XML 62 R44.htm IDEA: XBRL DOCUMENT v3.5.0.1
Guarantor Financial Information (Tables)
12 Months Ended
Apr. 29, 2016
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Consolidating Statement of Comprehensive Income
Consolidating Statement of Comprehensive Income
Fiscal Year Ended April 29, 2016
Medtronic Senior Notes

(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (Medtronic, Inc.)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
Net sales
$

 
$
1,411

 
$

 
$
28,832

 
$
(1,410
)
 
$
28,833

 
 
 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Cost of products sold

 
991

 

 
9,561

 
(1,410
)
 
9,142

Research and development expense

 
627

 

 
1,597

 

 
2,224

Selling, general, and administrative expense
10

 
991

 

 
8,468

 

 
9,469

Special (gains) charges, net

 
70

 

 

 

 
70

Restructuring charges, net

 
17

 

 
273

 

 
290

Certain litigation charges, net

 

 

 
26

 

 
26

Acquisition-related items

 
135

 

 
148

 

 
283

Amortization of intangible assets

 
12

 

 
1,919

 

 
1,931

Other (income) expense, net
112

 
(2,329
)
 

 
2,324

 

 
107

Operating profit (loss)
(122
)
 
897

 

 
4,516

 

 
5,291

 
 
 
 
 
 
 
 
 
 
 
 
Interest income

 
(237
)
 
(706
)
 
(448
)
 
960

 
(431
)
Interest expense
25

 
1,906

 
10

 
405

 
(960
)
 
1,386

Interest expense (income), net
25

 
1,669

 
(696
)
 
(43
)
 

 
955

Equity in net (income) loss of subsidiaries
(3,676
)
 
4,224

 
(2,980
)
 

 
2,432

 

Income (loss) from operations before income taxes
3,529

 
(4,996
)
 
3,676

 
4,559

 
(2,432
)
 
4,336

Provision (benefit) for income taxes
(9
)
 
(96
)
 

 
903

 

 
798

Net income (loss)
3,538

 
(4,900
)
 
3,676

 
3,656

 
(2,432
)
 
3,538

Other comprehensive income (loss), net of tax
(684
)
 
(493
)
 
(684
)
 
(673
)
 
1,850

 
(684
)
Total comprehensive income (loss)
$
2,854

 
$
(5,393
)
 
$
2,992

 
$
2,983

 
$
(582
)
 
$
2,854



Consolidating Statement of Comprehensive Income
Fiscal Year Ended April 24, 2015
Medtronic Senior Notes

(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (Medtronic, Inc.)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
Net sales
$

 
$
1,261

 
$

 
$
20,261

 
$
(1,261
)
 
$
20,261

 
 
 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Cost of products sold

 
895

 

 
6,659

 
(1,245
)
 
6,309

Research and development expense

 
552

 

 
1,088

 

 
1,640

Selling, general, and administrative expense
1

 
857

 

 
6,046

 

 
6,904

Special (gains) charges

 
100

 

 
(138
)
 

 
(38
)
Restructuring charges, net

 
7

 

 
230

 

 
237

Certain litigation charges, net

 

 

 
42

 

 
42

Acquisition-related items

 
312

 

 
238

 

 
550

Amortization of intangible assets

 
11

 

 
722

 

 
733

Other (income) expense, net
103

 
(1,618
)
 

 
1,633

 

 
118

Operating profit (loss)
(104
)
 
145

 

 
3,741

 
(16
)
 
3,766

 


 


 


 


 


 


Interest income

 
(56
)
 
(170
)
 
(387
)
 
227

 
(386
)
Interest expense

 
762

 

 
131

 
(227
)
 
666

Interest expense (income), net

 
706

 
(170
)
 
(256
)
 

 
280

Equity in net (income) loss of subsidiaries
(2,790
)
 
(5,830
)
 
(2,620
)
 

 
11,240

 

Income (loss) from operations before income taxes
2,686

 
5,269

 
2,790

 
3,997

 
(11,256
)
 
3,486

Provision (benefit) for income taxes
11

 
(44
)
 

 
844

 

 
811

Net income
2,675

 
5,313

 
2,790

 
3,153

 
(11,256
)
 
2,675

Other comprehensive income (loss), net of tax
(587
)
 
(540
)
 
(587
)
 
(232
)
 
1,359

 
(587
)
Total comprehensive income (loss)
$
2,088

 
$
4,773

 
$
2,203

 
$
2,921

 
$
(9,897
)
 
