Full Press Release Details
| Contacts: | ||||
| Fernando Vivanco | Ryan Weispfenning | |||
| Public Relations | Investor Relations | |||
| +1-763-505-3780 | +1-763-505-4626 |
MEDTRONIC REPORTS FOURTH QUARTER AND
FISCAL YEAR 2016 FINANCIAL RESULTS
DUBLIN - May 31, 2016 - Medtronic plc (NYSE: MDT) today announced financial results for its fourth quarter and fiscal year 2016, which ended April 29, 2016.
The company reported fourth quarter worldwide revenue of $7.567 billion, compared to the $7.304 billion reported in the fourth quarter of fiscal year 2015, an increase of 4 percent, or 6 percent on a constant currency basis. Foreign currency translation had a negative $179 million impact on fourth quarter revenue. As detailed in the financial schedules included through the link at the end of this release, fourth quarter non-GAAP net income and diluted earnings per share (EPS) were $1.796 billion and $1.27, an increase of 7 percent and 9 percent, respectively. As reported, fourth quarter GAAP net income and diluted EPS were $1.104 billion and $0.78.
Fourth quarter U.S. revenue of $4.217 billion represented 56 percent of company revenue and increased 4 percent. Non-U.S. developed market revenue of $2.393 billion represented 31 percent of company revenue and increased 3 percent, or 6 percent on a constant currency basis. Emerging market revenue of $957 million represented 13 percent of company revenue and increased 4 percent, or 15 percent on a constant currency basis.
Medtronic's fiscal year 2016 revenue of $28.833 billion increased 42 percent, or 7 percent on a comparable, constant currency basis, which adjusts for the impact of foreign currency translation and includes Covidien plc in the prior year comparison, aligning Covidien's prior year monthly revenue to Medtronic's fiscal quarters. 2016 revenue growth rates include the benefit from the extra week in the first quarter. Foreign currency translation had a negative $1.502 billion impact on fiscal year 2016 revenue. As detailed in the link at the end of this release, fiscal year 2016 non-GAAP earnings and diluted EPS were $6.228 billion and $4.37, an increase of 31 percent and 2 percent, respectively. As reported, fiscal year 2016 net earnings were $3.538 billion or $2.48 per diluted share, an increase of 32 percent and 3 percent, respectively.
"Our organization once again successfully delivered strong, balanced revenue growth across our groups and geographic regions - growing above the market and exceeding our revenue growth projections," said Omar Ishrak, Medtronic chairman and chief executive officer. "This quarter caps a transformative year for Medtronic, our first full year after closing the largest ever MedTech acquisition. I am pleased with the execution and focus of our teams around the world who delivered sustained revenue growth and exceeded our Covidien cost synergy commitments."
Cardiac and Vascular Group
The Cardiac and Vascular Group (CVG) includes the Cardiac Rhythm & Heart Failure (CRHF), Coronary & Structural Heart (CSH), and Aortic & Peripheral Vascular (APV) divisions. CVG worldwide fourth quarter revenue of $2.736 billion increased 5 percent, or 8 percent on a constant currency basis. CVG revenue performance was driven by strong, balanced growth across all three divisions.
Minimally Invasive Therapies Group
The Minimally Invasive Therapies Group (MITG) includes the Surgical Solutions and the Patient Monitoring & Recovery (PMR) divisions. MITG worldwide fourth quarter revenue of $2.460 billion increased 3 percent, or 6 percent on a constant currency basis. MITG had a strong quarter of above-market growth in Surgical Solutions and low-single digit growth on a constant currency basis in PMR.
Restorative Therapies Group
The Restorative Therapies Group (RTG) includes the Spine, Neuromodulation, Surgical Technologies, and Neurovascular divisions. RTG worldwide fourth quarter revenue of $1.875 billion increased 1 percent, or 3 percent on a constant currency basis. Group results were driven by strong growth in Neurovascular and Surgical Technologies and improved results in Spine, which offset low-single digit declines on a constant currency basis in Neuromodulation.
Solitaire FR revascularization device for the treatment of ischemic stroke, as well as the Pipeline Flex device in the U.S. and Japan and Pipeline Shield in Europe for the treatment of intracranial aneurysms.
The Diabetes Group includes the Intensive Insulin Management (IIM), Diabetes Service & Solutions (DSS), and Non-Intensive Diabetes Therapies (NDT) divisions. Diabetes Group worldwide fourth quarter revenue of $496 million increased 6 percent, or 10 percent on a constant currency basis. The group had strong, broad-based performance across all three divisions.
Revenue Outlook and EPS Guidance
The company today provided its initial 2017 revenue outlook and EPS guidance. The company's baseline goal is to consistently grow revenue in the mid-single digits on a constant currency basis. In fiscal year 2017, given current trends, the company expects constant currency revenue growth to be in the upper-half of the mid-single digit range, which is in the range of 5 to 6 percent and excludes the estimated negative 150 basis point impact from the extra selling week the company had in the first quarter of fiscal year 2016. The company expects a negative impact from foreign currency in fiscal year 2017 of approximately $25 to $75 million based on current exchange rates.
In fiscal year 2017, the company expects non-GAAP diluted EPS in the range of $4.60 to $4.70, which includes an expected $0.20 to $0.25 negative foreign currency impact based on current exchange rates. The company indicated this guidance would imply diluted EPS growth in the range of 12 to 16 percent, after adjusting for the estimated impact of foreign currency translation and the extra selling week in the company's first quarter of fiscal year 2016.
"As we enter our new fiscal year, we look forward to delivering on our robust pipeline of products and services, expanding our global reach to serve more patients, and partnering with others around the world to develop new value-based business models," said Ishrak. "We believe that Medtronic can play a meaningful leadership role with others in healthcare that can lead to better outcomes for patients, while improving overall healthcare system performance."
Medtronic will host a webcast today, May 31, at 8:00 a.m. EDT (7:00 a.m. CDT) to provide information about its businesses for the public, analysts, and news media. This quarterly webcast can be accessed by clicking on the Investor Events link at investorrelations.medtronic.com and this earnings release will be archived at newsroom.medtronic.com. Medtronic will be live tweeting during the webcast on our Newsroom Twitter account, @Medtronic. Within 24 hours of the webcast, a replay of the webcast and transcript of the company's prepared remarks will be available by clicking on the Investor Events link at investorrelations.medtronic.com.
To view the fourth quarter financial schedules and non-GAAP reconciliations, click here. To view the fourth quarter earnings presentation, click here. Both of these documents can also be accessed by visiting newsroom.medtronic.com.
