 480 — 483 Other (income) expense, net (68 ) (541 ) — 666 — 57 Operating profit (loss) 66 171 — 1,066 (3 ) 1,300 Interest income — (57 ) (173 ) (110 ) 233 (107 ) Interest expense 4 455 2 96 (233 ) 324 Interest expense (income), net 4 398 (171 ) (14 ) — 217 Equity in net (income) loss of subsidiaries (456 ) (1,184 ) (285 ) — 1,925 — Income from operations before income taxes 518 957 456 1,080 (1,928 ) 1,083 Provision (benefit) for income taxes (2 ) 3 — 562 — 563 Net income 520 954 456 518 (1,928 ) 520 Other comprehensive income (loss), net of tax (115 ) (103 ) (115 ) (148 ) 366 (115 ) Total comprehensive income $ 405 $ 851 $ 341 $ 370 $ (1,562 ) $ 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 $ — $ 14,331 $ (735 ) $ 14,332 Costs and expenses: Cost of products sold — 508 — 4,830 (700 ) 4,638 Research and development expense — 315 — 788 — 1,103 Selling, general, and administrative expense 4 511 — 4,277 — 4,792 Restructuring charges, net — 5 — 135 — 140 Certain litigation charges, net — — — 26 — 26 Acquisition-related items — 55 — 65 — 120 Amortization of intangible assets — 6 — 958 — 964 Other (income) expense, net (85 ) (928 ) — 1,131 — 118 Operating profit (loss) 81 264 — 2,121 (35 ) 2,431 Interest income — (121 ) (358 ) (222 ) 479 (222 ) Interest expense 5 899 3 202 (479 ) 630 Interest (income) expense, net 5 778 (355 ) (20 ) — 408 Equity in net income of subsidiaries (1,256 ) (2,126 ) (901 ) — 4,283 — Income from operations before income taxes 1,332 1,612 1,256 2,141 (4,318 ) 2,023 Provision (benefit) for income taxes (8 ) (159 ) — 850 — 683 Net income 1,340 1,771 1,256 1,291 (4,318 ) 1,340 Other comprehensive income (loss), net of tax (287 ) (256 ) (287 ) (367 ) 910 (287 ) Total comprehensive income $ 1,053 $ 1,515 $ 969 $ 924 $ (3,408 ) $ 1,053 Condensed Consolidating Balance Sheet October 28, 2016 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 $ — $ 71 $ 108 $ 2,775 $ — $ 2,954 Investments — — — 8,303 — 8,303 Accounts receivable, net — — — 5,661 — 5,661 Inventories — 163 — 3,857 (303 ) 3,717 Intercompany receivable 219 — — 14,039 (14,258 ) — Other current assets 8 173 — 1,710 — 1,891 Total current assets 227 407 108 36,345 (14,561 ) 22,526 Property, plant, and equipment, net — 1,205 — 3,686 — 4,891 Goodwill — — — 41,707 — 41,707 Other intangible assets, net — 25 — 26,714 — 26,739 Tax assets — 700 — 550 — 1,250 Investment in subsidiaries 54,009 72,452 40,933 — (167,394 ) — Intercompany loans receivable 3,000 8,388 22,320 29,995 (63,703 ) — Other assets — 448 — 845 — 1,293 Total assets $ 57,236 $ 83,625 $ 63,361 $ 139,842 $ (245,658 ) $ 98,406 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Current debt obligations $ — $ 500 $ 1,130 $ 1,737 $ — $ 3,367 Accounts payable — 270 — 1,389 — 1,659 Intercompany payable 24 11,716 — 2,518 (14,258 ) — Accrued compensation 4 590 — 883 — 1,477 Other accrued expenses 11 443 — 2,644 — 3,098 Total current liabilities 39 13,519 1,130 9,171 (14,258 ) 9,601 Long-term debt — 26,650 — 2,360 — 29,010 Accrued compensation and retirement benefits — 1,323 — 445 — 1,768 Accrued income taxes 10 1,578 — 793 — 2,381 Long-term intercompany loans payable 7,001 10,236 15,225 31,241 (63,703 ) — Deferred tax liabilities — — — 3,754 — 3,754 Other liabilities — 216 — 1,383 — 1,599 Total liabilities 7,050 53,522 16,355 49,147 (77,961 ) 48,113 Shareholders’ equity 50,186 30,103 47,006 90,588 (167,697 ) 50,186 Noncontrolling interests — — — 107 — 107 Total equity 50,186 30,103 47,006 90,695 (167,697 ) 50,293 Total liabilities and equity $ 57,236 $ 83,625 $ 63,361 $ 139,842 $ (245,658 ) $ 98,406 Condensed Consolidating Balance Sheet April 29, 2016 Medtronic Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (Medtronic, Inc.) Subsidiary Guarantor Subsidiary Non-guarantors