$
2,088



Consolidating Statement of Comprehensive Income
Fiscal Year Ended April 25, 2014
Medtronic Senior Notes

(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (Medtronic, Inc.)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
Net sales
$

 
$
1,155

 
$

 
$
17,005

 
$
(1,155
)
 
$
17,005

 
 
 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Cost of products sold

 
787

 

 
4,674

 
(1,128
)
 
4,333

Research and development expense

 
540

 

 
937

 

 
1,477

Selling, general, and administrative expense

 
821

 

 
5,026

 

 
5,847

Special (gains) charges

 
40

 

 

 

 
40

Restructuring charges, net

 
71

 

 
7

 

 
78

Certain litigation charges, net

 
(24
)
 

 
794

 

 
770

Acquisition-related items

 

 

 
117

 

 
117

Amortization of intangible assets

 
12

 

 
337

 

 
349

Other (income) expense, net

 
(1,623
)
 

 
1,804

 

 
181

Operating profit (loss)

 
531

 

 
3,309

 
(27
)
 
3,813

 
 
 
 
 
 
 
 
 
 
 
 
Interest income

 
(5
)
 

 
(267
)
 
1

 
(271
)
Interest expense

 
317

 

 
63

 
(1
)
 
379

Interest expense (income), net

 
312

 

 
(204
)
 

 
108

Equity in net (income) loss of subsidiaries

 
(3,077
)
 

 

 
3,077

 

Income (loss) from operations before income taxes

 
3,296

 

 
3,513

 
(3,104
)
 
3,705

Provision (benefit) for income taxes

 
231

 

 
409

 

 
640

Net income (loss)

 
3,065

 

 
3,104

 
(3,104
)
 
3,065

Other comprehensive income (loss), net of tax

 
(105
)
 

 
(286
)
 
286

 
(105
)
Total comprehensive income (loss)
$

 
$
2,960

 
$

 
$
2,818

 
$
(2,818
)
 
$
2,960

Consolidating Statement of Comprehensive Income
Fiscal Year Ended April 29, 2016
CIFSA Senior Notes

(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (CIFSA)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
Net sales
$

 
$

 
$

 
$
28,833

 
$

 
$
28,833

 
 
 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Cost of products sold

 

 

 
9,142

 

 
9,142

Research and development expense

 

 

 
2,224

 

 
2,224

Selling, general, and administrative expense
10

 
1

 
3

 
9,455

 

 
9,469

Special (gains) charges, net

 

 

 
70

 

 
70

Restructuring charges, net

 

 

 
290

 

 
290

Certain litigation charges, net

 

 

 
26

 

 
26

Acquisition-related items

 

 

 
283

 

 
283

Amortization of intangible assets

 

 

 
1,931

 

 
1,931

Other (income) expense, net
112

 
1

 
(18
)
 
12

 

 
107

Operating profit (loss)
(122
)
 
(2
)
 
15

 
5,400

 

 
5,291

 
 
 
 
 
 
 
 
 
 
 
 
Interest income

 
(434
)
 
(710
)
 
(451
)
 
1,164

 
(431
)
Interest expense
25

 
138

 
10

 
2,377

 
(1,164
)
 
1,386

Interest (income) expense, net
25

 
(296
)
 
(700
)
 
1,926

 

 
955

Equity in net (income) loss of subsidiaries
(3,676
)
 
(8,563
)
 
(2,961
)
 

 
15,200

 

Income (loss) from operations before income taxes
3,529

 
8,857

 
3,676

 
3,474

 
(15,200
)
 
4,336

Provision (benefit) for income taxes
(9
)
 

 

 
807

 

 
798

Net income (loss)
3,538

 
8,857

 
3,676

 
2,667

 
(15,200
)
 
3,538

Other comprehensive income (loss), net of tax
(684
)
 
(102
)
 
(684
)
 
(684
)
 
1,470

 
(684
)
Total comprehensive income (loss)
$
2,854

 
$
8,755

 
$
2,992

 
$
1,983

 
$
(13,730
)
 
$
2,854

Consolidating Statement of Comprehensive Income
Fiscal Year Ended April 24, 2015
CIFSA Senior Notes

(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (CIFSA)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
Net sales
$

 
$

 
$

 
$
20,261

 
$

 
$
20,261

 
 
 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Cost of products sold

 

 

 
6,309

 

 
6,309

Research and development expense

 

 

 
1,640

 

 
1,640

Selling, general, and administrative expense
1

 

 
21

 
6,882

 

 
6,904

Special (gains) charges, net

 

 