Medtronic plc (www.medtronic.com), headquartered in Dublin, Ireland, is among the world's largest medical technology, services and solutions companies - alleviating pain, restoring health and extending life for millions of people around the world. Medtronic employs more than 85,000 people worldwide, serving physicians, hospitals and patients in approximately 160 countries. The company is focused on collaborating with stakeholders around the world to take healthcare Further, Together.
FORWARD LOOKING STATEMENTS
This press release contains forward-looking statements related to product growth drivers, market position and opportunities, the transforming healthcare environment, strategies for and sustainability of growth, benefits from collaborations and acquisitions, availability of and plans for cash, product launches, and Medtronic's future results of operations, which are subject to risks and uncertainties, such as competitive factors, difficulties and delays inherent in the development, manufacturing, marketing and sale of medical products, challenges with respect to third-party collaborations and integration of acquired businesses, effectiveness of growth strategies, challenges relating to our
worldwide operations, challenges or unforeseen risks in implementing our growth strategies, government regulation, fluctuations in foreign currency exchange rates, and general economic conditions and other risks and uncertainties described in Medtronic's periodic reports on file with the U.S. Securities and Exchange Commission (the "SEC"). Actual results may differ materially from anticipated results. Medtronic does not undertake to update its forward-looking statements or any of the information contained in this press release. Certain information in this press release includes calculations or figures that have been prepared internally and have not been reviewed or audited by our independent registered public accounting firm, including but not limited to, certain information in the financial schedules accompanying this press release. Use of different methods for preparing, calculating or presenting information may lead to differences and such differences may be material. Earnings per share guidance excludes any unusual charges or gains that might occur during the fiscal year. The guidance provided only reflects information available to Medtronic at this time.
NON-GAAP FINANCIAL MEASURES
This press release contains financial measures and guidance, including free cash flow figures, revenue and growth rates on a comparable, constant currency basis, and constant currency growth rates, net income, and diluted EPS, all of which are considered "non-GAAP" financial measures under applicable SEC rules and regulations. Unless otherwise noted, all revenue amounts given in this press release are stated in accordance with U.S. generally accepted accounting principles (GAAP). References to quarterly or annual figures increasing or decreasing are in comparison to the fourth quarter of fiscal year 2015 and full fiscal year 2015, respectively.
Medtronic management believes that in order to properly understand its short-term and long-term financial trends, including period over period comparisons of the company's operations, investors may find it useful to consider the impact of aligning historical Covidien revenues to Medtronic's fiscal calendar and to exclude the effect of certain charges or gains that contribute to or reduce earnings but that result from transactions or events that management believes may or may not recur with similar materiality or impact to operations in future periods (Non-GAAP Adjustments). Medtronic generally uses non-GAAP financial measures to facilitate management's review of the operational performance of the company and as a basis for strategic planning. Non-GAAP financial measures should be considered supplemental to and not a substitute for financial information prepared in accordance with GAAP, and investors are cautioned that Medtronic may calculate non-GAAP financial measures in a way that is different from other companies. Management strongly encourages investors to review the company's consolidated financial statements and publicly filed reports in their entirety. Reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the financial schedules accompanying this press release.
View FY16 Fourth Quarter Financial Schedules & Non-GAAP Reconciliations
View FY16 Fourth Quarter Earnings Presentation
| FINANCIAL SCHEDULES | Page |
| World Wide Revenue | 6 |
| U.S. Revenue | 7 |
| World Wide Revenue: Geographic | 8 |
| Condensed Consolidated Statements of Income | 9 |
| GAAP to Non-GAAP Reconciliations | 10 |
| Condensed Consolidated Balance Sheets | 23 |
| Condensed Consolidated Statements of Cash Flows | 23 |
| REVENUE GAAP TO NON-GAAP RECONCILIATIONS | |
| Fiscal Year Reconciliation of World Wide Reported Growth to World Wide Comparable, Constant Currency Growth | 23 |
| Fiscal Year Reconciliation of U.S. Reported Growth to U.S. Comparable Growth | 24 |
| Fiscal Year Reconciliation of World Wide Geographic Reported Growth to World Wide Geographic Comparable, Constant Currency Growth | 25 |
| FOURTH QUARTER AS REPORTED | FOURTH QUARTER CONSTANT CURRENCY ADJUSTED | FISCAL YEAR AS REPORTED | FISCAL YEAR COMPARABLE HISTORICAL (5) | |||||||||||||||||||||||||||||||||||||||||||||||||
| (in millions) | FY16 Q4 | FY15 Q4 | Reported Growth | FY16 Q4 | FY15 Q4 | Currency Impact on Growth (6) | Constant Currency Growth (3) | FY16 Total | FY15 Total | Reported Growth | FY16 Total | FY15 Total (4) | Currency Impact on Growth (6) | Comparable Constant Currency Growth (1)(2) | ||||||||||||||||||||||||||||||||||||||
