Guarantor Financial Information | Guarantor Financial Information Medtronic plc and Medtronic Global Holdings S.C.A. (Medtronic Luxco), a wholly-owned subsidiary guarantor, each have provided full and unconditional guarantees of the obligations of Medtronic, Inc., a wholly-owned subsidiary issuer, under the Senior Notes (Medtronic Senior Notes) and full and unconditional guarantees of the obligations of Covidien International Finance S.A. (CIFSA), a wholly-owned subsidiary issuer, 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., both of which are wholly-owned subsidiary guarantors of the CIFSA Senior Notes. Effective March 28, 2017, Medtronic plc and Medtronic, Inc. each provided a full and unconditional guarantee of the obligations of Medtronic Luxco under the Medtronic Luxco Senior Notes. The following is a summary of these guarantees: Guarantees of Medtronic Senior Notes • Parent Company Guarantor - Medtronic plc • Subsidiary Issuer - Medtronic, Inc. • Subsidiary Guarantor - Medtronic Luxco Guarantees of Medtronic Luxco Senior Notes • Parent Company Guarantor - Medtronic plc • Subsidiary Issuer - Medtronic Luxco • Subsidiary Guarantor - 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. (CIFSA Subsidiary Guarantors) The following presents the Company’s consolidating statements of comprehensive income for the three and six months ended October 27, 2017 and October 28, 2016 , condensed consolidating balance sheets at October 27, 2017 and April 28, 2017 , and condensed consolidating statements of cash flows for the six months ended October 27, 2017 and October 28, 2016 . The guarantees provided by the parent company guarantor and subsidiary guarantors are joint and several. Condensed consolidating financial information for Medtronic plc, Medtronic Luxco, Medtronic, Inc., CIFSA, and CIFSA Subsidiary Guarantors, on a stand-alone basis, is presented using the equity method of accounting for subsidiaries. During the second quarter of fiscal year 2018, 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. Consolidating Statement of Comprehensive Income Three Months Ended October 27, 2017 Medtronic Senior Notes and Medtronic Luxco Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating Total Net sales $ — $ 300 $ — $ 7,050 $ (300 ) $ 7,050 Costs and expenses: Cost of products sold — 228 — 2,204 (312 ) 2,120 Research and development expense — 169 — 386 — 555 Selling, general, and administrative expense 3 375 — 2,060 — 2,438 Amortization of intangible assets — 2 — 458 — 460 Restructuring charges, net — — — 8 — 8 Acquisition-related items — 14 — (7 ) — 7 Divestiture-related items — 6 — 61 — 67 Gain on sale of businesses — — — (697 ) — (697 ) Special charge — 80 — — — 80 Other (income) expense, net 12 (392 ) — 491 — 111 Operating profit (loss) (15 ) (182 ) — 2,086 12 1,901 Interest income — (64 ) (103 ) (348 ) 415 (100 ) Interest expense 60 425 48 155 (415 ) 273 Interest expense, net 60 361 (55 ) (193 ) — 173 Equity in net (income) loss of subsidiaries (2,091 ) (1,809 ) (2,036 ) — 5,936 — Income before income taxes 2,016 1,266 2,091 2,279 (5,924 ) 1,728 Income tax (benefit) provision (1 ) (158 ) — (126 ) — (285 ) Net income 2,017 1,424 2,091 2,405 (5,924 ) 2,013 Net loss attributable to noncontrolling interests — — — 4 — 4 Net income attributable to Medtronic 2,017 1,424 2,091 2,409 (5,924 ) 2,017 Other comprehensive income (loss), net of tax (136 ) (308 ) (136 ) (150 ) 594 (136 ) Other comprehensive loss attributable to noncontrolling interests — — — 4 — 4 Total