 
(38
)
 

 
(38
)
Restructuring charges, net

 

 

 
237

 

 
237

Certain litigation charges, net

 

 

 
42

 

 
42

Acquisition-related items

 

 

 
550

 

 
550

Amortization of intangible assets

 

 

 
733

 

 
733

Other (income) expense, net
103

 

 
26

 
(11
)
 

 
118

Operating profit (loss)
(104
)
 

 
(47
)
 
3,917

 

 
3,766

 
 
 
 
 
 
 
 
 
 
 
 
Interest income

 
(149
)
 
(170
)
 
(386
)
 
319

 
(386
)
Interest expense

 
29

 

 
956

 
(319
)
 
666

Interest (income) expense, net

 
(120
)
 
(170
)
 
570

 

 
280

Equity in net (income) loss of subsidiaries
(2,790
)
 
1,412

 
(2,667
)
 

 
4,045

 

Income (loss) from operations before income taxes
2,686

 
(1,292
)
 
2,790

 
3,347

 
(4,045
)
 
3,486

Provision (benefit) for income taxes
11

 

 

 
800

 

 
811

Net income (loss)
2,675

 
(1,292
)
 
2,790

 
2,547

 
(4,045
)
 
2,675

Other comprehensive income (loss), net of tax
(587
)
 
200

 
(587
)
 
(587
)
 
974

 
(587
)
Total comprehensive income (loss)
$
2,088

 
$
(1,092
)
 
$
2,203

 
$
1,960

 
$
(3,071
)
 
$
2,088

Condensed Consolidating Balance Sheet
Condensed Consolidating Balance Sheet
April 29, 2016
Medtronic Senior Notes

(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (Medtronic, Inc.)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
55

 
$

 
$
2,821

 
$

 
$
2,876

Investments

 

 

 
9,758

 

 
9,758

Accounts receivable, net

 

 

 
5,562

 

 
5,562

Inventories

 
162

 

 
3,511

 
(200
)
 
3,473

Intercompany receivable
389

 
161,868

 

 
162,278

 
(324,535
)
 

Tax assets

 
122

 

 
575

 

 
697

Prepaid expenses and other current assets
24

 
149

 

 
1,061

 

 
1,234

Total current assets
413

 
162,356

 

 
185,566

 
(324,735
)
 
23,600

Property, plant and equipment, net

 
1,139

 

 
3,702

 

 
4,841

Goodwill

 

 

 
41,500

 

 
41,500

Other intangible assets, net

 
31

 

 
26,868

 

 
26,899

Long-term tax assets

 
690

 

 
693

 

 
1,383

Investment in subsidiaries
73,108

 
63,806

 
70,198

 

 
(207,112
)
 

Intercompany loans receivable
3,000

 
8,884

 
10,203

 
18,140

 
(40,227
)
 

Other assets

 
644

 

 
915

 

 
1,559

Total assets
$
76,521

 
$
237,550

 
$
80,401

 
$
277,384

 
$
(572,074
)
 
$
99,782

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
$

 
$
500

 
$

 
$
493

 
$

 
$
993

Accounts payable

 
288

 

 
1,421

 

 
1,709

Intercompany payable
20,486

 
151,687

 

 
152,362

 
(324,535
)
 

Accrued compensation
32

 
616

 

 
1,064

 

 
1,712

Accrued income taxes
11

 

 

 
555

 

 
566

Deferred tax liabilities

 

 

 

 

 

Other accrued expenses
1

 
243

 

 
1,941

 

 
2,185

Total current liabilities
20,530

 
153,334

 

 
157,836

 
(324,535
)
 
7,165

Long-term debt

 
26,784

 

 
3,463

 

 
30,247

Long-term accrued compensation and retirement benefits

 
1,258

 

 
501

 

 
1,759

Long-term accrued income taxes
10

 
1,422

 

 
1,471

 

 
2,903

Long-term intercompany loans payable
3,918

 
10,128

 
14,297

 
11,884

 
(40,227
)
 

Long-term deferred tax liabilities

 

 

 
3,729

 

 
3,729

Other long-term liabilities

 
202

 

 
1,714

 

 
1,916

Total liabilities
24,458

 
193,128

 
14,297

 
180,598

 
(364,762
)
 
47,719

Shareholders’ equity
52,063

 
44,422

 
66,104

 
96,786

 
(207,312
)
 
52,063

Total liabilities and shareholders’ equity
$
76,521

 
$
237,550

 
$
80,401

 
$
277,384

 
$
(572,074
)
 
