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 FOURTH QUARTER AND FISCAL YEAR 2017 FINANCIAL RESULTS

Key Takeaway: Contacts: Fernando Vivanco Ryan Weispfenning Public Relations Investor Relations +1-763-505-3780 +1-763-505-4626 MEDTRONIC REPORTS FOURTH QUARTER AND FISCAL YEAR 2017 FINANCIAL RESULTS DUBLIN - May 25, 2017 - Medtronic plc (NYSE: MDT) today announced financial res

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 2017 FINANCIAL RESULTS
DUBLIN - May 25, 2017 - Medtronic plc (NYSE: MDT) today announced financial results for its fourth quarter and fiscal year 2017, which ended April 28, 2017.
The company reported fourth quarter worldwide revenue of $7.916 billion, compared to the $7.567 billion reported in the fourth quarter of fiscal year 2016, an increase of 5 percent on both a reported and constant currency basis. Foreign currency translation had a negative $37 million impact on fourth quarter revenue. As reported, fourth quarter GAAP net income and diluted earnings per share (EPS) were $1.163 billion and $0.84, respectively. 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 $1.836 billion and $1.33, an increase of 2 percent and 5 percent, respectively.
Fourth quarter U.S. revenue of $4.403 billion represented 56 percent of company revenue and increased 4 percent. Non-U.S. developed market revenue of $2.452 billion represented 31 percent of company revenue and increased 2 percent, or 4 percent on a constant currency basis. Emerging market revenue of $1.061 billion represented 13 percent of company revenue and increased 11 percent, or 10 percent on a constant currency basis.
Medtronic's fiscal year 2017 revenue of $29.710 billion increased 3 percent, or approximately 5 percent on a constant currency, constant week basis. Foreign currency translation had a negative $34 million impact on fiscal year 2017 revenue. The first quarter of fiscal year 2017 contained 13 weeks, one less week than the first quarter of fiscal year 2016. The extra week occurs every six years as a result of the company's 52-53 week fiscal year calendar. While it is difficult to calculate an exact impact from the extra week, the company estimates that it resulted in an approximate $450 million benefit to revenue and $0.08 to $0.10 benefit to non-GAAP diluted earnings per share (EPS) in the first quarter of the prior fiscal year. As reported, fiscal year 2017 net earnings were $4.028 billion or $2.89 per diluted share. As detailed in the link at the end of this release, fiscal year 2017 non-GAAP earnings and diluted EPS were $6.395 billion and $4.60, representing increases of approximately 8 to 9 percent and approximately 11 to 12 percent, respectively, on a constant currency, constant week basis.
"Our fourth quarter results were a strong finish to the fiscal year, with balanced, diversified growth across our groups and regions," said Omar Ishrak, Medtronic chairman and chief executive officer. "Fiscal year 2017 was a solid year overall for Medtronic. We delivered record revenue, made progress in each of our growth strategies, executed on our Covidien cost synergy
commitments, generated strong free cash flow growth, and deployed our capital in line with our stated priorities, balancing the return of cash to our shareholders together with disciplined reinvestment in our businesses."
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 $2.848 billion increased 4 percent, or 5 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 $2.605 billion increased 6 percent on both a reported and constant currency basis. MITG had a strong quarter with high-single digit growth in Surgical Solutions and mid-single digit growth in PMR.
Restorative Therapies Group
The Restorative Therapies Group (RTG) includes the Spine, Brain Therapies, Specialty Therapies, and Pain Therapies divisions. RTG worldwide fourth quarter revenue of $1.951 billion increased 4 percent, or 5 percent on a constant currency basis. Group results were driven by high-single digit growth in Brain Therapies and Specialty Therapies and low-single digit growth in Spine, offsetting declines in Pain Therapies.
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 $512 million increased 3 percent, or 4 percent on a constant currency basis.
The company today provided its initial fiscal year 2018 revenue and EPS growth guidance.
In fiscal year 2018, the company expects constant currency revenue growth to be in the range of 4 to 5 percent. While the impact of foreign currency is fluid, if current exchange rates remain similar for the remainder of the fiscal year, the company's revenue would be positively affected by approximately $75 million to $175 million for the fiscal year, including an approximate negative $10 to negative $60 million impact in the first fiscal quarter.
In fiscal year 2018, the company expects diluted non-GAAP EPS growth to be in the range of 9 to 10 percent on a constant currency basis. Assuming current exchange rates remain similar for the rest of the year, the company's non-GAAP EPS would be negatively affected by approximately $0.05 to $0.10, including an approximate $0.03 to $0.05 impact in the first fiscal quarter.