comprehensive income $ 1,881 $ 1,116 $ 1,955 $ 2,259 $ (5,330 ) $ 1,881 Consolidating Statement of Comprehensive Income Six Months Ended October 27, 2017 Medtronic Senior Notes and Medtronic Luxco Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating Total Net sales $ — $ 604 $ — $ 14,439 $ (603 ) $ 14,440 Costs and expenses: Cost of products sold — 450 — 4,638 (619 ) 4,469 Research and development expense — 327 — 776 — 1,103 Selling, general, and administrative expense 5 675 — 4,243 — 4,923 Amortization of intangible assets — 4 — 910 — 914 Restructuring charges, net — 2 — 14 — 16 Acquisition-related items — 44 — 7 — 51 Divestiture-related items — 15 — 99 — 114 Gain on sale of businesses — — — (697 ) — (697 ) Special charge — 80 — — — 80 Other (income) expense, net 25 (870 ) — 1,022 — 177 Operating profit (loss) (30 ) (123 ) — 3,427 16 3,290 Interest income — (135 ) (212 ) (679 ) 834 (192 ) Interest expense 109 865 82 337 (834 ) 559 Interest expense, net 109 730 (130 ) (342 ) — 367 Equity in net (income) loss of subsidiaries (3,169 ) (2,623 ) (3,039 ) — 8,831 — Income before income taxes 3,030 1,770 3,169 3,769 (8,815 ) 2,923 Income tax (benefit) provision (3 ) (236 ) — 140 — (99 ) Net income 3,033 2,006 3,169 3,629 (8,815 ) 3,022 Net loss attributable to noncontrolling interests — — — 11 — 11 Net income attributable to Medtronic 3,033 2,006 3,169 3,640 (8,815 ) 3,033 Other comprehensive income (loss), net of tax 553 (317 ) 553 530 (766 ) 553 Other comprehensive loss attributable to noncontrolling interests — — — 11 — 11 Total comprehensive income $ 3,586 $ 1,689 $ 3,722 $ 4,170 $ (9,581 ) $ 3,586 Consolidating Statement of Comprehensive Income Three Months Ended October 28, 2016 Medtronic Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating 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 Amortization of intangible assets — 3 — 497 — 500 Restructuring charges, net — 1 — 46 — 47 Acquisition-related items — 37 — (9 ) — 28 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, net 25 337 (154 ) (35 ) — 173 Equity in net (income) loss of subsidiaries (1,055 ) (859 ) (901 ) — 2,815 — Income before income taxes 1,113 730 1,055 1,136 (2,822 ) 1,212 Income tax (benefit) provision (2 ) 28 — 75 — 101 Net income 1,115 702 1,055 1,061 (2,822 ) 1,111 Net loss attributable to noncontrolling interests — — — 4 — 4 Net income attributable to Medtronic 1,115 702 1,055 1,065 (2,822 ) 1,115 Other comprehensive income (loss), net of tax (304 ) 47 (304 ) (329 ) 586 (304 ) Other comprehensive loss attributable to noncontrolling interests — — — 4 — 4 Total comprehensive income $ 811 $ 749 $ 751 $ 736 $ (2,236 ) $ 811 Consolidating Statement of Comprehensive Income Six Months Ended October 28, 2016 Medtronic Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating 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 Amortization of intangible assets — 6 — 981 — 987 Restructuring charges, net — 18 — 123 — 141 Certain litigation charges — — — 82 — 82 Acquisition-related items — 60 — 20 — 80 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 expense, net 41 685 (309 ) (65 ) — 352 Equity in net (income) loss of subsidiaries (2,013 ) (2,095 ) (1,704 ) — 5,812 — Income before income taxes 2,040 1,940 2,013 2,019 (5,812 ) 2,200 Income tax (benefit) provision (4 ) 50 — 114 — 160 Net income 2,044 1,890 2,013 1,905 (5,812 ) 2,040 Net loss attributable to noncontrolling interests — — — 4 — 4 Net income attributable to Medtronic 2,044 1,890 2,013 1,909 (5,812 ) 2,044 Other comprehensive