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 nine months ended January 24, 2020 and January 25, 2019, condensed consolidating balance sheets at January 24, 2020 and April 26, 2019, and condensed consolidating statements of cash flows for the nine months ended January 24, 2020 and January 25, 2019. 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. Consolidating Statement of Comprehensive Income Three Months Ended January 24, 2020 Medtronic Senior Notes and Medtronic Luxco Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating Total Net sales $ — $ 344 $ — $ 7,717 $ (344) $ 7,717 Costs and expenses: Cost of products sold — 337 — 2,294 (231) 2,400 Research and development expense — 154 — 419 — 573 Selling, general, and administrative expense 3 432 — 2,152 — 2,587 Amortization of intangible assets — 6 — 430 — 436 Restructuring charges, net — 3 — 10 — 13 Certain litigation charges — — — 108 — 108 Other operating expense (income), net 12 (569) — 624 (106) (39) Operating profit (loss) (15) (19) — 1,680 (7) 1,639 Other non-operating (income) expense, net — (50) (174) (415) 543 (96) Interest expense 66 316 141 176 (543) 156 Equity in net (income) loss of subsidiaries (1,994) (1,707) (1,961) — 5,662 — Income (loss) before income taxes 1,913 1,422 1,994 1,919 (5,669) 1,579 Income tax provision (2) (40) — (298) — (340) Net income (loss) 1,915 1,462 1,994 2,217 (5,669) 1,919 Net income attributable to noncontrolling interests — — — (4) — (4) Net income (loss) attributable to Medtronic 1,915 1,462 1,994 2,213 (5,669) 1,915 Other comprehensive income (loss), net of tax 65 58 65 18 (141) 65 Comprehensive income attributable to — — — (4) — (4) Total comprehensive income (loss) $ 1,980 $ 1,520 $ 2,059 $ 2,231 $ (5,810) $ 1,980 Consolidating Statement of Comprehensive Income Nine Months Ended January 24, 2020 Medtronic Senior Notes and Medtronic Luxco Senior Notes (in millions) Medtronic plc Medtronic, Inc. Medtronic Luxco Subsidiary Non-guarantors Consolidating Total Net sales $ — $ 1,155 $ — $ 22,916 $ (1,155) $ 22,916 Costs and expenses: Cost of products sold — 1,013 — 6,999 (852) 7,160 Research and development expense — 500 — 1,263 — 1,763 Selling, general, and administrative expense 9 1,241 1 6,499 — 7,750 Amortization of intangible assets — 12 — 1,305 — 1,317 Restructuring charges, net — 13 — 74 — 87 Certain litigation charges — 5 — 271 — 276 Other operating expense (income), net 39 (1,637) (7) 1,977 (284) 88 Operating profit (loss) (48) 8 6 4,528 (19) 4,475 Other non-operating (income) expense, net — (184) (660) (1,245) 1,784 (305) Interest expense 350 1,372 424 568 (1,784) 930 Equity in net (income) loss of subsidiaries (4,535) (2,899) (4,293) — 11,727 — Income (loss) before income taxes 4,137 1,719 4,535 5,205 (11,746) 3,850 Income tax provision (6) (199) — (112) — (317) Net income (loss) 4,143 1,918 4,535 5,317 (11,746) 4,167 Net income attributable to noncontrolling interests — — — (24) — (24) Net income (loss) attributable to Medtronic 4,143 1,918 4,535 5,293 (11,746) 4,143 Other comprehensive income (loss), net of tax 165 29 165 (65) (129) 165 Comprehensive income attributable to — — — (24) — (24) Total comprehensive income (loss) $ 4,308 $ 1,947 $ 4,700 $ 5,228 $ (11,875) $ 4,308 Consolidating Statement of Comprehensive Income Three Months Ended January 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 $ — $ 281 $ — $ 7,546 $ (281) $ 7,546 Costs and expenses: Cost of products sold — 223 — 2,206 (164) 2,265 Research and development expense — 152 — 409 — 561 Selling, general, and administrative expense 2 362 — 2,232 — 2,596 Amortization of intangible assets — 2 — 434 — 436 