Guarantor Financial Information | 6 Months Ended |
Oct. 25, 2019 |
Condensed Financial Statements, Captions [Line Items] | |
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. Additionally, 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 six months ended October 25, 2019 and October 26, 2018, condensed consolidating balance sheets at October 25, 2019 and April 26, 2019, and condensed consolidating statements of cash flows for the six months ended October 25, 2019 and October 26, 2018. 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. Certain reclassifications have been made to prior year financial statements to conform to classifications used in the current year. |
Medtronic Senior Notes and Medtronic Luxco Senior Notes | |
Condensed Financial Statements, Captions [Line Items] | |
Guarantor Financial Information | Consolidating Statement of Comprehensive Income Three Months Ended October 25, 2019 Medtronic Senior Notes and Medtronic Luxco Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating Total Net sales $ — $ 385 $ — $ 7,706 $ (385) $ 7,706 Costs and expenses: Cost of products sold — 350 — 2,354 (310) 2,394 Research and development expense — 178 — 425 — 603 Selling, general, and administrative expense 4 431 — 2,185 — 2,620 Amortization of intangible assets — 3 — 438 — 441 Restructuring charges, net — 7 — 20 — 27 Certain litigation charges — — — 121 — 121 Other operating expense (income), net 13 (629) — 852 (87) 149 Operating profit (loss) (17) 45 — 1,311 12 1,351 Other non-operating (income) expense, net — (73) (241) (425) 631 (108) Interest expense 139 345 119 193 (631) 165 Equity in net (income) loss of subsidiaries (1,518) (581) (1,396) — 3,495 — Income (loss) before income taxes 1,362 354 1,518 1,543 (3,483) 1,294 Income tax provision (2) (30) — (45) — (77) Net income (loss) 1,364 384 1,518 1,588 (3,483) 1,371 Net income attributable to noncontrolling interests — — — (7) — (7) Net income (loss) attributable to Medtronic 1,364 384 1,518 1,581 (3,483) 1,364 Other comprehensive income (loss), net of tax (127) (76) (127) (192) 395 (127) Comprehensive income attributable to — — — (7) — (7) Total comprehensive income (loss) $ 1,237 $ 308 $ 1,391 $ 1,389 $ (3,088) $ 1,237 |
Guarantor Financial Information | Consolidating Statement of Comprehensive Income Six Months Ended October 25, 2019 Medtronic Senior Notes and Medtronic Luxco Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating Total Net sales $ — $ 811 $ — $ 15,199 $ (811) $ 15,199 Costs and expenses: Cost of products sold — 676 — 4,705 (621) 4,760 Research and development expense — 346 — 844 — 1,190 Selling, general, and administrative expense 7 809 — 4,347 — 5,163 Amortization of intangible assets — 6 — 875 — 881 Restructuring charges, net — 9 — 65 — 74 Certain litigation charges — 5 — 163 — 168 Other operating expense (income), net 26 (1,067) (7) 1,352 (177) 127 Operating profit (loss) (33) 27 7 2,848 (13) 2,836 Other non-operating (income) expense, net — (134) (486) (829) 1,240 (209) Interest expense 283 1,056 284 391 (1,240) 774 Equity in net (income) loss of subsidiaries (2,540) (1,192) (2,331) — 6,063 — Income (loss) before income taxes 2,224 297 2,540 3,286 (6,076) 2,271 Income tax provision (4) (159) — 186 — 23 Net income (loss) 2,228 456 2,540 3,100 (6,076) 2,248 Net income attributable to noncontrolling interests — — — (20) — (20) Net income (loss) attributable to Medtronic 2,228 456 2,540 3,080 (6,076) 2,228 Other comprehensive income (loss), net of tax 100 (29) 100 (83) 12 100 Comprehensive income attributable to — — — (20) — (20) Total comprehensive income (loss) $ 2,328 $ 427 $ 2,640 $ 2,997 $ (6,064) $ 2,328 |
