Recent Updates
Recently added Catalysts
MDT

Fernando Vivanco Ryan Weispfenning Public Relations Investor Relations +1-763-505-3780 +1-763-505-4626 FOR IMMEDIATE RELEASE MEDTRONIC REPORTS SECOND QUARTER FINANCIAL RESULTS Revenue of $7.3 Billi

Key Takeaway: Contacts: Fernando Vivanco Ryan Weispfenning Public Relations Investor Relations +1-763-505-3780 +1-763-505-4626 MEDTRONIC REPORTS SECOND QUARTER FINANCIAL RESULTS DUBLIN - November 22, 2016 -Medtronic plc (NYSE: MDT) today announced financial results for its secon

Full Press Release Details

Contacts:
Fernando Vivanco Ryan Weispfenning
Public Relations Investor Relations
+1-763-505-3780 +1-763-505-4626
MEDTRONIC REPORTS SECOND QUARTER FINANCIAL RESULTS
DUBLIN - November 22, 2016 -Medtronic plc (NYSE: MDT) today announced financial results for its second quarter of fiscal year 2017, which ended October 28, 2016.
The company reported second quarter worldwide revenue of $7.345 billion, an increase of 4 percent, or 3 percent on a constant currency basis. Foreign currency had a positive $50 million impact on revenue. Second quarter GAAP net income and diluted earnings per share (EPS) were $1.115 billion and $0.80, increases of 114 percent and 122 percent, respectively. As detailed in the financial schedules included through the link at the end of this release, second quarter non-GAAP net income and diluted EPS were $1.561 billion and $1.12, representing increases of 6 percent and 9 percent, respectively. After adjusting for the negative 6 cent impact from foreign currency, non-GAAP diluted EPS increased 15 percent.
"Q2 revenue was disappointing and did not meet our expectations. We faced issues that affected our growth, including slower than expected revenue as we await new product introductions, particularly in CVG and Diabetes," said Omar Ishrak, Medtronic chairman and chief executive officer. "Despite this revenue shortfall, we produced a strong improvement in operating margins and double digit constant currency earnings per share growth."
The second quarter GAAP operating margin was 18.9 percent, a 50 basis point improvement. As detailed in the financial schedules included through the link at the end of this release, the second quarter non-GAAP operating margin was 28.9 percent on a constant currency basis, a 150 basis point improvement.
U.S. revenue of $4.152 billion represented 57 percent of company revenue and increased 1 percent. Non-U.S. developed market revenue of $2.209 billion represented 30 percent of company revenue and increased 8 percent, or 5 percent on a constant currency basis. Emerging market revenue of $984 million represented 13 percent of company revenue and increased 8 percent, or 10 percent on a constant currency basis.
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 revenue of $2.584 billion increased 4 percent, or 3 percent on a constant currency basis, driven by CRHF growth from the recent acquisition of HeartWare and strong growth in other CRHF businesses, as well as growth in APV. CSH revenue growth was flat as strong growth in Structural Heart partially offset declines in Coronary.
Minimally Invasive Therapies Group
The Minimally Invasive Therapies Group (MITG) includes the Surgical Solutions and the Patient Monitoring & Recovery (PMR) divisions. MITG worldwide revenue of $2.473 billion increased 5 percent, or 4 percent on a constant currency basis, led by MITG growth drivers, primarily Open-to-MIS, Emerging Markets, and Renal Care, as well as contributions from recent acquisitions and strength in Ventilation.
Restorative Therapies Group
The Restorative Therapies Group (RTG) includes the Spine, Brain Therapies, Specialty Therapies, and Pain Therapies divisions. RTG worldwide revenue of $1.826 billion increased 4 percent, or 3 percent on a constant currency basis. Group results were driven by mid-single digit growth in Brain Therapies and Specialty Therapies and continued improvement in Spine, offsetting declines in Pain Therapies, all on a constant currency basis.
