Broad-based, durable growth across the
company, including Cranial & Spinal Technologies, Diabetes,
Cardiac Pacing, Surgical, and Structural Heart; gaining momentum as
company enters new product cycles across many high-growth
markets
DUBLIN, May 23, 2024
/PRNewswire/ -- Medtronic plc (NYSE:MDT) today announced
financial results for its fourth quarter (Q4) and fiscal year 2024
(FY24), which ended April 26,
2024.
Key Highlights
- Q4 revenue of $8.6 billion
increased 0.5% as reported and 5.4% organic
- Q4 GAAP diluted earnings per share (EPS) of $0.49; non-GAAP diluted EPS of $1.46
- FY24 revenue of $32.4
billion increased 3.6% as reported and 5.2% organic
- FY24 GAAP diluted EPS of $2.76; non-GAAP diluted EPS of $5.20
- FY24 cash from operations of $6.8
billion increased 12%; FY24 free cash flow of $5.2 billion increased 14%
- Company returned $5.5
billion to shareholders in FY24, including $1.6 billion through net share repurchases in
Q4
- Company issues FY25 guidance
- Dividend increased to $0.70
per share quarterly, annual $2.80 per
share; 47th consecutive year of dividend increases
- Received U.S. FDA approval for Evolut™ FX+ TAVR system
and Inceptiv™ closed-loop spinal cord stimulator; received China
National Medical Products Administration (NMPA) approval for
Symplicity Spyral™ renal denervation system; submitted Affera
Sphere-9™ ablation catheter and Simplera Sync™ CGM to U.S. FDA
seeking approval
Q4 Financial Results
Medtronic
reported Q4 worldwide revenue of $8.589
billion, an increase of 0.5% as reported and 5.4% on an
organic basis. The company's organic revenue results reflect
broad-based growth across the company, with mid-single digit or
higher organic revenue growth in all four segments. The organic
revenue growth comparison excludes:
- $57 million of current year
revenue and $114 million of prior
year revenue reported as Other, stemming from business separations
and product line exits;
- $72 million of unfavorable
impact from foreign currency translation on the remaining segments;
and
- $265 million of prior year
revenue from a one-time intellectual property (IP)
agreement, which was reported in the Structural Heart & Aortic
division in the Cardiovascular Portfolio
As reported, Q4 GAAP net income and diluted EPS were
$654 million and $0.49, respectively, decreases of 45% and 44%,
respectively. As detailed in the financial schedules included at
the end of this release, Q4 non-GAAP net income and non-GAAP
diluted EPS were $1.929 billion and
$1.46, respectively, decreases of 8%
and 7%, respectively. Included in Q4 non-GAAP diluted EPS was a
7 cent, or 4%, unfavorable impact
from foreign currency translation.
FY24 Financial Results
Medtronic
reported FY24 worldwide revenue of $32.364
billion, an increase of 3.6% as reported and 5.2% on an
organic basis. The FY24 organic revenue growth comparison
excludes:
- $111 million of current
year revenue and $358 million of
prior year revenue reported as Other, stemming from business
separations and product line exits;
- $43 million of favorable
impact from foreign currency translation on the remaining segments;
and
- $265 million of prior year
revenue from a one-time IP agreement.
FY24 GAAP net income and diluted earnings per share (EPS)
were $3.676 billion and $2.76, respectively, both representing decreases
of 2%. As detailed in the financial schedules included at the end
of this release, fiscal year 2024 non-GAAP net income and non-GAAP
diluted EPS were $6.918 billion and
$5.20, respectively, both
representing decreases of 2%. Included in FY24 non-GAAP diluted EPS
was a 33 cent unfavorable impact from
foreign currency translation. FY24 non-GAAP diluted EPS on a
constant currency basis increased 5%.
FY24 cash from operations of $6.787
billion increased 12%. FY24 free cash flow of $5.200 billion increased 14%, representing free
cash flow conversion from non-GAAP net earnings of 75%. Growth was
driven by improvements in working capital.
"We delivered a strong finish to the fiscal year, with
broad strength across our businesses and each of our four segments
posting mid-single digit or higher organic revenue growth," said
Geoff Martha, Medtronic chairman and
chief executive officer. "Our momentum is building
into the new fiscal year. We're beginning new product cycles in
some of MedTech's most attractive markets, which is further
enhanced as we apply AI across our portfolio. We are very
optimistic about what we can achieve in fiscal '25 and
beyond."
Cardiovascular Portfolio
The
Cardiovascular Portfolio includes the Cardiac Rhythm & Heart
Failure (CRHF), Structural Heart & Aortic (SHA), and Coronary
& Peripheral Vascular (CPV) divisions. FY24 revenue of
$11.831 billion increased 2.7% as
reported and 5.0% organic, with a high-single digit increase in
SHA, mid-single digit increase in CPV, and a low-single digit
increase in CRHF, all on an organic basis. Q4 revenue of
$3.130 billion decreased 5.2% as
reported and increased 4.0% organic, with mid-single digit organic
increases in SHA and CPV, and a low-single digit organic increase
in CRHF.
- CRHF Q4 results included low-single digit growth in
Cardiac Rhythm Management, driven by high-single digit growth in
Cardiac Pacing Therapies, including low-20s growth in Micra™
transcatheter pacing systems; Cardiac Ablation Solutions grew
mid-single digits, with declines in cryoablation more than offset
by strong growth in pulsed field ablation (PFA)
- SHA Q4 results driven by high-single digit growth in
Structural Heart and Cardiac Surgery; Structural Heart had double
digit growth in Western Europe and
Japan on the continued adoption of
the Evolut™ FX transcatheter aortic valve replacement (TAVR)
system
- CPV in Q4 delivered mid-single digit Coronary growth with
strength in guide catheters and balloons; Peripheral Vascular
Health also grew mid-single digits, with mid-teens growth in
drug-coated balloons and vascular embolization products
- Received U.S. FDA approval for Evolut™ FX+ TAVR system in
March, with early commercial experience this spring 2024 and full
product launch in summer 2024; Launched Avalus Ultra™ surgical
aortic tissue value in the U.S.; Symplicity Spyral™ renal
denervation system received National Medical Products
Administration (NMPA) approval in China and license from Health Canada
- One-year results from SMART trial simultaneously
presented at American College of Cardiology and published in The
New England Journal of Medicine in April, demonstrating
Medtronic Evolut™ TAVR platform as optimal treatment for severe
aortic stenosis in patients with small annuli, which is primarily
women
- First-in-human data studying the Sphere-360™ PFA catheter
presented at European Heart Rhythm Association annual meeting in
April; one-year results from SPHERE-PER AF pivotal study of the
Sphere-9™ pulsed field (PF) and radiofrequency (RF) ablation, and
high density (HD) mapping catheter with the Affera cardiac mapping
and navigation platform presented at Heart Rhythm last week, system
has been submitted to U.S. FDA seeking approval
Neuroscience Portfolio
The
Neuroscience Portfolio includes the Cranial & Spinal
Technologies (CST), Specialty Therapies, and Neuromodulation
divisions. FY24 revenue of $9.406
billion increased 5.0% as reported and 5.2% organic, with a
high-single digit increase in CST, mid-single digit increase in
Specialty Therapies, and a low-single digit increase in
Neuromodulation, all on an organic basis. Q4 revenue of
$2.545 billion increased 5.6% as
reported and 6.5% organic, with a high-single digit increase in
CST, a mid-single digit increase in Neuromodulation, and low-single
digit increase in Specialty Therapies, all on an organic
basis.
