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 THIRD QUARTER FINANCIAL RESULTS Revenue of $7.3 Billio

Key Takeaway: Contacts: Fernando Vivanco Ryan Weispfenning Public Relations Investor Relations +1-763-505-3780 +1-763-505-4626 MEDTRONIC REPORTS THIRD QUARTER FINANCIAL RESULTS DUBLIN - February 21, 2017 - Medtronic plc (NYSE: MDT) today announced financial results for its third

Full Press Release Details

Contacts:
Fernando Vivanco Ryan Weispfenning
Public Relations Investor Relations
+1-763-505-3780 +1-763-505-4626
MEDTRONIC REPORTS THIRD QUARTER FINANCIAL RESULTS
DUBLIN - February 21, 2017 - Medtronic plc (NYSE: MDT) today announced financial results for its third quarter of fiscal year 2017, which ended January 27, 2017.
The company reported third quarter worldwide revenue of $7.283 billion, an increase of 5 percent, or 6 percent on a constant currency basis. Foreign currency exchange had a negative $40 million impact on revenue. Third quarter GAAP net income and diluted earnings per share (EPS) were $821 million and $0.59, decreases of 25 percent and 23 percent, respectively. Third quarter non-GAAP net income and diluted EPS were $1.553 billion and $1.12, representing increases of 3 percent and 6 percent, respectively. After adjusting for the negative 5 cent impact from foreign currency exchange, non-GAAP diluted EPS increased 10 percent.
"In Q3, we achieved solid results across all of our business groups and geographies," said Omar Ishrak, Medtronic chairman and chief executive officer. "At the same time, we produced meaningful operating profit growth based largely on our synergy programs from the Covidien integration, as well as our focus on operating excellence initiatives."
The third quarter GAAP operating margin was 15.7 percent, a 380 basis point decline. The third quarter non-GAAP operating margin was 28.2 percent, a 40 basis point improvement. After adjusting for the 90 basis point negative impact from foreign currency exchange, the third quarter non-GAAP operating margin was 29.1 percent, representing a 130 basis point improvement.
U.S. revenue of $4.106 billion represented 56 percent of company revenue and increased 4 percent. Non-U.S. developed market revenue of $2.193 billion represented 30 percent of company revenue and increased 6 percent, or 7 percent on a constant currency basis. Emerging market revenue of $984 million represented 14 percent of company revenue and increased 9 percent, or 11 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 $2.548 billion increased 5 percent, or 6 percent on a constant currency basis, driven by high-single digit constant currency growth in CRHF and APV, and low-single digit constant currency growth in CSH.
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 $2.417 billion increased 5 percent, or 6 percent on a constant currency basis, with high-single digit constant currency growth in Surgical Solutions and mid-single digit constant currency growth in PMR.
Restorative Therapies Group
The Restorative Therapies Group (RTG) includes the Spine, Brain Therapies, Specialty Therapies, and Pain Therapies divisions. RTG worldwide revenue of $1.817 billion increased 4 percent on both a reported and constant currency basis. Group results were driven by high-single digit growth in Brain Therapies, mid-single digit growth in Specialty Therapies, and low-single digit growth 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 $501 million increased 6 percent, or 7 percent on a constant currency basis, with all three divisions contributing to growth.
Outlook and Guidance
The company today reiterated its fiscal year 2017 revenue outlook, EPS guidance, and free cash flow outlook.
The company continues to expect fiscal year 2017 revenue growth to be within the mid-single digit range on a constant currency, constant weeks basis, which is consistent with the company's long-term, mid-single digit constant currency revenue growth expectation. The company expects revenue growth for the fourth quarter of fiscal year 2017 to be in the lower half of the mid-single digit range on a constant currency basis. While the impact from foreign currency exchange is fluid, if current exchange rates remain similar for the remainder of the fiscal year, the company's full year revenue and fourth fiscal quarter would both be negatively affected by approximately $20 million to $40 million.
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. Taking into account the estimated 8 to 10 cent impact from the extra week in the first quarter last fiscal year, the estimated negative impact from foreign currency exchange of approximately 20 cents, and 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.
For fiscal year 2017, the company continues to expect free cash flow to be in the range of $5 billion to $6 billion.
"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 also into the future," said Ishrak. "With our differentiated growth platforms and leadership in strong healthcare growth markets, we believe we are well positioned to create long-term, dependable value for our shareholders."
