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 $7.4 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 20, 2018 - 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 20, 2018 - Medtronic plc (NYSE: MDT) today announced financial results for its third quarter of fiscal year 2018, which ended January 26, 2018.
The company reported third quarter worldwide revenue of $7.369 billion, an increase of 1 percent as reported, or 7 percent on a comparable, constant currency basis, which adjusts for the divestiture of its Patient Care, Deep Vein Thrombosis (Compression), and Nutritional Insufficiency businesses to Cardinal Health that occurred in the second quarter, and a $177 million positive impact from foreign currency.
As reported, third quarter GAAP net loss and loss per share (LPS) were $1.389 billion and $1.03, respectively. GAAP results included a $2.2 billion net charge primarily related to the U.S. transition tax charge as part of U.S. tax reform. As detailed in the financial schedules included through the link at the end of this release, third quarter non-GAAP net income and diluted EPS were $1.592 billion and $1.17, increases of 3 percent and 4 percent, respectively. Adjusting for the divestiture and a negative 1 cent impact from foreign currency, third quarter non-GAAP diluted EPS increased 12 percent.
Third quarter U.S. revenue of $3.912 billion represented 53 percent of company revenue and decreased 5 percent as reported, or increased 6 percent on a comparable basis. Non-U.S. developed market revenue of $2.355 billion represented 32 percent of company revenue and increased 7 percent as reported, or 5 percent on a comparable, constant currency basis. Emerging market revenue of $1.102 billion represented 15 percent of company revenue and increased 12 percent on both a reported and a comparable, constant currency basis.
"Our results reflect a solid quarter for Medtronic, and as we expected, a strong turnaround from the first half of our fiscal year," said Omar Ishrak, Medtronic chairman and chief executive officer. "We continue to execute on our broad, sustainable growth strategy, driving therapy innovation and global market penetration, while delivering enterprise synergies to enable margin improvement."
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 third quarter revenue of $2.800 billion increased 10 percent, or 7 percent on a constant currency basis. CVG revenue performance was driven by strong, mid-teens growth in CSH and mid-single digit growth in CRHF and APV, all on a constant currency basis.
Minimally Invasive Therapies Group
The Minimally Invasive Therapies Group (MITG) includes the Surgical Innovations (SI) and the Respiratory, Gastrointestinal & Renal (RGR) divisions. MITG worldwide third quarter revenue of $2.041 billion decreased 16 percent as reported, or increased 6 percent on a comparable, constant currency basis. MITG revenue performance was driven by high-single digit growth in SI and low-single digit growth in RGR, both on a comparable, constant currency basis.
Restorative Therapies Group
The Restorative Therapies Group (RTG) includes the Spine, Brain Therapies, Specialty Therapies, and Pain Therapies divisions. RTG worldwide third quarter revenue of $1.944 billion increased 7 percent, or 5 percent on a constant currency basis. Group results were driven by low-double digit growth in Brain Therapies, high-single digit growth in Pain Therapies, and mid-single digit growth in Specialty Therapies, offsetting flat results in Spine, all on a constant currency basis.
The Diabetes Group includes the Intensive Insulin Management (IIM), Diabetes Service & Solutions (DSS), and Non-Intensive Diabetes Therapies (NDT) divisions. Diabetes Group worldwide third quarter revenue of $584 million increased 17 percent, or 13 percent on a constant currency basis. The group is experiencing strong global demand for its new sensor-augmented insulin pump systems, and has made great progress on its ability to meet this demand, as evidenced by the improved sequential revenue growth.
Medtronic today reiterated its fiscal year 2018 revenue and non-GAAP guidance. The company's guidance is given on a comparable, constant currency basis, which accounts for the divestiture of certain businesses from its prior period Patient Monitoring & Recovery division by removing the financial impact of these businesses from the second, third, and fourth quarters of fiscal year 2017, as well as removing the impact of foreign currency.
In fiscal year 2018, the company continues to expect comparable, constant currency revenue growth to be in the range of 4 to 5 percent. While the impact of foreign currency remains fluid, if current exchange rates remain similar for the remainder of the fiscal year, the company's revenue would be positively affected by approximately $480 million to $500 million for the fiscal year, including an approximate $300 to $320 million positive impact in the fourth fiscal quarter.