Guarantor Financial Information | Consolidating Statement of Comprehensive Income Three Months Ended October 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 $ — $ 364 $ — $ 7,481 $ (364) $ 7,481 Costs and expenses: Cost of products sold — 280 — 2,162 (239) 2,203 Research and development expense — 176 — 414 — 590 Selling, general, and administrative expense 4 413 — 2,188 — 2,605 Amortization of intangible assets — 2 — 443 — 445 Restructuring charges, net — 1 — 23 — 24 Other operating expense (income), net 24 (672) — 834 (116) 70 Operating profit (loss) (28) 164 — 1,417 (9) 1,544 Other non-operating (income) expense, net — (138) (175) (429) 690 (52) Interest expense 108 482 113 228 (690) 241 Equity in net (income) loss of subsidiaries (1,249) (762) (1,187) — 3,198 — Income (loss) before income taxes 1,113 582 1,249 1,618 (3,207) 1,355 Income tax provision (2) (15) — 252 — 235 Net income (loss) 1,115 597 1,249 1,366 (3,207) 1,120 Net income attributable to noncontrolling interests — — — (5) — (5) Net income (loss) attributable to Medtronic 1,115 597 1,249 1,361 (3,207) 1,115 Other comprehensive income (loss), net of tax (289) (194) (289) (310) 790 (292) Comprehensive income attributable to noncontrolling interests — — — (2) — (2) Total comprehensive income (loss) $ 826 $ 403 $ 960 $ 1,054 $ (2,417) $ 826 |
Guarantor Financial Information | Consolidating Statement of Comprehensive Income Six Months Ended October 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 $ — $ 726 $ — $ 14,865 $ (726) $ 14,865 Costs and expenses: Cost of products sold — 553 — 4,330 (476) 4,407 Research and development expense — 344 — 831 — 1,175 Selling, general, and administrative expense 6 781 — 4,415 — 5,202 Amortization of intangible assets — 4 — 887 — 891 Restructuring charges, net — 11 — 75 — 86 Certain litigation charges — 78 — 25 — 103 Other operating expense (income), net 25 (931) — 1,349 (222) 221 Operating profit (loss) (31) (114) — 2,953 (28) 2,780 Other non-operating (income) expense, net — (297) (339) (934) 1,332 (238) Interest expense 208 946 216 445 (1,332) 483 Equity in net (income) loss of subsidiaries (2,425) (1,568) (2,302) — 6,295 — Income (loss) before income taxes 2,186 805 2,425 3,442 (6,323) 2,535 Income tax provision (4) (119) — 461 — 338 Net income (loss) 2,190 924 2,425 2,981 (6,323) 2,197 Net income attributable to noncontrolling interests — — — (7) — (7) Net income (loss) attributable to Medtronic 2,190 924 2,425 2,974 (6,323) 2,190 Other comprehensive income (loss), net of tax (873) (702) (873) (914) 2,486 (876) Comprehensive income attributable to noncontrolling interests — — — (4) — (4) Total comprehensive income (loss) $ 1,317 $ 222 $ 1,552 $ 2,063 $ (3,837) $ 1,317 |
Guarantor Financial Information | Condensed Consolidating Balance Sheet October 25, 2019 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 $ — $ 20 $ 204 $ 3,738 $ — $ 3,962 Investments — — — 6,436 — 6,436 Accounts receivable, net — — — 6,118 — 6,118 Inventories, net — 200 — 4,079 (237) 4,042 Intercompany receivable 109 9,352 5 32,385 (41,851) — Other current assets 7 183 2 1,903 — 2,095 Total current assets 116 9,755 211 54,659 (42,088) 22,653 Property, plant, and equipment, net — 1,527 — 3,229 — 4,756 Goodwill — 2,009 — 37,943 — 39,952 Other intangible assets, net — 93 — 19,682 — 19,775 Tax assets — 520 — 1,284 — 1,804 Investment in subsidiaries 66,705 73,122 67,007 — (206,834) — Intercompany loans receivable 3,000 21 30,240 25,120 (58,381) — Other assets — 350 — 