Medtronic will host a webcast today, February 21, 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 third quarter financial schedules and non-GAAP reconciliations, click here. To view the third 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, the creation of shareholder value and shareholder returns, 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 third 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 Third Quarter Financial Schedules & Non-GAAP Reconciliations
View FY17 Third Quarter Earnings Presentation
FINANCIAL SCHEDULES Page
World Wide Revenue 6
U.S. Revenue 7
World Wide Revenue: Geographic 8
Consolidated Statements of Income 9
GAAP to Non-GAAP Reconciliations 10
Consolidated Balance Sheets 17
Consolidated Statements of Cash Flows 18
THIRD QUARTER AS REPORTED THIRD QUARTER CONSTANT CURRENCY ADJUSTED THIRD QUARTER YTD AS REPORTED THIRD QUARTER YTD CONSTANT CURRENCY ADJUSTED
(in millions) FY17 Q3 FY16 Q3 Reported Growth Currency Impact on Revenue FY17 Q3 Constant Currency Growth (2) FY17 Q3 YTD FY16 Q3 YTD Reported Growth (1) Currency Impact on Revenue FY17 Q3 YTD Constant Currency Growth (1)(2)
Cardiac & Vascular Group $ 2,548 $ 2,416 5 % $ (23 ) $ 2,571 6 % $ 7,650 $ 7,476 2 % $ (18 ) $ 7,668 3 %
Cardiac Rhythm & Heart Failure 1,371 1,278 7 (12 ) 1,383 8 4,105 3,973 3 (3 ) 4,108 3
Coronary & Structural Heart 751 736 2 (9 ) 760 3 2,266 2,277 - (16 ) 2,282 -
Aortic & Peripheral Vascular (3) 426 402 6 (2 ) 428 6 1,279 1,226 4 1 1,278 4
Minimally Invasive Therapies Group 2,417 2,291 5 (5 ) 2,422 6 7,314 7,103 3 27 7,287 3
Surgical Solutions 1,343 1,264 6 (5 ) 1,348 7 4,052 3,907 4 7 4,045 4
Patient Monitoring & Recovery 1,074 1,027 5 - 1,074 5 3,262 3,196 2 20 3,242 1
Restorative Therapies Group (3) 1,817 1,753 4 (7 ) 1,824 4 5,415 5,319 2 3 5,412 2
Spine 657 636 3 - 657 3 1,965 1,970 - 6 1,959 (1 )
Brain Therapies 518 483 7 (3 ) 521 8 1,513 1,420 7 (1 ) 1,514 7
Specialty Therapies 370 355 4 (2 ) 372 5 1,095 1,048 4 (1 ) 1,096 5
Pain Therapies 272 279 (3 ) (2 ) 274 (2 ) 842 881 (4 ) (1 ) 843 (4 )
Diabetes Group 501 474 6 (5 ) 506 7 1,415 1,368 3 (9 ) 1,424 4
TOTAL $ 7,283 $ 6,934 5 % $ (40 ) $ 7,323 6 % $ 21,794 $ 21,266 2 % $ 3 $ 21,791 2 %
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.
THIRD QUARTER AS REPORTED THIRD QUARTER YTD AS REPORTED
(in millions) FY17 Q3 FY16 Q3 Reported Growth FY17 Q3 YTD FY16 Q3 YTD Reported Growth (1)
Cardiac & Vascular Group $ 1,320 $ 1,256 5 % $ 3,970 $ 3,952 - %
Cardiac Rhythm & Heart Failure 783 729 7 2,346 2,282 3
Coronary & Structural Heart 289 291 (1 ) 872 942 (7 )
Aortic & Peripheral Vascular (2) 248 236 5 752 728 3
Minimally Invasive Therapies Group 1,234 1,207 2 3,735 3,762 (1 )
Surgical Solutions 582 545 7 1,745 1,706 2
Patient Monitoring & Recovery 652 662 (2 ) 1,990 2,056 (3 )
Restorative Therapies Group (2) 1,242 1,209 3 3,710 3,644 2
Spine 466 457 2 1,387 1,373 1
Brain Therapies 296 274 8 867 810 7
Specialty Therapies 282 271 4 841 802 5
Pain Therapies 198 207 (4 ) 615 659 (7 )
Diabetes Group 310 293 6 845 847 -
TOTAL $ 4,106 $ 3,965 4 % $ 12,260 $ 12,205 - %
(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)
THIRD QUARTER AS REPORTED THIRD QUARTER CONSTANT CURRENCY ADJUSTED THIRD QUARTER YTD AS REPORTED THIRD QUARTER YTD CONSTANT CURRENCY ADJUSTED