Consolidating Adjustments Total ASSETS Current assets: Cash and cash equivalents $ — $ 55 $ — $ 2,821 $ — $ 2,876 Investments — — — 9,758 — 9,758 Accounts receivable, net — — — 5,562 — 5,562 Inventories — 162 — 3,511 (200 ) 3,473 Intercompany receivable 403 141,368 — 162,278 (304,049 ) — Other current assets 24 271 — 1,636 — 1,931 Total current assets 427 141,856 — 185,566 (304,249 ) 23,600 Property, plant, and equipment, net — 1,139 — 3,702 — 4,841 Goodwill — — — 41,500 — 41,500 Other intangible assets, net — 31 — 26,868 — 26,899 Tax assets — 690 — 693 — 1,383 Investment in subsidiaries 52,608 68,906 49,698 — (171,212 ) — Intercompany loans receivable 3,000 8,884 10,203 18,140 (40,227 ) — Other assets — 506 — 915 — 1,421 Total assets $ 56,035 $ 222,012 $ 59,901 $ 277,384 $ (515,688 ) $ 99,644 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Current debt obligations $ — $ 500 $ — $ 493 $ — $ 993 Accounts payable — 288 — 1,421 — 1,709 Intercompany payable — 151,687 — 152,362 (304,049 ) — Accrued compensation 32 616 — 1,064 — 1,712 Other accrued expenses 12 243 — 2,496 — 2,751 Total current liabilities 44 153,334 — 157,836 (304,049 ) 7,165 Long-term debt — 26,646 — 3,463 — 30,109 Accrued compensation and retirement benefits — 1,258 — 501 — 1,759 Accrued income taxes 10 1,422 — 1,471 — 2,903 Long-term intercompany loans payable 3,918 10,128 14,297 11,884 (40,227 ) — Deferred tax liabilities — — — 3,729 — 3,729 Other liabilities — 202 — 1,714 — 1,916 Total liabilities 3,972 192,990 14,297 180,598 (344,276 ) 47,581 Total shareholders' equity 52,063 29,022 45,604 96,786 (171,412 ) 52,063 Total liabilities and shareholders' equity $ 56,035 $ 222,012 $ 59,901 $ 277,384 $ (515,688 ) $ 99,644 Condensed Consolidating Statement of Cash Flows Six Months Ended October 28, 2016 Medtronic Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (Medtronic, Inc.) Subsidiary Guarantor Subsidiary Non-guarantors Consolidating Adjustments Total Operating Activities: Net cash provided by (used in) operating activities $ 644 $ 513 $ 163 $ 1,702 $ — $ 3,022 Investing Activities: Acquisitions, net of cash acquired — (918 ) — (388 ) — (1,306 ) Additions to property, plant, and equipment — (161 ) — (437 ) — (598 ) Purchases of investments — — — (2,272 ) 162 (2,110 ) Sales and maturities of investments — 210 — 3,577 (162 ) 3,625 Net (increase) decrease in intercompany loans — 496 (2,117 ) (1,855 ) 3,476 — Capital contribution paid — (233 ) — — 233 — Other investing activities, net — — — 32 — 32 Net cash provided by (used in) investing activities — (606 ) (2,117 ) (1,343 ) 3,709 (357 ) Financing Activities: Acquisition-related contingent consideration — — — (36 ) — (36 ) Change in current debt obligations, net — — 1,130 24 — 1,154 Proceeds from current debt obligations (maturities greater than 90 days) — — 4 — — 4 Issuance of long-term debt — — — 131 — 131 Payments on long-term debt — — — (252 ) — (252 ) Dividends to shareholders (1,192 ) — — — — (1,192 ) Issuance of ordinary shares 260 — — — — 260 Repurchase of ordinary shares (2,794 ) — — — — (2,794 ) Net intercompany loan borrowings (repayments) 3,082 109 928 (643 ) (3,476 ) — Capital contribution — — — 233 (233 ) — Other financing activities — — — 74 — 74 Net cash provided by (used in) financing activities (644 ) 109 2,062 (469 ) (3,709 ) (2,651 ) Effect of exchange rate changes on cash and cash equivalents — — — 64 — 64 Net change in cash and cash equivalents — 16 108 (46 ) — 78 Cash and cash equivalents at beginning of period — 55 — 2,821 — 2,876 Cash and cash equivalents at end of period $ — $ 71 $ 108 $ 2,775 $ — $ 2,954 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 Guarantor Subsidiary Non-guarantors Consolidating Adjustments Total Operating Activities: Net cash