1,763 — 2,113 Total assets $ 69,821 $ 87,397 $ 97,458 $ 143,680 $ (307,303) $ 91,053 LIABILITIES AND EQUITY Current liabilities: Current debt obligations $ — $ 500 $ — $ 375 $ — $ 875 Accounts payable — 494 — 1,471 — 1,965 Intercompany payable — 21,687 10,697 9,467 (41,851) — Accrued compensation 6 728 — 1,039 — 1,773 Accrued income taxes — — — 442 — 442 Other accrued expenses 21 337 70 2,687 — 3,115 Total current liabilities 27 23,746 10,767 15,481 (41,851) 8,170 Long-term debt — 9,783 13,552 1,417 — 24,752 Accrued compensation and retirement benefits — 1,001 — 572 — 1,573 Accrued income taxes 10 722 — 1,973 — 2,705 Intercompany loans payable 19,206 9,011 13,459 16,705 (58,381) — Deferred tax liabilities — — — 1,376 — 1,376 Other liabilities — 265 — 1,493 — 1,758 Total liabilities 19,243 44,528 37,778 39,017 (100,232) 40,334 Shareholders’ equity 50,578 42,869 59,680 104,522 (207,071) 50,578 Noncontrolling interests — — — 141 — 141 Total equity 50,578 42,869 59,680 104,663 (207,071) 50,719 Total liabilities and equity $ 69,821 $ 87,397 $ 97,458 $ 143,680 $ (307,303) $ 91,053 |
Guarantor Financial Information | Condensed Consolidating Balance Sheet April 26, 2019 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 $ — $ 18 $ 1 $ 4,374 $ — $ 4,393 Investments — — — 5,455 — 5,455 Accounts receivable, net — — — 6,222 — 6,222 Inventories, net — 188 — 3,792 (227) 3,753 Intercompany receivable 40 9,407 6 19,170 (28,623) — Other current assets 10 190 3 1,941 — 2,144 Total current assets 50 9,803 10 40,954 (28,850) 21,967 Property, plant, and equipment, net — 1,480 — 3,195 — 4,675 Goodwill — 2,009 — 37,950 — 39,959 Other intangible assets, net — 99 — 20,461 — 20,560 Tax assets — 568 — 951 — 1,519 Investment in subsidiaries 64,352 71,129 65,012 — (200,493) — Intercompany loans receivable 3,000 21 27,858 35,398 (66,277) — Other assets — 216 — 798 — 1,014 Total assets $ 67,402 $ 85,325 $ 92,880 $ 139,707 $ (295,620) $ 89,694 LIABILITIES AND EQUITY Current liabilities: Current debt obligations $ — $ 500 $ — $ 338 $ — $ 838 Accounts payable — 481 — 1,472 — 1,953 Intercompany payable — 11,971 7,200 9,452 (28,623) — Accrued compensation 3 913 — 1,273 — 2,189 Accrued income taxes — — — 567 — 567 Other accrued expenses 20 331 53 2,521 — 2,925 Total current liabilities 23 14,196 7,253 15,623 (28,623) 8,472 Long-term debt — 14,418 8,621 1,447 — 24,486 Accrued compensation and retirement benefits — 1,069 — 582 — 1,651 Accrued income taxes 10 692 — 2,136 — 2,838 Intercompany loans payable 17,278 12,613 19,682 16,704 (66,277) — Deferred tax liabilities — — — 1,278 — 1,278 Other liabilities — 133 — 624 — 757 Total liabilities 17,311 43,121 35,556 38,394 (94,900) 39,482 Shareholders' equity 50,091 42,204 57,324 101,192 (200,720) 50,091 Noncontrolling interests — — — 121 — 121 Total equity 50,091 42,204 57,324 101,313 (200,720) 50,212 Total liabilities and equity $ 67,402 $ 85,325 $ 92,880 $ 139,707 $ (295,620) $ 89,694 |
Guarantor Financial Information | Condensed Consolidating Statement of Cash Flows Six Months Ended October 25, 2019 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 $ 49 $ (967) $ 295 $ 4,000 $ — $ 3,377 Investing Activities: Acquisitions, net of cash acquired — — — (201) — (201) Additions to property, plant, and equipment — (158) — (426) — (584) Purchases of investments — — — (4,226) — (4,226) Sales and maturities of investments — — — 3,260 — 3,260 Other investing activities — — (5) (11) — (16) Net cash provided by (used in) investing activities — (158) (5) (1,604) — (1,767) Financing Activities: Change in current debt