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 have 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 nine months ended January 26, 2018 and January 27, 2017 , condensed consolidating balance sheets at January 26, 2018 and April 28, 2017 , and condensed consolidating statements of cash flows for the nine months ended January 26, 2018 and January 27, 2017 . 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. The Company has presented the provisional tax impacts related to the Tax Act within the condensed consolidating financial statements for the three and nine months ended January 26, 2018 , at the subsidiary which the Company reasonably expects to be affected by the Tax Act. Certain reclassifications have been made to prior year financial statements to conform to classifications used in the current year. The Company made revisions to its condensed consolidating balance sheets of the guarantees of the Medtronic Senior Notes, Medtronic Luxco Senior Notes and the CIFSA Senior Notes, as previously presented in Note 23 in the Company’s Annual Report on Form 10-K for the year ended April 28, 2017. An approximate $16.0 billion revision was made to decrease the investment in subsidiaries and shareholders' equity balances in the Medtronic, Inc. column for the Medtronic Senior Notes and Medtronic Luxco Senior Notes, as well as an approximate $16.0 billion revision to increase the investment in subsidiaries and shareholders' equity balances in the CIFSA column for the CIFSA Senior Notes. Both revisions were primarily related to an incorrect presentation of an intercompany asset sale. There is no impact to the consolidated financial statements of Medtronic plc as previously filed in the 2017 Annual Report on Form 10-K or Quarterly Reports on Form 10-Q. During the third 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 January 26, 2018 Medtronic Senior Notes and Medtronic Luxco Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating Total Net sales $ — $ 275 $ — $ 7,369 $ (275 ) $ 7,369 Costs and expenses: Cost of products sold — 243 — 2,126 (178 ) 2,191 Research and development expense — 165 — 393 — 558 Selling, general, and administrative expense 4 346 — 2,149 — 2,499 Amortization of intangible assets — 2 — 459 — 461 Restructuring charges, net — — — 7 — 7 Acquisition-related items — 27 — (1 ) — 26 Certain litigation charges — 24 — 37 — 61 Other (income) expense, net 10 (768 ) — 1,006 (108 ) 140 Operating profit (loss) (14 ) 236 — 1,193 11 1,426 Investment loss — 172 — 55 — 227 Interest income — (90 ) (133 ) (410 ) 535 (98 ) Interest expense 63 464 73 205 (535 ) 270 Interest expense, net 63 374 (60 ) (205 ) — 172 Equity in net (income) loss of subsidiaries 1,314 1,161 1,374 — (3,849 ) — Income (loss) before income taxes (1,391 ) (1,471 ) (1,314 ) 1,343 3,860 1,027 Income tax (benefit) provision (2 ) 316 — 2,105 — 2,419 Net income (loss) (1,389 ) (1,787 ) (1,314 ) (762 ) 3,860 (1,392 ) Net loss attributable to noncontrolling interests — — — 3 — 3 Net income (loss) attributable to Medtronic (1,389 ) (1,787 ) (1,314 ) (759 ) 3,860 (1,389 ) Other comprehensive income (loss), net of tax 678 428 678 664 (1,770 ) 678 Other comprehensive loss attributable to noncontrolling interests — — — 3 — 3 Total comprehensive income (loss) $ (711 ) $ (1,359 ) $ (636 ) $ (95 ) $ 2,090 $ (711 ) Consolidating Statement of Comprehensive