$
99,782

Condensed Consolidating Balance Sheet
April 24, 2015
Medtronic Senior Notes

(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (Medtronic, Inc.)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
263

 
$
1,071

 
$
170

 
$
3,339

 
$

 
$
4,843

Investments

 

 

 
14,637

 

 
14,637

Accounts receivable, net

 

 

 
5,112

 

 
5,112

Inventories

 
165

 

 
3,497

 
(199
)
 
3,463

Intercompany receivable
259

 
146,942

 

 
144,638

 
(291,839
)
 

Tax assets

 
295

 

 
1,040

 

 
1,335

Prepaid expenses and other current assets
4

 
128

 

 
1,322

 

 
1,454

Total current assets
526

 
148,601

 
170

 
173,585

 
(292,038
)
 
30,844

Property, plant and equipment, net

 
976

 

 
3,723

 

 
4,699

Goodwill

 

 

 
40,530

 

 
40,530

Other intangible assets, net

 
39

 

 
28,062

 

 
28,101

Long-term tax assets

 
294

 

 
480

 

 
774

Investment in subsidiaries
70,233

 
68,710

 
63,063

 

 
(202,006
)
 

Intercompany loans receivable
3,000

 
6,516

 
10,000

 
10,218

 
(29,734
)
 

Other assets

 
678

 

 
1,059

 

 
1,737

Total assets
$
73,759

 
$
225,814

 
$
73,233

 
$
257,657

 
$
(523,778
)
 
$
106,685

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
$

 
$
1,110

 
$

 
$
1,324

 
$

 
$
2,434

Accounts payable

 
261

 

 
1,349

 

 
1,610

Intercompany payable
20,506

 
135,660

 

 
135,673

 
(291,839
)
 

Accrued compensation
1

 
490

 

 
1,120

 

 
1,611

Accrued income taxes
19

 

 

 
916

 

 
935

Deferred tax liabilities
3

 

 

 
116

 

 
119

Other accrued expenses

 
628

 

 
1,836

 

 
2,464

Total current liabilities
20,529

 
138,149

 

 
142,334

 
(291,839
)
 
9,173

Long-term debt

 
29,004

 

 
4,748

 

 
33,752

Long-term accrued compensation and retirement benefits

 
965

 

 
570

 

 
1,535

Long-term accrued income taxes

 
1,048

 

 
1,428

 

 
2,476

Long-term intercompany loans payable

 
10,218

 
10,000

 
9,516

 
(29,734
)
 

Long-term deferred tax liabilities

 

 

 
4,700

 

 
4,700

Other long-term liabilities

 
207

 

 
1,612

 

 
1,819

Total liabilities
20,529

 
179,591

 
10,000

 
164,908

 
(321,573
)
 
53,455

Shareholders’ equity
53,230

 
46,223

 
63,233

 
92,749

 
(202,205
)
 
53,230

Total liabilities and shareholders’ equity
$
73,759

 
$
225,814

 
$
73,233

 
$
257,657

 
$
(523,778
)
 
$
106,685

Condensed Consolidating Balance Sheet
April 29, 2016
CIFSA Senior Notes

(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (CIFSA)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
208

 
$

 
$
2,668

 
$

 
$
2,876

Investments

 

 

 
9,758

 

 
9,758

Accounts receivable, net

 

 

 
5,562

 

 
5,562

Inventories

 

 

 
3,473

 

 
3,473

Intercompany receivable
389

 

 
61

 
20,469

 
(20,919
)
 

Tax assets

 

 

 
697

 

 
697

Prepaid expenses and other current assets
24

 

 

 
1,210

 

 
1,234

Total current assets
413

 
208

 
61

 
43,837

 
(20,919
)
 
23,600

Property, plant and equipment, net

 

 
1

 
4,840

 

 
4,841

Goodwill

 

 

 
41,500

 

 
41,500

Other intangible assets, net

 

 

 
26,899

 

 
26,899

Long-term tax assets

 

 

 
1,383

 

 
1,383

Investment in subsidiaries
73,108

 
41,582

 
68,875

 

 
(183,565
)
 

Intercompany loans receivable
3,000

 
8,253

 
11,465

 
27,724

 
(50,442
)
 

Other assets

 

 

 
1,559

 

 
1,559

Total assets
$
76,521

 
$
50,043

 
$
80,402

 
$
147,742

 
$
(254,926
)
 
$
99,782

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
$

 
$

 
$

 
$
993

 
$

 
$
993

Accounts payable

 

 

 
1,709

 