obligations, net — — — 42 — 42 Issuance of long-term debt — — 5,567 1 — 5,568 Payments on long-term debt — (5,016) (515) (63) — (5,594) Dividends to shareholders (1,447) — — — — (1,447) Issuance of ordinary shares 432 — — — — 432 Repurchase of ordinary shares (962) — — — — (962) Net intercompany loan borrowings (repayments) 1,928 6,143 (5,105) (2,966) — — Other financing activities — — (34) (20) — (54) Net cash provided by (used in) financing activities (49) 1,127 (87) (3,006) — (2,015) Effect of exchange rate changes on cash and cash equivalents — — — (26) — (26) Net change in cash and cash equivalents — 2 203 (636) — (431) Cash and cash equivalents at beginning of period — 18 1 4,374 — 4,393 Cash and cash equivalents at end of period $ — $ 20 $ 204 $ 3,738 $ — $ 3,962 |
Guarantor Financial Information | Condensed Consolidating Statement of Cash Flows Six Months Ended October 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 $ 147 $ (1,335) $ 123 $ 3,930 $ — $ 2,865 Investing Activities: Acquisitions, net of cash acquired — — — (119) — (119) Additions to property, plant, and equipment — (133) — (364) — (497) Purchases of investments — — — (1,444) — (1,444) Sales and maturities of investments — 76 — 2,748 — 2,824 Capital contribution paid (18) (32) — — 50 — Net cash provided by (used in) investing activities (18) (89) — 821 50 764 Financing Activities: Change in current debt obligations, net — — (696) (4) — (700) Issuance of long-term debt — — — 1 — 1 Payments on long-term debt — — — (17) — (17) Dividends to shareholders (1,351) — — — — (1,351) Issuance of ordinary shares 800 — — — — 800 Repurchase of ordinary shares (2,047) — — — — (2,047) Net intercompany loan borrowings (repayments) 2,469 1,428 1,067 (4,964) — — Capital contribution received — — — 50 (50) — Other financing activities — — — 11 — 11 Net cash provided by (used in) financing activities (129) 1,428 371 (4,923) (50) (3,303) Effect of exchange rate changes on cash and cash equivalents — — — (84) — (84) Net change in cash and cash equivalents — 4 494 (256) — 242 Cash and cash equivalents at beginning of period — 20 1 3,648 — 3,669 Cash and cash equivalents at end of period $ — $ 24 $ 495 $ 3,392 $ — $ 3,911 |
CIFSA Senior Notes | |
Condensed Financial Statements, Captions [Line Items] | |
Guarantor Financial Information | Consolidating Statement of Comprehensive Income Three Months Ended October 25, 2019 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 7,706 $ — $ 7,706 Costs and expenses: Cost of products sold — — — 2,394 — 2,394 Research and development expense — — — 603 — 603 Selling, general, and administrative expense 4 — 1 2,615 — 2,620 Amortization of intangible assets — — — 441 — 441 Restructuring charges, net — — — 27 — 27 Certain litigation charges — — — 121 — 121 Other operating expense (income), net 13 — — 136 — 149 Operating profit (loss) (17) — (1) 1,369 — 1,351 Other non-operating (income) expense, net — (32) (248) (362) 534 (108) Interest expense 139 191 119 250 (534) 165 Equity in net (income) loss of subsidiaries (1,518) (1,220) (1,390) — 4,128 — Income (loss) before income taxes 1,362 1,061 1,518 1,481 (4,128) 1,294 Income tax provision (2) — — (75) — (77) Net income (loss) 1,364 1,061 1,518 1,556 (4,128) 1,371 Net income attributable to noncontrolling interests — — — (7) — (7) Net income (loss) attributable to Medtronic 1,364 1,061 1,518 1,549 (4,128) 1,364 Other comprehensive income (loss), net of tax (127) (95) (127) (180) 402 (127) Comprehensive income attributable to — — — (7) — (7) Total comprehensive income (loss) $ 1,237 $ 966 $ 1,391 $ 1,369 $ (3,726) $ 1,237 |