| Cardiac & Vascular Group | $ | 2,736 | $ | 2,596 | 5 | % | $ | 2,736 | $ | 2,596 | $ | (67 | ) | 8 | % | $ | 10,196 | $ | 9,361 | 9 | % | $ | 10,196 | $ | 9,854 | $ | (576 | ) | 9 | % | ||||||||||||||||||||||
| Cardiac Rhythm & Heart Failure | 1,492 | 1,398 | 7 | 1,492 | 1,398 | (27 | ) | 9 | 5,465 | 5,245 | 4 | 5,465 | 5,245 | (280 | ) | 10 | ||||||||||||||||||||||||||||||||||||
| Coronary & Structural Heart | 816 | 792 | 3 | 816 | 792 | (31 | ) | 7 | 3,093 | 3,038 | 2 | 3,093 | 3,038 | (211 | ) | 9 | ||||||||||||||||||||||||||||||||||||
| Aortic & Peripheral Vascular | 428 | 406 | 5 | 428 | 406 | (9 | ) | 8 | 1,638 | 1,078 | 52 | 1,638 | 1,571 | (85 | ) | 10 | ||||||||||||||||||||||||||||||||||||
| Minimally Invasive Therapies Group | 2,460 | 2,387 | 3 | 2,460 | 2,387 | (70 | ) | 6 | 9,563 | 2,387 | NM | 9,563 | 9,540 | (578 | ) | 6 | ||||||||||||||||||||||||||||||||||||
| Surgical Solutions | 1,358 | 1,293 | 5 | 1,358 | 1,293 | (49 | ) | 9 | 5,265 | 1,293 | NM | 5,265 | 5,188 | (385 | ) | 9 | ||||||||||||||||||||||||||||||||||||
| Patient Monitoring & Recovery | 1,102 | 1,094 | 1 | 1,102 | 1,094 | (21 | ) | 3 | 4,298 | 1,094 | NM | 4,298 | 4,352 | (193 | ) | 3 | ||||||||||||||||||||||||||||||||||||
| Restorative Therapies Group | 1,875 | 1,854 | 1 | 1,875 | 1,854 | (26 | ) | 3 | 7,210 | 6,751 | 7 | 7,210 | 7,086 | (247 | ) | 5 | ||||||||||||||||||||||||||||||||||||
| Spine | 737 | 743 | (1 | ) | 737 | 743 | (8 | ) | - | 2,924 | 2,971 | (2 | ) | 2,924 | 2,971 | (89 | ) | 1 | ||||||||||||||||||||||||||||||||||
| Neuromodulation | 494 | 518 | (5 | ) | 494 | 518 | (7 | ) | (3 | ) | 1,926 | 1,977 | (3 | ) | 1,926 | 1,977 | (72 | ) | 1 | |||||||||||||||||||||||||||||||||
| Surgical Technologies | 485 | 461 | 5 | 485 | 461 | (7 | ) | 7 | 1,773 | 1,671 | 6 | 1,773 | 1,671 | (57 | ) | 10 | ||||||||||||||||||||||||||||||||||||
| Neurovascular | 159 | 132 | 20 | 159 | 132 | (4 | ) | 23 | 587 | 132 | NM | 587 | 467 | (29 | ) | 32 | ||||||||||||||||||||||||||||||||||||
| Diabetes Group | 496 | 467 | 6 | 496 | 467 | (16 | ) | 10 | 1,864 | 1,762 | 6 | 1,864 | 1,762 | (101 | ) | 12 | ||||||||||||||||||||||||||||||||||||
| TOTAL | $ | 7,567 | $ | 7,304 | 4 | % | $ | 7,567 | $ | 7,304 | $ | (179 | ) | 6 | % | $ | 28,833 | $ | 20,261 | 42 | % | $ | 28,833 | $ | 28,242 | $ | (1,502 | ) | 7 | % |
(1) Fiscal year 2016 is a 53-week year, with the extra week included in these first quarter results. While it is difficult to calculate the exact impact for the extra week, the Company estimates that it benefited fiscal year 2016 comparable, constant currency growth by approximately 1.5 percentage points.
(2) Management believes that referring to comparable, constant currency growth rates is a useful way to evaluate the underlying performance of Medtronic's sales. See description of non-GAAP financial measures at the end of the earnings press release.
(3) Constant currency growth, a non-GAAP financial measure, measures the change in revenue between current and prior year periods using average exchange rates in effect during the applicable prior year period. See description of non-GAAP financial measures at the end of the earnings press release.
(4) Includes Medtronic and Covidien revenue for the twelve months ended April 24, 2015.
(5) Prepared by aligning Covidien's prior year monthly revenue to Medtronic's fiscal quarter.
(6) The quarterly currency impact on growth data in this schedule has been intentionally rounded to the nearest $1 million and, therefore, may not sum when calculating year-to-date data.
| FOURTH QUARTER AS REPORTED | FISCAL YEAR AS REPORTED | FISCAL YEAR COMPARABLE HISTORICAL (4) | |||||||||||||||||||||||||||||||
| (in millions) | FY16 Q4 | FY15 Q4 | Reported Growth | FY16 Total | FY15 Total | Reported Growth | FY16 Total | FY15 Total (3) | Comparable Growth (1) (2) | ||||||||||||||||||||||||
| Cardiac & Vascular Group | $ | 1,411 | $ | 1,301 | 8 | % | $ | 5,347 | $ | 4,435 | 21 | % | $ | 5,347 | $ | 4,803 | 11 | % | |||||||||||||||
| Cardiac Rhythm & Heart Failure | 844 | 761 | 11 | 3,126 | 2,799 | 12 | 3,126 | 2,799 | 12 | ||||||||||||||||||||||||
| Coronary & Structural Heart | 322 | 314 | 3 | 1,264 | 1,160 | 9 | 1,264 | 1,160 | 9 | ||||||||||||||||||||||||
| Aortic & Peripheral Vascular | 245 | 226 | 8 | 957 | 476 | 101 | 957 | 844 | 13 | ||||||||||||||||||||||||
| Minimally Invasive Therapies Group | 1,252 | 1,230 | 2 | 5,014 | 1,230 | NM | 5,014 | 4,804 | 4 | ||||||||||||||||||||||||
| Surgical Solutions | 577 | 540 | 7 | 2,283 | 540 | NM | 2,283 | 2,112 | 8 | ||||||||||||||||||||||||
| Patient Monitoring & Recovery | 675 | 690 | (2 | ) | 2,731 | 690 | NM | 2,731 | 2,692 | 1 | |||||||||||||||||||||||
| Restorative Therapies Group | 1,261 | 1,233 | 2 | 4,921 | 4,569 | 8 | 4,921 | 4,715 | 4 | ||||||||||||||||||||||||
| Spine | 520 | 516 | 1 | 2,052 | 2,061 | - | 2,052 | 2,061 | - | ||||||||||||||||||||||||
| Neuromodulation | 343 | 354 | (3 | ) | 1,381 | 1,365 | 1 | 1,381 | 1,365 | 1 | |||||||||||||||||||||||
| Surgical Technologies | 313 | 297 | 5 | 1,182 | 1,077 | 10 | 1,182 | 1,077 | 10 | ||||||||||||||||||||||||
| Neurovascular | 85 | 66 | NM | 306 | 66 | NM | 306 | 212 | 44 | ||||||||||||||||||||||||
| Diabetes Group | 293 | 293 | - | 1,140 | 1,071 | 6 | 1,140 | 1,071 | 6 | ||||||||||||||||||||||||
| TOTAL | $ | 4,217 | $ | 4,057 | 4 | % | $ | 16,422 | $ | 11,305 | 45 | % | $ | 16,422 | $ | 15,393 | 7 | % |
(1) Fiscal year 2016 is a 53-week year, with the extra week included in these first quarter results. While it is difficult to calculate the exact impact for the extra week, the Company estimates that it benefited fiscal year 2016 comparable, constant currency growth by approximately 1.5 percentage points.