 
1,709

Intercompany payable
20,486

 

 

 
433

 
(20,919
)
 

Accrued compensation
32

 

 

 
1,680

 

 
1,712

Accrued income taxes
11

 

 

 
555

 

 
566

Deferred tax liabilities

 

 

 

 

 

Other accrued expenses
1

 
24

 

 
2,160

 

 
2,185

Total current liabilities
20,530

 
24

 

 
7,530

 
(20,919
)
 
7,165

Long-term debt

 
3,382

 

 
26,865

 

 
30,247

Long-term accrued compensation and retirement benefits

 

 

 
1,759

 

 
1,759

Long-term accrued income taxes
10

 

 

 
2,893

 

 
2,903

Long-term intercompany loans payable
3,918

 
14,689

 
14,298

 
17,537

 
(50,442
)
 

Long-term deferred tax liabilities

 

 

 
3,729

 

 
3,729

Other long-term liabilities

 

 

 
1,916

 

 
1,916

Total liabilities
24,458

 
18,095

 
14,298

 
62,229

 
(71,361
)
 
47,719

Shareholders’ equity
52,063

 
31,948

 
66,104

 
85,513

 
(183,565
)
 
52,063

Total liabilities and shareholders’ equity
$
76,521

 
$
50,043

 
$
80,402

 
$
147,742

 
$
(254,926
)
 
$
99,782

Condensed Consolidating Balance Sheet
April 24, 2015
CIFSA Senior Notes

(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (CIFSA)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
263

 
$
728

 
$
170

 
$
3,682

 
$

 
$
4,843

Investments

 

 

 
14,637

 

 
14,637

Accounts receivable, net

 

 

 
5,112

 

 
5,112

Inventories

 

 

 
3,463

 

 
3,463

Intercompany receivable
259

 

 
269

 
20,506

 
(21,034
)
 

Tax assets

 

 

 
1,335

 

 
1,335

Prepaid expenses and other current assets
4

 

 
6

 
1,444

 

 
1,454

Total current assets
526

 
728

 
445

 
50,179

 
(21,034
)
 
30,844

Property, plant and equipment, net

 

 
1

 
4,698

 

 
4,699

Goodwill

 

 

 
40,530

 

 
40,530

Other intangible assets, net

 

 

 
28,101

 

 
28,101

Long-term tax assets

 

 

 
774

 

 
774

Investment in subsidiaries
70,233

 
28,663

 
61,768

 

 
(160,664
)
 

Intercompany loans receivable
3,000

 
7,401

 
11,303

 
17,082

 
(38,786
)
 

Other assets

 

 

 
1,737

 

 
1,737

Total assets
$
73,759

 
$
36,792

 
$
73,517

 
$
143,101

 
$
(220,484
)
 
$
106,685

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
$

 
$
1,002

 
$

 
$
1,432

 
$

 
$
2,434

Accounts payable

 

 
2

 
1,608

 

 
1,610

Intercompany payable
20,506

 

 
279

 
249

 
(21,034
)
 

Accrued compensation
1

 

 

 
1,610

 

 
1,611

Accrued income taxes
19

 

 

 
916

 

 
935

Deferred tax liabilities
3

 

 

 
116

 

 
119

Other accrued expenses

 
40

 
1

 
2,423

 

 
2,464

Total current liabilities
20,529

 
1,042

 
282

 
8,354

 
(21,034
)
 
9,173

Long-term debt

 
4,581

 

 
29,171

 

 
33,752

Long-term accrued compensation and retirement benefits

 

 

 
1,535

 

 
1,535

Long-term accrued income taxes

 

 

 
2,476

 

 
2,476

Long-term intercompany loans payable

 
8,385

 
10,002

 
20,399

 
(38,786
)
 

Long-term deferred tax liabilities

 

 

 
4,700

 

 
4,700

Other long-term liabilities

 

 

 
1,819

 

 
1,819

Total liabilities
20,529

 
14,008

 
10,284

 
68,454

 
(59,820
)
 
53,455

Shareholders’ equity
53,230

 
22,784

 
63,233

 
74,647

 
(160,664
)
 
53,230

Total liabilities and shareholders’ equity
$
73,759

 
$
36,792

 
$
73,517

 
$
143,101

 
$
(220,484
)
 
$
106,685

Condensed Consolidating Statement of Cash Flows
Condensed Consolidating Statement of Cash Flows
Fiscal Year Ended April 29, 2016
Medtronic Senior Notes
(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (Medtronic, Inc.)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
Operating Activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
297