- CST Q4 performance driven by continued adoption of the
AiBLE™ ecosystem, with mid-teens growth in Neurosurgery on strong
capital equipment sales, high-single digit growth in Biologics, and
mid-single digit growth in Core Spine
- Specialty Therapies Q4 results driven by high-single
digit growth in ENT, with strength in power capital and disposables
and localized drug delivery sinus implants; Neurovascular declined
low-single digits, as declines in China due to volume-based procurement tenders
offset strength in flow diversion products; Pelvic Health increased
mid-single digits on continued adoption of the InterStim X™
system
- Neuromodulation in Q4 delivered low-double digit growth
in Brain Modulation on the launch of the Percept™ RC
neurostimulator with BrainSense™ technology; Pain Therapies grew
mid-single digits, including low-double digit growth in Targeted
Drug Delivery and low-single digit growth in Pain Stim
- Received U.S. FDA approval for Inceptiv™ closed-loop
spinal cord stimulator on last day of Q4; received U.S. FDA
clearance for OsteoCool™ 2.0 bone tumor ablation system in Q4, with
broad market launch planned later this calendar year
Medical Surgical Portfolio
The
Medical Surgical Portfolio includes the Surgical & Endoscopy
(SE) and the Acute Care & Monitoring (ACM) divisions. FY24
revenue of $8.417 billion increased
5.4% as reported and 4.7% organic, with a mid-single digit increase
in SE and low-single digit increase in ACM, both on an organic
basis. Q4 revenue of $2.198 billion
increased 3.5% as reported and 4.5% organic, with mid-single digit
organic growth in SE and low-single digit organic growth in
ACM.
- SE Q4 results included high-single digit growth in
General Surgical Technologies, with strength in wound management
and hernia products, low-single digit growth in Advanced Surgical
Technologies, and high-single digit growth in Endoscopy on strength
of capital sales
- ACM Q4 performance driven by mid-single digit growth in
Blood Oxygen Management on strong sales of Nellcor™ pulse oximetry
products, and mid-single digit growth in Airways, driven by strong
McGRATH™ MAC video laryngoscope demand
- Launched Touch Surgery™ Live Stream and 14 new AI-driven
algorithms on the Touch Surgery™ Performance Insights platform for
laparoscopic and robotic-assisted procedures; received U.S. FDA
clearance for the BIS™ Advance anesthesia monitor; started
enrollment in two new U.S. indication studies for the Hugo™
robotic-assisted surgery system: Hernia and
Gynecology
Diabetes
Diabetes FY24 revenue of
$2.488 billion increased 10.0% as
reported and 8.6% organic. Q4 revenue of $660 million increased 10.9% as reported and
11.1% organic.
- U.S. Q4 revenue grew low-double digits on the continued
launch of the MiniMed™ 780G system; high-forties growth in U.S.
insulin pump sales with strong growth in sales to new patients
- Non-U.S. Developed Markets grew high-single digits on
continued MiniMed™ 780G system adoption and increased CGM
attachment rates
- Submitted Simplera Sync™ CGM to U.S. FDA in Q4 seeking
approval for use with the MiniMed™ 780G system
Guidance
The company today issued
its fiscal year 2025 (FY25) revenue growth and EPS
guidance.
The company is guiding to FY25 organic revenue growth in
the range of 4% to 5%. The organic revenue growth guidance excludes
the impact of foreign currency exchange and revenue reported as
Other. Including Other revenue and the impact of foreign currency
exchange, if recent foreign currency exchange rates hold, FY25
revenue growth on a reported basis would be in the range of 2.4% to
3.7%.
The company is guiding to FY25 diluted non-GAAP EPS in the
range of $5.40 to $5.50, including an estimated 5% unfavorable
impact from foreign currency exchange based on recent rates. This
would represent FY25 diluted non-GAAP EPS growth in the range of 4
to 6%.
Dividend Increase
The company today
announced that effective May 22,
2024, the Medtronic board of directors approved an increase
in Medtronic's cash dividend for the first quarter of fiscal year
2025, raising the quarterly amount to $0.70 per ordinary share. This would translate
into an annual amount of $2.80 per
ordinary share. Medtronic has a long history of dividend growth,
and the company is a constituent of the S&P 500 Dividend
Aristocrats index. Today's announcement marks the 47th consecutive
year of an increase in the dividend payment. Including today's
increase, Medtronic's dividend per share has grown by 30% over the
past 5 years, 130% over the past 10 years, and has grown at a 16%
compounded annual growth rate over the past 47 years.
Medtronic has a strong track record of returning capital
to its shareholders, including $5.5
billion in fiscal year 2024. The company remains committed
to returning a minimum of 50% of its free cash flow to
shareholders, primarily through dividends, and to a lesser extent,
share repurchases. The dividend is payable on July 12, 2024, to shareholders of record at the
close of business on June 28,
2024.
"We delivered on our commitments in the fourth quarter and
the fiscal year, driving durable revenue growth, improved earnings
power, and strong free cash flow," said Karen Parkhill, Medtronic EVP & chief
financial officer. "Our fiscal 2025 guidance, along with our
dividend increase and recent share repurchase, reflects our
confidence in our continued trajectory."
Video Webcast Information
Medtronic
will host a video webcast today, May
23, at 8:00 a.m. EDT
(7:00 a.m. CDT) to provide
information about its businesses for the public, investors,
analysts, and news media. This webcast can be accessed by clicking
on the Events icon at
investorrelations.medtronic.com, and this
earnings release will be archived at
news.medtronic.com. 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 Events icon
at
investorrelations.medtronic.com.
Medtronic plans to report its FY25 first,
second, third, and fourth quarter results on Tuesday, August 20, 2024, November 19, 2024, February 18, 2025, and Thursday, May 22, 2025,
respectively. Confirmation and additional details will be
provided closer to the specific event.
Financial Schedules and Earnings
Presentation
The fourth quarter financial
schedules and non-GAAP reconciliations can be viewed by clicking on
the Investor Events link at
investorrelations.medtronic.com. To view a
printable PDF of the financial schedules and non-GAAP
reconciliations, click here. To view the
fourth quarter earnings presentation, click
here.
MEDTRONIC
PLC