Income Nine Months Ended January 26, 2018 Medtronic Senior Notes and Medtronic Luxco Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating Total Net sales $ — $ 879 $ — $ 21,807 $ (877 ) $ 21,809 Costs and expenses: Cost of products sold — 693 — 6,548 (581 ) 6,660 Research and development expense — 492 — 1,169 — 1,661 Selling, general, and administrative expense 9 1,020 — 6,393 — 7,422 Amortization of intangible assets — 6 — 1,369 — 1,375 Restructuring charges, net — 2 — 21 — 23 Acquisition-related items — 45 — 32 — 77 Certain litigation charges — 24 — 37 — 61 Divestiture-related items — 15 — 99 — 114 Gain on sale of businesses — — — (697 ) — (697 ) Special charge — 80 — — — 80 Other (income) expense, net 35 (1,397 ) — 2,001 (322 ) 317 Operating profit (loss) (44 ) (101 ) — 4,835 26 4,716 Investment loss — 172 — 55 — 227 Interest income — (225 ) (344 ) (1,091 ) 1,370 (290 ) Interest expense 172 1,330 155 542 (1,370 ) 829 Interest expense, net 172 1,105 (189 ) (549 ) — 539 Equity in net (income) loss of subsidiaries (1,855 ) (1,599 ) (1,666 ) — 5,120 — Income (loss) before income taxes 1,639 221 1,855 5,329 (5,094 ) 3,950 Income tax (benefit) provision (5 ) 3 — 2,322 — 2,320 Net income (loss) 1,644 218 1,855 3,007 (5,094 ) 1,630 Net loss attributable to noncontrolling interests — — — 14 — 14 Net income (loss) attributable to Medtronic 1,644 218 1,855 3,021 (5,094 ) 1,644 Other comprehensive income (loss), net of tax 1,231 948 1,231 1,194 (3,373 ) 1,231 Other comprehensive loss attributable to noncontrolling interests — — — 14 — 14 Total comprehensive income (loss) $ 2,875 $ 1,166 $ 3,086 $ 4,215 $ (8,467 ) $ 2,875 Consolidating Statement of Comprehensive Income Three Months Ended January 27, 2017 Medtronic Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating Total Net sales $ — $ 237 $ — $ 7,283 $ (237 ) $ 7,283 Costs and expenses: Cost of products sold — 214 — 2,207 (153 ) 2,268 Research and development expense — 147 — 383 — 530 Selling, general, and administrative expense 4 264 — 2,120 — 2,388 Amortization of intangible assets — 3 — 494 — 497 Restructuring charges, net — 22 — (1 ) — 21 Acquisition-related items — 36 — 32 — 68 Certain litigation charges — — — 218 — 218 Special charge — 100 — — — 100 Other (income) expense, net 80 (462 ) — 526 (98 ) 46 Operating profit (loss) (84 ) (87 ) — 1,304 14 1,147 Interest income — (62 ) (157 ) (294 ) 425 (88 ) Interest expense 32 397 18 246 (425 ) 268 Interest expense, net 32 335 (139 ) (48 ) — 180 Equity in net (income) loss of subsidiaries (937 ) (594 ) (798 ) — 2,329 — Income (loss) before income taxes 821 172 937 1,352 (2,315 ) 967 Income tax (benefit) provision — (105 ) — 252 — 147 Net income (loss) 821 277 937 1,100 (2,315 ) 820 Net loss attributable to noncontrolling interests — — — 1 — 1 Net income (loss) attributable to Medtronic 821 277 937 1,101 (2,315 ) 821 Other comprehensive income (loss), net of tax (551 ) (183 ) (551 ) (584 ) 1,318 (551 ) Other comprehensive loss attributable to noncontrolling interests — — — 1 — 1 Total comprehensive income (loss) $ 270 $ 94 $ 386 $ 517 $ (997 ) $ 270 Consolidating Statement of Comprehensive Income Nine Months Ended January 27, 2017 Medtronic Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating Total Net sales $ — $ 919 $ — $ 21,793 $ (918 ) $ 21,794 Costs and expenses: Cost of products sold — 706 — 6,775 (626 ) 6,855 Research and development expense — 469 — 1,171 — 1,640 Selling, general, and administrative expense 9 828 — 6,395 — 7,232 Amortization of intangible assets — 9 — 1,475 — 1,484 Restructuring charges, net — 40 — 122 — 162 Acquisition-related items — 96 — 52 — 148 Certain litigation charges — — — 300 — 300 Special charge — 100 — — — 100 Other (income) expense, net 5 (1,431 ) — 1,906 (306 ) 174 Operating profit (loss) (14 ) 102 — 3,597 14 3,699 Interest income — (183 ) (477 ) (719 ) 1,107 (272 ) Interest expense 74 1,203 31 603 (1,107 ) 804 Interest expense, net 74 1,020 (446 ) (116 ) — 532 Equity in net (income) loss of subsidiaries (2,949 ) (2,785 ) (2,503 ) — 8,237 — Income (loss) before income taxes 2,861 1,867 2,949 3,713 (8,223 ) 3,167 Income tax (benefit) provision (4 ) (179 ) — 490 — 307 Net income (loss) 2,865 2,046 2,949 3,223 (8,223 ) 2,860 Net loss attributable to noncontrolling interests — — — 5 — 5 Net income (loss) attributable to Medtronic 2,865 2,046 2,949 3,228 (8,223 ) 2,865 Other comprehensive income (loss), net of tax (1,011 ) (472 ) (1,011 ) (1,085 ) 2,568 (1,011 ) Other comprehensive loss attributable to noncontrolling interests — — — 5 — 5 Total comprehensive income (loss) $ 1,854 $ 1,574 $ 1,938 $ 2,143 $ (5,655 ) $ 1,854 Condensed Consolidating Balance Sheet January 26, 2018 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 $ — $ 38 $ 61 $ 6,259 $ — $ 6,358 Investments — — — 8,078 — 8,078 Accounts receivable, net — — — 5,775 — 5,775 Inventories, net — 166 — 3,739 (154 ) 3,751 Intercompany receivable 40 14,773 — 33,103 (47,916 ) — Other current assets 5 313 — 2,327 — 2,645 Total current assets 45 15,290 61 59,281 (48,070 ) 26,607 Property, plant, and equipment, net — 1,378 — 3,139 — 4,517 Goodwill — — — 39,795 — 39,795 Other intangible assets, net — 13 — 22,165 — 22,178 Tax assets — 564 — 973 — 1,537 Investment in subsidiaries 59,130 58,914 59,923 — (177,967 ) — Intercompany loans receivable 3,000 6,520 18,357 32,510 (60,387 ) — Other assets — 267 — 899 — 1,166 Total assets $ 62,175 $ 82,946 $ 78,341 $ 158,762 $ (286,424 ) $ 95,800 LIABILITIES AND EQUITY Current liabilities: Current debt obligations $ — $ 2,000 $ 504 $ 398 $ — $ 2,902 Accounts payable — 368 — 1,441 — 1,809 Intercompany payable — 25,285 7,833 14,798 (47,916 ) — Accrued compensation 18 624 — 1,003 — 1,645 Accrued income taxes 14 — — 911 — 925 Other accrued expenses 2 640 15 2,995 — 3,652 Total current liabilities 34 28,917 8,352 21,546 (47,916 ) 10,933 Long-term debt — 21,771 1,843 2,304 — 25,918 Accrued compensation and retirement benefits — 988 — 536 — 1,524 Accrued income taxes 10 1,710 — 3,038 — 4,758 Intercompany loans payable 11,897 14,885 16,023 17,582 (60,387 ) — Deferred tax liabilities — — — 1,363 — 1,363 Other liabilities — 64 — 900 — 964 Total liabilities 11,941 68,335 26,218 47,269 (108,303 ) 45,460 Shareholders’ equity 50,234 14,611 52,123 111,387 (178,121 ) 50,234 Noncontrolling interests — — — 106 — 106 Total equity 50,234 14,611 52,123 111,493 (178,121 ) 50,340 Total liabilities and equity $ 62,175 $ 82,946 $ 78,341 $ 158,762 $ (286,424 ) $ 95,800 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 51 16,301 — 30,475 (46,827 ) — Other current assets 10 227 — 1,628 — 1,865 Current assets held for sale — — — 371 — 371 Total current assets 61 16,728 5 55,084 (47,005 ) 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 