 
$
402

 
$
696

 
$
4,635

 
$
(812
)
 
$
5,218

Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Acquisitions, net of cash acquired

 
(526
)
 

 
(687
)
 

 
(1,213
)
Additions to property, plant, and equipment

 
(334
)
 

 
(712
)
 

 
(1,046
)
Purchases of marketable securities

 

 

 
(5,406
)
 

 
(5,406
)
Sales and maturities of marketable securities

 

 

 
9,924

 

 
9,924

Net (increase) decrease in intercompany loans receivable

 
(2,368
)
 
(203
)
 
(7,921
)
 
10,492

 

Capital contributions paid

 
(11
)
 
(4,959
)
 
(4,900
)
 
9,870

 

Other investing activities, net

 

 

 
(14
)
 

 
(14
)
Net cash provided by (used in) investing activities

 
(3,239
)
 
(5,162
)
 
(9,716
)
 
20,362

 
2,245

Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Acquisition-related contingent consideration

 

 

 
(22
)
 

 
(22
)
Change in short-term borrowings, net

 

 

 
7

 

 
7

Repayment of short-term borrowings (maturities greater than 90 days)

 

 
(139
)
 

 

 
(139
)
Proceeds from short-term borrowings (maturities greater than 90 days)

 

 
139

 

 

 
139

Issuance of long-term debt

 

 

 

 

 

Payments on long-term debt

 
(2,988
)
 

 
(2,144
)
 

 
(5,132
)
Dividends to shareholders
(2,139
)
 

 

 

 

 
(2,139
)
Issuance of ordinary shares
491

 

 

 

 

 
491

Repurchase of ordinary shares
(2,830
)
 

 

 

 

 
(2,830
)
Net intercompany loan borrowings (repayments)
3,918

 
(91
)
 
4,296

 
2,369

 
(10,492
)
 

Intercompany dividend paid

 

 

 
(812
)
 
812

 

Capital contributions received

 
4,900

 

 
4,970

 
(9,870
)
 

Other financing activities

 

 

 
82

 

 
82

Net cash provided by (used in) financing activities
(560
)
 
1,821

 
4,296

 
4,450

 
(19,550
)
 
(9,543
)
Effect of exchange rate changes on cash and cash equivalents

 

 

 
113

 

 
113

Net change in cash and cash equivalents
(263
)
 
(1,016
)
 
(170
)
 
(518
)
 

 
(1,967
)
Cash and cash equivalents at beginning of period
263

 
1,071

 
170

 
3,339

 

 
4,843

Cash and cash equivalents at end of period
$

 
$
55

 
$

 
$
2,821

 
$

 
$
2,876

Condensed Consolidating Statement of Cash Flows
Fiscal Year Ended April 24, 2015
Medtronic Senior Notes
(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (Medtronic, Inc.)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
Operating Activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
26

 
$
1,479

 
$
170

 
$
3,640

 
$
(413
)
 
$
4,902

Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Acquisitions, net of cash acquired
(9,700
)
 
(65
)
 

 
(5,119
)
 

 
(14,884
)
Additions to property, plant, and equipment

 
(187
)
 

 
(384
)
 

 
(571
)
Purchases of marketable securities

 

 

 
(7,582
)
 

 
(7,582
)
Sales and maturities of marketable securities

 

 

 
5,890

 

 
5,890

Net (increase) decrease in intercompany loans receivable

 
(16,996
)
 

 
53

 
16,943

 

Other investing activities, net

 

 

 
89

 

 
89

Net cash provided by (used in) investing activities
(9,700
)
 
(17,248
)
 

 
(7,053
)
 
16,943

 
(17,058
)
Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Acquisition-related contingent consideration

 

 

 
(85
)
 

 
(85
)
Change in short-term borrowings, net

 

 

 
(1
)
 

 
(1
)
Repayment of short-term borrowings (maturities greater than 90 days)

 
(150
)
 

 

 

 
(150
)
Proceeds from short-term borrowings (maturities greater than 90 days)

 
150

 

 

 

 
150

Issuance of long-term debt

 
19,942

 

 

 

 
19,942

Payments on long-term debt

 
(1,268
)
 

 

 

 
(1,268
)
Dividends to shareholders
(435
)
 
(902
)
 

 

 

 
(1,337
)
Issuance of ordinary shares
172

 
477

 

 

 

 
649

Repurchase of ordinary shares
(300
)
 
(1,620
)
 

 

 

 
(1,920
)
Net intercompany loan borrowings (repayments)
10,500

 
(53
)
 