(2) Management believes that referring to comparable growth rates is a useful way to evaluate the underlying performance of Medtronic's sales. See description of non-GAAP financial measures at the end of the earnings press release.
(3) Includes Medtronic and Covidien revenue for the twelve months ended April 24, 2015.
(4) Prepared by aligning Covidien's prior year monthly revenue to Medtronic's fiscal quarter.
WORLD WIDE REVENUE: GEOGRAPHIC
| FOURTH QUARTER AS REPORTED | FOURTH QUARTER CONSTANT CURRENCY ADJUSTED | FISCAL YEAR AS REPORTED | FISCAL YEAR COMPARABLE HISTORICAL (5) | |||||||||||||||||||||||||||||||||||||||||||||||||
| (in millions) | FY16 Q4 | FY15 Q4 | Reported Growth | FY16 Q4 | FY15 Q4 | Currency Impact on Growth (6) | Constant Currency Growth (3) | FY16 Total | FY15 Total | Reported Growth | FY16 Total | FY15 Total (4) | Currency Impact on Growth (6) | Comparable Constant Currency Growth (1)(2) | ||||||||||||||||||||||||||||||||||||||
| U.S. | $ | 1,411 | $ | 1,301 | 8 | % | $ | 1,411 | $ | 1,301 | $ | - | 8 | % | $ | 5,347 | $ | 4,435 | 21 | % | $ | 5,347 | $ | 4,803 | $ | - | 11 | % | ||||||||||||||||||||||||
| Non-U.S. Developed | 905 | 903 | - | 905 | 903 | (25 | ) | 3 | 3,283 | 3,412 | (4 | ) | 3,283 | 3,506 | (403 | ) | 5 | |||||||||||||||||||||||||||||||||||
| Emerging Markets | 420 | 392 | 7 | 420 | 392 | (42 | ) | 18 | 1,566 | 1,514 | 3 | 1,566 | 1,545 | (173 | ) | 13 | ||||||||||||||||||||||||||||||||||||
| Cardiac & Vascular Group | 2,736 | 2,596 | 5 | 2,736 | 2,596 | (67 | ) | 8 | 10,196 | 9,361 | 9 | 10,196 | 9,854 | (576 | ) | 9 | ||||||||||||||||||||||||||||||||||||
| U.S. | 1,252 | 1,230 | 2 | 1,252 | 1,230 | - | 2 | 5,014 | 1,230 | NM | 5,014 | 4,804 | - | 4 | ||||||||||||||||||||||||||||||||||||||
| Non-U.S. Developed | 901 | 856 | 5 | 901 | 856 | (30 | ) | 9 | 3,299 | 856 | NM | 3,299 | 3,488 | (396 | ) | 6 | ||||||||||||||||||||||||||||||||||||
| Emerging Markets | 307 | 301 | 2 | 307 | 301 | (40 | ) | 15 | 1,250 | 301 | NM | 1,250 | 1,248 | (182 | ) | 15 | ||||||||||||||||||||||||||||||||||||
| Minimally Invasive Therapies Group | 2,460 | 2,387 | 3 | 2,460 | 2,387 | (70 | ) | 6 | 9,563 | 2,387 | NM | 9,563 | 9,540 | (578 | ) | 6 | ||||||||||||||||||||||||||||||||||||
| U.S. | 1,261 | 1,233 | 2 | 1,261 | 1,233 | - | 2 | 4,921 | 4,569 | 8 | 4,921 | 4,715 | - | 4 | ||||||||||||||||||||||||||||||||||||||
| Non-U.S. Developed | 421 | 426 | (1 | ) | 421 | 426 | (11 | ) | 1 | 1,542 | 1,556 | (1 | ) | 1,542 | 1,660 | (191 | ) | 4 | ||||||||||||||||||||||||||||||||||
| Emerging Markets | 193 | 195 | (1 | ) | 193 | 195 | (15 | ) | 7 | 747 | 626 | 19 | 747 | 711 | (56 | ) | 13 | |||||||||||||||||||||||||||||||||||
| Restorative Therapies Group | 1,875 | 1,854 | 1 | 1,875 | 1,854 | (26 | ) | 3 | 7,210 | 6,751 | 7 | 7,210 | 7,086 | (247 | ) | 5 | ||||||||||||||||||||||||||||||||||||
| U.S. | 293 | 293 | - | 293 | 293 | - | - | 1,140 | 1,071 | 6 | 1,140 | 1,071 | - | 6 | ||||||||||||||||||||||||||||||||||||||
| Non-U.S. Developed | 166 | 139 | 19 | 166 | 139 | (10 | ) | 27 | 584 | 548 | 7 | 584 | 548 | (79 | ) | 21 | ||||||||||||||||||||||||||||||||||||
| Emerging Markets | 37 | 35 | 6 | 37 | 35 | (6 | ) | 23 | 140 | 143 | (2 | ) | 140 | 143 | (22 | ) | 13 | |||||||||||||||||||||||||||||||||||
| Diabetes Group | 496 | 467 | 6 | 496 | 467 | (16 | ) | 10 | 1,864 | 1,762 | 6 | 1,864 | 1,762 | (101 | ) | 12 | ||||||||||||||||||||||||||||||||||||
| U.S. | 4,217 | 4,057 | 4 | 4,217 | 4,057 | - | 4 | 16,422 | 11,305 | 45 | 16,422 | 15,393 | - | 7 | ||||||||||||||||||||||||||||||||||||||
| Non-U.S. Developed | 2,393 | 2,324 | 3 | 2,393 | 2,324 | (76 | ) | 6 | 8,708 | 6,372 | 37 | 8,708 | 9,202 | (1,069 | ) | 6 | ||||||||||||||||||||||||||||||||||||
| Emerging Markets | 957 | 923 | 4 | 957 | 923 | (103 | ) | 15 | 3,703 | 2,584 | 43 | 3,703 | 3,647 | (433 | ) | 13 | ||||||||||||||||||||||||||||||||||||
| TOTAL | $ | 7,567 | $ | 7,304 | 4 | % | $ | 7,567 | $ | 7,304 | $ | (179 | ) | 6 | % | $ | 28,833 | $ | 20,261 | 42 | % | $ | 28,833 | $ | 28,242 | $ | (1,502 | ) | 7 | % |
(1) Fiscal year 2016 is a 53-week year, with the extra week included in these first quarter results. While it is difficult to calculate the exact impact for the extra week, the Company estimates that it benefited fiscal year 2016 comparable, constant currency growth by approximately 1.5 percentage points.