55,811 52,618 — (164,262 ) — Intercompany loans receivable 3,000 6,530 16,114 25,621 (51,265 ) — Other assets — 434 — 798 — 1,232 Noncurrent assets held for sale — — — 5,919 — 5,919 Total assets $ 58,894 $ 81,561 $ 68,737 $ 153,156 $ (262,532 ) $ 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 — 23,380 7,111 16,336 (46,827 ) — 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 22 29,770 8,016 23,239 (46,827 ) 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 13,109 10,049 19,539 (51,265 ) — Deferred tax liabilities — — — 2,978 — 2,978 Other liabilities — 153 — 1,362 — 1,515 Noncurrent liabilities held for sale — — — 720 — 720 Total liabilities 8,600 67,592 19,907 51,393 (98,092 ) 49,400 Shareholders' equity 50,294 13,969 48,830 101,641 (164,440 ) 50,294 Noncontrolling interests — — — 122 — 122 Total equity 50,294 13,969 48,830 101,763 (164,440 ) 50,416 Total liabilities and equity $ 58,894 $ 81,561 $ 68,737 $ 153,156 $ (262,532 ) $ 99,816 Condensed Consolidating Statement of Cash Flows Nine Months Ended January 26, 2018 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 $ 172 $ (958 ) $ 200 $ 4,232 $ — $ 3,646 Investing Activities: Acquisitions, net of cash acquired — — — (111 ) — (111 ) Proceeds from sale of businesses — — — 6,058 — 6,058 Additions to property, plant, and equipment — (234 ) — (542 ) — (776 ) Purchases of investments — — — (2,479 ) — (2,479 ) Sales and maturities of investments — — — 3,060 — 3,060 Capital contribution paid — (59 ) (4,200 ) — 4,259 — Other investing activities, net — — — (5 ) — (5 ) Net cash provided by (used in) investing activities — (293 ) (4,200 ) 5,981 4,259 5,747 Financing Activities: Acquisition-related contingent consideration — — — (43 ) — (43 ) Change in current debt obligations, net — — (397 ) 6 — (391 ) Repayment of short-term borrowings (maturities greater than 90 days) — — — (44 ) — (44 ) Proceeds from short-term borrowings (maturities greater than 90 days) — — — 1 — 1 Issuance of long-term debt — — — 21 — 21 Payments on long-term debt — (3,000 ) — (1,167 ) — (4,167 ) Dividends to shareholders (1,870 ) — — — — (1,870 ) Issuance of ordinary shares 333 — — — — 333 Repurchase of ordinary shares (1,964 ) — — — — (1,964 ) Net intercompany loan borrowings (repayments) 3,329 4,244 4,453 (12,026 ) — — Capital contribution received — — — 4,259 (4,259 ) — Other financing activities — — — (2 ) — (2 ) Net cash provided by (used in) financing activities (172 ) 1,244 4,056 (8,995 ) (4,259 ) (8,126 ) Effect of exchange rate changes on cash and cash equivalents — — — 124 — 124 Net change in cash and cash equivalents — (7 ) 56 1,342 — 1,391 Cash and cash equivalents at beginning of period — 45 5 4,917 — 4,967 Cash and cash equivalents at end of period $ — $ 38 $ 61 $ 6,259 $ — $ 6,358 Condensed Consolidating Statement of Cash Flows Nine Months Ended January 27, 2017 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 $ 834 $ 933 $ 161 $ 3,179 $ — $ 5,107 Investing Activities: Acquisitions, net of cash acquired — (940 ) — (388 ) — (1,328 ) Additions to property, plant, and equipment — (257 ) — (667 ) — (924 ) Purchases of investments — — — (3,516 ) 162 (3,354 ) Sales and maturities of investments — 210 — 4,238 (162 ) 4,286 Capital contribution paid — (241 ) — — 241 — Other investing activities, net — — — 21 — 21 Net cash provided by (used in) investing