 
6,496

 
(16,943
)
 

Intercompany dividends paid

 

 

 
(413
)
 
413

 

Other financing activities

 

 

 
(31
)
 

 
(31
)
Net cash provided by (used in) financing activities
9,937

 
16,576

 

 
5,966

 
(16,530
)
 
15,949

Effect of exchange rate changes on cash and cash equivalents

 

 

 
(353
)
 

 
(353
)
Net change in cash and cash equivalents
263

 
807

 
170

 
2,200

 

 
3,440

Cash and cash equivalents at beginning of period

 
264

 

 
1,139

 

 
1,403

Cash and cash equivalents at end of period
$
263

 
$
1,071

 
$
170

 
$
3,339

 
$

 
$
4,843

Condensed Consolidating Statement of Cash Flows
Fiscal Year Ended April 25, 2014
Medtronic Senior Notes
(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (Medtronic, Inc.)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
Operating Activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$

 
$
1,384

 
$

 
$
3,949

 
$
(374
)
 
$
4,959

Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Acquisitions, net of cash acquired

 

 

 
(385
)
 

 
(385
)
Additions to property, plant, and equipment

 
(154
)
 

 
(242
)
 

 
(396
)
Purchases of marketable securities

 

 

 
(10,895
)
 

 
(10,895
)
Sales and maturities of marketable securities

 

 

 
8,111

 

 
8,111

Net (increase) decrease in intercompany loans receivable

 
1

 

 
(12
)
 
11

 

Other investing activities, net

 

 

 
(29
)
 

 
(29
)
Net cash provided by (used in) investing activities

 
(153
)
 

 
(3,452
)
 
11

 
(3,594
)
Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Acquisition-related contingent consideration

 

 

 
(1
)
 

 
(1
)
Change in short-term borrowings, net

 

 

 
127

 

 
127

Repayment of short-term borrowings (maturities greater than 90 days)

 
(1,301
)
 

 

 

 
(1,301
)
Proceeds from short-term borrowings (maturities greater than 90 days)

 
1,045

 

 
131

 

 
1,176

Issuance of long-term debt

 
1,994

 

 

 

 
1,994

Payments on long-term debt

 
(565
)
 

 

 

 
(565
)
Dividends to shareholders

 
(1,116
)
 

 

 

 
(1,116
)
Issuance of ordinary shares

 
1,307

 

 

 

 
1,307

Repurchase of ordinary shares

 
(2,553
)
 

 

 

 
(2,553
)
Net intercompany loan borrowings (repayments)

 
12

 

 
(1
)
 
(11
)
 

Intercompany dividends paid

 

 

 
(374
)
 
374

 

Other financing activities

 
14

 

 

 

 
14

Net cash provided by (used in) financing activities

 
(1,163
)
 

 
(118
)
 
363

 
(918
)
Effect of exchange rate changes on cash and cash equivalents

 

 

 
37

 

 
37

Net change in cash and cash equivalents

 
68

 

 
416

 

 
484

Cash and cash equivalents at beginning of period

 
196

 

 
723

 

 
919

Cash and cash equivalents at end of period
$

 
$
264

 
$

 
$
1,139

 
$

 
$
1,403

Condensed Consolidating Statement of Cash Flows
Fiscal Year Ended April 29, 2016
CIFSA Senior Notes
(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (CIFSA)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
Operating Activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
297

 
$
4,208

 
$
604

 
$
4,114

 
$
(4,005
)
 
$
5,218

Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Acquisitions, net of cash acquired

 

 

 
(1,266
)
 
53

 
(1,213
)
Additions to property, plant, and equipment

 

 

 
(1,046
)
 

 
(1,046
)
Purchases of marketable securities

 

 

 
(5,406
)
 

 
(5,406
)
Sales and maturities of marketable securities

 

 

 
9,924

 

 
9,924

Net (increase) decrease in intercompany loans receivable

 
(8,193
)
 
(164
)
 
(3,302
)
 
11,659

 

Sales of subsidiaries

 

 
53

 

 
(53
)
 

Capital contributions paid

 
(720
)
 
(4,959
)
 

 
5,679

 

Other investing activities, net

 

 

 
(14
)
 

 
(14
)
Net cash provided by (used in) investing activities

 
(8,913
)
 
(5,070
)
 
(1,110
)
 
17,338

 
2,245

Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Acquisition-related contingent consideration

 

 

 
(22
)
 

 
(22
)
Change in short-term borrowings, net

 

 

 
7

 

