Product innovation driving growth across
diversified health tech portfolio, including Automated Insulin
Delivery, Transcatheter Aortic Valve Replacement, Pulsed Field
Cardiac Ablation, Pain Stimulation, and Deep Brain
Stimulation
GALWAY, Ireland, Aug. 20,
2024 /PRNewswire/ -- Medtronic plc (NYSE: MDT)
today announced financial results for its first quarter (Q1) of
fiscal year 2025 (FY25), which ended July
26, 2024.
Key Highlights
- Revenue of $7.9 billion, adjusted
revenue of $8.0 billion, increased
2.8% as reported and 5.3% organic
- GAAP diluted earnings per share (EPS) of $0.80; non-GAAP diluted EPS of $1.23
- Company increases FY25 organic revenue growth and EPS
guidance
- Multiple franchises delivering, with growth acceleration in
Cardiac Ablation Solutions and Neuromodulation and continued
strength in Spine, Structural Heart, and Diabetes
Financial Results
Medtronic reported Q1 worldwide
revenue of $7.915 billion and
adjusted revenue of $8.004 billion,
an increase of 2.8% as reported and 5.3% on an organic basis.
Organic revenue growth comparison excludes:
- Other revenue of -$52 million in
the current year and $50 million in
the prior year; and
- Foreign currency translation of -$90
million on the remaining segments.
As reported, Q1 GAAP net income and diluted earnings per share
(EPS) were $1.042 billion and
$0.80, respectively, representing
increases of 32% and 36%, respectively. As detailed in the
financial schedules included at the end of this release, Q1
non-GAAP net income and non-GAAP diluted EPS were $1.592 billion and $1.23, respectively, representing flat results
and an increase of 3%, respectively. Included in Q1 non-GAAP
diluted EPS was a -6 cent impact from
foreign currency translation. Non-GAAP diluted EPS grew 8% on a
constant currency basis.
"We executed, exceeded our commitments, and delivered another
good quarter. Our underlying markets are healthy, we're driving
operating rigor, and new product innovation is fueling diversified
growth across key health tech markets," said Geoff Martha, Medtronic chairman and chief
executive officer. "As we deliver innovation and execute on our
transformation, we expect this to translate into strong returns for
our shareholders."
Cardiovascular Portfolio
The Cardiovascular Portfolio
includes the Cardiac Rhythm & Heart Failure (CRHF), Structural
Heart & Aortic (SHA), and Coronary & Peripheral Vascular
(CPV) divisions. Revenue of $3.007
billion increased 5.5% as reported and 6.9% organic, with
high-single digit increases in CRHF and SHA, and a mid-single digit
increase in CPV, all on an organic basis.
- CRHF results included high-single digit growth in Cardiac
Rhythm Management, driven by high-single digit growth in
Defibrillation Solutions and low-double digit growth in Cardiac
Pacing Therapies, including low-20s growth in Micra™ transcatheter
pacing systems; Cardiac Ablation Solutions grew mid-single digits
on strong growth of the PulseSelect™ pulsed field ablation (PFA)
system
- SHA results driven by low-double digit Cardiac Surgery and
high-single digit Structural Heart growth, excluding Congenital
- CPV delivered high-single digit Coronary growth with strength
in guide catheters and balloons; Peripheral Vascular Health grew
low-single digits, with high-single digit growth in drug-coated
balloons and low-single digit growth in endoVenous products
- Evolut™ FX+ TAVR system limited U.S. commercial release
initiated during the quarter; full market release now underway
Neuroscience Portfolio
The Neuroscience Portfolio
includes the Cranial & Spinal Technologies (CST), Specialty
Therapies, and Neuromodulation divisions. Revenue of $2.317 billion increased 4.4% as reported and
5.3% organic, with a low-double digits increase in Neuromodulation,
a mid-single digit increase in CST, and a low-single digit increase
in Specialty Therapies, all on an organic basis.
- CST performance driven by continued adoption of the AiBLE™
ecosystem of spine implants and enabling technology, with
high-single digit growth in both Core Spine and Biologics
- Specialty Therapies results driven by mid-single digit growth
in Neurovascular with continued strength in hemorrhagic stroke
products; Pelvic Health increased low-single digits on continued
adoption of the InterStim X™ system; ENT grew low-single digits on
strength in capital and localized drug delivery sinus implants
- Neuromodulation drove above market performance, with mid-teens
growth in Brain Modulation on the continued launch of the Percept™
RC deep brain stimulator (DBS) with BrainSense™ technology; Pain
Therapies grew high-single digits, including low-double digit
growth in Pain Stim on the U.S. launch of the Inceptiv™ spinal cord
stimulator
Medical Surgical Portfolio
The Medical Surgical
Portfolio includes the Surgical & Endoscopy (SE) and the Acute
Care & Monitoring (ACM) divisions. Revenue of $1.996 billion decreased 0.4% as reported and
increased 1.0% organic, with a low-single digit increase in SE and
flat result in ACM, both on an organic basis.
- SE results included low-single digit growth in both Advanced
Surgical Technologies and General Surgical Technologies, and
low-single digit growth in Endoscopy, driven by strength in
Endoflip™ and GI Genius™ sales
- ACM performance included low-single digit growth in Blood
Oxygen Management
Diabetes
Revenue of $647
million increased 11.8% as reported and 12.6% organic.