(2) Management believes that referring to comparable, constant currency growth rates is a useful way to evaluate the underlying performance of Medtronic's sales. See description of non-GAAP financial measures at the end of the earnings press release.
(3) Constant currency growth, a non-GAAP financial measure, measures the change in revenue between current and prior year periods using average exchange rates in effect during the applicable prior year period. See description of non-GAAP financial measures at the end of the earnings press release.
(4) Includes Medtronic and Covidien revenue for the twelve months ended April 24, 2015.
(5) Prepared by aligning Covidien's prior year monthly revenue to Medtronic's fiscal quarter.
(6) The quarterly currency impact on growth data in this schedule has been intentionally rounded to the nearest $1 million and, therefore, may not sum when calculating year-to-date data.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
| Three months ended | Fiscal year ended | |||||||||||||||
| April 29, 2016 | April 24, 2015 | April 29, 2016 | April 24, 2015 | |||||||||||||
| (in millions, except per share data) | ||||||||||||||||
| Net sales | $ | 7,567 | $ | 7,304 | $ | 28,833 | $ | 20,261 | ||||||||
| Costs and expenses: | ||||||||||||||||
| Cost of products sold | 2,363 | 2,934 | 9,142 | 6,309 | ||||||||||||
| Research and development expense | 575 | 528 | 2,224 | 1,640 | ||||||||||||
| Selling, general, and administrative expense | 2,360 | 2,404 | 9,469 | 6,904 | ||||||||||||
| Special charges (gains), net | 70 | - | 70 | (38 | ) | |||||||||||
| Restructuring charges, net | 131 | 207 | 290 | 237 | ||||||||||||
| Certain litigation charges | - | 42 | 26 | 42 | ||||||||||||
| Acquisition-related items | 100 | 368 | 283 | 550 | ||||||||||||
| Amortization of intangible assets | 483 | 468 | 1,931 | 733 | ||||||||||||
| Other (income) expense, net | (21 | ) | (20 | ) | 107 | 118 | ||||||||||
| Operating profit | 1,506 | 373 | 5,291 | 3,766 | ||||||||||||
| Interest income | (110 | ) | (113 | ) | (431 | ) | (386 | ) | ||||||||
| Interest expense | 481 | 299 | 1,386 | 666 | ||||||||||||
| Interest expense, net | 371 | 186 | 955 | 280 | ||||||||||||
| Income from operations before income taxes | 1,135 | 187 | 4,336 | 3,486 | ||||||||||||
| Provision for income taxes | 31 | 188 | 798 | 811 | ||||||||||||
| Net income (loss) | $ | 1,104 | $ | (1 | ) | $ | 3,538 | $ | 2,675 | |||||||
| Basic earnings per share | $ | 0.79 | $ | - | $ | 2.51 | $ | 2.44 | ||||||||
| Diluted earnings per share | $ | 0.78 | $ | - | $ | 2.48 | $ | 2.41 | ||||||||
| Basic weighted average shares outstanding | 1,400.7 | 1,422.3 | 1,409.6 | 1,095.5 | ||||||||||||
| Diluted weighted average shares outstanding | 1,416.3 | 1,440.6 | 1,425.9 | 1,109.0 | ||||||||||||
| Cash dividends declared per ordinary share | $ | 0.380 | $ | 0.305 | $ | 1.520 | $ | 1.220 |
NET INCOME AND DILUTED EPS GAAP TO NON-GAAP RECONCILIATIONS
(in millions, except per share data)
| Three months ended April 29, 2016 | |||||||||||||||||||||||||||||||
| Net Sales | Cost of Products Sold | Gross Margin Percent | Operating Profit | Operating Profit Percent | Income from Operations Before Income Taxes | Net Income | Diluted EPS | ||||||||||||||||||||||||
| GAAP | $ | 7,567 | $ | 2,363 | 68.8 | % | $ | 1,506 | 19.9 | % | $ | 1,135 | $ | 1,104 | $ | 0.78 | |||||||||||||||
| Non-GAAP Adjustments: (2) | |||||||||||||||||||||||||||||||
| Special charges (a) | - | - | 70 | 70 | 44 | 0.03 | |||||||||||||||||||||||||
| Restructuring charges, net (b) | - | - | 131 | 131 | 97 | 0.07 | |||||||||||||||||||||||||
| Acquisition-related items (c) | - | - | 100 | 100 | 85 | 0.06 | |||||||||||||||||||||||||
| Amortization of intangible assets (d) | - | - | 483 | 483 | 348 | 0.25 | |||||||||||||||||||||||||
| Debt tender premium (e) | - | - | - | 183 | 118 | 0.08 | |||||||||||||||||||||||||
| Non-GAAP | $ | 7,567 | $ | 2,363 | 68.8 | % | $ | 2,290 | 30.3 | % | $ | 2,102 | $ | 1,796 | $ | 1.27 | |||||||||||||||
| Foreign currency impact | 179 | (21 | ) | 1.0 | 171 | 1.5 | 0.10 | ||||||||||||||||||||||||
| Constant Currency Adjusted | $ | 7,746 | $ | 2,342 | 69.8 | % | $ | 2,461 | 31.8 | % | $ | 1.37 | |||||||||||||||||||
| Three months ended April 24, 2015 | |||||||||||||||||||||||||||||||
| Net Sales | Cost of Products Sold | Gross Margin Percent | Operating Profit | Operating Profit Percent | Income from Operations Before Income Taxes | Net Income | Diluted EPS | ||||||||||||||||||||||||
| GAAP | $ | 7,304 | $ | 2,934 | 59.8 | % | $ | 373 | 5.1 | % | $ | 187 | $ | (1 | ) | $ | - | ||||||||||||||
| Non-GAAP Adjustments: (2) | |||||||||||||||||||||||||||||||
| Impact of inventory step-up (f) | - | (623 | ) | 623 | 623 | 455 | 0.32 | ||||||||||||||||||||||||
| Impact of product technology upgrade commitment (g) | - | (74 | ) | 74 | 74 | 61 | 0.04 | ||||||||||||||||||||||||
| Restructuring charges, net (h) | - | (15 | ) | 222 | 222 | 157 | 0.11 | ||||||||||||||||||||||||
| Certain litigation charges, net (i) | - | - | 42 | 42 | 27 | 0.02 | |||||||||||||||||||||||||
| Acquisition-related items (j) | - | - | 368 | 368 | 268 | 0.19 | |||||||||||||||||||||||||
| Amortization of intangible assets (d) | - | - | 468 | 468 | 362 | 0.25 | |||||||||||||||||||||||||
| Certain tax adjustments (k) | - | - | - | - | 349 | 0.24 | |||||||||||||||||||||||||
| Non-GAAP | $ | 7,304 | $ | 2,222 | 69.6 | % | $ | 2,170 | 29.7 | % | $ | 1,984 | $ | 1,678 | $ | 1.16 | (1 | ) | |||||||||||||
| Net Income | Diluted EPS | ||||||||||||||||||||||||||||||
| Year over year percent change: | |||||||||||||||||||||||||||||||
| GAAP | NM | -% | |||||||||||||||||||||||||||||
| Non-GAAP | 7% | 9% | |||||||||||||||||||||||||||||
| Adjusted Non-GAAP | 18% |
See description of non-GAAP financial measures at the end of the earnings press release.