(in millions) FY17 Q3 FY16 Q3 Reported Growth Currency Impact on Revenue FY17 Q3 Constant Currency Growth (2) FY17 Q3 YTD FY16 Q3 YTD Reported Growth (1) Currency Impact on Revenue FY17 Q3 YTD Constant Currency Growth (1)(2)
U.S. $ 1,320 $ 1,256 5 % $ - $ 1,320 5 % $ 3,970 $ 3,952 - % $ - $ 3,970 - %
Non-U.S. Developed 815 775 5 (13 ) 828 7 2,467 2,378 4 18 2,449 3
Emerging Markets 413 385 7 (10 ) 423 10 1,213 1,146 6 (36 ) 1,249 9
Cardiac & Vascular Group (3) 2,548 2,416 5 (23 ) 2,571 6 7,650 7,476 2 (18 ) 7,668 3
U.S. 1,234 1,207 2 - 1,234 2 3,735 3,762 (1 ) - 3,735 (1 )
Non-U.S. Developed 842 780 8 1 841 8 2,558 2,398 7 58 2,500 4
Emerging Markets 341 304 12 (6 ) 347 14 1,021 943 8 (31 ) 1,052 12
Minimally Invasive Therapies Group 2,417 2,291 5 (5 ) 2,422 6 7,314 7,103 3 27 7,287 3
U.S. 1,242 1,209 3 - 1,242 3 3,710 3,644 2 - 3,710 2
Non-U.S. Developed 384 367 5 (1 ) 385 5 1,151 1,121 3 21 1,130 1
Emerging Markets 191 177 8 (6 ) 197 11 554 554 - (18 ) 572 3
Restorative Therapies Group (3) 1,817 1,753 4 (7 ) 1,824 4 5,415 5,319 2 3 5,412 2
U.S. 310 293 6 - 310 6 845 847 - - 845 -
Non-U.S. Developed 152 144 6 (5 ) 157 9 457 418 9 (7 ) 464 11
Emerging Markets 39 37 5 - 39 5 113 103 10 (2 ) 115 12
Diabetes Group 501 474 6 (5 ) 506 7 1,415 1,368 3 (9 ) 1,424 4
U.S. 4,106 3,965 4 - 4,106 4 12,260 12,205 - - 12,260 -
Non-U.S. Developed 2,193 2,066 6 (18 ) 2,211 7 6,633 6,315 5 90 6,543 4
Emerging Markets 984 903 9 (22 ) 1,006 11 2,901 2,746 6 (87 ) 2,988 9
TOTAL $ 7,283 $ 6,934 5 % $ (40 ) $ 7,323 6 % $ 21,794 $ 21,266 2 % $ 3 $ 21,791 2 %
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 Nine months ended
(in millions, except per share data) January 27, 2017 January 29, 2016 January 27, 2017 January 29, 2016
Net sales $ 7,283 $ 6,934 $ 21,794 $ 21,266
Costs and expenses:
Cost of products sold 2,268 2,141 6,855 6,779
Research and development expense 530 546 1,640 1,649
Selling, general, and administrative expense 2,388 2,317 7,232 7,109
Special charge 100 - 100 -
Restructuring charges, net 21 19 162 159
Certain litigation charges 218 - 300 26
Acquisition-related items 68 63 148 183
Amortization of intangible assets 497 484 1,484 1,448
Other expense, net 46 9 174 127
Operating profit 1,147 1,355 3,699 3,786
Interest income (88 ) (99 ) (272 ) (321 )
Interest expense 268 275 804 905
Interest expense, net 180 176 532 584
Income from operations before income taxes 967 1,179 3,167 3,202
Provision for income taxes 147 84 307 767
Net income 820 1,095 2,860 2,435
Net loss attributable to noncontrolling interests (1 ) - (5 ) -
Net income attributable to Medtronic $ 821 $ 1,095 $ 2,865 $ 2,435
Basic earnings per share $ 0.60 $ 0.78 $ 2.07 $ 1.72
Diluted earnings per share $ 0.59 $ 0.77 $ 2.05 $ 1.70
Basic weighted average shares outstanding 1,372.2 1,406.6 1,381.9 1,412.5
Diluted weighted average shares outstanding 1,383.1 1,422.2 1,394.7 1,429.2
Cash dividends declared per ordinary share $ 0.43 $ 0.38 $ 1.29 $ 1.14
NET INCOME AND DILUTED EPS GAAP TO NON-GAAP RECONCILIATIONS
Three months ended January 27, 2017
(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 $ 7,283 $ 2,268 68.9 % $ 1,147 15.7 % $ 967 $ 821 $ 0.59 15.2 %
Non-GAAP Adjustments: (2)
Special charge (a) - - 100 100 63 0.05 37.0
Restructuring charges, net - - 21 21 19 0.01 9.5