Restructuring charges, net — 3 — 23 — 26 Certain litigation charges — 12 — 51 — 63 Other operating expense (income), net 15 (827) — 987 (118) 57 Operating profit (loss) (17) 354 — 1,204 1 1,542 Other non-operating (income) expense, net — (151) (200) (480) 760 (71) Interest expense 125 501 133 244 (760) 243 Equity in net (income) loss of subsidiaries (1,410) (678) (1,343) — 3,431 — Income (loss) before income taxes 1,268 682 1,410 1,440 (3,430) 1,370 Income tax provision (1) 40 — 60 — 99 Net income (loss) 1,269 642 1,410 1,380 (3,430) 1,271 Net income attributable to noncontrolling interests — — — (2) — (2) Net income (loss) attributable to Medtronic 1,269 642 1,410 1,378 (3,430) 1,269 Other comprehensive income (loss), net of tax 154 45 154 132 (331) 154 Comprehensive income attributable to noncontrolling interests — — — (2) — (2) Total comprehensive income (loss) $ 1,423 $ 687 $ 1,564 $ 1,510 $ (3,761) $ 1,423 Consolidating Statement of Comprehensive Income Nine Months Ended January 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 $ — $ 1,007 $ — $ 22,411 $ (1,007) $ 22,411 Costs and expenses: Cost of products sold — 776 — 6,538 (642) 6,672 Research and development expense — 496 — 1,240 — 1,736 Selling, general, and administrative expense 8 1,142 — 6,648 — 7,798 Amortization of intangible assets — 6 — 1,321 — 1,327 Restructuring charges, net — 14 — 98 — 112 Certain litigation charges — 90 — 76 — 166 Other operating expense (income), net 40 (1,759) — 2,336 (339) 278 Operating profit (loss) (48) 242 — 4,154 (26) 4,322 Other non-operating (income) expense, net — (445) (539) (1,411) 2,086 (309) Interest expense 333 1,444 349 686 (2,086) 726 Equity in net (income) loss of subsidiaries (3,835) (2,176) (3,645) — 9,656 — Income (loss) before income taxes 3,454 1,419 3,835 4,879 (9,682) 3,905 Income tax provision (5) (79) — 521 — 437 Net income (loss) 3,459 1,498 3,835 4,358 (9,682) 3,468 Net income attributable to noncontrolling interests — — — (9) — (9) Net income (loss) attributable to Medtronic 3,459 1,498 3,835 4,349 (9,682) 3,459 Other comprehensive income (loss), net of tax (719) (965) (719) (779) 2,460 (722) Comprehensive income attributable to noncontrolling interests — — — (6) — (6) Total comprehensive income (loss) $ 2,740 $ 533 $ 3,116 $ 3,573 $ (7,222) $ 2,740 Condensed Consolidating Balance Sheet January 24, 2020 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 $ — $ — $ 185 $ 3,524 $ — $ 3,709 Investments — — — 7,919 — 7,919 Accounts receivable, net — — — 6,248 — 6,248 Inventories, net — 211 — 4,159 (248) 4,122 Intercompany receivable 42 8,807 5 34,982 (43,836) — Other current assets 10 195 2 1,838 — 2,045 Total current assets 52 9,213 192 58,670 (44,084) 24,043 Property, plant, and equipment, net — 1,536 — 3,228 — 4,764 Goodwill — 2,009 — 38,082 — 40,091 Other intangible assets, net — 197 — 19,259 — 19,456 Tax assets — 508 — 1,764 — 2,272 Investment in subsidiaries 58,753 75,008 77,989 — (211,750) — Intercompany loans receivable — 22 18,296 21,072 (39,390) — Other assets — 377 — 1,819 — 2,196 Total assets $ 58,805 $ 88,870 $ 96,477 $ 143,894 $ (295,224) $ 92,822 LIABILITIES AND EQUITY Current liabilities: Current debt obligations $ — $ 500 $ — $ 344 $ — $ 844 Accounts payable — 507 — 1,438 — 1,945 Intercompany payable — 21,383 13,599 8,854 (43,836) — Accrued compensation 20 785 — 1,104 — 1,909 Accrued income taxes — — — 457 — 457 Other accrued expenses 25 287 98 3,170 — 3,580 Total current liabilities 45 23,462 13,697 15,367 (43,836) 8,735 Long-term debt — 9,786 13,522 1,424 — 24,732 Accrued compensation and retirement benefits — 1,025 — 573 — 1,598 Accrued income taxes 10 760 — 