NET INCOME AND DILUTED EPS GAAP TO NON-GAAP RECONCILIATIONS
(in millions, except per share data)
| Fiscal year ended April 29, 2016 | ||||||||||||||||||||||||||||||
| Net Sales | Cost of Products Sold | Gross Margin Percent | Operating Profit | Operating Profit Percent | Income from Operations Before Taxes | Net Income | Diluted EPS | |||||||||||||||||||||||
| GAAP | $ | 28,833 | $ | 9,142 | 68.3 | % | $ | 5,291 | 18.4 | % | $ | 4,336 | $ | 3,538 | $ | 2.48 | ||||||||||||||
| Non-GAAP Adjustments: (2) | ||||||||||||||||||||||||||||||
| Impact of inventory step-up (a) | - | (226 | ) | 226 | 226 | 165 | 0.12 | |||||||||||||||||||||||
| Special charges (b) | 70 | 70 | 44 | 0.03 | ||||||||||||||||||||||||||
| Restructuring charges, net (c) | - | (9 | ) | 299 | 299 | 221 | 0.15 | |||||||||||||||||||||||
| Certain litigation charges (d) | - | - | 26 | 26 | 17 | 0.01 | ||||||||||||||||||||||||
| Acquisition-related items (e) | - | - | 283 | 283 | 212 | 0.15 | ||||||||||||||||||||||||
| Amortization of intangible assets (f) | - | - | 1,931 | 1,931 | 1,467 | 1.03 | ||||||||||||||||||||||||
| Loss on previously held forward starting interest rate swaps (g) | - | - | - | 45 | 29 | 0.02 | ||||||||||||||||||||||||
| Debt tender premium (h) | - | - | - | 183 | 118 | 0.08 | ||||||||||||||||||||||||
| Certain tax adjustments (i) | - | - | - | - | 417 | 0.29 | ||||||||||||||||||||||||
| Non-GAAP | $ | 28,833 | $ | 8,907 | 69.1 | % | $ | 8,126 | 28.2 | % | $ | 7,399 | $ | 6,228 | $ | 4.37 | ||||||||||||||
| Foreign currency impact | 1,502 | 113 | 1.2 | 797 | 1.2 | 0.47 | ||||||||||||||||||||||||
| Constant Currency Adjusted | $ | 30,335 | $ | 9,020 | 70.3 | % | $ | 8,923 | 29.4 | % | $ | 4.84 | ||||||||||||||||||
| Fiscal year ended April 24, 2015 | ||||||||||||||||||||||||||||||
| Net Sales | Cost of Products Sold | Gross Margin Percent | Operating Profit | Operating Profit Percent | Income from Operations Before Taxes | Net Income | Diluted EPS | |||||||||||||||||||||||
| GAAP | $ | 20,261 | $ | 6,309 | 68.9 | % | $ | 3,766 | 18.6 | % | $ | 3,486 | $ | 2,675 | $ | 2.41 | ||||||||||||||
| Non-GAAP Adjustments: (2) | ||||||||||||||||||||||||||||||
| Impact of inventory step-up (a) | - | (623 | ) | 623 | 623 | 455 | 0.41 | |||||||||||||||||||||||
| Impact of product technology upgrade commitment (j) | - | (74 | ) | 74 | 74 | 61 | 0.06 | |||||||||||||||||||||||
| Special (gains) charges, net (k) | - | - | (38 | ) | (38 | ) | (23 | ) | (0.02 | ) | ||||||||||||||||||||
| Restructuring charges, net (l) | - | (15 | ) | 252 | 252 | 180 | 0.16 | |||||||||||||||||||||||
| Certain litigation charges, net (m) | - | - | 42 | 42 | 27 | 0.02 | ||||||||||||||||||||||||
| Acquisition-related items (n) | - | - | 550 | 550 | 433 | 0.39 | ||||||||||||||||||||||||
| Amortization of intangible assets (f) | - | - | 733 | 733 | 538 | 0.49 | ||||||||||||||||||||||||
| Impact of acquisition on interest expense (o) | - | - | - | 77 | 49 | 0.04 | ||||||||||||||||||||||||
| Certain tax adjustments (p) | - | - | - | - | 349 | 0.31 | ||||||||||||||||||||||||
| Non-GAAP | $ | 20,261 | $ | 5,597 | 72.4 | % | $ | 6,002 | 29.6 | % | $ | 5,799 | $ | 4,744 | $ | 4.28 | (1) | |||||||||||||
| Net Income | Diluted EPS | |||||||||||||||||||||||||||||
| Year over year percent change: | ||||||||||||||||||||||||||||||
| GAAP | 32% | 3% | ||||||||||||||||||||||||||||
| Non-GAAP | 31% | 2% | ||||||||||||||||||||||||||||
| Adjusted Non-GAAP | 13% |
See description of non-GAAP financial measures at the end of the earnings press release.
RECONCILIATION OF OPERATING CASH FLOW TO FREE CASH FLOW AND ADJUSTED FREE CASH FLOW
| Three months ended | ||||
| (in millions) | April 29, 2016 | |||
| Net cash provided by operating activities | $ | 1,326 | ||
| Additions to property, plant, and equipment | (353 | ) | ||
| Free Cash Flow (1) | $ | 973 | ||
| Adjustments: (2) | ||||
| Restructuring utilization (a) | 30 | |||
| Certain litigation payments, net (b) | (21 | ) | ||
| Acquisition-related items (c) | 85 | |||
| Income tax impact (d) | (20 | ) | ||
| Tax payments (e) | 355 | |||
| Adjusted Free Cash Flow (3) | $ | 1,402 |
See description of non-GAAP financial measures at the end of the earnings press release.