provided by (used in) operating activities $ (24 ) $ 502 $ (1,164 ) $ 2,781 $ — $ 2,095 Investing Activities: Acquisitions, net of cash acquired — — — (997 ) — (997 ) Additions to property, plant, and equipment — (129 ) — (317 ) — (446 ) Purchases of investments — — — (3,370 ) — (3,370 ) Sales and maturities of investments — — — 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 current debt obligations, net — — 1,277 — — 1,277 Proceeds from current debt obligations (maturities greater than 90 days) — — 48 — — 48 Issuance of long-term debt — — — — — — 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 (used in) provided by financing activities (238 ) (597 ) 1,325 (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 Consolidating Statement of Comprehensive Income Three Months Ended October 28, 2016 CIFSA Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (CIFSA) Subsidiary Guarantor Subsidiary Non-guarantors Consolidating Adjustments Total Net sales $ — $ — $ — $ 7,345 $ — $ 7,345 Costs and expenses: Cost of products sold — — — 2,326 — 2,326 Research and development expense — — — 554 — 554 Selling, general, and administrative expense 3 — 1 2,412 — 2,416 Restructuring charges, net — — — 47 — 47 Certain litigation charges — — — — — — Acquisition-related items — — — 28 — 28 Amortization of intangible assets — — — 500 — 500 Other expense, net (86 ) — — 175 — 89 Operating profit (loss) 83 — (1 ) 1,303 — 1,385 Interest income — (18 ) (166 ) (102 ) 195 (91 ) Interest expense 25 23 11 400 (195 ) 264 Interest expense (income), net 25 5 (155 ) 298 — 173 Equity in net (income) loss of subsidiaries (1,055 ) (440 ) (901 ) — 2,396 — Income from operations before income taxes 1,113 435 1,055 1,005 (2,396 ) 1,212 Provision (benefit) for income taxes (2 ) — — 103 — 101 Net income 1,115 435 1,055 902 (2,396 ) 1,111 Net loss attributable to noncontrolling interests — — — (4 ) — (4 ) Net income attributable to Medtronic 1,115 435 1,055 906 (2,396 ) 1,115 Other comprehensive income (loss), net of tax (304 ) (23 ) (304 ) (304 ) 631 (304 ) Total comprehensive income $ 811 $ 412 $ 751 $ 602 $ (1,765 ) $ 811 Consolidating Statement of Comprehensive Income Six Months Ended October 28, 2016 CIFSA Senior Notes (in millions) Parent Company Guarantor (Medtronic plc) Subsidiary Issuer (CIFSA) Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total Net sales $ — $ — $ — $ 14,511 $ — $ 14,511 Costs and expenses: Cost of products sold — — — 4,587 — 4,587 Research and development expense — — — 1,110 — 1,110 Selling, general, and administrative expense 6 — 1 4,837 — 4,844 Restructuring charges, net — — — 141 — 141 Certain litigation charges, net — — — 82 — 82 Acquisition-related items — — — 80 — 80 Amortization of intangible assets — — — 987 — 987 Other (income) expense, net (74 ) — — 202 — 128 Operating profit (loss) 68 — (1 ) 2,485 — 2,552 Interest income — (47 ) (324 ) (207 ) 394 (184 ) Interest expense 41 56 13 820 (394 ) 536 Interest expense (income), net 41 9 (311 ) 613 — 352 Equity in net (income) loss of subsidiaries (2,013 ) (1,245 ) (1,703 ) — 4,961 — Income from operations before income taxes 2,040 1,236 2,013 1,872 (4,961 ) 2,200 Provision (benefit) for income taxes (4 ) — — 164 — 160 Net income 2,044 1,236 2,013 1,708 (4,961 ) 2,040 Net loss attributable to noncontrolling interests — — — (4 ) — (4 ) Net income attributable to Medtronic 2,044 1,236 2,013 1,712 (4,961 ) 2,044 Other comprehensive loss, net of tax (460 ) 19 (460 ) (460 ) 901 (460 ) Total comprehensive income (loss) $ 1,584 $ 1,255 $ 1,553 $ 1,252 $ (4,060 ) $ 1,584 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 Guarantor Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 7,058 $ — $ 7,058 Costs and expenses: Cost of products sold — — — 2,182 — 2,182 