The company reiterated its long-term expectation of mid-single digit revenue growth and double digit EPS growth, both on a constant currency basis. In addition, the company noted that the fiscal year 2018 outlook and guidance does not include the impact of the previously announced divestiture of a portion of its Patient Monitoring and Recovery division to Cardinal Health, which the company continues to expect to close in the second fiscal quarter. The company intends to update its guidance upon close of the transaction.
"We are creating distinct competitive advantages and capitalizing on the long-term trends in healthcare: namely, the desire to improve clinical outcomes; the growing demand for expanded access to care; and the optimization of cost and efficiency within healthcare systems. These trends, along with an aging population in most countries, produce secular growth tailwinds that we believe represent sustainable, long-term opportunities for Medtronic," said Ishrak. "As we look forward, we have a number of catalysts that make us optimistic about our ability to deliver on our commitments and expand patient access around the world to our products and services. Our leadership team and employees continue to focus on driving excellence and impact in all that we do, and we look forward to the fiscal year ahead."
Medtronic will host a webcast today, May 25, 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 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 and constant week 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 or annual figures increasing or decreasing are in comparison to the fourth quarter of fiscal year 2016 and full fiscal year 2016, 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 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 Fourth Quarter Financial Schedules & Non-GAAP Reconciliations
View FY17 Fourth 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 16
Consolidated Statements of Cash Flows 17
FOURTH QUARTER AS REPORTED FOURTH QUARTER CONSTANT CURRENCY ADJUSTED FISCAL YEAR AS REPORTED FISCAL YEAR CONSTANT CURRENCY ADJUSTED
(in millions) FY17 Q4 FY16 Q4 Reported Growth Currency Impact on Revenue FY17 Q4 Constant Currency Growth (2) FY17 Total FY16 Total Reported Growth (3) Currency Impact on Revenue FY17 Total Constant Currency Growth (2)(3)
Cardiac & Vascular Group $ 2,848 $ 2,742 4 % $ (19 ) $ 2,867 5 % $ 10,498 $ 10,218 3 % $ (37 ) $ 10,535 3 %
Cardiac Rhythm & Heart Failure 1,544 1,492 3 (11 ) 1,555 4 5,649 5,465 3 (14 ) 5,663 4
Coronary & Structural Heart 847 816 4 (5 ) 852 4 3,113 3,093 1 (21 ) 3,134 1
Aortic & Peripheral Vascular (1) 457 434 5 (3 ) 460 6 1,736 1,660 5 (2 ) 1,738 5
Minimally Invasive Therapies Group 2,605 2,460 6 (10 ) 2,615 6 9,919 9,563 4 17 9,902 4
Surgical Solutions 1,459 1,358 7 (8 ) 1,467 8 5,511 5,265 5 (1 ) 5,512 5
Patient Monitoring & Recovery 1,146 1,102 4 (2 ) 1,148 4 4,408 4,298 3 18 4,390 2
Restorative Therapies Group (1) 1,951 1,869 4 (4 ) 1,955 5 7,366 7,188 2 (1 ) 7,367 2
Spine 676 659 3 (1 ) 677 3 2,641 2,629 - 5 2,636 -
Brain Therapies 585 538 9 (1 ) 586 9 2,098 1,958 7 (2 ) 2,100 7
Specialty Therapies 396 371 7 (1 ) 397 7 1,491 1,419 5 (2 ) 1,493 5
Pain Therapies 294 301 (2 ) (1 ) 295 (2 ) 1,136 1,182 (4 ) (2 ) 1,138 (4 )
Diabetes Group 512 496 3 (4 ) 516 4 1,927 1,864 3 (13 ) 1,940 4
TOTAL $ 7,916 $ 7,567 5 % $ (37 ) $ 7,953 5 % $ 29,710 $ 28,833 3 % $ (34 ) $ 29,744 3 %
See description of non-GAAP financial measures at the end of the earnings press release.
(1) 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.
(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) 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 worldwide, fiscal year 2016 first quarter revenue was approximately $450 million. Excluding the approximately $450 million from fiscal year 2016 total revenue would result in approximately 5 percent growth on a constant currency, constant week basis.