WORLD WIDE
REVENUE(1)
(Unaudited)
|
|
|
FOURTH
QUARTER
|
|
|
FISCAL
YEAR
|
|
REPORTED
|
|
|
|
ORGANIC
|
|
|
REPORTED
|
|
|
|
ORGANIC
|
(in
millions)
|
FY24
|
|
FY23
|
|
Growth
|
|
Currency
Impact(3)
|
|
Adjusted
FY24(4)
|
|
Adjusted
FY23(5)
|
|
Adjusted
Growth
|
|
|
FY24
|
|
FY23
|
|
Growth
|
|
Currency
Impact(3)
|
|
Adjusted
FY24(4)
|
|
Adjusted
FY23(5)
|
|
Adjusted
Growth
|
Cardiovascular
|
$
3,130
|
|
$
3,302
|
|
(5.2) %
|
|
$
(28)
|
|
$
3,158
|
|
$
3,037
|
|
4.0 %
|
|
|
$
11,831
|
|
$
11,522
|
|
2.7 %
|
|
$
12
|
|
$
11,819
|
|
$
11,257
|
|
5.0 %
|
Cardiac Rhythm &
Heart Failure
|
1,587
|
|
1,567
|
|
1.3
|
|
(15)
|
|
1,602
|
|
1,567
|
|
2.2
|
|
|
5,995
|
|
5,783
|
|
3.7
|
|
11
|
|
5,984
|
|
5,783
|
|
3.5
|
Structural Heart &
Aortic
|
883
|
|
1,105
|
|
(20.1)
|
|
(6)
|
|
889
|
|
840
|
|
5.8
|
|
|
3,358
|
|
3,363
|
|
(0.1)
|
|
11
|
|
3,347
|
|
3,098
|
|
8.0
|
Coronary &
Peripheral Vascular
|
660
|
|
631
|
|
4.6
|
|
(7)
|
|
667
|
|
631
|
|
5.7
|
|
|
2,478
|
|
2,375
|
|
4.3
|
|
(10)
|
|
2,488
|
|
2,375
|
|
4.8
|
Neuroscience
|
2,545
|
|
2,410
|
|
5.6
|
|
(21)
|
|
2,566
|
|
2,410
|
|
6.5
|
|
|
9,406
|
|
8,959
|
|
5.0
|
|
(16)
|
|
9,422
|
|
8,959
|
|
5.2
|
Cranial & Spinal
Technologies
|
1,291
|
|
1,198
|
|
7.8
|
|
(11)
|
|
1,302
|
|
1,198
|
|
8.7
|
|
|
4,756
|
|
4,451
|
|
6.9
|
|
(11)
|
|
4,767
|
|
4,451
|
|
7.1
|
Specialty
Therapies
|
778
|
|
763
|
|
2.0
|
|
(9)
|
|
787
|
|
763
|
|
3.1
|
|
|
2,905
|
|
2,815
|
|
3.2
|
|
(12)
|
|
2,917
|
|
2,815
|
|
3.6
|
Neuromodulation
|
475
|
|
449
|
|
5.8
|
|
(1)
|
|
476
|
|
449
|
|
6.0
|
|
|
1,746
|
|
1,693
|
|
3.1
|
|
7
|
|
1,739
|
|
1,693
|
|
2.7
|
Medical
Surgical
|
2,198
|
|
2,124
|
|
3.5
|
|
(22)
|
|
2,220
|
|
2,124
|
|
4.5
|
|
|
8,417
|
|
7,989
|
|
5.4
|
|
16
|
|
8,512
|
|
8,127
|
|
4.7
|
Surgical &
Endoscopy
|
1,705
|
|
1,638
|
|
4.1
|
|
(15)
|
|
1,720
|
|
1,638
|
|
5.0
|
|
|
6,508
|
|
6,152
|
|
5.8
|
|
20
|
|
6,488
|
|
6,152
|
|
5.5
|
Acute Care &
Monitoring
|
492
|
|
486
|
|
1.2
|
|
(6)
|
|
498
|
|
486
|
|
2.5
|
|
|
1,908
|
|
1,837
|
|
3.9
|
|
(4)
|
|
2,024
|
|
1,975
|
|
2.5
|
Diabetes
|
660
|
|
595
|
|
10.9
|
|
(1)
|
|
661
|
|
595
|
|
11.1
|
|
|
2,488
|
|
2,262
|
|
10.0
|
|
31
|
|
2,457
|
|
2,262
|
|
8.6
|
Other (2)
|
57
|
|
114
|
|
(50.0)
|
|
(3)
|
|
—
|
|
—
|
|
—
|
|
|
221
|
|
495
|
|
(55.4)
|
|
(12)
|
|
—
|
|
—
|
|
—
|
TOTAL
|
$
8,589
|
|
$
8,544
|
|
0.5 %
|
|
$
(75)
|
|
$
8,604
|
|
$
8,165
|
|
5.4 %
|
|
|
$
32,364
|
|
$
31,227
|
|
3.6 %
|
|
$
31
|
|
$
32,210
|
|
$
30,604
|
|
5.2 %
|
|
|
(1)
|
The data in this
schedule has been intentionally rounded to the nearest million and,
therefore, may not sum.
|
(2)
|
Includes historical
operations and ongoing transition agreements from businesses the
Company has exited or divested, which primarily includes the
Company's ventilator product line and the Renal Care Solutions
(RCS) business.
|
(3)
|
The currency impact to
revenue measures the change in revenue between current and prior
year periods using constant exchange rates.
|
(4)
|
The three and twelve
months ended April 26, 2024 excludes $57 million and $111 million,
respectively, of inorganic revenue related to the activity noted in
(2) and $72 million of unfavorable currency impact and $43 million
of favorable currency impact on the remaining segments,
respectively. The fiscal year organic revenue calculation
reclassifies the first nine months of ventilator product line
revenue of $110 million from the Other line to the Acute Care and
Monitoring division of the Medical Surgical Portfolio.
|
(5)
|
The three and twelve
months ended April 28, 2023 excludes $379 million and $623 million,
respectively, of inorganic revenue related to the
following:
|
|
|
|
• $265 million
related to the one-time payment received as a result of the
Intellectual Property Agreement entered into with Edwards
Lifesciences in April 2023, which is included in the reported
results of the Structural Heart & Aortic division of the
Cardiovascular portfolio, and
|
|
|
|
• $114 million
and $358 million, respectively, of inorganic revenue related to the
activity noted in (2). The fiscal year organic revenue calculation
reclassifies the first nine months of ventilator product line
revenue of $138 million from the Other line to the Acute Care and
Monitoring division of the Medical Surgical Portfolio.
|
MEDTRONIC
PLC
U.S.(1)(2) REVENUE
(Unaudited)
|
|
|
FOURTH
QUARTER
|
|
|
FISCAL
YEAR
|
|
REPORTED
|
|
ORGANIC
|
|
|
REPORTED
|
|
ORGANIC
|
(in
millions)
|
FY24
|
|
FY23
|
|
Growth
|
|
Adjusted
FY24(4)
|
|
Adjusted
FY23(5)
|
|
Growth
|
|
|
FY24
|
|
FY23
|
|
Growth
|
|
Adjusted
FY24(4)
|
|
Adjusted
FY23(5)
|
|
Growth
|
Cardiovascular
|
$
1,448
|
|
$
1,737
|
|
(16.6) %
|
|
$
1,448
|
|
$
1,472
|
|
(1.6) %
|
|
|
$
5,597
|
|
$
5,796
|
|
(3.4) %
|
|
$
5,597
|
|
$
5,531
|
|
1.2 %
|
Cardiac Rhythm &
Heart Failure
|
791
|
|
819
|
|
(3.4)
|
|
791
|
|
819
|
|
(3.4)
|
|
|
3,037
|
|
3,052
|
|
(0.5)
|
|
3,037
|
|
3,052
|
|
(0.5)
|
Structural Heart &
Aortic
|
366
|
|
625
|
|
(41.4)
|
|
366
|
|
360
|
|
1.7
|
|
|
1,453
|
|
1,622
|
|
(10.4)
|
|
1,453
|
|
1,357
|
|
7.1
|
Coronary &
Peripheral Vascular
|
291
|
|
293
|
|
(0.7)
|
|
291
|
|
293
|
|
(0.7)
|
|
|
1,107
|
|
1,122
|
|
(1.3)
|
|
1,107
|
|
1,122
|
|
(1.3)
|
Neuroscience
|
1,692
|
|
1,581
|
|
7.0
|
|
1,692
|
|
1,581
|
|
7.0
|
|
|
6,305
|
|
6,018
|
|
4.8
|
|
6,305
|
|
6,018
|
|
4.8
|
Cranial & Spinal
Technologies
|
936
|
|
855
|
|
9.5
|
|
936
|
|
855
|
|
9.5
|
|
|
3,495
|
|
3,259
|
|
7.2
|
|
3,495
|
|
3,259
|
|
7.2
|
Specialty
Therapies
|
439
|
|
422
|
|
4.0
|
|
439
|
|
422
|
|
4.0
|
|
|
1,641
|
|
1,608
|
|
2.1
|
|
1,641
|
|
1,608
|
|
2.1
|
Neuromodulation
|
317
|
|
304
|
|
4.3
|
|
317
|
|
304
|
|
4.3
|
|
|
1,169
|
|
1,151
|
|
1.6
|
|
1,169
|
|
1,151
|
|
1.6
|
Medical
Surgical
|
954
|
|
919
|
|
3.8
|
|
954
|
|
919
|
|
3.8
|
|
|
3,717
|
|
3,549
|
|
4.7
|
|
3,759
|
|
3,604
|
|
4.3
|
Surgical &
Endoscopy
|
679
|
|
653
|
|
4.0
|
|
679
|
|
653
|
|
4.0
|
|
|
2,650
|
|
2,541
|
|
4.3
|
|
2,650
|
|
2,541
|
|
4.3
|
Acute Care &
Monitoring
|
275
|
|
266
|
|
3.4
|
|
275
|
|
266
|
|
3.4
|
|
|
1,067
|
|
1,008
|
|
5.9
|
|
1,109
|
|
1,063
|
|
4.3
|
Diabetes
|
223
|
|
199
|
|
12.1
|
|
223
|
|
199
|
|
12.1
|
|
|
852
|
|
849
|
|
0.4
|
|
852
|
|
849
|
|
0.4
|
Other (3)
|
26
|
|
39
|
|
(33.3)
|
|
—
|
|
—
|
|
—
|
|
|
91
|
|
160
|
|
(43.1)
|
|
—
|
|
—
|
|
—
|
TOTAL
|
$
4,343
|
|
$
4,476
|
|
(3.0) %
|
|
$
4,317
|
|
$
4,171
|
|
3.5 %
|
|
|
$
16,562
|
|
$
16,373
|
|
1.2 %
|
|
$
16,514
|
|
$
16,003
|
|
3.2 %
|
|
|
(1)
|
U.S. includes the
United States and U.S. territories.