1,968 — 2,738 Intercompany loans payable 6,942 9,012 9,729 13,707 (39,390) — Deferred tax liabilities — — — 1,282 — 1,282 Other liabilities — 262 — 1,522 — 1,784 Total liabilities 6,997 44,307 36,948 35,843 (83,226) 40,869 Shareholders’ equity 51,808 44,563 59,529 107,906 (211,998) 51,808 Noncontrolling interests — — — 145 — 145 Total equity 51,808 44,563 59,529 108,051 (211,998) 51,953 Total liabilities and equity $ 58,805 $ 88,870 $ 96,477 $ 143,894 $ (295,224) $ 92,822 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 71,123 65,012 — (200,487) — Intercompany loans receivable 3,000 21 27,858 35,398 (66,277) — Other assets — 216 — 798 — 1,014 Total assets $ 67,402 $ 85,319 $ 92,880 $ 139,707 $ (295,614) $ 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 42,198 57,324 101,192 (200,714) 50,091 Noncontrolling interests — — — 121 — 121 Total equity 50,091 42,198 57,324 101,313 (200,714) 50,212 Total liabilities and equity $ 67,402 $ 85,319 $ 92,880 $ 139,707 $ (295,614) $ 89,694 Condensed Consolidating Statement of Cash Flows Nine Months Ended January 24, 2020 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 $ 130 $ (1,315) $ 365 $ 6,604 $ — $ 5,784 Investing Activities: Acquisitions, net of cash acquired — 2 — (201) — (199) Additions to property, plant, and equipment — (236) — (641) — (877) Purchases of investments — — — (8,249) — (8,249) Sales and maturities of investments — 12 — 5,779 — 5,791 Capital contribution paid — — (9,000) (800) 9,800 — Return of capital 10,000 — (3,000) (7,000) — — Other investing activities — (56) (5) 27 — (34) Net cash provided by (used in) investing activities 10,000 (278) (12,005) (11,085) 9,800 (3,568) Financing Activities: Change in current debt obligations, net — — — 17 — 17 Issuance of long-term debt — — 5,567 1 — 5,568 Payments on long-term debt — (5,016) (515) (75) — (5,606) Dividends to shareholders (2,170) — — — — (2,170) Issuance of ordinary shares 585 — — — — 585 Repurchase of ordinary shares (1,208) — — — — (1,208) Net intercompany loan borrowings (repayments) (7,337) 6,591 6,010 (5,264) — — Capital contribution received — — 800 9,000 (9,800) — Other financing activities — — (38) (36) — (74) Net cash provided by (used in) financing activities (10,130) 1,575 11,824 3,643 (9,800) (2,888) Effect of exchange rate changes on cash and cash equivalents — — — (12) — (12) Net change in cash and cash equivalents — (18) 184 (850) — (684) Cash and cash equivalents at beginning of period — 18 1 4,374 — 4,393 Cash and cash equivalents at end of period $ — $ — $ 185 $ 3,524 $ — $ 3,709 Condensed Consolidating Statement of Cash Flows Nine Months Ended January 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 $ 100 $ (619) $ 200 $ 5,239 $ — $ 4,920 Investing Activities: Acquisitions, net of cash acquired — — — (1,615) — (1,615) Additions to property, plant, and equipment — (207) — (592) — (799) Purchases of investments — — — (1,987) — (1,987) Sales and maturities of investments — 76 — 4,083 — 4,159 Capital contribution paid (18) (47) — — 65 — Other investing activities — — — (3) — (3) Net cash provided by (used in) investing activities (18) (178) — (114) 65 (245) Financing Activities: Change in current debt obligations, net — — (696) — — (696) Issuance of long-term debt — — — 3 — 3 Payments on long-term debt — — — (29) — (29) Dividends to shareholders (2,022) — — — — (2,022) Issuance of ordinary shares 891 — — — — 891 Repurchase of ordinary shares (2,728) — — — — (2,728) Net intercompany loan borrowings (repayments) 3,777 793 814 (5,384) — — Capital contribution received — — — 65 (65) — Other financing activities — — 17 (7) — 10 Net cash provided by (used