Guarantor Financial Information | Consolidating Statement of Comprehensive Income Six Months Ended October 25, 2019 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 15,199 $ — $ 15,199 Costs and expenses: Cost of products sold — — — 4,760 — 4,760 Research and development expense — — — 1,190 — 1,190 Selling, general, and administrative expense 7 — 1 5,155 — 5,163 Amortization of intangible assets — — — 881 — 881 Restructuring charges, net — — — 74 — 74 Certain litigation charges — — — 168 — 168 Other operating expense (income), net 26 — (7) 108 — 127 Operating profit (loss) (33) — 6 2,863 — 2,836 Other non-operating (income) expense, net — (95) (501) (760) 1,147 (209) Interest expense 283 412 284 942 (1,147) 774 Equity in net (income) loss of subsidiaries (2,540) (2,188) (2,317) — 7,045 — Income (loss) before income taxes 2,224 1,871 2,540 2,681 (7,045) 2,271 Income tax provision (4) — — 27 — 23 Net income (loss) 2,228 1,871 2,540 2,654 (7,045) 2,248 Net income attributable to noncontrolling interests — — — (20) — (20) Net income (loss) attributable to Medtronic 2,228 1,871 2,540 2,634 (7,045) 2,228 Other comprehensive income (loss), net of tax 100 (11) 100 (53) (36) 100 Comprehensive income attributable to — — — (20) — (20) Total comprehensive income (loss) $ 2,328 $ 1,860 $ 2,640 $ 2,581 $ (7,081) $ 2,328 |
Guarantor Financial Information | Consolidating Statement of Comprehensive Income Three Months Ended October 26, 2018 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 7,481 $ — $ 7,481 Costs and expenses: Cost of products sold — — — 2,203 — 2,203 Research and development expense — — — 590 — 590 Selling, general, and administrative expense 4 — 1 2,600 — 2,605 Amortization of intangible assets — — — 445 — 445 Restructuring charges, net — — — 24 — 24 Other operating expense, net 24 — — 46 — 70 Operating profit (loss) (28) — (1) 1,573 — 1,544 Other non-operating (income) expense, net — (9) (183) (150) 290 (52) Interest expense 108 22 113 288 (290) 241 Equity in net (income) loss of subsidiaries (1,249) (629) (1,180) — 3,058 — Income (loss) before income taxes 1,113 616 1,249 1,435 (3,058) 1,355 Income tax provision (2) — — 237 — 235 Net income (loss) 1,115 616 1,249 1,198 (3,058) 1,120 Net income attributable to noncontrolling interests — — — (5) — (5) Net income (loss) attributable to Medtronic 1,115 616 1,249 1,193 (3,058) 1,115 Other comprehensive income (loss), net of tax (289) (91) (289) (295) 672 (292) Comprehensive income attributable to — — — (2) — (2) Total comprehensive income (loss) $ 826 $ 525 $ 960 $ 901 $ (2,386) $ 826 |
Guarantor Financial Information | Consolidating Statement of Comprehensive Income Six Months Ended October 26, 2018 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 14,865 $ — $ 14,865 Costs and expenses: Cost of products sold — — — 4,407 — 4,407 Research and development expense — — — 1,175 — 1,175 Selling, general, and administrative expense 6 — 1 5,195 — 5,202 Amortization of intangible assets — — — 891 — 891 Restructuring charges, net — — — 86 — 86 Certain litigation charges — — — 103 — 103 Other operating expense, net 25 — — 196 — 221 Operating profit (loss) (31) — (1) 2,812 — 2,780 Other non-operating (income) expense, net — (19) (352) (424) 557 (238) Interest expense 208 43 216 573 (557) 483 Equity in net (income) loss of subsidiaries (2,425) (1,602) (2,290) — 6,317 — Income (loss) before income taxes 2,186 1,578 2,425 2,663 (6,317) 2,535 Income tax provision (4) — — 342 — 338 Net income (loss) 2,190 1,578 2,425 2,321 (6,317) 2,197 Net income attributable to noncontrolling interests — — — (7) — (7) Net income (loss) attributable to Medtronic 2,190 1,578 2,425 2,314 (6,317) 2,190 Other comprehensive income (loss), net of tax (873) (132) (873) (879) 1,881 (876) Comprehensive loss attributable to — — — (4) — (4) Total comprehensive income (loss) $ 1,317 $ 1,446 $ 1,552 $ 1,438 $ (4,436) $ 1,317 |