activities — (1,228 ) — (312 ) 241 (1,299 ) Financing Activities: Acquisition-related contingent consideration — — — (58 ) — (58 ) Change in current debt obligations, net — — 1,099 19 — 1,118 Repayment of short-term borrowings (maturities greater than 90 days) — — — (2 ) — (2 ) Proceeds from short-term borrowings (maturities greater than 90 days) — — — 4 — 4 Issuance of long-term debt — — — 131 — 131 Payments on long-term debt — (29 ) — (332 ) — (361 ) Dividends to shareholders (1,782 ) — — — — (1,782 ) Issuance of ordinary shares 309 — — — — 309 Repurchase of ordinary shares (3,409 ) — — — — (3,409 ) Net intercompany loan borrowings (repayments) 4,048 275 (1,260 ) (3,063 ) — — Capital contribution received — — — 241 (241 ) — Other financing activities — 34 — 46 — 80 Net cash provided by (used in) financing activities (834 ) 280 (161 ) (3,014 ) (241 ) (3,970 ) Effect of exchange rate changes on cash and cash equivalents — — — 54 — 54 Net change in cash and cash equivalents — (15 ) — (93 ) — (108 ) Cash and cash equivalents at beginning of period — 55 — 2,821 — 2,876 Cash and cash equivalents at end of period $ — $ 40 $ — $ 2,728 $ — $ 2,768 Consolidating Statement of Comprehensive Income Three Months Ended January 26, 2018 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Adjustments Total Net sales $ — $ — $ — $ 7,369 $ — $ 7,369 Costs and expenses: Cost of products sold — — — 2,191 — 2,191 Research and development expense — — — 558 — 558 Selling, general, and administrative expense 4 — — 2,495 — 2,499 Amortization of intangible assets — — — 461 — 461 Restructuring charges, net — — — 7 — 7 Acquisition-related items — — — 26 — 26 Certain litigation charges — — — 61 — 61 Other (income) expense, net 10 — — 130 — 140 Operating profit (loss) (14 ) — — 1,440 — 1,426 Investment loss — — — 227 — 227 Interest income — (13 ) (137 ) (154 ) 206 (98 ) Interest expense 63 19 73 321 (206 ) 270 Interest expense, net 63 6 (64 ) 167 — 172 Equity in net (income) loss of subsidiaries 1,314 (765 ) 1,378 — (1,927 ) — Income (loss) before income taxes (1,391 ) 759 (1,314 ) 1,046 1,927 1,027 Income tax (benefit) provision (2 ) — — 2,421 — 2,419 Net income (loss) (1,389 ) 759 (1,314 ) (1,375 ) 1,927 (1,392 ) Net loss attributable to noncontrolling interests — — — 3 — 3 Net income (loss) attributable to Medtronic (1,389 ) 759 (1,314 ) (1,372 ) 1,927 (1,389 ) Other comprehensive income (loss), net of tax 678 245 678 678 (1,601 ) 678 Other comprehensive loss attributable to non-controlling interests — — — 3 — 3 Total comprehensive income (loss) $ (711 ) $ 1,004 $ (636 ) $ (694 ) $ 326 $ (711 ) Consolidating Statement of Comprehensive Income Nine Months Ended January 26, 2018 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 21,809 $ — $ 21,809 Costs and expenses: Cost of products sold — — — 6,660 — 6,660 Research and development expense — — — 1,661 — 1,661 Selling, general, and administrative expense 9 — 1 7,412 — 7,422 Amortization of intangible assets — — — 1,375 — 1,375 Restructuring charges, net — — — 23 — 23 Acquisition-related items — — — 77 — 77 Certain litigation charges — — — 61 — 61 Divestiture-related items — — — 114 — 114 Gain on sale of businesses — — — (697 ) — (697 ) Special charge — — — 80 — 80 Other (income) expense, net 35 1 — 281 — 317 Operating profit (loss) (44 ) (1 ) (1 ) 4,762 — 4,716 Investment loss — — — 227 — 227 Interest income — (45 ) (355 ) (392 ) 502 (290 ) Interest expense 172 63 156 940 (502 ) 829 Interest expense, net 172 18 (199 ) 548 — 539 Equity in net (income) loss of subsidiaries (1,855 ) (1,938 ) (1,657 ) — 5,450 — Income (loss) before income taxes 1,639 1,919 1,855 3,987 (5,450 ) 3,950 Income tax (benefit) provision (5 ) — — 2,325 — 2,320 Net income (loss) 1,644 1,919 1,855 1,662 (5,450 ) 1,630 Net loss attributable to noncontrolling interests — — — 14 — 14 Net income (loss) attributable to Medtronic 1,644 1,919 1,855 1,676 (5,450 ) 1,644 Other comprehensive income (loss), net of tax 1,231 314 1,231 1,231 (2,776 ) 1,231 Other comprehensive loss attributable to noncontrolling interests — — — 14 — 14 Total comprehensive income (loss) $ 2,875 $ 2,233 $ 3,086 $ 2,907 $ (8,226 ) $ 2,875 Consolidating Statement of Comprehensive Income Three Months Ended January 27, 2017 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 7,283 $ — $ 7,283 Costs and expenses: Cost of products sold — — — 2,268 — 2,268 Research and development expense — — — 530 — 530 Selling, general, and administrative expense 4 — — 2,384 — 2,388 Amortization of intangible assets — — — 497 — 497 Restructuring charges, net — — — 21 — 21 Acquisition-related items — — — 68 — 68 Certain litigation charges — — — 218 — 218 Special charge — — — 100 — 100 Other (income) expense, net 80 — — (34 ) — 46 Operating profit (loss) (84 ) — — 1,231 — 1,147 Interest income — (23 ) (158 ) (108 ) 201 (88 ) Interest expense 32 26 18 393 (201 ) 268 Interest expense, net 32 3 (140 ) 285 — 180 Equity in net (income) loss of subsidiaries (937 ) (434 ) (797 ) — 2,168 — Income (loss) before income taxes 821 431 937 946 (2,168 ) 967 Income tax (benefit) provision — — — 147 — 147 Net income (loss) 821 431 937 799 (2,168 ) 820 Net loss attributable to noncontrolling interests — — — 1 — 1 Net income (loss) attributable to Medtronic 821 431 937 800 (2,168 ) 821 Other comprehensive income (loss), net of tax (551 ) (358 ) (551 ) (551 ) 1,460 (551 ) Other comprehensive loss attributable to — — — 1 — 1 Total comprehensive income (loss) $ 270 $ 73 $ 386 $ 249 $ (708 ) $ 270 Consolidating Statement of Comprehensive Income Nine Months Ended January 27, 2017 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 21,794 $ — $ 21,794 Costs and expenses: Cost of products sold — — — 6,855 — 6,855 Research and development expense — — — 1,640 — 1,640 Selling, general, and administrative expense 9 1 2 7,220 — 7,232 Amortization of intangible assets — — — 1,484 — 1,484 Restructuring charges, net — — — 162 — 162 Acquisition-related items — — — 148 — 148 Certain litigation charges — — — 300 — 300 Special charge — — — 100 — 100 Other (income) expense, net 5 1 — 168 — 174 Operating profit (loss) (14 ) (2 ) (2 ) 3,717 — 3,699 Interest income — (71 ) (482 ) (315 ) 596 (272 ) Interest expense 74 81 30 1,215 (596 ) 804 Interest expense, net 74 10 (452 ) 900 — 532 Equity in net (income) loss of subsidiaries (2,949 ) (1,462 ) (2,499 ) — 6,910 — Income (loss) before income taxes 2,861 1,450 2,949 2,817 (6,910 ) 3,167 Income tax (benefit) provision (4 ) — — 311 — 307 Net income (loss) 2,865 1,450 2,949 2,506 (6,910 ) 2,860 Net loss attributable to noncontrolling interests — — — 5 — 5 Net income (loss) attributable to Medtronic 2,865 1,450 2,949 2,511 (6,910 ) 2,865 Other comprehensive income (loss), net