(1) Free cash flow represents operating cash flows less property, plant, and equipment additions.
(2) Adjustments relate to cash outflows or inflows that management believes may or may not recur with similar materiality or impact on results in future periods.
(a) Restructuring utilization less asset write-offs.
(b) Certain litigation payments, net of cash received pursuant to the C.R. Bard agreement of $40 million.
(c) Acquisition-related items include integration and transaction costs, primarily related to the Covidien acquisition, excluding the change in the fair value of contingent consideration and other non-cash charges.
(d) The income tax impact for restructuring utilization, certain litigation payments, net, and acquisition-related items is based on the jurisdiction in which the expense (income) is incurred and the tax laws in effect for each such jurisdiction.
(e) The adjustment for tax payments is comprised of $191 million, net paid under the Tyco tax sharing agreement and $164 million as a result of the internal reorganization of the ownership of certain legacy Covidien businesses.
(3) Adjusted free cash flow represents free cash flow adjusted to exclude restructuring utilization, certain litigation payments, net of related cash receipts, acquisition-related items, and specific tax payments.
FOURTH QUARTER SELLING, GENERAL, AND ADMINISTRATIVE EXPENSE (SG&A), RESEARCH AND DEVELOPMENT EXPENSE (R&D), AND OTHER (INCOME) EXPENSE, NET ON A CONSTANT CURRENCY BASIS
| Three months ended April 29, 2016 | ||||||||||||||||||||||||
| (in millions) | Net Sales | SG&A Expense | SG&A Expense as a Percentage of Net Sales | R&D Expense | R&D Expense as a Percentage of Net Sales | Other (Income) Expense, net | Other (Income) Expense, net as a Percentage of Net Sales | |||||||||||||||||
| As reported | $ | 7,567 | $ | 2,360 | 31.2 | % | $ | 575 | 7.6 | % | $ | (21 | ) | (0.3 | )% | |||||||||
| Foreign currency impact | 179 | 52 | 2 | (25 | ) | |||||||||||||||||||
| Constant currency adjusted | $ | 7,746 | $ | 2,412 | 31.1 | % | $ | 577 | 7.4 | % | $ | (46 | ) | (0.6 | )% |
FISCAL YEAR SELLING, GENERAL, AND ADMINISTRATIVE EXPENSE (SG&A), RESEARCH AND DEVELOPMENT EXPENSE (R&D), AND OTHER (INCOME) EXPENSE, NET ON A CONSTANT CURRENCY BASIS
| Fiscal year ended April 29, 2016 | ||||||||||||||||||||||||
| (in millions) | Net Sales | SG&A Expense | SG&A Expense as a Percentage of Net Sales | R&D Expense | R&D Expense as a Percentage of Net Sales | Other (Income) Expense, net | Other (Income) Expense, net as a Percentage of Net Sales | |||||||||||||||||
| As reported | $ | 28,833 | $ | 9,469 | 32.8 | % | $ | 2,224 | 7.7 | % | $ | 107 | 0.4 | % | ||||||||||
| Foreign currency impact | 1,502 | 451 | 27 | 114 | ||||||||||||||||||||
| Constant currency adjusted | $ | 30,335 | $ | 9,920 | 32.7 | % | $ | 2,251 | 7.4 | % | $ | 221 | 0.7 | % |
SELLING, GENERAL, AND ADMINISTRATIVE EXPENSE (SG&A), RESEARCH AND DEVELOPMENT EXPENSE (R&D), AND OTHER (INCOME) EXPENSE FOR NINE MONTHS ENDED JANUARY 23, 2015
INCLUDED IN SUPPORT OF THE INFORMATION PROVIDED ON SLIDE 10 OF THE MDT Q4 FY16 EARNINGS PRESENTATION DATED MAY 31, 2016
| (in millions, except per share data) | Historical Medtronic (1) | Historical Covidien (2) | Reclassification Adjustments | Footnote Reference | Adjustment to Align Fiscal Months (3) | Financing Adjustments | Combined | ||||||||||||||||||
| Net sales | $ | 12,957 | $ | 8,108 | $ | - | $ | (128 | ) | $ | - | $ | 20,937 | ||||||||||||
| Selling, general, and administrative expense | 4,644 | 2,870 | (48 | ) | A | 123 | 7,460 | ||||||||||||||||||
| (66 | ) | B | |||||||||||||||||||||||
| 1 | C | ||||||||||||||||||||||||
| (9 | ) | D | |||||||||||||||||||||||
| 126 | E | ||||||||||||||||||||||||
| (181 | ) | F | |||||||||||||||||||||||
| Research and development expense | 1,112 | 419 | 3 | D | 2 | - | 1,536 | ||||||||||||||||||
| Other expense (income), net | 138 | 104 | 48 | A | (16 | ) | - | 316 | |||||||||||||||||
| (1) For the nine months ended January 23, 2015 | |||||||||||||||||||||||||
| (2) For the nine months ended December 26, 2014 | |||||||||||||||||||||||||
| (3) Represents increase (decrease) in Covidien results for the nine months ended January 23, 2015 as compared to Covidien results for the nine months ended December 26, 2014. |
Certain reclassifications have been made to Covidien's historical financial statements to conform to Medtronic's presentation, as follows:
A. To reclassify Covidien's medical device excise tax from selling, general, and administrative expense to other expense (income), net.
B. To reclassify Covidien's amortization of definite-lived intangible assets from cost of products sold and selling, general, and administrative expense to amortization of intangible assets.
C. To reclassify Covidien's net gains and losses on foreign exchange transactions and related gains and losses on associated hedge transactions from cost of products sold and selling, general, and administrative expense to other expense (income), net.
D. To reclassify certain of Covidien's stock-based compensation expense from selling, general, and administrative expense to cost of products sold and research and development expense.
E. To reclassify certain of Covidien's shipping and handling costs from cost of products sold to selling, general, and administrative expense.
F. To reclassify Covidien's litigation and environmental charges from selling, general, and administrative expense to certain litigation charges, net. The litigation charge resulted from an increase to Covidien's estimated indemnification obligation for certain pelvic mesh product liability cases. The environmental charge related to probable and reasonably estimated incremental costs to remediate a site in Orrington, Maine following a court decision affirming a compliance order issued by the Maine Board of Environmental Protection.