Certain litigation charges - - 218 218 138 0.10 36.7
Acquisition-related items - - 68 68 52 0.04 23.5
Amortization of intangible assets - - 497 497 374 0.27 24.7
Certain tax adjustment (b) - - - - 86 0.06 -
Non-GAAP $ 7,283 $ 2,268 68.9 % $ 2,051 28.2 % $ 1,871 $ 1,553 $ 1.12 17.0 %
Foreign currency impact 40 (10 ) 0.3 78 0.9 0.05
Constant Currency Adjusted $ 7,323 $ 2,258 69.2 % $ 2,129 29.1 % $ 1.17
Three months ended January 29, 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 $ 6,934 $ 2,141 69.1 % $ 1,355 19.5 % $ 1,179 $ 1,095 $ 0.77 7.1 %
Non-GAAP Adjustments: (2)
Restructuring charges, net - (9 ) 28 28 16 0.01 42.9
Acquisition-related items - - 63 63 43 0.03 31.7
Amortization of intangible assets - - 484 484 374 0.26 22.7
Certain tax adjustment (c) - - - - (25 ) (0.02 ) -
Non-GAAP $ 6,934 $ 2,132 69.3 % $ 1,930 27.8 % $ 1,754 $ 1,503 $ 1.06 14.3 %
Year over year percent change: Net Income Diluted EPS
GAAP (25)% (23)%
Non-GAAP 3% 6%
Constant Currency Adjusted Non-GAAP 10%
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
Nine months ended January 27, 2017
(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 $ 21,794 $ 6,855 68.5 % $ 3,699 17.0 % $ 3,167 $ 2,865 $ 2.05 9.7 %
Non-GAAP Adjustments: (2)
Impact of inventory step-up (a) - (38 ) 38 38 24 0.02 36.8
Special charge (b) - - 100 100 63 0.05 37.0
Restructuring charges, net - (10 ) 172 172 132 0.09 23.3
Certain litigation charges - - 300 300 190 0.14 36.7
Acquisition-related items - - 148 148 93 0.07 37.2
Amortization of intangible assets - - 1,484 1,484 1,135 0.81 23.5
Certain tax adjustments (c) - - - - 55 0.04 -
Non-GAAP $ 21,794 $ 6,807 68.8 % $ 5,941 27.3 % $ 5,409 $ 4,557 $ 3.27 15.8 %
Foreign currency impact (3 ) (87 ) 0.4 256 1.1 0.15
Constant Currency Adjusted $ 21,791 $ 6,720 69.2 % $ 6,197 28.4 % $ 3.42
Nine months ended January 29, 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 $ 21,266 $ 6,779 68.1 % $ 3,786 17.8 % $ 3,202 $ 2,435 $ 1.70 24.0 %
Non-GAAP Adjustments: (2)
Impact of inventory step-up (d) - (226 ) 226 226 165 0.12 27.0
Restructuring charges, net - (9 ) 167 167 124 0.09 25.7
Certain litigation charges - - 26 26 17 0.01 34.6
Acquisition-related items - - 183 183 126 0.09 31.1
Loss on previously held forward starting interest rate swaps (e) - - - 45 29 0.02 35.6
Amortization of intangible assets - - 1,448 1,448 1,119 0.78 22.7
Certain tax adjustments (f) - - - - 417 0.29 -
Non-GAAP $ 21,266 $ 6,544 69.2 % $ 5,836 27.4 % $ 5,297 $ 4,432 $ 3.10 16.3 %
Year over year percent change: Net Income Diluted EPS
GAAP 18% 21%
Non-GAAP 3% 5%
Constant Currency Adjusted Non-GAAP 10%
See description of non-GAAP financial measures contained in this release.
connection with the redemption of an intercompany minority interest, partially offset by a benefit related to the resolution of various tax positions from prior years.
RECONCILIATION OF OPERATING CASH FLOW TO FREE CASH FLOW
Nine months ended Six months ended Three months ended
(in millions) January 27, 2017 October 28, 2016 January 27, 2017
Net cash provided by operating activities $ 5,107 $ 3,022 $ 2,085
Additions to property, plant, and equipment (924 ) (598 ) (326 )
Free Cash Flow (1) $ 4,183 $ 2,424 $ 1,759
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.