|
(2)
|
The data in this
schedule has been intentionally rounded to the nearest million and,
therefore, may not sum.
|
(3)
|
Includes historical
operations and ongoing transition agreements from businesses the
Company has exited or divested, which primarily includes the
Company's ventilator product line and the Renal Care Solutions
(RCS) business.
|
(4)
|
The three and twelve
months ended April 26, 2024 excludes $26 million and $48 million,
respectively, of inorganic revenue related to the activity noted in
(3). The fiscal year organic revenue calculation reclassifies the
first nine months of ventilator product line revenue of $42 million
from the Other line to the Acute Care and Monitoring division of
the Medical Surgical Portfolio.
|
(5)
|
The three and twelve
months ended April 28, 2023 excludes $304 million and $370 million,
respectively, of inorganic revenue related to the
following:
|
|
|
|
• $265 million
related to the one-time payment received as a result of the
Intellectual Property Agreement entered into with Edwards
Lifesciences in April 2023, which is included in the reported
results of the Structural Heart & Aortic division of the
Cardiovascular portfolio, and
|
|
|
|
• $39 million and
$105 million, respectively, of inorganic revenue related to the
activity noted in (3). The fiscal year organic revenue calculation
reclassifies the first nine months of ventilator product line
revenue of $55 million from the Other line to the Acute Care and
Monitoring division of the Medical Surgical Portfolio.
|
MEDTRONIC
PLC
WORLD WIDE REVENUE:
GEOGRAPHIC (1)(2)
(Unaudited)
|
|
|
FOURTH
QUARTER
|
|
|
FISCAL
YEAR
|
|
REPORTED
|
|
|
|
ORGANIC
|
|
|
REPORTED
|
|
|
|
ORGANIC
|
(in
millions)
|
FY24
|
|
FY23
|
|
Growth
|
|
Currency
Impact(4)
|
|
Adjusted
FY24(5)
|
|
Adjusted
FY23(6)
|
|
Growth
|
|
|
FY24
|
|
FY23
|
|
Growth
|
|
Currency
Impact(4)
|
|
Adjusted
FY24(5)
|
|
Adjusted
FY23(6)
|
|
Growth
|
U.S.
|
$
1,448
|
|
$
1,737
|
|
(16.6) %
|
|
$
—
|
|
$
1,448
|
|
$
1,472
|
|
(1.6) %
|
|
|
$
5,597
|
|
$
5,796
|
|
(3.4) %
|
|
$
—
|
|
$
5,597
|
|
$ 5,531
|
|
1.2 %
|
Non-U.S.
Developed
|
1,039
|
|
1,011
|
|
2.8
|
|
(13)
|
|
1,052
|
|
1,011
|
|
4.1
|
|
|
3,857
|
|
3,564
|
|
8.2
|
|
62
|
|
3,795
|
|
3,564
|
|
6.5
|
Emerging
Markets
|
643
|
|
554
|
|
16.1
|
|
(15)
|
|
658
|
|
554
|
|
18.8
|
|
|
2,377
|
|
2,161
|
|
10.0
|
|
(49)
|
|
2,426
|
|
2,161
|
|
12.3
|
Cardiovascular
|
3,130
|
|
3,302
|
|
(5.2)
|
|
(28)
|
|
3,158
|
|
3,037
|
|
4.0
|
|
|
11,831
|
|
11,522
|
|
2.7
|
|
12
|
|
11,819
|
|
11,257
|
|
5.0
|
U.S.
|
1,692
|
|
1,581
|
|
7.0
|
|
—
|
|
1,692
|
|
1,581
|
|
7.0
|
|
|
6,305
|
|
6,018
|
|
4.8
|
|
—
|
|
6,305
|
|
6,018
|
|
4.8
|
Non-U.S.
Developed
|
482
|
|
469
|
|
2.8
|
|
(11)
|
|
493
|
|
469
|
|
5.1
|
|
|
1,739
|
|
1,658
|
|
4.9
|
|
9
|
|
1,730
|
|
1,658
|
|
4.3
|
Emerging
Markets
|
371
|
|
360
|
|
3.1
|
|
(10)
|
|
381
|
|
360
|
|
5.8
|
|
|
1,362
|
|
1,283
|
|
6.2
|
|
(25)
|
|
1,387
|
|
1,283
|
|
8.1
|
Neuroscience
|
2,545
|
|
2,410
|
|
5.6
|
|
(21)
|
|
2,566
|
|
2,410
|
|
6.5
|
|
|
9,406
|
|
8,959
|
|
5.0
|
|
(16)
|
|
9,422
|
|
8,959
|
|
5.2
|
U.S.
|
954
|
|
919
|
|
3.8
|
|
—
|
|
954
|
|
919
|
|
3.8
|
|
|
3,717
|
|
3,549
|
|
4.7
|
|
—
|
|
3,759
|
|
3,604
|
|
4.3
|
Non-U.S.
Developed
|
805
|
|
799
|
|
0.8
|
|
(17)
|
|
822
|
|
799
|
|
2.9
|
|
|
3,049
|
|
2,917
|
|
4.5
|
|
20
|
|
3,055
|
|
2,944
|
|
3.8
|
Emerging
Markets
|
439
|
|
405
|
|
8.4
|
|
(5)
|
|
444
|
|
405
|
|
9.6
|
|
|
1,650
|
|
1,522
|
|
8.4
|
|
(4)
|
|
1,697
|
|
1,579
|
|
7.5
|
Medical
Surgical
|
2,198
|
|
2,124
|
|
3.5
|
|
(22)
|
|
2,220
|
|
2,124
|
|
4.5
|
|
|
8,417
|
|
7,989
|
|
5.4
|
|
16
|
|
8,512
|
|
8,127
|
|
4.7
|
U.S.
|
223
|
|
199
|
|
12.1
|
|
—
|
|
223
|
|
199
|
|
12.1
|
|
|
852
|
|
849
|
|
0.4
|
|
—
|
|
852
|
|
849
|
|
0.4
|
Non-U.S.
Developed
|
337
|
|
314
|
|
7.3
|
|
1
|
|
336
|
|
314
|
|
7.0
|
|
|
1,284
|
|
1,106
|
|
16.1
|
|
37
|
|
1,247
|
|
1,106
|
|
12.7
|
Emerging
Markets
|
99
|
|
82
|
|
20.7
|
|
(2)
|
|
101
|
|
82
|
|
23.2
|
|
|
352
|
|
307
|
|
14.7
|
|
(6)
|
|
358
|
|
307
|
|
16.6
|
Diabetes
|
660
|
|
595
|
|
10.9
|
|
(1)
|
|
661
|
|
595
|
|
11.1
|
|
|
2,488
|
|
2,262
|
|
10.0
|
|
31
|
|
2,457
|
|
2,262
|
|
8.6
|
U.S.
|
26
|
|
39
|
|
(33.3)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
91
|
|
160
|
|
(43.1)
|
|
—
|
|
—
|
|
—
|
|
—
|
Non-U.S.
Developed
|
11
|
|
35
|
|
(68.6)
|
|
(2)
|
|
—
|
|
—
|
|
—
|
|
|
50
|
|
163
|
|
(69.3)
|
|
(6)
|
|
—
|
|
—
|
|
—
|
Emerging
Markets
|
21
|
|
39
|
|
(46.2)
|
|
(1)
|
|
—
|
|
—
|
|
—
|
|
|
81
|
|
172
|
|
(52.9)
|
|
(5)
|
|
—
|
|
—
|
|
—
|
Other (3)
|
57
|
|
114
|
|
(50.0)
|
|
(3)
|
|
—
|
|
—
|
|
—
|
|
|
221
|
|
495
|
|
(55.4)
|
|
(12)
|
|
—
|
|
—
|
|
—
|
U.S.
|
4,343
|
|
4,476
|
|
(3.0)
|
|
—
|
|
4,317
|
|
4,171
|
|
3.5
|
|
|
16,562
|
|
16,373
|
|
1.2
|
|
—
|
|
16,514
|
|
16,003
|
|
3.2
|
Non-U.S.