FOURTH QUARTER AS REPORTED FISCAL YEAR AS REPORTED
(in millions) FY17 Q4 FY16 Q4 Reported Growth FY17 Total FY16 Total Reported Growth (3)
Cardiac & Vascular Group $ 1,484 $ 1,417 5 % $ 5,454 $ 5,369 2 %
Cardiac Rhythm & Heart Failure 888 844 5 3,234 3,126 3
Coronary & Structural Heart 331 322 3 1,203 1,264 (5 )
Aortic & Peripheral Vascular (2) 265 251 6 1,017 979 4
Minimally Invasive Therapies Group 1,314 1,252 5 5,049 5,014 1
Surgical Solutions 618 577 7 2,363 2,283 4
Patient Monitoring & Recovery 696 675 3 2,686 2,731 (2 )
Restorative Therapies Group (2) 1,302 1,255 4 5,012 4,899 2
Spine 471 463 2 1,858 1,836 1
Brain Therapies 324 294 10 1,191 1,104 8
Specialty Therapies 297 283 5 1,138 1,085 5
Pain Therapies 210 215 (2 ) 825 874 (6 )
Diabetes Group 303 293 3 1,148 1,140 1
TOTAL $ 4,403 $ 4,217 4 % $ 16,663 $ 16,422 1 %
(1) U.S. includes the United States and U.S. territories.
(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) 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 worldwide, fiscal year 2016 first quarter revenue was approximately $450 million.
WORLD WIDE REVENUE: GEOGRAPHIC(1)
FOURTH QUARTER AS REPORTED FOURTH QUARTER CONSTANT CURRENCY ADJUSTED FISCAL YEAR AS REPORTED FISCAL YEAR CONSTANT CURRENCY ADJUSTED
(in millions) FY17 Q4 FY16 Q4 Reported Growth Currency Impact on Revenue FY17 Q4 Constant Currency Growth (3) FY17 Total FY16 Total Reported Growth (4) Currency Impact on Revenue FY17 Total Constant Currency Growth (3)(4)
U.S. $ 1,484 $ 1,417 5 % $ - $ 1,484 5 % $ 5,454 $ 5,369 2 % $ - $ 5,454 2 %
Non-U.S. Developed 926 905 2 (21 ) 947 5 3,393 3,283 3 (3 ) 3,396 3
Emerging Markets 438 420 4 2 436 4 1,651 1,566 5 (34 ) 1,685 8
Cardiac & Vascular Group (2) 2,848 2,742 4 (19 ) 2,867 5 10,498 10,218 3 (37 ) 10,535 3
U.S. 1,314 1,252 5 - 1,314 5 5,049 5,014 1 - 5,049 1
Non-U.S. Developed 921 901 2 (13 ) 934 4 3,479 3,299 5 45 3,434 4
Emerging Markets 370 307 21 3 367 20 1,391 1,250 11 (28 ) 1,419 14
Minimally Invasive Therapies Group 2,605 2,460 6 (10 ) 2,615 6 9,919 9,563 4 17 9,902 4
U.S. 1,302 1,255 4 - 1,302 4 5,012 4,899 2 - 5,012 2
Non-U.S. Developed 437 421 4 (7 ) 444 5 1,588 1,542 3 14 1,574 2
Emerging Markets 212 193 10 3 209 8 766 747 3 (15 ) 781 5
Restorative Therapies Group (2) 1,951 1,869 4 (4 ) 1,955 5 7,366 7,188 2 (1 ) 7,367 2
U.S. 303 293 3 - 303 3 1,148 1,140 1 - 1,148 1
Non-U.S. Developed 168 166 1 (5 ) 173 4 625 584 7 (12 ) 637 9
Emerging Markets 41 37 11 1 40 8 154 140 10 (1 ) 155 11
Diabetes Group 512 496 3 (4 ) 516 4 1,927 1,864 3 (13 ) 1,940 4
U.S. 4,403 4,217 4 - 4,403 4 16,663 16,422 1 - 16,663 1
Non-U.S. Developed 2,452 2,393 2 (46 ) 2,498 4 9,085 8,708 4 44 9,041 4
Emerging Markets 1,061 957 11 9 1,052 10 3,962 3,703 7 (78 ) 4,040 9
TOTAL $ 7,916 $ 7,567 5 % $ (37 ) $ 7,953 5 % $ 29,710 $ 28,833 3 % $ (34 ) $ 29,744 3 %
See description of non-GAAP financial measures at the end of the earnings press release.
(1) 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.
(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) 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.
(4) 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 worldwide, fiscal year 2016 first quarter revenue was approximately $450 million. Excluding the approximately $450 million from fiscal year 2016 total revenue would result in approximately 5 percent growth on a constant currency, constant week basis.