of tax (1,011 ) (385 ) (1,011 ) (1,011 ) 2,407 (1,011 ) Other comprehensive loss attributable to — — — 5 — 5 Total comprehensive income (loss) $ 1,854 $ 1,065 $ 1,938 $ 1,500 $ (4,503 ) $ 1,854 Condensed Consolidating Balance Sheet January 26, 2018 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total ASSETS Current assets: Cash and cash equivalents $ — $ — $ 61 $ 6,297 $ — $ 6,358 Investments — — — 8,078 — 8,078 Accounts receivable, net — — — 5,775 — 5,775 Inventories, net — — — 3,751 — 3,751 Intercompany receivable 40 — 1,338 7,855 (9,233 ) — Other current assets 5 — — 2,640 — 2,645 Total current assets 45 — 1,399 34,396 (9,233 ) 26,607 Property, plant, and equipment, net — — — 4,517 — 4,517 Goodwill — — — 39,795 — 39,795 Other intangible assets, net — — — 22,178 — 22,178 Tax assets — — — 1,537 — 1,537 Investment in subsidiaries 59,130 53,153 58,590 — (170,873 ) — Intercompany loans receivable 3,000 2,316 18,357 16,123 (39,796 ) — Other assets — — — 1,166 — 1,166 Total assets $ 62,175 $ 55,469 $ 78,346 $ 119,712 $ (219,902 ) $ 95,800 LIABILITIES AND EQUITY Current liabilities: Current debt obligations $ — $ — $ 504 $ 2,398 $ — $ 2,902 Accounts payable — — — 1,809 — 1,809 Intercompany payable — 1,278 7,833 122 (9,233 ) — Accrued compensation 18 — — 1,627 — 1,645 Accrued income taxes 14 — — 911 — 925 Other accrued expenses 2 12 19 3,619 — 3,652 Total current liabilities 34 1,290 8,356 10,486 (9,233 ) 10,933 Long-term debt — 2,117 1,843 21,958 — 25,918 Accrued compensation and retirement benefits — — — 1,524 — 1,524 Accrued income taxes 10 — — 4,748 — 4,758 Intercompany loans payable 11,897 100 16,023 11,776 (39,796 ) — Deferred tax liabilities — — — 1,363 — 1,363 Other liabilities — — 1 963 — 964 Total liabilities 11,941 3,507 26,223 52,818 (49,029 ) 45,460 Shareholders’ equity 50,234 51,962 52,123 66,788 (170,873 ) 50,234 Noncontrolling interests — — — 106 — 106 Total equity 50,234 51,962 52,123 66,894 (170,873 ) 50,340 Total liabilities and equity $ 62,175 $ 55,469 $ 78,346 $ 119,712 $ (219,902 ) $ 95,800 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 51 — 1,329 7,111 (8,491 ) — Other current assets 10 — — 1,855 — 1,865 Current assets held for sale — — — 371 — 371 Total current assets 61 33 1,334 31,936 (8,491 ) 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 47,248 51,294 — (154,375 ) — Intercompany loans receivable 3,000 2,978 16,114 10,149 (32,241 ) — Other assets — — — 1,232 — 1,232 Noncurrent assets held for sale — — — 5,919 — 5,919 Total assets $ 58,894 $ 50,259 $ 68,742 $ 117,028 $ (195,107 ) $ 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 — 1,269 7,111 111 (8,491 ) — 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 22 2,468 8,020 12,201 (8,491 ) 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 8,568 100 10,050 13,523 (32,241 ) — Deferred tax liabilities — — — 2,978 — 2,978 Other liabilities — — — 1,515 — 1,515 Noncurrent liabilities held for sale — — — 720 — 720 Total liabilities 8,600 4,701 19,912 56,919 (40,732 ) 49,400 Shareholders' equity 50,294 45,558 48,830 59,987 (154,375 ) 50,294 Noncontrolling interests — — — 122 — 122 Total Equity 50,294 45,558 48,830 60,109 (154,375 ) 50,416 Total liabilities and equity $ 58,894 $ 50,259 $ 68,742 $ 117,028 $ (195,107 ) $ 99,816 Condensed Consolidating Statement of Cash Flows Nine Months Ended January 26, 2018 