The Diabetes Group includes the Intensive Insulin Management (IIM), Non-Intensive Diabetes Therapies (NDT), and Diabetes Service & Solutions (DSS) divisions. Diabetes Group worldwide revenue of $462 million increased 3 percent on both a reported and constant currency basis. Growth was slower this quarter than in previous quarters due to the dynamics associated with the U.S. FDA approval of the MiniMed 630G System and earlier-than-expected U.S. FDA approval of the MiniMed 670G System, which the company expects to become commercially available in the Spring of 2017.
The company today updated its fiscal year 2017 revenue and free cash flow outlook and EPS guidance. Consistent with the company's long-term, mid-single digit constant currency revenue growth expectation, the company now expects fiscal year 2017 revenue growth to be within the mid-single digit range on a constant currency, constant weeks basis, as opposed to the upper half of the mid-single digit range signaled previously. The company expects revenue growth for the second half of fiscal year 2017 to also be in the mid-single range on a constant currency basis. While the impact from foreign currency is fluid, if current exchange rates remain similar for the remainder of the fiscal year, the company's full year revenue would be negatively affected by approximately $20 million to $60 million, including an approximate $10 million to $30 million negative impact in the third fiscal quarter.
In addition, the company updated its diluted non-GAAP EPS guidance for fiscal year 2017. The company continues to expect fiscal year 2017 diluted non-GAAP EPS growth to be in the double digits on a constant currency, constant week basis, which is consistent with the company's long-term, double digit constant currency EPS growth expectation. The company expects non-GAAP diluted EPS growth for the second half of fiscal year 2017 to be in the 8 percent to 10 percent range on a constant currency basis. While the impact from foreign currency is fluid, taking into account the estimated 8 to 10 cent impact from the extra week in the first quarter last fiscal year, as well as an estimated negative impact from foreign currency to fiscal year 2017 EPS of 20 to 22 cents, assuming current exchange rates remain similar for the rest of the year, this growth guidance implies fiscal year 2017 non-GAAP diluted EPS in the range of $4.55 to $4.60.
Starting this quarter, the company is modifying its free cash flow outlook methodology to more closely align the company's free cash flow projection with the results it reports each quarter. The company previously provided an adjusted free cash flow outlook, which would exclude cash payments related to non-GAAP items that might occur during the year, and will now provide an actual free cash flow outlook, which includes these items in projected free cash flow. The company expects free cash flow for fiscal year 2017 to be in the range of $5 to $6 billion.
"While some of the challenges that affected revenue in Q2 could persist in the near term, we remain confident in our ability to deliver mid-single digit constant currency revenue growth and double-digit constant currency EPS growth, not only in our current fiscal year, but on a sustained basis into the future," said Ishrak. "As always, we remain committed to applying our medical technology and solutions to help address the universal healthcare needs of improving clinical outcomes, expanding access to care, and optimizing cost and efficiency, which combined represent a perpetual source of opportunity in healthcare."
Medtronic will host a webcast today, November 22, at 8:00 a.m. EST (7:00 a.m. CST) to provide information about its businesses for the public, investors, 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 second quarter financial schedules and non-GAAP reconciliations, click here. To view the second 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 88,000 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 and service 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 and restructuring strategies, challenges relating to our worldwide operations, challenges or unforeseen risks in implementing our growth strategies, government regulation, fluctuations in foreign currency exchange rates, future revenue and earnings growth, and general economic conditions and other risks and uncertainties described in Medtronic's periodic reports and other filings with the U.S. Securities and Exchange Commission (the "SEC"). Anticipated results only reflect information available to Medtronic at this time and may differ from actual 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.
NON-GAAP FINANCIAL MEASURES
This press release contains financial measures and guidance, including free cash flow figures (defined as operating cash flows less property, plant and equipment additions), revenue and growth rates on a constant currency basis, 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 figures increasing or decreasing are in comparison to the second quarter of fiscal year 2016.
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 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.