CONSOLIDATED STATEMENTS OF INCOME
Three months ended Fiscal year ended
(in millions, except per share data) April 28, 2017 April 29, 2016 April 28, 2017 April 29, 2016
Net sales $ 7,916 $ 7,567 $ 29,710 $ 28,833
Costs and expenses:
Cost of products sold 2,436 2,363 9,291 9,142
Research and development expense 553 575 2,193 2,224
Selling, general, and administrative expense 2,479 2,360 9,711 9,469
Special charge - 70 100 70
Restructuring charges, net 201 131 363 290
Certain litigation charges - - 300 26
Acquisition-related items 72 100 220 283
Amortization of intangible assets 496 483 1,980 1,931
Other expense (income), net 48 (21 ) 222 107
Operating profit 1,631 1,506 5,330 5,291
Interest income (94 ) (110 ) (366 ) (431 )
Interest expense 290 481 1,094 1,386
Interest expense, net 196 371 728 955
Income before provision for income taxes 1,435 1,135 4,602 4,336
Provision for income taxes 271 31 578 798
Net income 1,164 1,104 4,024 3,538
Net (income) loss attributable to noncontrolling interests (1 ) - 4 -
Net income attributable to Medtronic $ 1,163 $ 1,104 $ 4,028 $ 3,538
Basic earnings per share $ 0.85 $ 0.79 $ 2.92 $ 2.51
Diluted earnings per share $ 0.84 $ 0.78 $ 2.89 $ 2.48
Basic weighted average shares outstanding 1,369.0 1,400.7 1,378.9 1,409.6
Diluted weighted average shares outstanding 1,380.6 1,416.3 1,391.4 1,425.9
Cash dividends declared per ordinary share $ 0.43 $ 0.38 $ 1.72 $ 1.52
NET INCOME AND DILUTED EPS GAAP TO NON-GAAP RECONCILIATIONS
Three months ended April 28, 2017
(in millions, except per share data) Net Sales Cost of Products Sold Gross Margin Percent Operating Profit Operating Profit Percent Income Before Provision for Income Taxes Net Income attributable to Medtronic Diluted EPS (1) Effective Tax Rate
GAAP $ 7,916 $ 2,436 69.2 % $ 1,631 20.6 % $ 1,435 $ 1,163 $ 0.84 18.9 %
Non-GAAP Adjustments: (2)
Restructuring charges, net - - 201 201 139 0.10 30.8
Acquisition-related items (a) - (10 ) 82 82 62 0.04 24.4
Amortization of intangible assets - - 496 496 325 0.24 34.5
Certain tax adjustments, net (b) - - - - 147 0.11 -
Non-GAAP $ 7,916 $ 2,426 69.4 % $ 2,410 30.4 % $ 2,214 $ 1,836 $ 1.33 17.0 %
Foreign currency impact 37 22 (0.2 ) 33 0.3 0.02
Constant Currency Adjusted $ 7,953 $ 2,448 69.2 % $ 2,443 30.7 % $ 1.35
Three months ended April 29, 2016
(in millions, except per share data) Net Sales Cost of Products Sold Gross Margin Percent Operating Profit Operating Profit Percent Income Before Provision for Income Taxes Net Income attributable to Medtronic Diluted EPS (1) Effective Tax Rate
GAAP $ 7,567 $ 2,363 68.8 % $ 1,506 19.9 % $ 1,135 $ 1,104 $ 0.78 2.7 %
Non-GAAP Adjustments: (2)
Special charge (c) - - 70 70 44 0.03 24.0
Restructuring charges, net - - 131 131 97 0.07 26.0
Acquisition-related items - - 100 100 85 0.06 15.0
Amortization of intangible assets - - 483 483 348 0.25 28.0
Debt tender premium - - - 183 118 0.08 -
Non-GAAP $ 7,567 $ 2,363 68.8 % $ 2,290 30.3 % $ 2,102 $ 1,796 $ 1.27 14.6 %
Year over year percent change: Net Income Diluted EPS
GAAP 5% 8%
Non-GAAP 2% 5%
Constant Currency Adjusted Non-GAAP 6%
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
Fiscal year ended April 28, 2017
(in millions, except per share data) Net Sales Cost of Products Sold Gross Margin Percent Operating Profit Operating Profit Percent Income Before Provision for Income Taxes Net Income attributable to Medtronic Diluted EPS (1) Effective Tax Rate
GAAP $ 29,710 $ 9,291 68.7 % $ 5,330 17.9 % $ 4,602 $ 4,028 $ 2.89 12.6 %