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 $ 172 $ 978 $ 210 $ 3,334 $ (1,048 ) $ 3,646 Investing Activities: Acquisitions, net of cash acquired — — — (111 ) — (111 ) Proceeds from sale of businesses — — — 6,058 — 6,058 Additions to property, plant, and equipment — — — (776 ) — (776 ) Purchases of investments — — — (2,479 ) — (2,479 ) Sales and maturities of investments — — — 3,060 — 3,060 Capital contribution paid — (531 ) (4,200 ) — 4,731 — Other investing activities, net — — — (5 ) — (5 ) Net cash provided by (used in) investing activities — (531 ) (4,200 ) 5,747 4,731 5,747 Financing Activities: Acquisition-related contingent consideration — — — (43 ) — (43 ) Change in current debt obligations, net — — (397 ) 6 — (391 ) Repayment of short-term borrowings (maturities greater than 90 days) — — — (44 ) — (44 ) Proceeds from short-term borrowings (maturities greater than 90 days) — — — 1 — 1 Issuance of long-term debt — — — 21 — 21 Payments on long-term debt — (1,150 ) — (3,017 ) — (4,167 ) Dividends to shareholders (1,870 ) — — — — (1,870 ) Issuance of ordinary shares 333 — — — — 333 Repurchase of ordinary shares (1,964 ) — — — — (1,964 ) Net intercompany loan borrowings (repayments) 3,329 670 4,443 (8,442 ) — — 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 (172 ) (480 ) 4,046 (7,837 ) (3,683 ) (8,126 ) Effect of exchange rate changes on cash and cash equivalents — — — 124 — 124 Net change in cash and cash equivalents — (33 ) 56 1,368 — 1,391 Cash and cash equivalents at beginning of period — 33 5 4,929 — 4,967 Cash and cash equivalents at end of period $ — $ — $ 61 $ 6,297 $ — $ 6,358 Condensed Consolidating Statement of Cash Flows Nine Months Ended January 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 $ 834 $ 867 $ 15 $ 4,311 $ (920 ) $ 5,107 Investing Activities: Acquisitions, net of cash acquired — — — (1,328 ) — (1,328 ) Additions to property, plant, and equipment — — — (924 ) — (924 ) Purchases of investments — — — (3,354 ) — (3,354 ) Sales and maturities of investments — — — 4,286 — 4,286 Capital contributions paid — (537 ) — — 537 — Other investing activities, net — — — 21 — 21 Net cash provided by (used in) investing activities — (537 ) — (1,299 ) 537 (1,299 ) Financing Activities: Acquisition-related contingent consideration — — — (58 ) — (58 ) Change in current debt obligations, net — — 1,099 19 — 1,118 Repayment of short-term borrowings (maturities greater than 90 days) — — — (2 ) — (2 ) Proceeds from short-term borrowings (maturities greater than 90 days) — — — 4 — 4 Issuance of long-term debt — — — 131 — 131 Payments on long-term debt — — — (361 ) — (361 ) Dividends to shareholders (1,782 ) — — — — (1,782 ) Issuance of ordinary shares 309 — — — — 309 Repurchase of ordinary shares (3,409 ) — — — — (3,409 ) Net intercompany loan borrowings (repayments) 4,048 (457 ) (1,114 ) (2,477 ) — — Intercompany dividend paid — — — (920 ) 920 — Capital contributions received — — — 537 (537 ) — Other financing activities — — — 80 — 80 Net cash provided by (used in) financing activities (834 ) (457 ) (15 ) (3,047 ) 383 (3,970 ) Effect of exchange rate changes on cash and cash equivalents — — — 54 — 54 Net change in cash and cash equivalents — (127 ) — 19 — (108 ) Cash and cash equivalents at beginning of period — 208 — 2,668 — 2,876 Cash and cash equivalents at end of period $ — $ 81 $ — $ 2,687 $ — $ 2,768 |