Medtronic calculates forward-looking non-GAAP financial measures based on internal forecasts that omit certain amounts that would be included in GAAP financial measures. For instance, forward-looking revenue growth and EPS projections exclude the impact of foreign currency exchange fluctuations. Forward-looking non-GAAP EPS guidance also excludes other potential charges or gains that would be recorded as non-GAAP adjustments to earnings during the fiscal year, such as amortization of intangible assets and acquisition-related, certain tax and litigation, and restructuring charges or gains. Medtronic does not attempt to provide reconciliations of forward-looking non-GAAP EPS guidance to projected GAAP EPS guidance because the combined impact and timing of recognition of these potential charges or gains is inherently uncertain and difficult to predict and is unavailable without unreasonable efforts. In addition, we believe such reconciliations would imply a degree of precision and certainty that could be confusing to investors. Such items could have a substantial impact on GAAP measures of financial performance.
View FY17 Second Quarter Financial Schedules & Non-GAAP Reconciliations
View FY17 Second Quarter Earnings Presentation
FINANCIAL SCHEDULES Page
World Wide Revenue 7
U.S. Revenue 8
World Wide Revenue: Geographic 9
Consolidated Statements of Income 11
GAAP to Non-GAAP Reconciliations 12
Consolidated Balance Sheets 19
Consolidated Statements of Cash Flows 20
SECOND QUARTER AS REPORTED SECOND QUARTER CONSTANT CURRENCY ADJUSTED SECOND QUARTER YTD AS REPORTED SECOND QUARTER YTD CONSTANT CUURENCY ADJUSTED
(in millions) FY17 Q2 FY16 Q2 Reported Growth FY17 Q2 FY16 Q2 Currency Impact on Revenue Constant Currency Growth (2) FY17 Q2 YTD FY16 Q2 YTD Reported Growth (1) FY17 Q2 YTD FY16 Q2 YTD Currency Impact on Revenue Constant Currency Growth (1)(2)
Cardiac & Vascular Group $ 2,584 $ 2,488 4 % $ 2,584 $ 2,488 $ 12 3 % $ 5,102 $ 5,060 1 % $ 5,102 $ 5,060 $ 5 1 %
Cardiac Rhythm & Heart Failure 1,400 1,324 6 1,400 1,324 8 5 2,734 2,694 1 2,734 2,694 9 1
Coronary & Structural Heart 753 754 - 753 754 1 - 1,515 1,542 (2 ) 1,515 1,542 (7 ) (1 )
Aortic & Peripheral Vascular (3) 431 410 5 431 410 3 4 853 824 4 853 824 3 3
Minimally Invasive Therapies Group 2,473 2,356 5 2,473 2,356 29 4 4,897 4,812 2 4,897 4,812 32 1
Surgical Solutions 1,361 1,291 5 1,361 1,291 14 4 2,709 2,643 2 2,709 2,643 12 2
Patient Monitoring & Recovery 1,112 1,065 4 1,112 1,065 15 3 2,188 2,169 1 2,188 2,169 20 -
Restorative Therapies Group (3) 1,826 1,764 4 1,826 1,764 10 3 3,598 3,566 1 3,598 3,566 10 1
Spine 663 649 2 663 649 5 1 1,308 1,334 (2 ) 1,308 1,334 6 (2 )
Brain Therapies 506 475 7 506 475 3 6 995 937 6 995 937 2 6
Specialty Therapies 369 347 6 369 347 1 6 725 693 5 725 693 1 4
Pain Therapies 288 293 (2 ) 288 293 1 (2 ) 570 602 (5 ) 570 602 1 (5 )
Diabetes Group 462 450 3 462 450 (1 ) 3 914 894 2 914 894 (4 ) 3
TOTAL $ 7,345 $ 7,058 4 % $ 7,345 $ 7,058 $ 50 3 % $ 14,511 $ 14,332 1 % $ 14,511 $ 14,332 $ 43 1 %
See description of non-GAAP financial measures at the end of the earnings press release.