In fiscal year 2018, the company continues to expect diluted non-GAAP EPS growth to be in the range of 9 to 10 percent on a comparable, constant currency basis from the prior year comparable EPS of $4.37. Assuming current exchange rates remain similar for the rest of the year, the foreign exchange impact on the company's non-GAAP EPS would be approximately negative 4 cents for the fiscal year, including an approximate 2 cent negative impact in the fourth fiscal quarter.
"Looking ahead, we are confident in our ability to deliver mid-single digit constant currency revenue growth and strong constant currency EPS leverage, this fiscal year and beyond," said Ishrak. "We remain keenly focused on executing to deliver dependable results as we continue to leverage our global diversification and scale to fulfill our Mission of alleviating pain, restoring health, and extending life for millions of people around the world."
Medtronic will host a webcast today, February 20, at 8:00 a.m. EST (7:00 a.m. CST) 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 third quarter financial schedules and non-GAAP reconciliations, click here. To view the third 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 84,000 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, which are subject to risks and uncertainties, including those 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 growth rates on a comparable, constant currency basis and adjusted net income, and diluted EPS, which are considered "non-GAAP" financial measures under applicable SEC rules and regulations. References to quarterly figures increasing or decreasing are in comparison to the third quarter of fiscal year 2017.
Medtronic management believes that non-GAAP financial measures provide information useful to investors in understanding the company's underlying operational performance and trends and to facilitate comparisons with the performance of other companies in the med tech industry. Non-GAAP net income and diluted EPS 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 U.S. generally accepted accounting principles (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 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. 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 FY18 Third Quarter Financial Schedules & Non-GAAP Reconciliations
View FY18 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 15
Consolidated Statements of Cash Flows 16
THIRD QUARTER THIRD QUARTER YEAR TO DATE
REPORTED COMPARABLE CONSTANT CURRENCY REPORTED COMPARABLE CONSTANT CURRENCY
(in millions) FY18 FY17 Growth Currency Impact (2) Revised (3) FY17 Growth FY18 FY17 Growth Currency Impact (2) Revised (3) FY17 Growth
Cardiac & Vascular Group $ 2,800 $ 2,548 10 % $ 77 $ 2,548 7 % $ 8,219 $ 7,650 7 % $ 81 $ 7,650 6 %
Cardiac Rhythm & Heart Failure 1,457 1,371 6 38 1,371 4 4,314 4,105 5 37 4,105 4
Coronary & Structural Heart 886 751 18 28 751 14 2,557 2,266 13 33 2,266 11
Aortic & Peripheral Vascular 457 426 7 11 426 5 1,348 1,279 5 11 1,279 5
Minimally Invasive Therapies Group (1) 2,041 2,417 (16) 53 1,881 6 6,479 7,314 (11) 47 6,215 3
Surgical Innovations 1,384 - - 39 1,255 7 4,117 - - 38 3,874 5
Respiratory, Gastrointestinal, & Renal 657 - - 14 626 3 2,362 - - 9 2,341 1
Restorative Therapies Group 1,944 1,817 7 31 1,817 5 5,616 5,415 4 28 5,415 3
Spine 661 657 1 7 657 0 1,969 1,965 0 4 1,965 0
Brain Therapies 585 518 13 13 518 10 1,682 1,513 11 13 1,513 10
Specialty Therapies 398 370 8 5 370 6 1,132 1,095 3 5 1,095 3
Pain Therapies 300 272 10 6 272 8 833 842 (1 ) 6 842 (2 )
Diabetes Group 584 501 17 16 501 13 1,495 1,415 6 23 1,415 4
TOTAL $ 7,369 $ 7,283 1 % $ 177 $ 6,747 7 % $ 21,809 $ 21,794 0 % $ 179 $ 20,695 5 %
(1) In the second quarter of fiscal year 2018, the Company realigned its divisions within the Minimally Invasive Therapies Group, which included a movement of revenue from certain product lines within Surgical Innovations to Respiratory Gastrointestinal & Renal. As a result, second and third quarter fiscal year 2017 results have been recast to adjust for this realignment. Results for the first quarter of fiscal year 2017 and 2018 included within the year-to-date figures herein have not been recast to adjust for this realignment.