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 ) 373 373 272 0.20 27.1
Certain litigation charges - - 300 300 190 0.14 36.7
Acquisition-related items (c) - (10 ) 230 230 156 0.11 32.2
Amortization of intangible assets - - 1,980 1,980 1,460 1.05 26.3
Certain tax adjustments, net (d) - - - - 202 0.15 -
Non-GAAP $ 29,710 $ 9,233 68.9 % $ 8,351 28.1 % $ 7,623 $ 6,395 $ 4.60 16.2 %
Foreign currency impact 34 (65 ) 0.3 289 0.9 0.17
Constant Currency Adjusted $ 29,744 $ 9,168 69.2 % $ 8,640 29.0 % $ 4.77
Fiscal year ended April 29, 2016
(in millions, except per share data) Net Sales Cost of Products Sold Gross Margin Percent Operating Profit Operating Profit Percent Income Before Provision for Income Taxes Net Income attributable to Medtronic Diluted EPS (1) Effective Tax Rate
GAAP $ 28,833 $ 9,142 68.3 % $ 5,291 18.4 % $ 4,336 $ 3,538 $ 2.48 18.4 %
Non-GAAP Adjustments: (2)
Impact of inventory step-up (e) - (226 ) 226 226 165 0.12 27.0
Special charge (f) - - 70 70 44 0.03 37.1
Restructuring charges, net - (9 ) 299 299 221 0.15 26.1
Certain litigation charges - - 26 26 17 0.01 34.6
Acquisition-related items - - 283 283 212 0.15 25.1
Amortization of intangible assets - - 1,931 1,931 1,467 1.03 24.0
Loss on previously held forward starting interest rate swaps - - - 45 29 0.02 35.6
Debt tender premium - - - 183 118 0.08 35.5
Certain tax adjustments, net (g) - - - - 417 0.29 -
Non-GAAP $ 28,833 $ 8,907 69.1 % $ 8,126 28.2 % $ 7,399 $ 6,228 $ 4.37 15.8 %
Year over year percent change: Net Income Diluted EPS
GAAP 14% 17%
Non-GAAP 3% 5%
Constant Currency Adjusted Non-GAAP (3) 9%
See description of non-GAAP financial measures contained in this release.
RECONCILIATION OF OPERATING CASH FLOW TO FREE CASH FLOW
Fiscal Year
(in millions) 2017 2016 2015
Net cash provided by operating activities $ 6,880 $ 5,218 $ 4,902
Additions to property, plant, and equipment (1,254 ) (1,046 ) (571 )
Free Cash Flow (1) $ 5,626 $ 4,172 $ 4,331
See description of non-GAAP financial measures at the end of the earnings press release.
SELLING, GENERAL, AND ADMINISTRATIVE EXPENSE (SG&A), RESEARCH AND DEVELOPMENT EXPENSE (R&D), AND OTHER EXPENSE (INCOME), NET ON AN ADJUSTED BASIS
Three months ended April 28, 2017
(in millions) Net Sales SG&A Expense SG&A Expense as a Percent of Net Sales R&D Expense R&D Expense as a Percent of Net Sales Other Expense (Income), net Other Expense (Income), net as a Percent of Net Sales
As reported $ 7,916 $ 2,479 31.3 % $ 553 7.0 % $ 48 0.6 %
Foreign currency impact 37 9 3 (30 )
Adjusted $ 7,953 $ 2,488 31.3 % $ 556 7.0 % $ 18 0.2 %
Fiscal year ended April 28, 2017
(in millions) Net Sales SG&A Expense SG&A Expense as a Percent of Net Sales R&D Expense R&D Expense as a Percent of Net Sales Other Expense (Income), net Other Expense (Income), net as a Percent of Net Sales
As reported $ 29,710 $ 9,711 32.7 % $ 2,193 7.4 % $ 222 0.7 %
Foreign currency impact 34 19 4 (213 )
Adjusted $ 29,744 $ 9,730 32.7 % $ 2,197 7.4 % $ 9 - %
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 April 28, 2017 Fiscal year ended April 28, 2017
Revenue Operating Profit Percent Operating Profit Percent
Reported 4.6 % 20.6 % 17.9 %
Non-GAAP adjustments (1) - 9.8 10.2
Foreign currency impact 0.5 0.3 0.9
Non-GAAP constant currency adjusted 5.1 % 30.7 % 29.0 %
Impact from acquisitions and divestitures (1.1 ) 0.3 0.4
Adjusted 4.0 % 31.0 % 29.4 %
See description of non-GAAP financial measures at the end of the earnings press release.