(1) Fiscal year 2016 was a 53-week year, with the extra week included in the first quarter results. While it is difficult to calculate the impact of the extra week, the Company estimates that the extra week impact on first quarter revenue was approximately $450 million.
(2) 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.
(3) In fiscal year 2017, the Company realigned its divisions within the Restorative Therapies Group, which included a movement of revenue from certain product lines in Restorative Therapies Group to Cardiac & Vascular Group's Aortic & Peripheral Vascular division. As a result, fiscal year 2016 results have been recast to adjust for this realignment.
SECOND QUARTER AS REPORTED SECOND QUARTER YTD AS REPORTED
(in millions) FY17 Q2 FY16 Q2 Reported Growth FY17 Q2 YTD FY16 Q2 YTD Reported Growth (1)
Cardiac & Vascular Group $ 1,353 $ 1,340 1 % $ 2,650 $ 2,696 (2 )%
Cardiac Rhythm & Heart Failure 805 768 5 1,563 1,554 1
Coronary & Structural Heart 289 323 (11 ) 583 651 (10 )
Aortic & Peripheral Vascular (2) 259 249 4 504 491 3
Minimally Invasive Therapies Group 1,266 1,263 - 2,501 2,555 (2 )%
Surgical Solutions 586 573 2 1,163 1,160 -
Patient Monitoring & Recovery 680 690 (1 ) 1,338 1,395 (4 )
Restorative Therapies Group (2) 1,261 1,215 4 2,468 2,435 1
Spine 469 454 3 921 916 1
Brain Therapies 293 272 8 571 536 7
Specialty Therapies 285 267 4 559 531 5
Pain Therapies 214 222 (4 ) 417 452 (8 )
Diabetes Group 272 280 (3 ) 535 554 (3 )
TOTAL $ 4,152 $ 4,098 1 % $ 8,154 $ 8,240 (1 )%
(1) Fiscal year 2016 was a 53-week year, with the extra week included in the first quarter results. While it is difficult to calculate the impact of the extra week, the Company estimates that the extra week impact on first quarter revenue was approximately $450 million.
(2) In fiscal year 2017, the Company realigned its divisions within the Restorative Therapies Group, which included a movement of revenue from certain product lines in Restorative Therapies Group to Cardiac & Vascular Group's Aortic & Peripheral Vascular division. As a result, fiscal year 2016 results have been recast to adjust for this realignment.
(3) U.S. includes the United States and U.S. territories.
WORLD WIDE REVENUE: GEOGRAPHIC(4)
SECOND QUARTER AS REPORTED SECOND QUARTER CONSTANT CURRENCY ADJUSTED SECOND QUARTER YTD AS REPORTED SECOND QUARTER YTD CONSTANT CUURENCY ADJUSTED
(in millions) FY17 Q2 FY16 Q2 Reported Growth FY17 Q2 FY16 Q2 Currency Impact on Revenue Constant Currency Growth (2) FY17 Q2 YTD FY16 Q2 YTD Reported Growth (1) FY17 Q2 YTD FY16 Q2 YTD Currency Impact on Revenue Constant Currency Growth (1)(2)
U.S. $ 1,353 $ 1,340 1 % $ 1,353 $ 1,340 $ - 1 % $ 2,650 $ 2,696 (2 )% $ 2,650 $ 2,696 $ - (2 )%
Non-U.S. Developed 823 772 7 823 772 16 5 1,652 1,603 3 1,652 $ 1,603 31 1
Emerging Markets 408 376 9 408 376 (4 ) 10 800 761 5 800 $ 761 (26 ) 9
Cardiac & Vascular Group (3) 2,584 2,488 4 2,584 2,488 12 3 5,102 5,060 1 5,102 5,060 5 1
U.S. 1,266 1,263 - 1,266 1,263 - - 2,501 2,555 (2 ) 2,501 2,555 - (2 )
Non-U.S. Developed 853 777 10 853 777 34 5 1,716 1,618 6 1,716 1,618 56 3