Developed
|
2,674
|
|
2,629
|
|
1.7
|
|
(42)
|
|
2,702
|
|
2,593
|
|
4.2
|
|
|
9,979
|
|
9,408
|
|
6.1
|
|
121
|
|
9,828
|
|
9,272
|
|
6.0
|
Emerging
Markets
|
1,572
|
|
1,440
|
|
9.2
|
|
(33)
|
|
1,584
|
|
1,401
|
|
13.1
|
|
|
5,823
|
|
5,446
|
|
6.9
|
|
(89)
|
|
5,869
|
|
5,330
|
|
10.1
|
TOTAL
|
$
8,589
|
|
$
8,544
|
|
0.5 %
|
|
$
(75)
|
|
$
8,604
|
|
$
8,165
|
|
5.4 %
|
|
|
$
32,364
|
|
$
31,227
|
|
3.6 %
|
|
$
31
|
|
$
32,210
|
|
$
30,604
|
|
5.2 %
|
|
|
(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 data in this
schedule has been intentionally rounded to the nearest million and,
therefore, may not sum.
|
(3)
|
Includes historical
operations and ongoing transition agreements from businesses the
Company has exited or divested, which primarily includes the
Company's ventilator product line and the Renal Care Solutions
(RCS) business.
|
(4)
|
The currency impact to
revenue measures the change in revenue between current and prior
year periods using constant exchange rates.
|
(5)
|
The three and twelve
months ended April 26, 2024 excludes $57 million and $111 million,
respectively, of inorganic revenue related to the activity noted in
(3) and $72 million of unfavorable currency impact and $43 million
of favorable currency impact on the remaining segments,
respectively. The fiscal year organic revenue calculation
reclassifies the first nine months of ventilator product line
revenue of $110 million from the Other line to the Acute Care and
Monitoring division of the Medical Surgical Portfolio.
|
(6)
|
The three and twelve
months ended April 28, 2023 excludes $379 million and $623 million,
respectively, of inorganic revenue related to the
following:
|
|
|
|
• $265 million
related to the one-time payment received as a result of the
Intellectual Property Agreement entered into with Edwards
Lifesciences in April 2023, which is included in the reported
results of the Structural Heart & Aortic division of the
Cardiovascular portfolio, and
|
|
|
|
• $114 million
and $358 million, respectively, of inorganic revenue related to the
activity noted in (3). The fiscal year organic revenue calculation
reclassifies the first nine months of ventilator product line
revenue of $138 million from the Other line to the Acute Care and
Monitoring division of the Medical Surgical Portfolio.
|
MEDTRONIC
PLC
CONSOLIDATED
STATEMENTS OF INCOME
(Unaudited)
|
|
|
Three months ended
|
|
Fiscal year
ended
|
(in millions, except
per share data)
|
April 26,
2024
|
|
April 28,
2023
|
|
April 26,
2024
|
|
April 28,
2023
|
Net
sales
|
$
8,589
|
|
$
8,544
|
|
$
32,364
|
|
$
31,227
|
Costs and
expenses:
|
|
|
|
|
|
|
|
Cost of products sold,
excluding amortization of intangible assets
|
3,044
|
|
2,980
|
|
11,216
|
|
10,719
|
Research and
development expense
|
675
|
|
640
|
|
2,735
|
|
2,696
|
Selling, general, and
administrative expense
|
2,765
|
|
2,616
|
|
10,736
|
|
10,415
|
Amortization of
intangible assets
|
419
|
|
423
|
|
1,693
|
|
1,698
|
Restructuring charges,
net
|
112
|
|
294
|
|
226
|
|
375
|
Certain litigation
charges, net
|
44
|
|
(30)
|
|
149
|
|
(30)
|
Other operating
expense (income), net
|
477
|
|
56
|
|
464
|
|
(131)
|
Operating
profit
|
1,053
|
|
1,565
|
|
5,144
|
|
5,485
|
Other non-operating
income, net
|
(4)
|
|
(173)
|
|
(412)
|
|
(515)
|
Interest expense,
net
|
202
|
|
187
|
|
719
|
|
636
|
Income before income
taxes
|
856
|
|
1,551
|
|
4,837
|
|
5,364
|
Income tax
provision
|
196
|
|
362
|
|
1,133
|
|
1,580
|
Net
income
|
659
|
|
1,188
|
|
3,705
|
|
3,784
|
Net income
attributable to noncontrolling interests
|
(5)
|
|
(9)
|
|
(28)
|
|
(26)
|
Net income
attributable to Medtronic
|
$
654
|
|
$
1,179
|
|
$
3,676
|
|
$
3,758
|
Basic earnings per
share
|
$
0.49
|
|
$
0.89
|
|
$
2.77
|
|
$
2.83
|
Diluted earnings per
share
|
$
0.49
|
|
$
0.88
|
|
$
2.76
|
|
$
2.82
|
Basic weighted
average shares outstanding
|
1,322.3
|
|
1,330.4
|
|
1,327.7
|
|
1,329.8
|
Diluted weighted
average shares outstanding
|
1,325.4
|
|
1,332.8
|
|
1,330.2
|
|
1,332.8
|
|
The data in the
schedule above has been intentionally rounded to the nearest
million, and therefore, the quarterly amounts may not sum to the
fiscal year-to-date amounts.
|
MEDTRONIC
PLC
GAAP TO NON-GAAP
RECONCILIATIONS(1)
(Unaudited)
|
|
|
Three months ended
April 26, 2024
|
(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
|
|
Effective
Tax Rate
|
GAAP
|
$
8,589
|
|
$
3,044
|
|
64.6 %
|
|
$ 1,053
|
|
12.3 %
|
|
$ 856
|
|
$
654
|
|
$ 0.49
|
|
22.9 %
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
—
|
|
—
|
|
—
|
|
419
|
|
4.9
|
|
419
|
|
357
|
|
0.27
|
|
15.0
|
Restructuring and
associated costs (2)
|
—
|
|
(13)
|
|
0.2
|
|
152
|
|
1.8
|
|
152
|
|
125
|
|
0.09
|
|
17.8
|
Acquisition and
divestiture-related items (3)
|
—
|
|
(76)
|
|
0.9
|
|
611
|
|
7.1
|
|
611
|
|
515
|
|
0.39
|
|
15.9
|
Certain litigation
charges, net
|
—
|
|
—
|
|
—
|
|
44
|
|
0.5
|
|
44
|
|
37
|
|
0.03
|
|
15.9
|
(Gain)/loss on
minority investments (4)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
195
|
|
197
|
|
0.15
|
|
(1.0)
|
Medical device
regulations (5)
|
—
|
|
(21)
|
|
0.2
|
|
31
|
|
0.4
|
|
31
|
|
27
|
|
0.02
|
|
12.9
|
Certain tax
adjustments, net
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
17
|
|
0.01
|
|
—
|
Non-GAAP
|
$
8,589
|
|
$
2,934
|
|
65.8 %
|
|
$ 2,311
|
|
26.9 %
|
|
$
2,309
|
|
$
1,929
|
|
$ 1.46
|
|
16.2 %
|
Currency
impact
|
75
|
|
18
|
|
0.1
|
|
101
|
|
0.9
|
|
|
|
|
|
0.07
|
|
|
Currency
Adjusted
|
$
8,664
|
|
$
2,952
|
|
65.9 %
|
|
$ 2,412
|
|
27.8 %
|
|
|
|
|
|
$ 1.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
April 28, 2023
|
(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
|
|
Effective
Tax Rate
|
GAAP
|
$
8,544
|
|
$
2,980
|
|
65.1 %
|
|
$ 1,565
|
|
18.3 %
|
|
$
1,551
|
|
$
1,179
|
|
$ 0.88
|
|
23.3 %
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
—
|
|
—
|
|
—
|
|
423
|
|
5.0
|
|
423
|
|
361
|
|
0.27
|
|
14.7
|
Restructuring and
associated costs (2)
|
—
|
|
(30)
|
|
0.4
|
|
372
|
|
4.4
|
|
372
|
|
288
|
|
0.22
|
|
22.6
|
Acquisition and
divestiture-related items (6)
|
—
|
|
(7)
|
|
0.1
|
|
139
|
|
1.6
|
|
139
|
|
131
|
|
0.10
|
|
5.8
|
Certain litigation
charges, net (7)
|
—
|
|
—
|
|
—
|
|
(30)
|
|
(0.4)
|
|
(30)
|
|
(22)
|
|
(0.02)
|
|
26.7
|
(Gain)/loss on
minority investments (4)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(10)
|
|
(7)
|
|
(0.01)
|
|
(20.0)
|
Medical device
regulations (5)
|
—
|
|
(25)
|
|
0.3
|
|
44
|
|
0.5
|
|
44
|
|
34
|
|
0.03
|
|
22.7
|
Certain tax
adjustments, net (8)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
127
|
|
0.10
|
|
—
|
Non-GAAP
|
$
8,544
|
|
$
2,917
|
|
65.9 %
|
|
$ 2,512
|
|
29.4 %
|
|
$
2,488
|
|
$
2,091
|
|
$ 1.57
|
|
15.8 %
|
|
See description of
non-GAAP financial measures contained in the press release dated
May 23, 2024.