(2) The currency impact to revenue measures the change in revenue between current and prior year periods using constant exchange rates.
(3) Revised revenue excludes revenue related to the divested Patient Care, Deep Vein Thrombosis, and Nutritional Insufficiency businesses for the second and third quarters of fiscal year 2017.
THIRD QUARTER THIRD QUARTER YEAR TO DATE
REPORTED COMPARABLE REPORTED COMPARABLE
(in millions) FY18 FY17 Growth Revised (3) FY17 Growth FY18 FY17 Growth Revised (3) FY17 Growth
Cardiac & Vascular Group $ 1,395 $ 1,320 6 % $ 1,320 6 % $ 4,151 $ 3,970 5 % $ 3,970 5 %
Cardiac Rhythm & Heart Failure 806 783 3 783 3 2,395 2,346 2 2,346 2
Coronary & Structural Heart 335 289 16 289 16 986 872 13 872 13
Aortic & Peripheral Vascular 254 248 2 248 2 770 752 2 752 2
Minimally Invasive Therapies Group (2) 862 1,234 (30) 825 4 2,902 3,735 (22) 2,894 0
Surgical Innovations 560 - - 529 6 1,668 - - 1,637 2
Respiratory, Gastrointestinal, & Renal 302 - - 296 2 1,234 - - 1,257 (2 )
Restorative Therapies Group 1,300 1,242 5 1,242 5 3,779 3,710 2 3,710 2
Spine 460 466 (1 ) 466 (1 ) 1,372 1,387 (1 ) 1,387 (1 )
Brain Therapies 324 296 9 296 9 953 867 10 867 10
Specialty Therapies 300 282 6 282 6 854 841 2 841 2
Pain Therapies 216 198 9 198 9 600 615 (2 ) 615 (2 )
Diabetes Group 355 310 15 310 15 856 845 1 845 1
TOTAL $ 3,912 $ 4,106 (5 )% $ 3,697 6 % $ 11,688 $ 12,260 (5 )% $ 11,419 2 %
(1) U.S. includes the United States and U.S. territories.
(2) In the second quarter of fiscal year 2018, the Company realigned its divisions within the Minimally Invasive Therapies Group, which included a movement of revenue from certain product lines within Surgical Innovations to Respiratory Gastrointestinal & Renal. As a result, second and third quarter fiscal year 2017 results have been recast to adjust for this realignment. Results for the first quarter of fiscal year 2017 and 2018 included within the year-to-date figures herein have not been recast to adjust for this realignment.
(3) Revised revenue excludes revenue related to the divested Patient Care, Deep Vein Thrombosis, and Nutritional Insufficiency businesses for the second and third quarters of fiscal year 2017.
WORLD WIDE REVENUE: GEOGRAPHIC(1)
THIRD QUARTER THIRD QUARTER YEAR TO DATE
REPORTED COMPARABLE CONSTANT CURRENCY REPORTED COMPARABLE CONSTANT CURRENCY
(in millions) FY18 FY17 Growth Currency Impact (2) Revised (3) FY17 Growth FY18 FY17 Growth Currency Impact (2) Revised (3) FY17 Growth
U.S. $ 1,395 $ 1,320 6 % $ 0 $ 1,320 6 % $ 4,151 $ 3,970 5 % $ 0 $ 3,970 5 %
Non-U.S. Developed 934 815 15 63 815 7 2,716 2,467 10 67 2,467 7
Emerging Markets 471 413 14 14 413 11 1,352 1,213 11 14 1,213 10
Cardiac & Vascular Group 2,800 2,548 10 77 2,548 7 8,219 7,650 7 81 7,650 6
U.S. 862 1,234 (30) 0 825 4 2,902 3,735 (22) 0 2,894 0
Non-U.S. Developed 807 842 (4) 45 745 2 2,455 2,558 (4) 37 2,362 2
Emerging Markets 372 341 9 8 311 17 1,122 1,021 10 10 959 16
Minimally Invasive Therapies Group 2,041 2,417 (16) 53 1,881 6 6,479 7,314 (11) 47 6,215 3
U.S. 1,300 1,242 5 0 1,242 5 3,779 3,710 2 0 3,710 2
Non-U.S. Developed 429 384 12 24 384 5 1,217 1,151 6 22 1,151 4
Emerging Markets 215 191 13 7 191 9 620 554 12 6 554 11
Restorative Therapies Group 1,944 1,817 7 31 1,817 5 5,616 5,415 4 28 5,415 3
U.S. 355 310 15 0 310 15 856 845 1 0 845 1
Non-U.S. Developed 185 152 22 15 152 12 521 457 14 22 457 9
Emerging Markets 44 39 13 1 39 10 118 113 4 1 113 4
Diabetes Group 584 501 17 16 501 13 1,495 1,415 6 23 1,415 4
U.S. 3,912 4,106 (5 ) 0 3,697 6 11,688 12,260 (5 ) 0 11,419 2
Non-U.S. Developed 2,355 2,193 7 147 2,096 5 6,909 6,633 4 148 6,437 5
Emerging Markets 1,102 984 12 30 954 12 3,212 2,901 11 31 2,839 12
TOTAL $ 7,369 $ 7,283 1 % $ 177 $ 6,747 7 % $ 21,809 $ 21,794 0 % $ 179 $ 20,695 5 %
(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) The currency impact to revenue measures the change in revenue between current and prior year periods using constant exchange rates.