in) financing activities (82) 793 135 (5,352) (65) (4,571) Effect of exchange rate changes on cash and cash equivalents — — — (70) — (70) Net change in cash and cash equivalents — (4) 335 (297) — 34 Cash and cash equivalents at beginning of period — 20 1 3,648 — 3,669 Cash and cash equivalents at end of period $ — $ 16 $ 336 $ 3,351 $ — $ 3,703 Consolidating Statement of Comprehensive Income Three Months Ended January 24, 2020 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 7,717 $ — $ 7,717 Costs and expenses: Cost of products sold — — — 2,400 — 2,400 Research and development expense — — — 573 — 573 Selling, general, and administrative expense 3 — 1 2,583 — 2,587 Amortization of intangible assets — — — 436 — 436 Restructuring charges, net — — — 13 — 13 Certain litigation charges — — — 108 — 108 Other operating expense (income), net 12 — — (51) — (39) Operating profit (loss) (15) — (1) 1,655 — 1,639 Other non-operating (income) expense, net — (27) (179) (372) 482 (96) Interest expense 66 189 141 242 (482) 156 Equity in net (income) loss of subsidiaries (1,994) (448) (1,957) — 4,399 — Income (loss) before income taxes 1,913 286 1,994 1,785 (4,399) 1,579 Income tax provision (2) — — (338) — (340) Net income (loss) 1,915 286 1,994 2,123 (4,399) 1,919 Net income attributable to noncontrolling interests — — — (4) — (4) Net income (loss) attributable to Medtronic 1,915 286 1,994 2,119 (4,399) 1,915 Other comprehensive income (loss), net of tax 65 (35) 65 30 (60) 65 Comprehensive income attributable to — — — (4) — (4) Total comprehensive income (loss) $ 1,980 $ 251 $ 2,059 $ 2,149 $ (4,459) $ 1,980 Consolidating Statement of Comprehensive Income Nine Months Ended January 24, 2020 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 22,916 $ — $ 22,916 Costs and expenses: Cost of products sold — — — 7,160 — 7,160 Research and development expense — — — 1,763 — 1,763 Selling, general, and administrative expense 9 1 2 7,738 — 7,750 Amortization of intangible assets — — — 1,317 — 1,317 Restructuring charges, net — — — 87 — 87 Certain litigation charges — — — 276 — 276 Other operating expense (income), net 39 — (7) 56 — 88 Operating profit (loss) (48) (1) 5 4,519 — 4,475 Other non-operating (income) expense, net — (122) (680) (1,132) 1,629 (305) Interest expense 350 601 424 1,184 (1,629) 930 Equity in net (income) loss of subsidiaries (4,535) (2,635) (4,274) — 11,444 — Income (loss) before income taxes 4,137 2,155 4,535 4,467 (11,444) 3,850 Income tax provision (6) — — (311) — (317) Net income (loss) 4,143 2,155 4,535 4,778 (11,444) 4,167 Net income attributable to noncontrolling interests — — — (24) — (24) Net income (loss) attributable to Medtronic 4,143 2,155 4,535 4,754 (11,444) 4,143 Other comprehensive income (loss), net of tax 165 (46) 165 (23) (96) 165 Comprehensive income attributable to — — — (24) — (24) Total comprehensive income (loss) $ 4,308 $ 2,109 $ 4,700 $ 4,731 $ (11,540) $ 4,308 Consolidating Statement of Comprehensive Income Three Months Ended January 25, 2019 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 7,546 $ — $ 7,546 Costs and expenses: Cost of products sold — — — 2,265 — 2,265 Research and development expense — — — 561 — 561 Selling, general, and administrative expense 2 — 1 2,593 — 2,596 Amortization of intangible assets — — — 436 — 436 Restructuring charges, net — — — 26 — 26 Certain litigation charges — — — 63 — 63 Other operating expense, net 15 — — 42 — 57 Operating profit (loss) (17) — (1) 1,560 — 1,542 Other non-operating (income) expense, net — (9) (207) (190) 335 (71) Interest expense 125 23 132 298 (335) 243 Equity in net (income) loss of subsidiaries (1,410) (656) (1,336) — 3,402 — Income (loss) before income taxes 1,268 642 1,410 1,452 (3,402) 1,370 Income tax provision (1) — — 100 — 99 Net income (loss) 1,269 642 1,410 1,352 (3,402) 1,271 Net income attributable to noncontrolling interests — — — (2) — (2) Net income (loss) attributable to Medtronic 1,269 642 1,410 1,350 (3,402) 1,269 Other comprehensive income (loss), net of tax 154 104 154 154 (412) 154 Comprehensive income attributable to — — — (2) — (2) Total comprehensive income (loss) $ 1,423 $ 746 $ 1,564 $ 1,504 $ (3,814) $ 1,423 Consolidating Statement of Comprehensive Income Nine Months Ended January 25, 2019 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total Net sales $ — $ — $ — $ 22,411 $ — $ 22,411 Costs and expenses: Cost of products sold — — — 6,672 — 6,672 Research and development expense — — — 1,736 — 1,736 Selling, general, and administrative expense 8 1 2 7,787 — 7,798 Amortization of intangible assets — — — 1,327 — 1,327 Restructuring charges, net — — — 112 — 112 Certain litigation charges — — — 166 — 166 Other operating expense, net 40 — — 238 — 278 Operating profit (loss) (48) (1) (2) 4,373 — 4,322 Other non-operating (income) expense, net — (29) (559) (614) 893 (309) Interest expense 333 66 348 872 (893) 726 Equity in net (income) loss of subsidiaries (3,835) (2,277) (3,626) — 9,738 — Income (loss) before income taxes 3,454 2,239 3,835 4,115 (9,738) 3,905 Income tax provision (5) — — 442 — 437 Net income (loss) 3,459 2,239 3,835 3,673 (9,738) 3,468 Net income attributable to noncontrolling interests — — — (9) — (9) Net income (loss) attributable to Medtronic 3,459 2,239 3,835 3,664 (9,738) 3,459 Other comprehensive income (loss), net of tax (719) 287 (719) (722) 1,151 (722) Comprehensive income attributable to — — — (6) — (6) Total comprehensive income (loss) $ 2,740 $ 2,526 $ 3,116 $ 2,945 $ (8,587) $ 2,740 Condensed Consolidating Balance Sheet January 24, 2020 CIFSA Senior Notes (in millions) Medtronic plc CIFSA CIFSA Subsidiary Guarantors Subsidiary Non-guarantors Consolidating Total ASSETS Current assets: Cash and cash equivalents $ — $ — $ 185 $ 3,524 $ — $ 3,709 Investments — — — 7,919 — 7,919 Accounts receivable, net — — — 6,248 — 6,248 Inventories, net — — — 4,122 — 4,122 Intercompany receivable 42 — 1,333 13,623 (14,998) — Other current assets 10 — 3 2,032 — 2,045 Total current assets 52 — 1,521 37,468 (14,998) 24,043 Property, plant, and equipment, net — — — 4,764 — 4,764 Goodwill — — — 40,091 — 40,091 Other intangible assets, net — — — 19,456 — 19,456 Tax assets — — — 2,272 — 2,272 Investment in subsidiaries 58,753 68,723 76,908 — (204,384) — Intercompany loans receivable — 3,545 18,296 37,018 (58,859) — Other assets — — — 2,196 — 2,196 Total assets $ 58,805 $ 72,268 $ 96,725 $ 143,265 $ (278,241) $ 92,822 LIABILITIES AND EQUITY Current liabilities: Current debt obligations $ — $ — $ — $ 844 $ — $ 844 Accounts payable — — — 1,945 — 1,945 Intercompany payable — 1,327 13,599 72 (14,998) — Accrued compensation 20 — — 1,889 — 1,909 Accrued income taxes — — — 457 — 457 Other accrued expenses 25 8 104 3,443 — 3,580 Total current liabilities 45 1,335 13,703 8,650 (14,998) 8,735 Long-term debt — 1,307 13,522 9,903 — 24,732 Accrued compensation and retirement benefits — — — 1,598 — 1,598 Accrued income taxes 10 — — 2,728 — 2,738 Intercompany loans payable 6,942 27,048 9,970 14,899 (58,859) — Deferred tax liabilities — — — 1,282 — 1,282 Other liabilities — — 1 1,783 — 1,784 Total liabilities 6,997 29,690 37,196 40,843 (73,857) 40,869 Shareholders’ equity 51,808 42,578 59,529 102,277 (204,384) 51,808 Noncontrolling interests — — — 145 — 145 Total equity 51,808 