|
(1)
|
The data in this
schedule has been intentionally rounded to the nearest million or
$0.01 for EPS figures, and, therefore, may not sum.
|
(2)
|
Associated costs
include costs incurred as a direct result of the restructuring
program, such as salaries for employees supporting the program,
consulting expenses, and asset write-offs.
|
(3)
|
The charges
predominantly include $439 million of charges related to the
February 20, 2024 decision to exit the Company's ventilator product
line, which primarily includes long-lived intangible asset
impairments and inventory write-downs. In addition, other charges
primarily consist of changes in fair value of contingent
consideration.
|
(4)
|
We exclude unrealized
and realized gains and losses on our minority investments as we do
not believe that these components of income or expense have a
direct correlation to our ongoing or future business
operations.
|
(5)
|
The charges represent
incremental costs of complying with the new European Union medical
device regulations for previously registered products and primarily
include charges for contractors supporting the project and other
direct third-party expenses. We consider these costs to be
duplicative of previously incurred costs and/or one-time costs,
which are limited to a specific period.
|
(6)
|
The charges primarily
include changes in the carrying value of the disposal group and
other associated costs as a result of the April 2023 sale of half
of the Company's Renal Care Solutions (RCS) business, changes in
fair value of contingent consideration, business combination costs,
and associated costs related to the previously contemplated
separation of the PMRI businesses.
|
(7)
|
Certain litigation
includes $35 million related to the one-time payment received as a
result of the Intellectual Property Agreement entered into with
Edwards Lifesciences in April 2023.
|
(8)
|
The charge primarily
relates to the reduction of deferred tax assets due to the
disallowance of certain interest deductions and the change in the
reporting currency for certain carryover attributes, and the impact
from the sale of half of the Company's RCS business.
|
MEDTRONIC
PLC
GAAP TO NON-GAAP
RECONCILIATIONS(1)
(Unaudited)
|
|
|
Fiscal year ended
April 26, 2024
|
(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
|
|
Effective
Tax Rate
|
GAAP
|
$
32,364
|
|
$
11,216
|
|
65.3 %
|
|
$ 5,144
|
|
15.9 %
|
|
$
4,837
|
|
$
3,676
|
|
$ 2.76
|
|
23.4 %
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
—
|
|
—
|
|
—
|
|
1,693
|
|
5.2
|
|
1,693
|
|
1,435
|
|
1.08
|
|
15.2
|
Restructuring and
associated costs (2)
|
—
|
|
(55)
|
|
0.2
|
|
389
|
|
1.2
|
|
389
|
|
323
|
|
0.24
|
|
17.0
|
Acquisition and
divestiture-related items (3)
|
—
|
|
(100)
|
|
0.3
|
|
777
|
|
2.4
|
|
777
|
|
664
|
|
0.50
|
|
14.5
|
Certain litigation
charges
|
—
|
|
—
|
|
—
|
|
149
|
|
0.5
|
|
149
|
|
118
|
|
0.09
|
|
20.8
|
(Gain)/loss on
minority investments (4)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
308
|
|
305
|
|
0.23
|
|
0.6
|
Medical device
regulations (5)
|
—
|
|
(81)
|
|
0.3
|
|
119
|
|
0.4
|
|
119
|
|
97
|
|
0.07
|
|
18.5
|
Certain tax
adjustments, net (6)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
299
|
|
0.22
|
|
—
|
Non-GAAP
|
$
32,364
|
|
$
10,980
|
|
66.1 %
|
|
$ 8,272
|
|
25.6 %
|
|
$
8,273
|
|
$
6,918
|
|
$ 5.20
|
|
16.0 %
|
Currency
impact
|
(31)
|
|
(114)
|
|
0.3
|
|
507
|
|
1.6
|
|
|
|
|
|
0.33
|
|
|
Currency
Adjusted
|
$
32,333
|
|
$
10,866
|
|
66.4 %
|
|
$ 8,779
|
|
27.2 %
|
|
|
|
|
|
$ 5.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal year ended
April 28, 2023
|
(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
|
|
Effective
Tax Rate
|
GAAP
|
$
31,227
|
|
$
10,719
|
|
65.7 %
|
|
$ 5,485
|
|
17.6 %
|
|
$
5,364
|
|
$
3,758
|
|
$ 2.82
|
|
29.5 %
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
—
|
|
—
|
|
—
|
|
1,698
|
|
5.4
|
|
1,698
|
|
1,443
|
|
1.08
|
|
15.0
|
Restructuring and
associated costs (2)
|
—
|
|
(97)
|
|
0.3
|
|
647
|
|
2.1
|
|
647
|
|
507
|
|
0.38
|
|
21.5
|
Acquisition and
divestiture-related items (7)
|
—
|
|
(66)
|
|
0.2
|
|
345
|
|
1.1
|
|
345
|
|
316
|
|
0.24
|
|
8.4
|
Certain litigation
charges, net (8)
|
—
|
|
—
|
|
—
|
|
(30)
|
|
(0.1)
|
|
(30)
|
|
(23)
|
|
(0.02)
|
|
26.7
|
(Gain)/loss on
minority investments (4)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(33)
|
|
(29)
|
|
(0.02)
|
|
(6.1)
|
Medical device
regulations (5)
|
—
|
|
(88)
|
|
0.3
|
|
150
|
|
0.5
|
|
150
|
|
120
|
|
0.09
|
|
20.0
|
Debt redemption
premium and other charges (9)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
53
|
|
42
|
|
0.03
|
|
20.8
|
Certain tax
adjustments, net (10)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
910
|
|
0.68
|
|
—
|
Non-GAAP
|
$
31,227
|
|
$
10,469
|
|
66.5 %
|
|
$ 8,295
|
|
26.6 %
|
|
$
8,194
|
|
$
7,045
|
|
$ 5.29
|
|
13.8 %
|
|
See description of
non-GAAP financial measures contained in the press release dated
May 23, 2024.
|
(1)
|
The data in this
schedule has been intentionally rounded to the nearest million or
$0.01 for EPS figures, and, therefore, may not sum.
|
(2)
|
Associated costs
include costs incurred as a direct result of the restructuring
program, such as salaries for employees supporting the program,
consulting expenses, and asset write-offs.
|
(3)
|
The charges
predominantly include $439 million of charges related to the
February 20, 2024 decision to exit the Company's ventilator product
line, which primarily includes long-lived intangible asset
impairments and inventory write-downs. In addition, other charges
primarily consist of changes in fair value of contingent
consideration and associated costs related to the previously
contemplated separation of the PMRI businesses.