(3) Revised revenue excludes revenue related to the divested Patient Care, Deep Vein Thrombosis, and Nutritional Insufficiency businesses for the second and third quarters of fiscal year 2017.
CONSOLIDATED STATEMENTS OF INCOME
Three months ended Nine months ended
(in millions, except per share data) January 26, 2018 January 27, 2017 January 26, 2018 January 27, 2017
Net sales $ 7,369 $ 7,283 $ 21,809 $ 21,794
Costs and expenses:
Cost of products sold 2,191 2,268 6,660 6,855
Research and development expense 558 530 1,661 1,640
Selling, general, and administrative expense 2,499 2,388 7,422 7,232
Amortization of intangible assets 461 497 1,375 1,484
Restructuring charges, net 7 21 23 162
Acquisition-related items 26 68 77 148
Certain litigation charges 61 218 61 300
Divestiture-related items - - 114 -
Gain on sale of businesses - - (697 ) -
Special charge - 100 80 100
Other expense, net 140 46 317 174
Operating profit 1,426 1,147 4,716 3,699
Investment loss 227 - 227 -
Interest income (98 ) (88 ) (290 ) (272 )
Interest expense 270 268 829 804
Interest expense, net 172 180 539 532
Income before income taxes 1,027 967 3,950 3,167
Income tax provision 2,419 147 2,320 307
Net (loss) income (1,392 ) 820 1,630 2,860
Net loss attributable to noncontrolling interests 3 1 14 5
Net (loss) income attributable to Medtronic $ (1,389 ) $ 821 $ 1,644 $ 2,865
Basic (loss) earnings per share $ (1.03 ) $ 0.60 $ 1.21 $ 2.07
Diluted (loss) earnings per share $ (1.03 ) $ 0.59 $ 1.20 $ 2.05
Basic weighted average shares outstanding 1,354.0 1,372.2 1,357.2 1,381.9
Diluted weighted average shares outstanding 1,354.0 1,383.1 1,368.9 1,394.7
Cash dividends declared per ordinary share $ 0.46 $ 0.43 $ 1.38 $ 1.29
GAAP TO NON-GAAP RECONCILIATIONS
Three months ended January 26, 2018
(in millions, except per share data) Net Sales Cost of Products Sold Gross Margin Percent Operating Profit Operating Profit Percent Income Before Income Taxes Net (Loss) Income attributable to Medtronic Diluted (LPS) EPS (1)(2) Effective Tax Rate
GAAP $ 7,369 $ 2,191 70.3 % $ 1,426 19.4 % $ 1,027 $ (1,389 ) $ (1.03 ) 235.5 %
Non-GAAP Adjustments:
Restructuring and associated costs (3) - (13 ) 30 30 26 0.02 13.3
Acquisition-related items - (4 ) 30 30 17 0.01 43.3
Certain litigation charges - - 61 61 53 0.04 13.1
Investment loss (4) - - - 227 228 0.17 (0.4 )
IPR&D impairment - - 46 46 41 0.03 10.9
Amortization of intangible assets - - 461 461 374 0.27 18.9
Certain tax adjustments, net (5) - - - - 2,242 1.64 -
Non-GAAP $ 7,369 $ 2,174 70.5 % $ 2,054 27.9 % $ 1,882 $ 1,592 $ 1.17 15.6 %
Currency impact (177 ) (58 ) 0.1 17 0.9 0.01
Currency Adjusted $ 7,192 $ 2,116 70.6 % $ 2,071 28.8 % $ 1.18
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 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:
Special charge (6) - - 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 (7) - - - - 86 0.06 -
Non-GAAP $ 7,283 $ 2,268 68.9 % $ 2,051 28.2 % $ 1,871 $ 1,553 $ 1.12 17.0 %
See description of non-GAAP financial measures at the end of the earnings press release.