Emerging Markets 354 316 12 354 316 (5 ) 14 680 639 6 680 639 (25 ) 10
Minimally Invasive Therapies Group 2,473 2,356 5 2,473 2,356 29 4 4,897 4,812 2 4,897 4,812 31 1
U.S. 1,261 1,215 4 1,261 1,215 - 4 2,468 2,435 1 2,468 2,435 - 1
Non-U.S. Developed 383 368 4 383 368 13 1 767 754 2 767 754 22 (1 )
Emerging Markets 182 181 1 182 181 (3 ) 2 363 377 (4 ) 363 377 (12 ) (1 )
Restorative Therapies Group (3) 1,826 1,764 4 1,826 1,764 10 3 3,598 3,566 1 3,598 3,566 10 1
U.S. 272 280 (3 ) 272 280 - (3 ) 535 554 (3 ) 535 554 - (3 )
Non-U.S. Developed 150 135 11 150 135 (1 ) 12 305 274 11 305 274 (1 ) 12
Emerging Markets 40 35 14 40 35 - 14 74 66 12 74 66 (2 ) 15
Diabetes Group 462 450 3 462 450 (1 ) 3 914 894 2 914 894 (3 ) 3
U.S. 4,152 4,098 1 4,152 4,098 - 1 8,154 8,240 (1 ) 8,154 8,240 - (1 )
Non-U.S. Developed 2,209 2,052 8 2,209 2,052 62 5 4,440 4,249 4 4,440 4,249 108 2
Emerging Markets 984 908 8 984 908 (12 ) 10 1,917 1,843 4 1,917 1,843 (65 ) 8
TOTAL $ 7,345 $ 7,058 4 % $ 7,345 $ 7,058 $ 50 3 % $ 14,511 $ 14,332 1 % $ 14,511 $ 14,332 $ 43 1 %
See description of non-GAAP financial measures at the end of the earnings press release.
(1) Fiscal year 2016 was a 53-week year, with the extra week included in the first quarter results. While it is difficult to calculate the impact of the extra week, the Company estimates that the extra week impact on first quarter revenue was approximately $450 million.
(2) 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.
(3) In fiscal year 2017, the Company realigned its divisions within the Restorative Therapies Group, which included a movement of revenue from certain product lines in Restorative Therapies Group to Cardiac & Vascular Group's Aortic & Peripheral Vascular division. As a result, fiscal year 2016 results have been recast to adjust for this realignment.
(4) U.S. includes the United States and U.S. territories. Non-U.S. developed markets include Japan, Australia, New Zealand, Korea, Canada, and the countries of Western Europe. Emerging Markets include the countries of the Middle East, Africa, Latin America, Eastern Europe, and the countries of Asia that are not included in the non-U.S. developed markets, as previously defined.
CONSOLIDATED STATEMENTS OF INCOME
Three months ended Six months ended
(in millions, except per share data) October 28, 2016 October 30, 2015 October 28, 2016 October 30, 2015
Net sales $ 7,345 $ 7,058 $ 14,511 $ 14,332
Costs and expenses:
Cost of products sold 2,326 2,182 4,587 4,638
Research and development expense 554 545 1,110 1,103
Selling, general, and administrative expense 2,416 2,343 4,844 4,792
Restructuring charges, net 47 73 141 140
Certain litigation charges - 26 82 26
Acquisition-related items 28 49 80 120
Amortization of intangible assets 500 483 987 964
Other expense, net 89 57 128 118
Operating profit 1,385 1,300 2,552 2,431
Interest income (91 ) (107 ) (184 ) (222 )
Interest expense 264 324 536 630
Interest expense, net 173 217 352 408
Income from operations before income taxes 1,212 1,083 2,200 2,023
Provision for income taxes 101 563 160 683