THIRD 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 January 27, 2017
(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 $ 7,283 $ 2,388 32.8 % $ 530 7.3 % $ 46 0.6 %
Foreign currency impact 40 9 1 (38 )
Adjusted $ 7,323 $ 2,397 32.7 % $ 531 7.3 % $ 8 0.1 %
See description of non-GAAP financial measures at the end of the earnings press release.
REVENUE AND OPERATING PROFIT PERCENT GAAP TO NON-GAAP RECONCILIATIONS
Three months ended January 27, 2017
Revenue Operating Profit Percent
Reported 5.0 % 15.7 %
Non-GAAP adjustments (1) - 12.5
Foreign currency impact (2) 0.6 0.9
Non-GAAP constant currency adjusted 5.6 29.1
Impact from acquisitions and divestitures (1.5 ) 0.4
Adjusted 4.1 % 29.5 %
See description of non-GAAP financial measures at the end of the earnings press release.
CONSOLIDATED BALANCE SHEETS
(in millions) January 27, 2017 April 29, 2016
ASSETS
Current assets:
Cash and cash equivalents $ 2,768 $ 2,876
Investments 8,690 9,758
Accounts receivable, less allowances of $168 and $161, respectively 5,453 5,562
Inventories 3,720 3,473
Other current assets 1,792 1,931
Total current assets 22,423 23,600
Property, plant, and equipment, net 4,947 4,841
Goodwill 41,224 41,500
Other intangible assets, net 26,209 26,899
Tax assets 1,484 1,383
Other assets 1,291 1,421
Total assets $ 97,578 $ 99,644
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current debt obligations $ 6,226 $ 993
Accounts payable 1,557 1,709
Accrued compensation 1,521 1,712
Accrued income taxes 821 566
Other accrued expenses 2,547 2,185
Total current liabilities 12,672 7,165
Long-term debt 25,923 30,109
Accrued compensation and retirement benefits 1,610 1,759
Accrued income taxes 2,527 2,903
Deferred tax liabilities 3,643 3,729
Other liabilities 1,710 1,916
Total liabilities 48,085 47,581
Commitments and contingencies
Shareholders' equity:
Ordinary shares - par value $0.0001 - -
Retained earnings 52,266 53,931
Accumulated other comprehensive loss (2,879 ) (1,868 )
Total shareholders' equity 49,387 52,063
Noncontrolling interests $ 106 $ -
Total equity $ 49,493 $ 52,063
Total liabilities and equity $ 97,578 $ 99,644
CONSOLIDATED STATEMENTS OF CASH FLOWS
Nine months ended
(in millions) January 27, 2017 January 29, 2016
Operating Activities:
Net income $ 2,860 $ 2,435
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 2,199 2,112
Amortization of debt discount and issuance costs 21 22
Acquisition-related items (43 ) 216
Provision for doubtful accounts 31 43
Deferred income taxes (404 ) (291 )
Stock-based compensation 272 291
Other, net (113 ) (117 )
Change in operating assets and liabilities, net of acquisitions:
Accounts receivable, net 18 86
Inventories (261 ) (388 )
Accounts payable and accrued liabilities (124 ) 177
Other assets and liabilities 495 (399 )
Certain litigation charges 300 26
Certain litigation payments (144 ) (321 )
Net cash provided by operating activities 5,107 3,892
Investing Activities:
Acquisitions, net of cash acquired (1,328 ) (1,132 )
Additions to property, plant, and equipment (924 ) (693 )
Purchases of investments (3,354 ) (4,509 )
Sales and maturities of investments 4,286 4,017
Other investing activities, net 21 (11 )
Net cash used in investing activities (1,299 ) (2,328 )
Financing Activities:
Acquisition-related contingent consideration (58 ) (21 )
Change in current debt obligations, net 1,149 1,223
Proceeds from short-term borrowings (maturities greater than 90 days) 4 139
Issuance of long-term debt 131 -
Payments on long-term debt (392 ) (1,612 )
Dividends to shareholders (1,782 ) (1,608 )
Issuance of ordinary shares 309 360
Repurchase of ordinary shares (3,409 ) (2,170 )
Other financing activities 80 60
Net cash used in financing activities (3,970 ) (3,677 )
Effect of exchange rate changes on cash and cash equivalents 54 (9 )
Net change in cash and cash equivalents (108 ) (2,122 )
Cash and cash equivalents at beginning of period 2,876 4,843
Cash and cash equivalents at end of period $ 2,768 $ 2,721
Supplemental Cash Flow Information
Cash paid for:
Income taxes $ 474 $ 1,236
Interest 626 707
Last updated: Feb 21, 2017