|
(4)
|
We exclude unrealized
and realized gains and losses on our minority investments as we do
not believe that these components of income or expense have a
direct correlation to our ongoing or future business
operations.
|
(5)
|
The charges represent
incremental costs of complying with the new European Union medical
device regulations for previously registered products and primarily
include charges for contractors supporting the project and other
direct third-party expenses. We consider these costs to be
duplicative of previously incurred costs and/or one-time costs,
which are limited to a specific time period.
|
(6)
|
The net charge
primarily relates to an income tax reserve adjustment associated
with the June 2023, Israeli Central-Lod District Court decision and
the establishment of a valuation allowance against certain net
operating losses which were partially offset by a benefit from the
change in a Swiss Cantonal tax rate associated with previously
established deferred tax assets from intercompany intellectual
property transactions and the step up in tax basis for Swiss
Cantonal purposes.
|
(7)
|
The charges
predominantly include non-cash pre-tax impairments, primarily
related to goodwill, changes in the carrying value of the disposal
group, and other associated costs, as a result of the April 2023
sale of half of the Company's Renal Care Solutions (RCS) business;
business combination costs, and associated costs related to the
previously contemplated separation of the PMRI
businesses.
|
(8)
|
Certain litigation
includes $35 million income related to the one-time payment
received as a result of the Intellectual Property Agreement entered
into with Edwards Lifesciences in April 2023.
|
(9)
|
The charges relate to
the early redemption of approximately $2.3 billion of debt and were
recorded within interest expense, net within the consolidated
statements of income.
|
(10)
|
The charge primarily
relates to a $764 million reserve adjustment that was a direct
result of the U.S. Tax Court opinion, issued in August 2022, on the
previously disclosed litigation regarding the allocation of income
between Medtronic, Inc. and its wholly owned subsidiary operating
in Puerto Rico. Additional charges relate to the reduction of
deferred tax assets due to the disallowance of certain interest
deductions and the change in the reporting currency for certain
carryover attributes, and the amortization on previously
established deferred tax assets from intercompany intellectual
property transactions.
|
MEDTRONIC
PLC
GAAP TO NON-GAAP
RECONCILIATIONS(1)
(Unaudited)
|
|
|
Three months ended
April 26, 2024
|
(in
millions)
|
Net
Sales
|
|
SG&A
Expense
|
|
SG&A Expense
as a % of
Net Sales
|
|
R&D
Expense
|
|
R&D Expense
as a % of
Net Sales
|
|
Other Operating
(Income)
Expense, net
|
|
Other Operating
(Inc.)/Exp.,
net as a %
of Net Sales
|
|
Other
Non-Operating
Income, net
|
GAAP
|
$ 8,589
|
|
$ 2,765
|
|
32.2 %
|
|
$ 675
|
|
7.9 %
|
|
$
477
|
|
5.6 %
|
|
$
(4)
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
associated costs (2)
|
—
|
|
(28)
|
|
(0.3)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Acquisition and
divestiture-related items (3)
|
—
|
|
(6)
|
|
(0.1)
|
|
—
|
|
—
|
|
(530)
|
|
(6.2)
|
|
—
|
Medical device
regulations (4)
|
—
|
|
(1)
|
|
—
|
|
(9)
|
|
(0.1)
|
|
—
|
|
—
|
|
—
|
(Gain)/loss on
minority investments (5)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(195)
|
Non-GAAP
|
$ 8,589
|
|
$ 2,731
|
|
31.8 %
|
|
$ 666
|
|
7.8 %
|
|
$
(52)
|
|
(0.6) %
|
|
$
(200)
|
|
Fiscal year ended
April 26, 2024
|
(in
millions)
|
Net
Sales
|
|
SG&A
Expense
|
|
SG&A Expense
as a % of
Net Sales
|
|
R&D
Expense
|
|
R&D Expense
as a % of
Net Sales
|
|
Other Operating
(Income)
Expense, net
|
|
Other Operating
(Inc.)/Exp.,
net as a %
of Net Sales
|
|
Other
Non-Operating
Income, net
|
GAAP
|
$
32,364
|
|
$
10,736
|
|
33.2 %
|
|
$
2,735
|
|
8.5 %
|
|
$
464
|
|
1.4 %
|
|
$
(412)
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
associated costs (2)
|
—
|
|
(108)
|
|
(0.3)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Acquisition and
divestiture-related items (3)
|
—
|
|
(71)
|
|
(0.2)
|
|
—
|
|
—
|
|
(606)
|
|
(1.9)
|
|
—
|
Medical device
regulations (4)
|
—
|
|
(2)
|
|
—
|
|
(36)
|
|
(0.1)
|
|
—
|
|
—
|
|
—
|
(Gain)/loss on
minority investments (5)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(308)
|
Non-GAAP
|
$
32,364
|
|
$
10,555
|
|
32.6 %
|
|
$
2,698
|
|
8.3 %
|
|
$
(141)
|
|
(0.4) %
|
|
$
(720)
|
|
See description of
non-GAAP financial measures contained in the press release dated
May 23, 2024.
|
(1)
|
The data in this
schedule has been intentionally rounded to the nearest million,
and, therefore, may not sum.
|
(2)
|
Associated costs
include costs incurred as a direct result of the restructuring
program, such as salaries for employees supporting the program and
consulting expenses.
|
(3)
|
The charges
predominantly include $439 million of charges related to the
February 20, 2024 decision to exit the Company's ventilator product
line, which primarily includes long-lived intangible asset
impairments. In addition, other charges primarily related to
changes in fair of contingent consideration and associated costs
related to the previously contemplated separation of the PMRI
businesses.
|
(4)
|
The charges represent
estimated incremental costs of complying with the new European
Union medical device regulations for previously registered products
and primarily include charges for contractors supporting the
project and other direct third-party expenses. We consider these
costs to be duplicative of previously incurred costs and/or
one-time costs, which are limited to a specific time
period.
|
(5)
|
We exclude unrealized
and realized gains and losses on our minority investments as we do
not believe that these components of income or expense have a
direct correlation to our ongoing or future business
operations.
|
MEDTRONIC
PLC
GAAP TO NON-GAAP
RECONCILIATIONS(1)
(Unaudited)
|
|
|
Fiscal
Year
|
(in
millions)
|
2024
|
|
2023
|
|
2022
|
Net cash provided by
operating activities
|
$
6,787
|
|
$
6,039
|
|
$
7,346
|
Additions to property,
plant, and equipment
|
(1,587)
|
|
(1,459)
|
|
(1,368)
|
Free Cash Flow
(2)
|
$
5,200
|
|
$
4,580
|
|
$
5,978
|
|
See description of
non-GAAP financial measures contained in the press release dated
May 23, 2024.
|
(1)
|
The data in this
schedule has been intentionally rounded to the nearest million, and
therefore, may not sum.
|
(2)
|
Free cash flow
represents operating cash flows less property, plant, and equipment
additions.