Guarantor Financial Information | Condensed Consolidating Balance Sheet October 25, 2019 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total ASSETS Current assets: Cash and cash equivalents $ — $ — $ 204 $ 3,758 $ — $ 3,962 Investments — — — 6,436 — 6,436 Accounts receivable, net — — — 6,118 — 6,118 Inventories, net — — — 4,042 — 4,042 Intercompany receivable 109 — 1,387 10,725 (12,221) — Other current assets 7 — 2 2,086 — 2,095 Total current assets 116 — 1,593 33,165 (12,221) 22,653 Property, plant, and equipment, net — — — 4,756 — 4,756 Goodwill — — — 39,952 — 39,952 Other intangible assets, net — — — 19,775 — 19,775 Tax assets — — — 1,804 — 1,804 Investment in subsidiaries 66,705 58,863 65,631 — (191,199) — Intercompany loans receivable 3,000 3,798 30,240 40,585 (77,623) — Other assets — — — 2,113 — 2,113 Total assets $ 69,821 $ 62,661 $ 97,464 $ 142,150 $ (281,043) $ 91,053 LIABILITIES AND EQUITY Current liabilities: Current debt obligations $ — $ — $ — $ 875 $ — $ 875 Accounts payable — — — 1,965 — 1,965 Intercompany payable — 1,322 10,698 201 (12,221) — Accrued compensation 6 — — 1,767 — 1,773 Accrued income taxes — — — 442 — 442 Other accrued expenses 21 11 75 3,008 — 3,115 Total current liabilities 27 1,333 10,773 8,258 (12,221) 8,170 Long-term debt — 1,309 13,552 9,891 — 24,752 Accrued compensation and retirement benefits — — — 1,573 — 1,573 Accrued income taxes 10 — — 2,695 — 2,705 Intercompany loans payable 19,206 27,126 13,458 17,833 (77,623) — Deferred tax liabilities — — — 1,376 — 1,376 Other liabilities — — 1 1,757 — 1,758 Total liabilities 19,243 29,768 37,784 43,383 (89,844) 40,334 Shareholders’ equity 50,578 32,893 59,680 98,626 (191,199) 50,578 Noncontrolling interests — — — 141 — 141 Total equity 50,578 32,893 59,680 98,767 (191,199) 50,719 Total liabilities and equity $ 69,821 $ 62,661 $ 97,464 $ 142,150 $ (281,043) $ 91,053 |
Guarantor Financial Information | Condensed Consolidating Balance Sheet April 26, 2019 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total ASSETS Current assets: Cash and cash equivalents $ — $ — $ 1 $ 4,392 $ — $ 4,393 Investments — — — 5,455 — 5,455 Accounts receivable, net — — — 6,222 — 6,222 Inventories, net — — — 3,753 — 3,753 Intercompany receivable 40 — 1,374 7,212 (8,626) — Other current assets 10 — 3 2,131 — 2,144 Total current assets 50 — 1,378 29,165 (8,626) 21,967 Property, plant, and equipment, net — — — 4,675 — 4,675 Goodwill — — — 39,959 — 39,959 Other intangible assets, net — — — 20,560 — 20,560 Tax assets — — — 1,519 — 1,519 Investment in subsidiaries 64,352 39,557 63,651 — (167,560) — Intercompany loans receivable 3,000 4,119 27,858 29,002 (63,979) — Other assets — — — 1,014 — 1,014 Total assets $ 67,402 $ 43,676 $ 92,887 $ 125,894 $ (240,165) $ 89,694 LIABILITIES AND EQUITY Current liabilities: Current debt obligations $ — $ — $ — $ 838 $ — $ 838 Accounts payable — — — 1,953 — 1,953 Intercompany payable — 1,308 7,199 119 (8,626) — Accrued compensation 3 — — 2,186 — 2,189 Accrued income taxes — — — 567 — 567 Other accrued expenses 20 11 60 2,834 — 2,925 Total current liabilities 23 1,319 7,259 8,497 (8,626) 8,472 Long-term debt — 1,354 8,621 14,511 — 24,486 Accrued compensation and retirement benefits — — — 1,651 — 1,651 Accrued income taxes 10 — — 2,828 — 2,838 Intercompany loans payable 17,278 9,320 19,682 17,699 (63,979) — Deferred tax liabilities — — — 1,278 — 1,278 Other liabilities — — 1 756 — 757 Total liabilities 17,311 11,993 35,563 47,220 (72,605) 39,482 Shareholders' equity 50,091 31,683 57,324 78,553 (167,560) 50,091 Noncontrolling interests — — — 121 — 121 Total Equity 50,091 31,683 57,324 78,674 (167,560) 50,212 Total liabilities and equity $ 67,402 $ 43,676 $ 92,887 $ 125,894 $ (240,165) $ 89,694 |