income (loss), net of tax (460 ) 142 (460 ) (500 ) 818 (460 ) Other comprehensive loss attributable to noncontrolling interests — — — 4 — 4 Total comprehensive income $ 1,584 $ 2,032 $ 1,553 $ 1,409 $ (4,994 ) $ 1,584 Condensed Consolidating Balance Sheet October 27, 2017 Medtronic Senior Notes and Medtronic Luxco Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating Total ASSETS Current assets: Cash and cash equivalents $ — $ 47 $ 822 $ 4,660 $ — $ 5,529 Investments — — — 7,997 — 7,997 Accounts receivable, net — — — 5,752 — 5,752 Inventories, net — 175 — 3,625 (162 ) 3,638 Intercompany receivable 55 — — 13,784 (13,839 ) — Other current assets 10 195 1 2,040 — 2,246 Total current assets 65 417 823 37,858 (14,001 ) 25,162 Property, plant, and equipment, net — 1,333 — 3,108 — 4,441 Goodwill — — — 39,077 — 39,077 Other intangible assets, net — 15 — 22,610 — 22,625 Tax assets — 792 — 957 — 1,749 Investment in subsidiaries 59,762 74,787 60,612 — (195,161 ) — Intercompany loans receivable 3,112 9,958 17,731 40,469 (71,270 ) — Other assets — 439 — 965 — 1,404 Total assets $ 62,939 $ 87,741 $ 79,166 $ 145,044 $ (280,432 ) $ 94,458 LIABILITIES AND EQUITY Current liabilities: Current debt obligations $ — $ 2,000 $ 699 $ 432 $ — $ 3,131 Accounts payable — 317 — 1,401 — 1,718 Intercompany payable 11 13,828 — — (13,839 ) — Accrued compensation 6 604 — 892 — 1,502 Accrued income taxes 14 — — 858 — 872 Other accrued expenses 88 472 4 2,709 — 3,273 Total current liabilities 119 17,221 703 6,292 (13,839 ) 10,496 Long-term debt — 21,785 1,842 2,314 — 25,941 Accrued compensation and retirement benefits — 966 — 509 — 1,475 Accrued income taxes 10 1,620 — 564 — 2,194 Intercompany loans payable 11,316 14,835 23,868 21,251 (71,270 ) — Deferred tax liabilities — — — 1,841 — 1,841 Other liabilities 25 63 — 845 — 933 Total liabilities 11,470 56,490 26,413 33,616 (85,109 ) 42,880 Shareholders’ equity 51,469 31,251 52,753 111,319 (195,323 ) 51,469 Noncontrolling interests — — — 109 — 109 Total equity 51,469 31,251 52,753 111,428 (195,323 ) 51,578 Total liabilities and equity $ 62,939 $ 87,741 $ 79,166 $ 145,044 $ (280,432 ) $ 94,458 Condensed Consolidating Balance Sheet April 28, 2017 Medtronic Senior Notes and Medtronic Luxco Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating Adjustments Total ASSETS Current assets: Cash and cash equivalents $ — $ 45 $ 5 $ 4,917 $ — $ 4,967 Investments — — — 8,741 — 8,741 Accounts receivable, net — — — 5,591 — 5,591 Inventories, net — 155 — 3,361 (178 ) 3,338 Intercompany receivable 63 — — 12,618 (12,681 ) — Other current assets 10 227 — 1,628 — 1,865 Current assets held for sale — — — 371 — 371 Total current assets 73 427 5 37,227 (12,859 ) 24,873 Property, plant, and equipment, net — 1,311 — 3,050 — 4,361 Goodwill — — — 38,515 — 38,515 Other intangible assets, net — 20 — 23,387 — 23,407 Tax assets — 727 — 782 — 1,509 Investment in subsidiaries 55,833 71,909 52,618 — (180,360 ) — Intercompany loans receivable 3,000 12,162 16,114 32,774 (64,050 ) — Other assets — 434 — 798 — 1,232 Noncurrent assets held for sale — — — 5,919 — 5,919 Total assets $ 58,906 $ 86,990 $ 68,737 $ 142,452 $ (257,269 ) $ 99,816 LIABILITIES AND EQUITY Current liabilities: Current debt obligations $ — $ 5,000 $ 901 $ 1,619 $ — $ 7,520 Accounts payable — 304 — 1,427 — 1,731 Intercompany payable 12 12,669 — — (12,681 ) — Accrued compensation 9 734 — 1,117 — 1,860 Accrued income taxes 13 — — 620 — 633 Other accrued expenses — 352 4 2,086 — 2,442 Current liabilities held for sale — — — 34 — 34 Total current liabilities 34 19,059 905 6,903 (12,681 ) 14,220 Long-term debt — 21,782 1,842 2,297 — 25,921 Accrued compensation and retirement benefits — 1,120 — 521 — 1,641 Accrued income taxes 10 1,658 — 737 — 2,405 Intercompany loans payable 8,568 13,151 17,160 25,171 (64,050 ) — Deferred tax liabilities — — — 2,978 — 2,978 Other liabilities — 153 — 1,362 — 1,515 Noncurrent liabilities held for sale — — — 720 — 720 Total liabilities 8,612 56,923 19,907 40,689 (76,731 ) 49,400 Shareholders' equity 50,294 30,067 48,830 101,641 (180,538 ) 50,294 Noncontrolling interests — — — 122 — 122 Total equity 50,294 30,067 48,830 101,763 (180,538 ) 50,416 Total liabilities and equity $ 58,906 $ 86,990 $ 68,737 $ 142,452 $ (257,269 ) $ 99,816 Condensed Consolidating Statement of Cash Flows Six Months Ended October 27, 2017 Medtronic Senior Notes and Medtronic Luxco Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating Total Operating Activities: Net cash provided by (used in) operating activities $ 269 $ (743 ) $ 128 $ 1,990 $ — $ 1,644 Investing Activities: Acquisitions, net of cash acquired — — — (76 ) — (76 ) Proceeds from sale of businesses — — — 6,058 — 6,058 Additions to property, plant, and equipment — (132 ) — (392 ) — (524 ) Purchases of investments — — — (1,685 ) — (1,685 ) Sales and maturities of investments — — — 2,354 — 2,354 Net (increase) decrease in intercompany loans (112 ) 2,204 (1,617 ) (7,695 ) 7,220 — Capital contribution paid — (12 ) (4,200 ) — 4,212 — Other investing activities, net — — — (2 ) — (2 ) Net cash provided by (used in) investing activities (112 ) 2,060 (5,817 ) (1,438 ) 11,432 6,125 Financing Activities: Acquisition-related contingent consideration — — — (39 ) — (39 ) Change in current debt obligations, net — — (202 ) 12 — (190 ) Issuance of long-term debt — — — 20 — 20 Payments on long-term debt — (3,000 ) — (1,161 ) — (4,161 ) Dividends to shareholders (1,247 ) — — — — (1,247 ) Issuance of ordinary shares 230 — — — — 230 Repurchase of ordinary shares (1,888 ) — — — — (1,888 ) Net intercompany loan borrowings (repayments) 2,748 1,685 6,708 (3,921 ) (7,220 ) — Capital contribution received — — — 4,212 (4,212 ) — Other financing activities — — — (2 ) — (2 ) Net cash provided by (used in) financing activities (157 ) (1,315 ) 6,506 (879 ) (11,432 ) (7,277 ) Effect of exchange rate changes on cash and cash equivalents — — — 70 — 70 Net change in cash and cash equivalents — 2 817 (257 ) — 562 Cash and cash equivalents at beginning of period — 45 5 4,917 — 4,967 Cash and cash equivalents at end of period $ — $ 47 $ 822 $ 4,660 $ — $ 5,529 Condensed Consolidating Statement of Cash Flows Six Months Ended October 28, 2016 Medtronic Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco 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 received — — — 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 Consolidating Statement of Comprehensive Income Three Months Ended October 27, 2017 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total Net sales $ — $ — $ — $ 7,050 $ — $ 7,050 Costs and expenses: Cost of products sold — — — 2,120 — 2,120 Research and development expense — — — 555 — 555 Selling, general, and administrative expense 3 — — 2,435 — 2,438 Amortization of intangible assets — — — 460 — 460 Restructuring charges, net — — — 8 — 8 Acquisition-related items — — — 7 — 7 Divestiture-related items — — — 67 — 67 Gain on sale of businesses — — — (697 ) — (697 ) Special charge — — — 80 — 80 Other (income) expense, net 12 — — 