NON-GAAP RECONCILIATION FOR THE NINE MONTHS ENDED JANUARY 23, 2015
INCLUDED IN SUPPORT OF THE INFORMATION PROVIDED ON SLIDE 10 OF THE MDT Q4 FY16 EARNINGS PRESENTATION DATED MAY 31, 2016
| (in millions, except per share data) | Selling, general, and administrative expense | Other expense(income), net | |||||
| Combined | $ | 7,460 | $ | 316 | |||
| Medtronic reported Non-GAAP Adjustments | |||||||
| Special (gains) charges (a) | 38 | - | |||||
| Acquisition-related items (b) | (182 | ) | - | ||||
| Covidien reported non-GAAP adjustments | |||||||
| Acquisition-related items (c) | (1 | ) | - | ||||
| Impairment of in-process research and development (d) | (94 | ) | - | ||||
| Transaction costs (e) | (45 | ) | - | ||||
| Impact of tax sharing agreement (f) | - | (96 | ) | ||||
| As adjusted | $ | 7,176 | $ | 220 | |||
| (a) To exclude the impact of a charitable cash donation made to the Medtronic Foundation, a gain on divestiture recognized in connection with the sale of a product line in the Surgical Technologies division, and a net gain recognized in connection with the sale of a certain equity method investment. | |||||||
| (b) To exclude the impact of Medtronic's acquisition-related items, primarily costs incurred in connection with the Covidien acquisition. | |||||||
| (c) To exclude Covidien acquisition-related costs, including $12 million of charges recorded in cost of products sold related to the sale of acquired inventory that had been written up to fair value upon acquisition and adjustments to contingent consideration. | |||||||
| (d) To exclude the impairment of in-process research and development related to Covidien's drug coated balloon platform, which was sold in connection with Medtronic's acquisition of Covidien. | |||||||
| (e) To exclude transaction costs incurred by Covidien resulting from Medtronic's acquisition of Covidien. | |||||||
| (f) To exclude the non-interest portion of the impact of Covidien's tax sharing agreement with Tyco International plc and TE Connectivity Ltd. | |||||||
| Investors should consider these non-GAAP measures in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP. |
SELLING, GENERAL, AND ADMINISTRATIVE EXPENSE (SG&A), RESEARCH AND DEVELOPMENT EXPENSE (R&D), AND OTHER (INCOME) EXPENSE FOR THE FISCAL YEAR ENDED APRIL 24, 2015
INCLUDED IN SUPPORT OF THE INFORMATION PROVIDED ON SLIDE 10 OF THE MDT Q4 FY16 EARNINGS PRESENTATION DATED MAY 31, 2016
| (in millions, except per share data) | Combined (1) | Medtronic plc (2) | Comparable | ||||||||
| Net sales | $ | 20,938 | $ | 7,304 | $ | 28,242 | |||||
| Selling, general, and administrative expense | 7,460 | 2,772 | 10,232 | ||||||||
| Research and development expense | 1,536 | 528 | 2,064 | ||||||||
| Other expense (income), net | 316 | (20 | ) | 296 | |||||||
| Income from continuing operations per share | |||||||||||
| Diluted | $ | 2.58 | $ | - | $ | 2.57 | |||||
| Weighted average shares outstanding | |||||||||||
| Diluted | $ | 1,438.2 | $ | 1,440.6 | $ | 1,438.4 | |||||
| (1) Combined results for the nine months ended January 23, 2015 | |||||||||||
| (2) Medtronic plc results for the three months ended April 24, 2015 | |||||||||||
| (3) Combined weighted average shares outstanding have been calculated as if the shares issued in conjunction with the Covidien transaction had been issued and outstanding as of April 26, 2014, the beginning of fiscal year 2015. |
COMBINED NON-GAAP RECONCILIATION FOR THE FISCAL YEAR ENDED APRIL 24, 2015
INCLUDED IN SUPPORT OF THE INFORMATION PROVIDED ON SLIDE 10 OF THE MDT Q4 FY16 EARNINGS PRESENTATION DATED MAY 31, 2016
| (in millions, except per share data) | Net Sales | Gross Margin Percent | Selling, general, and administrative expense | Other expense, net | Diluted EPS (4) | ||||||||||||
| Combined | $ | 28,242 | 67.8 | % | $ | 10,232 | $ | 296 | 2.57 | ||||||||
| Medtronic reported non-GAAP adjustments (1) | |||||||||||||||||
| Impact of inventory step-up | - | - | - | 0.32 | |||||||||||||
| Impact of product technology upgrade commitment | - | - | - | 0.04 | |||||||||||||
| Special (gains) charges | - | 38 | - | (0.02 | ) | ||||||||||||
| Restructuring charges, net | - | - | - | 0.13 | |||||||||||||
| Certain litigation charges, net | - | - | - | 0.02 | |||||||||||||
| Acquisition-related items | - | (550 | ) | - | 0.30 | ||||||||||||
| Certain tax adjustments | - | - | - | 0.24 | |||||||||||||
| Covidien reported non-GAAP adjustments (2) | |||||||||||||||||
| Restructuring charges, net | - | - | - | 0.04 | |||||||||||||
| Acquisition-related costs | - | (1 | ) | - | 0.01 | ||||||||||||
| Legal charge | - | - | - | 0.09 | |||||||||||||
| Impairment of in-process research and development | - | (94 | ) | - | 0.05 | ||||||||||||
| Transaction costs | - | (45 | ) | - | 0.03 | ||||||||||||
| Adjustment to gain on divestiture | - | - | (4 | ) | - | ||||||||||||
| Impact of tax sharing agreement | - | - | (96 | ) | 0.07 | ||||||||||||
| Tax matters | - | - | - | (0.16 | ) | ||||||||||||
| As adjusted | $ | 28,242 | 70.3 | % | $ | 9,580 | $ | 196 | 3.73 | ||||||||
| Combined amortization of intangible assets (5) | 0.47 | ||||||||||||||||
| As adjusted, excluding combined amortization of intangible assets (Combined Diluted EPS) (3) | 4.20 |
(1) For the fiscal year ended April 24, 2015
(2) For the nine months ended December 26, 2014
(3) Combined Cash EPS is calculated as diluted EPS excluding Medtronic and Covidien reported non-GAAP adjustments and combined amortization of intangible assets.
(4) Combined diluted EPS does not include an adjustment to exclude the incremental interest expense incurred to hold $17 billion of debt from December 10, 2014 through the end of the third quarter of fiscal year 2015 of $77 million.