42,578 59,529 102,422 (204,384) 51,953 Total liabilities and equity $ 58,805 $ 72,268 $ 96,725 $ 143,265 $ (278,241) $ 92,822 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 39,563 63,651 — (167,566) — Intercompany loans receivable 3,000 4,119 27,858 29,002 (63,979) — Other assets — — — 1,014 — 1,014 Total assets $ 67,402 $ 43,682 $ 92,887 $ 125,894 $ (240,171) $ 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 31,689 57,324 78,553 (167,566) 50,091 Noncontrolling interests — — — 121 — 121 Total Equity 50,091 31,689 57,324 78,674 (167,566) 50,212 Total liabilities and equity $ 67,402 $ 43,682 $ 92,887 $ 125,894 $ (240,171) $ 89,694 Condensed Consolidating Statement of Cash Flows Nine Months Ended January 24, 2020 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 $ 130 $ (497) $ 441 $ 5,710 $ — $ 5,784 Investing Activities: Acquisitions, net of cash acquired — — — (199) — (199) Additions to property, plant, and equipment — — — (877) — (877) Purchases of investments — — — (8,249) — (8,249) Sales and maturities of investments — — — 5,791 — 5,791 Capital contribution paid — (9,348) (9,301) (800) 19,449 — Return of capital 10,000 — (3,000) (7,000) — — Other investing activities — — (5) (29) — (34) Net cash provided by (used in) investing activities 10,000 (9,348) (12,306) (11,363) 19,449 (3,568) Financing Activities: Change in current debt obligations, net — — — 17 — 17 Issuance of long-term debt — — 5,567 1 — 5,568 Payments on long-term debt — (44) (515) (5,047) — (5,606) Dividends to shareholders (2,170) — — — — (2,170) Issuance of ordinary shares 585 — — — — 585 Repurchase of ordinary shares (1,208) — — — — (1,208) Net intercompany loan borrowings (repayments) (7,337) 588 6,231 518 — — Capital contribution received — 9,301 800 9,348 (19,449) — Other financing activities — — (34) (40) — (74) Net cash provided by (used in) financing activities (10,130) 9,845 12,049 4,797 (19,449) (2,888) Effect of exchange rate changes on cash and cash equivalents — — — (12) — (12) Net change in cash and cash equivalents — — 184 (868) — (684) Cash and cash equivalents at beginning of period — — 1 4,392 — 4,393 Cash and cash equivalents at end of period $ — $ — $ 185 $ 3,524 $ — $ 3,709 Condensed Consolidating Statement of Cash Flows Nine Months Ended January 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 $ 100 $ (62) $ 219 $ 4,663 $ — $ 4,920 Investing Activities: Acquisitions, net of cash acquired — — — (1,615) — (1,615) Additions to property, plant, and equipment — — — (799) — (799) Purchases of investments — — — (1,987) — (1,987) Sales and maturities of investments — — — 4,159 — 4,159 Capital contributions paid (18) (187) — — 205 — Other investing activities — — — (3) — (3) Net cash provided by (used in) investing activities (18) (187) — (245) 205 (245) Financing Activities: Change in current debt obligations, net — — (696) — — (696) Issuance of long-term debt — — — 3 — 3 Payments on long-term debt — — — (29) — (29) Dividends to shareholders (2,022) — — — — (2,022) Issuance of ordinary shares 891 — — — — 891 Repurchase of ordinary shares (2,728) — — — — (2,728) Net intercompany loan borrowings (repayments) 3,777 249 795 (4,821) — — Capital contributions received — — — 205 (205) — Other financing activities — — 17 (7) — 10 Net cash provided by (used in) financing activities (82) 249 116 (4,649) (205) (4,571) Effect of exchange rate changes on cash and cash equivalents — — — (70) — (70) Net change in cash and cash equivalents — — 335 (301) — 34 Cash and cash equivalents at beginning of period — — 1 3,668 — 3,669 Cash and cash equivalents at end of period $ — $ — $ 336 $ 3,367 $ — $ 3,703 |