99 — 111 Operating profit (loss) (15 ) — — 1,916 — 1,901 Interest income — (16 ) (107 ) (128 ) 151 (100 ) Interest expense 60 21 48 295 (151 ) 273 Interest expense, net 60 5 (59 ) 167 — 173 Equity in net (income) loss of subsidiaries (2,091 ) (811 ) (2,032 ) — 4,934 — Income before income taxes 2,016 806 2,091 1,749 (4,934 ) 1,728 Income tax (benefit) provision (1 ) — — (284 ) — (285 ) Net income 2,017 806 2,091 2,033 (4,934 ) 2,013 Net loss attributable to noncontrolling interests — — — 4 — 4 Net income attributable to Medtronic 2,017 806 2,091 2,037 (4,934 ) 2,017 Other comprehensive income (loss), net of tax (136 ) (295 ) (136 ) (136 ) 567 (136 ) Other comprehensive loss attributable to non-controlling interests — — — 4 — 4 Total comprehensive income $ 1,881 $ 511 $ 1,955 $ 1,901 $ (4,367 ) $ 1,881 Consolidating Statement of Comprehensive Income Six Months Ended October 27, 2017 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 14,440 $ — $ 14,440 Costs and expenses: Cost of products sold — — — 4,469 — 4,469 Research and development expense — — — 1,103 — 1,103 Selling, general, and administrative expense 5 — 1 4,917 — 4,923 Amortization of intangible assets — — — 914 — 914 Restructuring charges, net — — — 16 — 16 Acquisition-related items — — — 51 — 51 Divestiture-related items — — — 114 — 114 Gain on sale of businesses — — — (697 ) — (697 ) Special charge — — — 80 — 80 Other (income) expense, net 25 1 — 151 — 177 Operating profit (loss) (30 ) (1 ) (1 ) 3,322 — 3,290 Interest income — (32 ) (219 ) (239 ) 298 (192 ) Interest expense 109 44 82 622 (298 ) 559 Interest expense, net 109 12 (137 ) 383 — 367 Equity in net (income) loss of subsidiaries (3,169 ) (1,200 ) (3,033 ) — 7,402 — Income before income taxes 3,030 1,187 3,169 2,939 (7,402 ) 2,923 Income tax (benefit) provision (3 ) — — (96 ) — (99 ) Net income 3,033 1,187 3,169 3,035 (7,402 ) 3,022 Net loss attributable to noncontrolling interests — — — 11 — 11 Net income attributable to Medtronic 3,033 1,187 3,169 3,046 (7,402 ) 3,033 Other comprehensive loss, net of tax 553 (201 ) 553 553 (905 ) 553 Other comprehensive loss attributable to noncontrolling interests — — — 11 — 11 Total comprehensive income (loss) $ 3,586 $ 986 $ 3,722 $ 3,599 $ (8,307 ) $ 3,586 Consolidating Statement of Comprehensive Income Three Months Ended October 28, 2016 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating 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 Amortization of intangible assets — — — 500 — 500 Restructuring charges, net — — — 47 — 47 Acquisition-related items — — — 28 — 28 Other (income) 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, net 25 5 (155 ) 298 — 173 Equity in net (income) loss of subsidiaries (1,055 ) (445 ) (901 ) — 2,401 — Income before income taxes 1,113 440 1,055 1,005 (2,401 ) 1,212 Income tax (benefit) provision (2 ) — — 103 — 101 Net income 1,115 440 1,055 902 (2,401 ) 1,111 Net loss attributable to noncontrolling interests — — — 4 — 4 Net income attributable to Medtronic 1,115 440 1,055 906 (2,401 ) 1,115 Other comprehensive income (loss), net of tax (304 ) (23 ) (304 ) (304 ) 631 (304 ) Other comprehensive loss attributable to — — — 4 — 4 Total comprehensive income $ 811 $ 417 $ 751 $ 602 $ (1,770 ) $ 811 Consolidating Statement of Comprehensive Income Six Months Ended October 28, 2016 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating 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 Amortization of intangible assets — — — 987 — 987 Restructuring charges, net — — — 