Net income 1,111 520 2,040 1,340
Net loss attributable to noncontrolling interests (4 ) - (4 ) -
Net income attributable to Medtronic $ 1,115 $ 520 $ 2,044 $ 1,340
Basic earnings per share $ 0.81 $ 0.37 $ 1.47 $ 0.95
Diluted earnings per share $ 0.80 $ 0.36 $ 1.46 $ 0.94
Basic weighted average shares outstanding 1,380.0 1,412.9 1,386.5 1,415.6
Diluted weighted average shares outstanding 1,392.5 1,428.8 1,400.2 1,432.7
Cash dividends declared per ordinary share $ 0.43 $ 0.38 $ 0.86 $ 0.76
NET INCOME AND DILUTED EPS GAAP TO NON-GAAP RECONCILIATIONS
Three months ended October 28, 2016
(in millions, except per share data) Net Sales Cost of Products Sold Gross Margin Percent Operating Profit Operating Profit Percent Income from Operations Before Income Taxes Net Income attributable to Medtronic Diluted EPS (1) Effective Tax Rate
GAAP $ 7,345 $ 2,326 68.3 % $ 1,385 18.9 % $ 1,212 $ 1,115 $ 0.80 8.3 %
Non-GAAP Adjustments: (2)
Impact of inventory step-up (a) - (38 ) 38 38 24 0.02 36.8
Restructuring charges, net - - 47 47 35 0.03 25.5
Acquisition-related items - - 28 28 2 - 92.9
Amortization of intangible assets - - 500 500 385 0.28 23.0
Non-GAAP $ 7,345 $ 2,288 68.8 % $ 1,998 27.2 % $ 1,825 $ 1,561 $ 1.12 14.7 %
Foreign currency impact (50 ) (58 ) 0.6 108 1.7 0.06
Constant Currency Adjusted $ 7,295 $ 2,230 69.4 % $ 2,106 28.9 % $ 1.18
Three months ended October 30, 2015
(in millions, except per share data) Net Sales Cost of Products Sold Gross Margin Percent Operating Profit Operating Profit Percent Income from Operations Before Income Taxes Net Income attributable to Medtronic Diluted EPS (1) Effective Tax Rate
GAAP $ 7,058 $ 2,182 69.1 % $ 1,300 18.4 % $ 1,083 $ 520 $ 0.36 52.0 %
Non-GAAP Adjustments: (2)
Restructuring charges, net - - 73 73 56 0.04 23.3
Certain litigation charges, net - - 26 26 17 0.01 34.6
Acquisition-related items - - 49 49 32 0.02 34.7
Loss on previously held forward starting interest rate swaps (b) - - - 45 29 0.02 35.6
Amortization of intangible assets - - 483 483 373 0.26 22.8
Certain tax adjustments (c) - - - - 442 0.31 -
Non-GAAP $ 7,058 $ 2,182 69.1 % $ 1,931 27.4 % $ 1,759 $ 1,469 $ 1.03 16.5 %
Year over year percent change: Net Income Diluted EPS
GAAP 114% 122%
Non-GAAP 6% 9%
Constant Currency Adjusted Non-GAAP 15%
See description of non-GAAP financial measures at the end of the earnings press release.
(a) Represents amortization of step-up in fair value of inventory acquired in connection with the HeartWare acquisition.
(b) Relates to losses incurred from the unwinding of forward starting interest rate swaps, which were previously entered into in advance of a planned debt issuance that is no longer expected post the internal reorganization described in footnote (c). The losses were recorded in interest expense, net in our condensed consolidated statements of income.
(c) Primarily relates to U.S. income tax expense resulting from the Company's completion of an internal reorganization of the ownership of certain legacy Covidien businesses that reduced the cash and investments held by Medtronic's U.S.-controlled non-U.S. subsidiaries.