Guarantor Financial Information | Condensed Consolidating Statement of Cash Flows Six Months Ended October 25, 2019 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Operating Activities: Net cash provided by (used in) operating activities $ 49 $ (319) $ 309 $ 3,338 $ — $ 3,377 Investing Activities: Acquisitions, net of cash acquired — — — (201) — (201) Additions to property, plant, and equipment — — — (584) — (584) Purchases of investments — — — (4,226) — (4,226) Sales and maturities of investments — — — 3,260 — 3,260 Capital contribution paid — (43) — — 43 — Other investing activities — — (5) (11) — (16) Net cash provided by (used in) investing activities — (43) (5) (1,762) 43 (1,767) Financing Activities: Change in current debt obligations, net — — — 42 — 42 Issuance of long-term debt — — 5,567 1 — 5,568 Payments on long-term debt — (44) (515) (5,035) — (5,594) Dividends to shareholders (1,447) — — — — (1,447) Issuance of ordinary shares 432 — — — — 432 Repurchase of ordinary shares (962) — — — — (962) Net intercompany loan borrowings (repayments) 1,928 406 (5,119) 2,785 — — Capital contribution received — — — 43 (43) — Other financing activities — — (34) (20) — (54) Net cash provided by (used in) financing activities (49) 362 (101) (2,184) (43) (2,015) Effect of exchange rate changes on cash and cash equivalents — — — (26) — (26) Net change in cash and cash equivalents — — 203 (634) — (431) Cash and cash equivalents at beginning of period — — 1 4,392 — 4,393 Cash and cash equivalents at end of period $ — $ — $ 204 $ 3,758 $ — $ 3,962 |
Guarantor Financial Information | Condensed Consolidating Statement of Cash Flows Six Months Ended October 26, 2018 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Operating Activities: Net cash provided by (used in) operating activities $ 147 $ (35) $ 136 $ 2,617 $ — $ 2,865 Investing Activities: Acquisitions, net of cash acquired — — — (119) — (119) Additions to property, plant, and equipment — — — (497) — (497) Purchases of investments — — — (1,444) — (1,444) Sales and maturities of investments — — — 2,824 — 2,824 Capital contributions paid (18) (187) — — 205 — Net cash provided by (used in) investing activities (18) (187) — 764 205 764 Financing Activities: Change in current debt obligations, net — — (697) (3) — (700) Issuance of long-term debt — — — 1 — 1 Payments on long-term debt — — — (17) — (17) Dividends to shareholders (1,351) — — — — (1,351) Issuance of ordinary shares 800 — — — — 800 Repurchase of ordinary shares (2,047) — — — — (2,047) Net intercompany loan borrowings (repayments) 2,469 222 1,056 (3,747) — — Capital contributions received — — — 205 (205) — Other financing activities — — — 11 — 11 Net cash provided by (used in) financing activities (129) 222 359 (3,550) (205) (3,303) Effect of exchange rate changes on cash and cash equivalents — — — (84) — (84) Net change in cash and cash equivalents — — 495 (253) — 242 Cash and cash equivalents at beginning of period — — 1 3,668 — 3,669 Cash and cash equivalents at end of period $ — $ — $ 496 $ 3,415 $ — $ 3,911 |