CONSOLIDATED BALANCE SHEETS
(in millions) April 28, 2017 April 29, 2016
ASSETS
Current assets:
Cash and cash equivalents $ 4,967 $ 2,876
Investments 8,741 9,758
Accounts receivable, less allowances of $155 and $161, respectively 5,591 5,562
Inventories 3,338 3,473
Other current assets 1,865 1,931
Current assets held for sale 371 -
Total current assets 24,873 23,600
Property, plant, and equipment, net 4,361 4,841
Goodwill 38,515 41,500
Other intangible assets, net 23,407 26,899
Tax assets 1,509 1,383
Other assets 1,232 1,421
Noncurrent assets held for sale 5,919 -
Total assets $ 99,816 $ 99,644
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current debt obligations $ 7,520 $ 993
Accounts payable 1,731 1,709
Accrued compensation 1,860 1,712
Accrued income taxes 633 566
Other accrued expenses 2,442 2,185
Current liabilities held for sale 34 -
Total current liabilities 14,220 7,165
Long-term debt 25,921 30,109
Accrued compensation and retirement benefits 1,641 1,759
Accrued income taxes 2,405 2,903
Deferred tax liabilities 2,978 3,729
Other liabilities 1,515 1,916
Noncurrent liabilities held for sale 720 -
Total liabilities 49,400 47,581
Commitments and contingencies
Shareholders' equity:
Ordinary shares - par value $0.0001 - -
Additional paid-in capital 29,551 32,227
Retained earnings 23,356 21,704
Accumulated other comprehensive loss (2,613 ) (1,868 )
Total shareholders' equity 50,294 52,063
Noncontrolling interests 122 -
Total equity 50,416 52,063
Total liabilities and equity $ 99,816 $ 99,644
CONSOLIDATED STATEMENTS OF CASH FLOWS
Fiscal Year
(in millions) 2017 2016 2015
Operating Activities:
Net income $ 4,024 $ 3,538 $ 2,675
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 2,917 2,820 1,306
Amortization of debt discount and issuance costs 11 29 76
Acquisition-related items (46 ) 218 634
Provision for doubtful accounts 39 49 35
Deferred income taxes (459 ) (460 ) (926 )
Stock-based compensation 348 375 439
Loss on debt extinguishment - 163 -
Other, net (93 ) (111 ) (134 )
Change in operating assets and liabilities, net of acquisitions:
Accounts receivable, net (75 ) (435 ) (413 )
Inventories (227 ) (186 ) (282 )
Accounts payable and accrued liabilities 356 (379 ) 849
Other assets and liabilities 85 (403 ) 643
Net cash provided by operating activities 6,880 5,218 4,902
Investing Activities:
Acquisitions, net of cash acquired (1,324 ) (1,213 ) (14,884 )
Additions to property, plant, and equipment (1,254 ) (1,046 ) (571 )
Purchases of investments (4,371 ) (5,406 ) (7,582 )
Sales and maturities of investments 5,356 9,924 5,890
Other investing activities, net 22 (14 ) 89
Net cash (used in) provided by investing activities (1,571 ) 2,245 (17,058 )
Financing Activities:
Acquisition-related contingent consideration (69 ) (22 ) (85 )
Change in current debt obligations, net 906 7 (1 )
Repayment of short-term borrowings (maturities greater than 90 days) (2 ) (139 ) (150 )
Proceeds from short-term borrowings (maturities greater than 90 days) 12 139 150
Issuance of long-term debt 2,140 - 19,942
Payments on long-term debt (863 ) (5,132 ) (1,268 )
Dividends to shareholders (2,376 ) (2,139 ) (1,337 )
Issuance of ordinary shares 428 491 649
Repurchase of ordinary shares (3,544 ) (2,830 ) (1,920 )
Other financing activities 85 82 (31 )
Net cash (used in) provided by financing activities (3,283 ) (9,543 ) 15,949
Effect of exchange rate changes on cash and cash equivalents 65 113 (353 )
Net change in cash and cash equivalents 2,091 (1,967 ) 3,440
Cash and cash equivalents at beginning of period 2,876 4,843 1,403
Cash and cash equivalents at end of period $ 4,967 $ 2,876 $ 4,843
Supplemental Cash Flow Information
Cash paid for:
Income taxes $ 1,029 $ 1,379 $ 632
Interest 1,134 1,266 578
Last updated: May 25, 2017