141 — 141 Certain litigation charges — — — 82 — 82 Acquisition-related items — — — 80 — 80 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, net 41 9 (311 ) 613 — 352 Equity in net (income) loss of subsidiaries (2,013 ) (1,249 ) (1,703 ) — 4,965 — Income before income taxes 2,040 1,240 2,013 1,872 (4,965 ) 2,200 Income tax (benefit) provision (4 ) — — 164 — 160 Net income 2,044 1,240 2,013 1,708 (4,965 ) 2,040 Net loss attributable to noncontrolling interests — — — 4 — 4 Net income attributable to Medtronic 2,044 1,240 2,013 1,712 (4,965 ) 2,044 Other comprehensive income (loss), net of tax (460 ) 19 (460 ) (460 ) 901 (460 ) Other comprehensive loss attributable to — — — 4 — 4 Total comprehensive income $ 1,584 $ 1,259 $ 1,553 $ 1,252 $ (4,064 ) $ 1,584 Condensed Consolidating Balance Sheet October 27, 2017 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total ASSETS Current assets: Cash and cash equivalents $ — $ — $ 823 $ 4,706 $ — $ 5,529 Investments — — — 7,997 — 7,997 Accounts receivable, net — — — 5,752 — 5,752 Inventories, net — — — 3,638 — 3,638 Intercompany receivable 55 — 60 11 (126 ) — Other current assets 10 — 1 2,235 — 2,246 Total current assets 65 — 884 24,339 (126 ) 25,162 Property, plant, and equipment, net — — — 4,441 — 4,441 Goodwill — — — 39,077 — 39,077 Other intangible assets, net — — — 22,625 — 22,625 Tax assets — — — 1,749 — 1,749 Investment in subsidiaries 59,762 35,680 59,284 — (154,726 ) — Intercompany loans receivable 3,112 2,332 19,005 23,967 (48,416 ) — Other assets — — — 1,404 — 1,404 Total assets $ 62,939 $ 38,012 $ 79,173 $ 117,602 $ (203,268 ) $ 94,458 LIABILITIES AND EQUITY Current liabilities: Current debt obligations $ — $ — $ 699 $ 2,432 $ — $ 3,131 Accounts payable — — — 1,718 — 1,718 Intercompany payable 11 — — 115 (126 ) — Accrued compensation 6 — — 1,496 — 1,502 Accrued income taxes 14 — — 858 — 872 Other accrued expenses 88 21 8 3,156 — 3,273 Total current liabilities 119 21 707 9,775 (126 ) 10,496 Long-term debt — 2,122 1,842 21,977 — 25,941 Accrued compensation and retirement benefits — — — 1,475 — 1,475 Accrued income taxes 10 — — 2,184 — 2,194 Intercompany loans payable 11,316 1,374 23,868 11,858 (48,416 ) — Deferred tax liabilities — — — 1,841 — 1,841 Other liabilities 25 — 1 907 — 933 Total liabilities 11,470 3,517 26,418 50,017 (48,542 ) 42,880 Shareholders’ equity 51,469 34,495 52,755 67,476 (154,726 ) 51,469 Noncontrolling interests — — — 109 — 109 Total equity 51,469 34,495 52,755 67,585 (154,726 ) 51,578 Total liabilities and equity $ 62,939 $ 38,012 $ 79,173 $ 117,602 $ (203,268 ) $ 94,458 Condensed Consolidating Balance Sheet April 28, 2017 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total ASSETS Current assets: Cash and cash equivalents $ — $ 33 $ 5 $ 4,929 $ — $ 4,967 Investments — — — 8,741 — 8,741 Accounts receivable, net — — — 5,591 — 5,591 Inventories, net — — — 3,338 — 3,338 Intercompany receivable 63 — 60 12 (135 ) — Other current assets 10 — — 1,855 — 1,865 Current assets held for sale — — — 371 — 371 Total current assets 73 33 65 24,837 (135 ) 24,873 Property, plant, and equipment, net — — — 4,361 — 4,361 Goodwill — — — 38,515 — 38,515 Other intangible assets, net — — — 23,407 — 23,407 Tax assets — — — 1,509 — 1,509 Investment in subsidiaries 55,833 31,055 51,294 — (138,182 ) — Intercompany loans receivable 3,000 2,978 17,383 17,260 (40,621 ) — Other assets — — — 1,232 — 1,232 Noncurrent assets held for sale — — — 5,919 — 5,919 Total assets $ 58,906 $ 34,066 $ 68,742 $ 117,040 $ (178,938 ) $ 99,816 LIABILITIES AND EQUITY Current liabilities: Current debt obligations $ — $ 1,176 $ 901 $ 5,443 $ — $ 7,520 Accounts payable — — — 1,731 — 1,731 Intercompany payable 12 — — 123 (135 ) — Accrued compensation 9 — — 1,851 — 1,860 Accrued income taxes 13 — — 620 — 633 Other accrued expenses — 23 8 2,411 — 2,442 Current liabilities held for sale — — — 34 — 34 Total current liabilities 34 1,199 909 12,213 (135 ) 14,220 Long-term debt — 2,133 1,842 21,946 — 25,921 Accrued compensation and retirement benefits — — — 1,641 — 1,641 Accrued income taxes 10 — — 2,395 — 2,405 Intercompany loans payable 8,568 1,369 17,161 13,523 (40,621 ) — Deferred tax liabilities — — — 2,978 — 2,978 Other liabilities — — — 1,515 — 1,515 Noncurrent liabilities held for sale — — — 720 — 720 Total liabilities 8,612 4,701 19,912 56,931 (40,756 ) 49,400 Shareholders' equity 50,294 29,365 48,830 59,987 (138,182 ) 50,294 Noncontrolling interests — — — 122 — 122 Total Equity 50,294 29,365 48,830 60,109 (138,182 ) 50,416 Total liabilities and equity $ 58,906 $ 34,066 $ 68,742 $ 117,040 $ (178,938 ) $ 99,816 Condensed Consolidating Statement of Cash Flows Six Months Ended October 27, 2017 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total Operating Activities: Net cash provided by (used in) operating activities $ 269 $ 997 $ 135 $ 1,291 $ (1,048 ) $ 1,644 Investing Activities: Acquisitions, net of cash acquired — — — (76 ) — (76 ) Proceeds from sale of businesses — — — 6,058 — 6,058 Additions to property, plant, and equipment — — — (524 ) — (524 ) Purchases of investments — — — (1,685 ) — (1,685 ) Sales and maturities of investments — — — 2,354 — 2,354 Net (increase) decrease in intercompany loans (112 ) 646 (1,622 ) (6,707 ) 7,795 — Capital contribution paid — (531 ) (4,200 ) — 4,731 — Other investing activities, net — — — (2 ) — (2 ) Net cash provided by (used in) investing activities (112 ) 115 (5,822 ) (582 ) 12,526 6,125 Financing Activities: Acquisition-related contingent consideration — — — (39 ) — (39 ) Change in current debt obligations, net — — (202 ) 12 — (190 ) Issuance of long-term debt — — — 20 — 20 Payments on long-term debt — (1,150 ) — (3,011 ) — (4,161 ) Dividends to shareholders (1,247 ) — — — — (1,247 ) Issuance of ordinary shares 230 — — — — 230 Repurchase of ordinary shares (1,888 ) — — — — (1,888 ) Net intercompany loan borrowings (repayments) 2,748 5 6,707 (1,665 ) (7,795 ) — Intercompany dividend paid — — — (1,048 ) 1,048 — Capital contribution received — — — 4,731 (4,731 ) — Other financing activities — — — (2 ) — (2 ) Net cash provided by (used in) financing activities (157 ) (1,145 ) 6,505 (1,002 ) (11,478 ) (7,277 ) Effect of exchange rate changes on cash and cash equivalents — — — 70 — 70 Net change in cash and cash equivalents — (33 ) 818 (223 ) — 562 Cash and cash equivalents at beginning of period — 33 5 4,929 — 4,967 Cash and cash equivalents at end of period $ — $ — $ 823 $ 4,706 $ — $ 5,529 Condensed Consolidating Statement of Cash Flows Six Months Ended October 28, 2016 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total Operating Activities: Net cash provided by (used in) operating activities $ 644 $ 879 $ 162 $ 2,257 $ (920 ) $ 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 — 3,198 (2,117 ) 2,707 (3,788 ) — Capital contributions paid — (325 ) — — 325 — Other investing activities, net — — — 32 — 32 Net cash provided by (used in) investing activities — 2,873 (2,117 ) 2,350 (3,463 ) (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 |