NET INCOME AND DILUTED EPS GAAP TO NON-GAAP RECONCILIATIONS
Six months ended October 28, 2016
(in millions, except per share data) Net Sales Cost of Products Sold Gross Margin Percent Operating Profit Operating Profit Percent Income from Operations Before Taxes Net Income attributable to Medtronic Diluted EPS (1) Effective Tax Rate
GAAP $ 14,511 $ 4,587 68.4 % $ 2,552 17.6 % $ 2,200 $ 2,044 $ 1.46 7.3 %
Non-GAAP Adjustments: (2)
Impact of inventory step-up (a) - (38 ) 38 38 24 0.02 36.8
Restructuring charges, net - (10 ) 151 151 113 0.08 25.2
Certain litigation charges - - 82 82 52 0.04 36.6
Acquisition-related items - - 80 80 41 0.03 48.8
Amortization of intangible assets - - 987 987 761 0.54 22.9
Certain tax adjustments (b) - - - - (31 ) (0.02 ) -
Non-GAAP $ 14,511 $ 4,539 68.7 % $ 3,890 26.8 % $ 3,538 $ 3,004 $ 2.15 15.2 %
Foreign currency impact (43 ) (77 ) 0.5 178 1.3 0.10
Constant Currency Adjusted $ 14,468 $ 4,462 69.2 % $ 4,068 28.1 % $ 2.25
Six months ended October 30, 2015
(in millions, except per share data) Net Sales Cost of Products Sold Gross Margin Percent Operating Profit Operating Profit Percent Income from Operations Before Taxes Net Income attributable to Medtronic Diluted EPS (1) Effective Tax Rate
GAAP $ 14,332 $ 4,638 67.6 % $ 2,431 17.0 % $ 2,023 $ 1,340 $ 0.94 33.8 %
Non-GAAP Adjustments: (2)
Impact of inventory step-up (c) - (226 ) 226 226 165 0.12 27.0
Restructuring charges, net - - 140 140 108 0.08 22.9
Certain litigation charges - - 26 26 17 0.01 34.6
Acquisition-related items - - 120 120 84 0.06 30.0
Loss on previously held forward starting interest rate swaps (d) - - - 45 29 0.02 35.6
Amortization of intangible assets - - 964 964 746 0.52 22.6
Certain tax adjustments (e) - - - - 442 0.31 -
Non-GAAP $ 14,332 $ 4,412 69.2 % $ 3,907 27.3 % $ 3,544 $ 2,931 $ 2.05 17.3 %
Year over year percent change: Net Income Diluted EPS
GAAP 53% 55%
Non-GAAP 2% 5%
Constant Currency Adjusted Non-GAAP 10%
See description of non-GAAP financial measures contained in this release.
RECONCILIATION OF OPERATING CASH FLOW TO FREE CASH FLOW
Six months ended Three months ended Three months ended
(in millions) October 28, 2016 October 28, 2016 July 29, 2016
Net cash provided by operating activities 3,022 1,472 1,550
Additions to property, plant, and equipment (598 ) (268 ) (330 )
Free Cash Flow (1) $ 2,424 $ 1,204 $ 1,220
See description of non-GAAP financial measures at the end of the earnings press release.
RECONCILIATION OF ESTIMATED FULL FISCAL YEAR OPERATING CASH FLOW TO FREE CASH FLOW
Full Fiscal Year 2017 Estimate
(in billions) Low High
Net cash provided by operating activities (1) $ 6.2 $ 7.1
Additions to property, plant, and equipment (1.2 ) (1.1 )
Free Cash Flow (2) $ 5.0 $ 6.0
See description of non-GAAP financial measures at the end of the earnings press release.
SECOND QUARTER SELLING, GENERAL, AND ADMINISTRATIVE EXPENSE (SG&A), RESEARCH AND DEVELOPMENT EXPENSE (R&D), AND OTHER (INCOME) EXPENSE, NET ON AN ADJUSTED BASIS
Three months ended October 28, 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 $ 7,345 $ 2,416 32.9 % $ 554 7.5 % $ 89 1.2 %
Foreign currency impact (50 ) (10 ) - (90 )
Adjusted $ 7,295 $ 2,406 33.0 % $ 554 7.6 % $ (1 ) - %
See description of non-GAAP financial measures at the end of the earnings press release.