Research and development expense — — — 545 — 545 Selling, general, and administrative expense 2 — — 2,341 — 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 (68 ) — 12 113 — 57 Operating profit (loss) 66 — (12 ) 1,246 — 1,300 Interest income — (153 ) (174 ) (109 ) 329 (107 ) Interest expense 4 31 2 616 (329 ) 324 Interest expense (income), net 4 (122 ) (172 ) 507 — 217 Equity in net (income) loss of subsidiaries (456 ) 109 (296 ) — 643 — Income from operations before income taxes 518 13 456 739 (643 ) 1,083 Provision (benefit) for income taxes (2 ) — — 565 — 563 Net income 520 13 456 174 (643 ) 520 Other comprehensive income (loss), net of tax (115 ) (6 ) (115 ) (115 ) 236 (115 ) Total comprehensive income 405 7 341 59 (407 ) 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 Guarantor Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 14,332 $ — $ 14,332 Costs and expenses: Cost of products sold — — — 4,638 — 4,638 Research and development expense — — — 1,103 — 1,103 Selling, general, and administrative expense 4 1 — 4,787 — 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 (85 ) — 12 191 — 118 Operating profit (loss) 81 (1 ) (12 ) 2,363 — 2,431 Interest income — (317 ) (358 ) (226 ) 679 (222 ) Interest expense 5 66 3 1,235 (679 ) 630 Interest expense (income), net 5 (251 ) (355 ) 1,009 — 408 Equity in net (income) loss of subsidiaries (1,256 ) 33 (913 ) — 2,136 — Income from operations before income taxes 1,332 217 1,256 1,354 (2,136 ) 2,023 Provision (benefit) for income taxes (8 ) — — 691 — 683 Net income 1,340 217 1,256 663 (2,136 ) 1,340 Other comprehensive income (loss), net of tax (287 ) 828 (287 ) (287 ) (254 ) (287 ) Total comprehensive income 1,053 1,045 969 376 (2,390 ) 1,053 Condensed Consolidating Balance Sheet October 28, 2016 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 $ — $ 326 $ 108 $ 2,520 $ — $ 2,954 Investments — — — 8,303 — 8,303 Accounts receivable, net — — — 5,661 — 5,661 Inventories — — — 3,717 — 3,717 Intercompany receivable 219 — 60 24 (303 ) — Other current assets 8 — — 1,883 — 1,891 Total current assets 227 326 168 22,108 (303 ) 22,526 Property, plant, and equipment, net — — — 4,891 — 4,891 Goodwill — — — 41,707 — 41,707 Other intangible assets, net — — — 26,739 — 26,739 Tax assets — — — 1,250 — 1,250 Investment in subsidiaries 54,009 20,775 39,609 — (114,393 ) — Intercompany loans receivable 3,000 5,055 23,585 18,513 (50,153 ) — Other assets — — — 1,293 — 1,293 Total assets $ 57,236 $ 26,156 $ 63,362 $ 116,501 $ (164,849 ) $ 98,406 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Current debt obligations $ — $ 1,201 $ 1,130 $ 1,036 $ — $ 3,367 Accounts payable — — — 1,659 — 1,659 Intercompany payable 24 — — 279 (303 ) — Accrued compensation 4 — — 1,473 — 1,477 Other accrued expenses 11 23 — 3,064 — 3,098 Total current liabilities 39 1,224 1,130 7,511 (303 ) 9,601 Long-term debt — 2,145 — 26,865 — 29,010 Accrued compensation and retirement benefits — — — 1,768 — 1,768 Accrued income taxes 10 — — 2,371 — 2,381 Long-term intercompany loans payable 7,001 4,553 15,226 23,373 (50,153 ) — Deferred tax liabilities — — — 3,754 — 3,754 Other liabilities — — — 1,599 — 1,599 Total liabilities 7,050 7,922 16,356 67,241 (50,456 ) 48,113 Shareholders’ equity 50,186 18,234 47,006 49,153 (114,393 ) 50,186 Noncontrolling interests — — — 107 — 107 Total equity 50,186 18,234 47,006 49,260 (114,393 ) 50,293 Total liabilities and equity $ 57,236 $ 26,156 $ 63,362 $ 116,501 $ (164,849 ) $ 98,406 Condensed Consolidating Balance Sheet April 29, 2016 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 $ — $ 208 $ — $ 2,668 $ — $ 2,876 Investments — — — 9,758 — 9,758 Accounts receivable, net — — — 5,562 — 5,562 Inventories — — — 3,473 — 3,473 Intercompany receivable 403 — 61 — (464 ) — Other current assets 24 — — 1,907 — 1,931 Total current assets 427 208 61 23,368 (464 ) 23,600 Property, plant, and equipment, net — — 1 4,840 — 4,841 Goodwill — — — 41,500 — 41,500 Other intangible assets, net — — — 26,899 — 26,899 Tax assets — — — 1,383 — 1,383 Investment in subsidiaries 52,608 36,473 48,375 — (137,456 ) — Intercompany loans receivable 3,000 8,253 11,465 27,724 (50,442 ) — Other assets — — — 1,421 — 1,421 Total assets $ 56,035 $ 44,934 $ 59,902 $ 127,135 $ (188,362 ) $ 99,644 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Current debt obligations $ — $ — $ — $ 993 $ — $ 993 Accounts payable — — — 1,709 — 1,709 Intercompany payable — — — 464 (464 ) — Accrued compensation 32 — — 1,680 — 1,712 Other accrued expenses 12 24 — 2,715 — 2,751 Total current liabilities 44 24 — 7,561 (464 ) 7,165 Long-term debt — 3,382 — 26,727 — 30,109 Accrued compensation and retirement benefits — — — 1,759 — 1,759 Accrued income taxes 10 — — 2,893 — 2,903 Long-term intercompany loans payable 3,918 14,689 14,298 17,537 (50,442 ) — Deferred tax liabilities — — — 3,729 — 3,729 Other liabilities — — — 1,916 — 1,916 Total liabilities 3,972 18,095 14,298 62,122 (50,906 ) 47,581 Total shareholders' equity 52,063 26,839 45,604 65,013 (137,456 ) 52,063 Total liabilities and shareholders' equity $ 56,035 $ 44,934 $ 59,902 $ 127,135 $ (188,362 ) $ 99,644 Condensed Consolidating Statement of Cash Flows Six Months Ended October 28, 2016 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 $ 644 $ (41 ) $ 162 $ 2,257 $ — $ 3,022 Investing Activities: Acquisitions, net of cash acquired — — — (1,306 ) — (1,306 ) Additions to property, plant, and equipment — — — (598 ) — (598 ) Purchases of investments — — — (2,110 ) — (2,110 ) Sales and maturities of investments — — — 3,625 — 3,625 Net (increase) decrease in intercompany loans receivable — 3,198 (2,117 ) 2,707 (3,788 ) — Intercompany dividend received — 920 — — (920 ) — Capital contributions paid — (325 ) — — 325 — Other investing activities, net — — — 32 — 32 Net cash provided by (used in) investing activities — 3,793 (2,117 ) 2,350 (4,383 ) (357 ) Financing Activities: Acquisition-related contingent consideration — — — (36 ) — (36 ) Change in current debt obligations, net — — 1,130 24 — 1,154 Proceeds from current debt obligations (maturities greater than 90 days) — — 4 — — 4 Issuance of long-term debt — — — 131 — 131 Payments on long-term debt — — — (252 ) — (252 ) Dividends to shareholders (1,192 ) — — — — (1,192 ) Issuance of ordinary shares 260 — — — — 260 Repurchase of ordinary shares (2,794 ) — — — — (2,794 ) Net intercompany loan borrowings (repayments) 3,082 (3,634 ) 929 (4,165 ) 3,788 — Intercompany dividend paid — — — (920 ) 920 — Capital contributions received — — — 325 (325 ) — Other financing activities — — — 74 — 74 Net cash provided by (used in) financing activities (644 ) (3,634 ) 2,063 (4,819 ) 4,383 (2,651 ) Effect of exchange rate changes on cash and cash equivalents — — — 64 — 64 Net change in cash and cash equivalents — 118 108 (148 ) — 78 Cash and cash equivalents at beginning of period — 208 — 2,668 — 2,876 Cash and cash equivalents at end of period $ — $ 326 $ 108 $ 2,520 $ — $ 2,954 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 ) $ 2,653 $ (968 ) $ 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 investments — — — (3,370 ) — (3,370 ) Sales and maturities of investments — — — 2,752 — 2,752 Net (increase) decrease in intercompany loans receivable — (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 current debt obligations, net — — 1,277 — — 1,277 Proceeds from current debt obligations (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 ) (1,467 ) 1,323 (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 |