GAAP TO NON-GAAP RECONCILIATIONS
Three months ended January 26, 2018
(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 Expense, net Other Expense, net as a Percentage of Net Sales
GAAP $ 7,369 $ 2,499 33.9 % $ 558 7.6 % $ 140 1.9 %
Non-GAAP Adjustments:
Restructuring and associated costs (1) - (10 ) - -
IPR&D Impairment - - - (46 )
Non-GAAP 7,369 2,489 33.8 % 558 7.6 % 94 1.3 %
Currency impact (177 ) (52 ) (4 ) (80 )
Currency adjusted $ 7,192 $ 2,437 33.9 % $ 554 7.7 % $ 14 0.2 %
See description of non-GAAP financial measures at the end of the earnings press release.
GAAP TO NON-GAAP RECONCILIATIONS
Nine months ended January 26, 2018
(in millions, except per share data) Net Sales Cost of Products Sold Gross Margin Percent Operating Profit Operating Profit Percent Income Before Income Taxes Net Income attributable to Medtronic Diluted EPS (1) Effective Tax Rate
GAAP $ 21,809 $ 6,660 69.5 % $ 4,716 21.6 % $ 3,950 $ 1,644 $ 1.20 58.7 %
Non-GAAP Adjustments:
Restructuring and associated costs (2) - (25 ) 62 62 52 0.04 16.1
Acquisition-related items - (24 ) 101 101 66 0.05 34.7
Divestiture-related items (3) - - 115 115 103 0.08 10.4
Certain litigation charges - - 61 61 53 0.04 13.1
Investment loss (4) - - - 227 228 0.17 (0.4 )
IPR&D impairment - - 46 46 41 0.03 10.9
Gain on sale of businesses (5) - - (697 ) (697 ) (697 ) (0.51 ) -
Hurricane Maria (6) - (17 ) 34 34 33 0.02 2.9
Special charge (7) - - 80 80 54 0.04 32.5
Amortization of intangible assets - - 1,375 1,375 1,134 0.83 17.5
Certain tax adjustments, net (8) - - - - 1,877 1.37 -
Non-GAAP $ 21,809 $ 6,594 69.8 % $ 5,893 27.0 % $ 5,354 $ 4,588 $ 3.35 14.6 %
Currency impact (179 ) (53 ) - 44 0.4 0.02
Currency Adjusted $ 21,630 $ 6,541 69.8 % $ 5,937 27.4 % $ 3.37
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 Before Income 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:
Impact of inventory step-up (9) - (38 ) 38 38 24 0.02 36.8
Special charge (10) - - 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, net (11) - - - - 55 0.04 -
Non-GAAP $ 21,794 $ 6,807 68.8 % $ 5,941 27.3 % $ 5,409 $ 4,557 $ 3.27 15.8 %
See description of non-GAAP financial measures contained in this release.
GAAP TO NON-GAAP RECONCILIATIONS
Nine months ended Fiscal year Fiscal year
(in millions) January 26, 2018 2017 2016
Net cash provided by operating activities $ 3,646 $ 6,880 $ 5,218
Additions to property, plant, and equipment (776 ) (1,254 ) (1,046 )
Free Cash Flow (1) $ 2,870 $ 5,626 $ 4,172
See description of non-GAAP financial measures at the end of the earnings press release.