PAIN THERAPIES REVENUE GROWTH ON AN ADJUSTED BASIS
FOR THE THREE MONTHS ENDED OCTOBER 28, 2016
Constant Currency Growth (1)
Pain Therapies (2 )%
Drug business 3
Adjusted Pain Therapies 1 %
See description of non-GAAP financial measures at the end of the earnings press release.
(1) 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.
CONSOLIDATED BALANCE SHEETS
(in millions) October 28, 2016 April 29, 2016
ASSETS
Current assets:
Cash and cash equivalents $ 2,954 $ 2,876
Investments 8,303 9,758
Accounts receivable, less allowances of $162 and $161, respectively 5,661 5,562
Inventories 3,717 3,473
Other current assets 1,891 1,931
Total current assets 22,526 23,600
Property, plant, and equipment, net 4,891 4,841
Goodwill 41,707 41,500
Other intangible assets, net 26,739 26,899
Tax assets 1,250 1,383
Other assets 1,293 1,421
Total assets $ 98,406 $ 99,644
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current debt obligations $ 3,367 $ 993
Accounts payable 1,659 1,709
Accrued compensation 1,477 1,712
Other accrued expenses 3,098 2,751
Total current liabilities 9,601 7,165
Long-term debt 29,010 30,109
Accrued compensation and retirement benefits 1,768 1,759
Accrued income taxes 2,381 2,903
Deferred tax liabilities 3,754 3,729
Other liabilities 1,599 1,916
Total liabilities 48,113 47,581
Commitments and contingencies
Shareholders' equity:
Ordinary shares - par value $0.0001 - -
Retained earnings 52,514 53,931
Accumulated other comprehensive loss (2,328 ) (1,868 )
Total shareholders' equity 50,186 52,063
Noncontrolling interests $ 107 $ -
Total equity $ 50,293 $ 52,063
Total liabilities and equity $ 98,406 $ 99,644
CONSOLIDATED STATEMENTS OF CASH FLOWS
Six months ended
(in millions) October 28, 2016 October 30, 2015
Operating Activities:
Net income $ 2,040 $ 1,340
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 1,469 1,397
Amortization of debt discount and issuance costs 14 15
Acquisition-related items (47 ) 222
Provision for doubtful accounts 18 30
Deferred income taxes (50 ) (274 )
Stock-based compensation 190 209
Other, net (105 ) (85 )
Change in operating assets and liabilities, net of acquisitions:
Accounts receivable, net (89 ) (1 )
Inventories (187 ) (326 )
Accounts payable and accrued liabilities (271 ) (369 )
Other operating assets and liabilities 75 73
Certain litigation charges 82 26
Certain litigation payments (117 ) (162 )
Net cash provided by operating activities 3,022 2,095
Investing Activities:
Acquisitions, net of cash acquired (1,306 ) (997 )
Additions to property, plant, and equipment (598 ) (446 )
Purchases of investments (2,110 ) (3,370 )
Sales and maturities of investments 3,625 2,752
Other investing activities, net 32 (13 )
Net cash used in investing activities (357 ) (2,074 )
Financing Activities:
Acquisition-related contingent consideration (36 ) (19 )
Change in current debt obligations, net 1,154 1,277
Proceeds from short-term borrowings (maturities greater than 90 days) 4 48
Issuance of long-term debt 131 -
Payments on long-term debt (252 ) (1,608 )
Dividends to shareholders (1,192 ) (1,075 )
Issuance of ordinary shares 260 263
Repurchase of ordinary shares (2,794 ) (1,460 )
Other financing activities 74 49
Net cash used in financing activities (2,651 ) (2,525 )
Effect of exchange rate changes on cash and cash equivalents 64 39
Net change in cash and cash equivalents 78 (2,465 )
Cash and cash equivalents at beginning of period 2,876 4,843
Cash and cash equivalents at end of period $ 2,954 $ 2,378
Supplemental Cash Flow Information
Cash paid for:
Income taxes $ 258 $ 1,021
Interest 559 652
Last updated: Nov 22, 2016