|
MEDTRONIC
PLC
CONSOLIDATED BALANCE
SHEETS
(Unaudited)
|
|
(in millions)
|
|
April 26,
2024
|
|
April 28,
2023
|
ASSETS
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
1,284
|
|
$
1,543
|
Investments
|
|
6,721
|
|
6,416
|
Accounts receivable,
less allowances and credit losses of $173 and $176,
respectively
|
|
6,128
|
|
5,998
|
Inventories,
net
|
|
5,217
|
|
5,293
|
Other current
assets
|
|
2,584
|
|
2,425
|
Total current
assets
|
|
21,935
|
|
21,675
|
Property, plant, and
equipment, net
|
|
6,131
|
|
5,569
|
Goodwill
|
|
40,986
|
|
41,425
|
Other intangible
assets, net
|
|
13,225
|
|
14,844
|
Tax
assets
|
|
3,657
|
|
3,477
|
Other
assets
|
|
4,047
|
|
3,959
|
Total
assets
|
|
$
89,981
|
|
$
90,948
|
LIABILITIES AND
EQUITY
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Current debt
obligations
|
|
$
1,092
|
|
$
20
|
Accounts
payable
|
|
2,410
|
|
2,662
|
Accrued
compensation
|
|
2,375
|
|
1,949
|
Accrued income
taxes
|
|
1,330
|
|
840
|
Other accrued
expenses
|
|
3,582
|
|
3,581
|
Total current
liabilities
|
|
10,789
|
|
9,051
|
Long-term
debt
|
|
23,932
|
|
24,344
|
Accrued compensation
and retirement benefits
|
|
1,101
|
|
1,093
|
Accrued income
taxes
|
|
1,859
|
|
2,360
|
Deferred tax
liabilities
|
|
515
|
|
708
|
Other
liabilities
|
|
1,365
|
|
1,727
|
Total
liabilities
|
|
39,561
|
|
39,283
|
Commitments and
contingencies
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
Ordinary shares— par
value $0.0001, 2.6 billion shares authorized, 1,311,337,531 and
1,330,809,036 shares issued and outstanding,
respectively
|
|
—
|
|
—
|
Additional paid-in
capital
|
|
23,129
|
|
24,590
|
Retained
earnings
|
|
30,403
|
|
30,392
|
Accumulated other
comprehensive loss
|
|
(3,318)
|
|
(3,499)
|
Total shareholders'
equity
|
|
50,214
|
|
51,483
|
Noncontrolling
interests
|
|
206
|
|
182
|
Total
equity
|
|
50,420
|
|
51,665
|
Total liabilities
and equity
|
|
$
89,981
|
|
$
90,948
|
|
The data in this
schedule has been intentionally rounded to the nearest million,
and, therefore, may not sum.
|
MEDTRONIC
PLC
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
Fiscal
Year
|
(in
millions)
|
2024
|
|
2023
|
|
2022
|
Operating
Activities:
|
|
|
|
|
|
Net income
|
$
3,705
|
|
$
3,784
|
|
$
5,062
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
Depreciation and
amortization
|
2,647
|
|
2,697
|
|
2,707
|
Provision for credit
losses
|
90
|
|
73
|
|
58
|
Deferred income
taxes
|
(508)
|
|
(226)
|
|
(604)
|
Stock-based
compensation
|
393
|
|
355
|
|
359
|
Loss on debt
extinguishment
|
—
|
|
53
|
|
—
|
Asset impairments and
inventory write-downs
|
371
|
|
—
|
|
515
|
Other, net
|
573
|
|
270
|
|
138
|
Change in operating
assets and liabilities, net of acquisitions and
divestitures:
|
|
|
|
|
|
Accounts receivable,
net
|
(391)
|
|
(576)
|
|
(477)
|
Inventories,
net
|
(139)
|
|
(939)
|
|
(560)
|
Accounts payable and
accrued liabilities
|
391
|
|
696
|
|
213
|
Other operating assets
and liabilities
|
(345)
|
|
(148)
|
|
(65)
|
Net cash provided by
operating activities
|
6,787
|
|
6,039
|
|
7,346
|
Investing
Activities:
|
|
|
|
|
|
Acquisitions, net of
cash acquired
|
(211)
|
|
(1,867)
|
|
(91)
|
Additions to property,
plant, and equipment
|
(1,587)
|
|
(1,459)
|
|
(1,368)
|
Purchases of
investments
|
(7,748)
|
|
(7,514)
|
|
(9,882)
|
Sales and maturities
of investments
|
7,441
|
|
7,343
|
|
9,692
|
Other investing
activities, net
|
(261)
|
|
4
|
|
(10)
|
Net cash used in
investing activities
|
(2,366)
|
|
(3,493)
|
|
(1,659)
|
Financing
Activities:
|
|
|
|
|
|
Change in current debt
obligations, net
|
1,073
|
|
—
|
|
—
|
Proceeds from
short-term borrowings (maturities greater than 90 days)
|
—
|
|
2,284
|
|
—
|
Repayments from
short-term borrowings (maturities greater than 90 days)
|
—
|
|
(2,279)
|
|
—
|
Issuance of long-term
debt
|
—
|
|
5,409
|
|
—
|
Payments on long-term
debt
|
—
|
|
(6,012)
|
|
(1)
|
Dividends to
shareholders
|
(3,666)
|
|
(3,616)
|
|
(3,383)
|
Issuance of ordinary
shares
|
284
|
|
308
|
|
429
|
Repurchase of ordinary
shares
|
(2,138)
|
|
(645)
|
|
(2,544)
|
Other financing
activities
|
(3)
|
|
(409)
|
|
163
|
Net cash used in
financing activities
|
(4,450)
|
|
(4,960)
|
|
(5,336)
|
Effect of exchange rate
changes on cash and cash equivalents
|
(230)
|
|
243
|
|
(231)
|
Net change in cash
and cash equivalents
|
(259)
|
|
(2,171)
|
|
121
|
Cash and cash
equivalents at beginning of period
|
1,543
|
|
3,714
|
|
3,593
|
Cash and cash
equivalents at end of period
|
$
1,284
|
|
$
1,543
|
|
$
3,714
|
Supplemental Cash
Flow Information
|
|
|
|
|
|
Cash paid
for:
|
|
|
|
|
|
Income
taxes
|
$
1,622
|
|
$
1,548
|
|
$
996
|
Interest
|
826
|
|
606
|
|
540
|
|
The data in this
schedule has been intentionally rounded to the nearest million,
and, therefore, may not sum.
|
About Medtronic
Bold thinking. Bolder actions. We are
Medtronic. Medtronic plc, headquartered in Dublin, Ireland, is the leading global
healthcare technology company that boldly attacks the most
challenging health problems facing humanity by searching out and
finding solutions. Our Mission — to alleviate pain, restore health,
and extend life — unites a global team of 95,000+ passionate people
across 150 countries. Our technologies and therapies treat 70
health conditions and include cardiac devices, surgical robotics,
insulin pumps, surgical tools, patient monitoring systems, and
more. Powered by our diverse knowledge, insatiable curiosity, and
desire to help all those who need it, we deliver innovative
technologies that transform the lives of two people every second,
every hour, every day. Expect more from us as we empower
insight-driven care, experiences that put people first, and better
outcomes for our world. In everything we do, we are engineering the
extraordinary. For more information on Medtronic (NYSE:MDT), visit
www.Medtronic.com and follow on X and LinkedIn.
FORWARD LOOKING STATEMENTS
This press release
contains forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995, which are subject
to risks and uncertainties, including risks related to competitive
factors, difficulties and delays inherent in the development,
manufacturing, marketing and sale of medical products, government
regulation, geopolitical conflicts, general economic conditions,
and other risks and uncertainties described in the company's
periodic reports on file with the U.S. Securities and Exchange
Commission including the most recent Annual Report on Form 10-K of
the company. In some cases, you can identify these statements by
forward-looking words or expressions, such as "anticipate,"
"believe," "could," "estimate," "expect," "forecast," "intend,"
"looking ahead," "may," "plan," "possible," "potential," "project,"
"should," "going to," "will," and similar words or expressions, the
negative or plural of such words or expressions and other
comparable terminology. Actual results may differ materially from
anticipated results. Medtronic does not undertake to update its
forward-looking statements or any of the information contained in
this press release, including to reflect future events or
circumstances.
NON-GAAP FINANCIAL MEASURES
This press release
contains financial measures, including adjusted net income,
adjusted diluted EPS, and organic revenue, which are considered
"non-GAAP" financial measures under applicable SEC rules and
regulations. References to quarterly or annual figures increasing,
decreasing or remaining flat are in comparison to fiscal year
2023.
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 organic revenue growth guidance excludes the impact
of foreign currency fluctuations, as well as significant
acquisitions or divestitures. Forward-looking diluted 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, the company believes 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.
Contacts:
|
|
|
|
Erika Winkels
|
Ryan
Weispfenning
|
Public Relations
|
Investor
Relations
|
+1-763-526-8478
|
+1-763-505-4626
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/medtronic-reports-full-year-and-fourth-quarter-fiscal-2024-financial-results-announces-dividend-increase-302153592.html
SOURCE Medtronic plc