CONSOLIDATED BALANCE SHEETS
(in millions) January 26, 2018 April 28, 2017
ASSETS
Current assets:
Cash and cash equivalents $ 6,358 $ 4,967
Investments 8,078 8,741
Accounts receivable, less allowances of $183 and $155, respectively 5,775 5,591
Inventories, net 3,751 3,338
Other current assets 2,645 1,865
Current assets held for sale - 371
Total current assets 26,607 24,873
Property, plant, and equipment 10,006 9,691
Accumulated depreciation (5,489 ) (5,330 )
Property, plant, and equipment, net 4,517 4,361
Goodwill 39,795 38,515
Other intangible assets, net 22,178 23,407
Tax assets 1,537 1,509
Other assets 1,166 1,232
Noncurrent assets for sale - 5,919
Total assets $ 95,800 $ 99,816
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current debt obligations $ 2,902 $ 7,520
Accounts payable 1,809 1,731
Accrued compensation 1,645 1,860
Accrued income taxes 925 633
Other accrued expenses 3,652 2,442
Current liabilities held for sale - 34
Total current liabilities 10,933 14,220
Long-term debt 25,918 25,921
Accrued compensation and retirement benefits 1,524 1,641
Accrued income taxes 4,758 2,405
Deferred tax liabilities 1,363 2,978
Other liabilities 964 1,515
Noncurrent liabilities held for sale - 720
Total liabilities 45,460 49,400
Commitments and contingencies
Shareholders' equity:
Ordinary shares- par value $0.0001, 2.6 billion shares authorized, 1,355,260,722 and 1,369,424,818 shares issued and outstanding, respectively - -
Additional paid-in capital 28,190 29,551
Retained earnings 23,426 23,356
Accumulated other comprehensive loss (1,382 ) (2,613 )
Total shareholders' equity 50,234 50,294
Noncontrolling interests 106 122
Total equity 50,340 50,416
Total liabilities and equity $ 95,800 $ 99,816
CONSOLIDATED STATEMENTS OF CASH FLOWS
Nine months ended
(in millions) January 26, 2018 January 27, 2017
Operating Activities:
Net income $ 1,630 $ 2,860
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 1,980 2,199
Amortization of debt premium, discount, and issuance costs (17 ) 21
Acquisition-related items (37 ) (43 )
Provision for doubtful accounts 36 31
Deferred income taxes (1,042 ) (404 )
Stock-based compensation 270 272
Gain on sale of businesses (697 ) -
Investment loss 227 -
Other, net 66 (113 )
Change in operating assets and liabilities, net of acquisitions and divestitures:
Accounts receivable, net 19 18
Inventories, net (318 ) (261 )
Accounts payable and accrued liabilities 13 32
Other operating assets and liabilities 1,516 495
Net cash provided by operating activities 3,646 5,107
Investing Activities:
Acquisitions, net of cash acquired (111 ) (1,328 )
Proceeds from sale of businesses 6,058 -
Additions to property, plant, and equipment (776 ) (924 )
Purchases of investments (2,479 ) (3,354 )
Sales and maturities of investments 3,060 4,286
Other investing activities, net (5 ) 21
Net cash provided by (used in) investing activities 5,747 (1,299 )
Financing Activities:
Acquisition-related contingent consideration (43 ) (58 )
Change in current debt obligations, net (391 ) 1,118
Repayment of short-term borrowings (maturities greater than 90 days) (44 ) (2 )
Proceeds from short-term borrowings (maturities greater than 90 days) 1 4
Issuance of long-term debt 21 131
Payments on long-term debt (4,167 ) (361 )
Dividends to shareholders (1,870 ) (1,782 )
Issuance of ordinary shares 333 309
Repurchase of ordinary shares (1,964 ) (3,409 )
Other financing activities (2 ) 80
Net cash used in financing activities (8,126 ) (3,970 )
Effect of exchange rate changes on cash and cash equivalents 124 54
Net change in cash and cash equivalents 1,391 (108 )
Cash and cash equivalents at beginning of period 4,967 2,876
Cash and cash equivalents at end of period $ 6,358 $ 2,768
Supplemental Cash Flow Information
Cash paid for:
Income taxes $ 911 $ 474
Interest 651 626
Last updated: Feb 20, 2018