 
7

Repayment of short-term borrowings (maturities greater than 90 days)

 

 
(139
)
 

 

 
(139
)
Proceeds from short-term borrowings (maturities greater than 90 days)

 

 
139

 

 

 
139

Issuance of long-term debt

 

 

 

 

 

Payments on long-term debt

 
(2,121
)
 

 
(3,011
)
 

 
(5,132
)
Dividends to shareholders
(2,139
)
 

 

 

 

 
(2,139
)
Issuance of ordinary shares
491

 

 

 

 

 
491

Repurchase of ordinary shares
(2,830
)
 

 

 

 

 
(2,830
)
Net intercompany loan borrowings (repayments)
3,918

 
6,306

 
4,296

 
(2,861
)
 
(11,659
)
 

Intercompany dividend paid

 

 

 
(4,005
)
 
4,005

 

Capital Contributions received

 

 

 
5,679

 
(5,679
)
 

Other financing activities

 

 

 
82

 

 
82

Net cash provided by (used in) financing activities
(560
)
 
4,185

 
4,296

 
(4,131
)
 
(13,333
)
 
(9,543
)
Effect of exchange rate changes on cash and cash equivalents

 

 

 
113

 

 
113

Net change in cash and cash equivalents
(263
)
 
(520
)
 
(170
)
 
(1,014
)
 

 
(1,967
)
Cash and cash equivalents at beginning of period
263

 
728

 
170

 
3,682

 

 
4,843

Cash and cash equivalents at end of period
$

 
$
208

 
$

 
$
2,668

 
$

 
$
2,876

Condensed Consolidating Statement of Cash Flows
Fiscal Year Ended April 24, 2015
CIFSA Senior Notes
(in millions)
Parent Company Guarantor (Medtronic plc)
 
Subsidiary Issuer (CIFSA)
 
Subsidiary Guarantors
 
Subsidiary Non-guarantors
 
Consolidating
Adjustments
 
Total
Operating Activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
26

 
$
1,238

 
$
142

 
$
4,596

 
$
(1,100
)
 
$
4,902

Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Acquisitions, net of cash acquired
(9,700
)
 
440

 

 
(5,624
)
 

 
(14,884
)
Additions to property, plant, and equipment

 

 
(1
)
 
(570
)
 

 
(571
)
Purchases of marketable securities

 

 

 
(7,582
)
 

 
(7,582
)
Sales and maturities of marketable securities

 

 

 
5,890

 

 
5,890

Net (increase) decrease in intercompany loans receivable

 
(59
)
 
29

 
(10,626
)
 
10,656

 

Capital contributions paid

 
(937
)
 

 

 
937

 

Other investing activities, net

 

 

 
89

 

 
89

Net cash provided by (used in) investing activities
(9,700
)
 
(556
)
 
28

 
(18,423
)
 
11,593

 
(17,058
)
Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Acquisition-related contingent consideration

 

 

 
(85
)
 

 
(85
)
Change in short-term borrowings, net

 

 

 
(1
)
 

 
(1
)
Repayment of short-term borrowings (maturities greater than 90 days)

 

 
(150
)
 

 

 
(150
)
Proceeds from short-term borrowings (maturities greater than 90 days)

 

 
150

 

 

 
150

Issuance of long-term debt

 

 

 
19,942

 

 
19,942

Payments on long-term debt

 
(51
)
 

 
(1,217
)
 

 
(1,268
)
Dividends to shareholders
(435
)
 

 

 
(902
)
 

 
(1,337
)
Issuance of ordinary shares
172

 

 

 
477

 

 
649

Repurchase of ordinary shares
(300
)
 

 

 
(1,620
)
 

 
(1,920
)
Net intercompany loan borrowings (repayments)
10,500

 
97

 

 
59

 
(10,656
)
 

Intercompany dividend paid

 

 

 
(1,100
)
 
1,100

 

Capital contributions received

 

 

 
937

 
(937
)
 

Other financing activities

 

 

 
(31
)
 

 
(31
)
Net cash provided by (used in) financing activities
9,937

 
46

 

 
16,459

 
(10,493
)
 
15,949

Effect of exchange rate changes on cash and cash equivalents

 

 

 
(353
)
 

 
(353
)
Net change in cash and cash equivalents
263

 
728

 
170

 
2,279

 

 
3,440

Cash and cash equivalents at beginning of period

 

 

 
1,403

 

 
1,403

Cash and cash equivalents at end of period
$
263

 
$
728

 
$
170

 
$
3,682

 
$

 
$
4,843