- U.S. revenue grew mid-teens on the continued adoption of the
MiniMed™ 780G automated insulin delivery (AID) system, including
low-thirties CGM growth driven by very high CGM attachment,
high-single digit pump growth, and a return to growth in
consumables
- International revenue grew low-double digits on increasing CGM
attachment rates and the continued roll-out of Simplera Sync™
- Received FDA approval of Simplera™ CGM and announced global
partnership with Abbott to complement future Medtronic integrated
CGM offerings
Guidance
The company today raised its FY25 revenue
growth and EPS guidance.
The company raised its FY25 organic revenue growth guidance to
4.5% to 5% versus the prior range of 4% to 5%. The organic revenue
growth guidance excludes the impact of foreign currency 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 an adjusted basis would be in
the range of 3.4% to 4.3%.
The company raised its FY25 diluted non-GAAP EPS guidance to the
new range of $5.42 to $5.50 versus the prior $5.40 to $5.50.
This includes an estimated -5% impact from foreign currency
exchange based on recent rates, unchanged from the prior guidance.
The company's guidance represents FY25 diluted non-GAAP EPS growth
in the range of 4 to 6%.
"Overall revenue outperformance flowed through to the bottom
line, with adjusted EPS ahead of expectations," said Gary Corona, Medtronic interim chief financial
officer. "We're raising our guidance today as we expect to sustain
growth from new product introductions, continue to make the
investments to support those launches, and deliver on our
commitment to restore earnings power."
Video Webcast Information
Medtronic will host a video
webcast today, August 20, 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 second, third, and fourth
quarter results on November 19, 2024,
February 18, 2025, and Wednesday, May 21, 2025, respectively.
Confirmation and additional details will be provided closer to the
specific event.
Financial Schedules and Earnings Presentation
The
first 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 first quarter earnings presentation, click here.
MEDTRONIC
PLC
WORLD WIDE
REVENUE(1)
(Unaudited)
|
|
|
FIRST
QUARTER
|
|
REPORTED
|
|
|
|
ORGANIC
|
(in
millions)
|
FY25
|
|
FY24
|
|
Growth
|
|
Currency
Impact(3)
|
|
Adjusted
FY25(4)
|
|
Adjusted
FY24(4)
|
|
Growth
|
Cardiovascular
|
$
3,007
|
|
$
2,850
|
|
5.5 %
|
|
$
(39)
|
|
$
3,046
|
|
$
2,850
|
|
6.9 %
|
Cardiac Rhythm &
Heart Failure
|
1,535
|
|
1,446
|
|
6.2
|
|
(19)
|
|
1,555
|
|
1,446
|
|
7.5
|
Structural Heart &
Aortic
|
856
|
|
814
|
|
5.1
|
|
(12)
|
|
868
|
|
814
|
|
6.6
|
Coronary &
Peripheral Vascular
|
616
|
|
589
|
|
4.5
|
|
(8)
|
|
624
|
|
589
|
|
5.8
|
Neuroscience
|
2,317
|
|
2,219
|
|
4.4
|
|
(18)
|
|
2,336
|
|
2,219
|
|
5.3
|
Cranial & Spinal
Technologies
|
1,147
|
|
1,103
|
|
4.0
|
|
(9)
|
|
1,156
|
|
1,103
|
|
4.8
|
Specialty
Therapies
|
713
|
|
695
|
|
2.5
|
|
(7)
|
|
719
|
|
695
|
|
3.4
|
Neuromodulation
|
457
|
|
420
|
|
8.9
|
|
(3)
|
|
460
|
|
420
|
|
9.6
|
Medical
Surgical
|
1,996
|
|
2,005
|
|
(0.4)
|
|
(29)
|
|
2,024
|
|
2,005
|
|
1.0
|
Surgical &
Endoscopy
|
1,544
|
|
1,546
|
|
(0.1)
|
|
(22)
|
|
1,566
|
|
1,546
|
|
1.3
|
Acute Care &
Monitoring
|
452
|
|
459
|
|
(1.5)
|
|
(6)
|
|
458
|
|
459
|
|
(0.1)
|
Diabetes
|
647
|
|
578
|
|
11.8
|
|
(4)
|
|
651
|
|
578
|
|
12.6
|
Total Reportable
Segments
|
7,967
|
|
7,652
|
|
4.1
|
|
(90)
|
|
8,057
|
|
7,652
|
|
5.3
|
Other(2)
|
(52)
|
|
50
|
|
(203.7)
|
|
(2)
|
|
—
|
|
—
|
|
—
|
TOTAL
|
$
7,915
|
|
$
7,702
|
|
2.8 %
|
|
$
(93)
|
|
$
8,057
|
|
$
7,652
|
|
5.3 %
|
|
|
(1)
|
The data in this
schedule has been intentionally rounded to the nearest million and,
therefore, may not sum. Percentages have been calculated using
actual, non-rounded figures and, therefore, may not recalculate
precisely.
|
(2)
|
Includes historical
operations and ongoing transition agreements from businesses the
Company has exited or divested, and specifically for the first
quarter of fiscal year 2025, incremental Italian payback accruals
resulting from the two July 22, 2024 rulings by the Constitutional
Court of Italy relating to certain prior years since
2015.
|
(3)
|
The currency impact to
revenue measures the change in revenue between current and prior
year periods using constant exchange rates.
|
(4)
|
The three months ended
July 26, 2024 excludes $142 million of revenue adjustments related
to $90 million of incremental Italian payback accruals further
described in note (2), $38 million of inorganic revenue related to
the transition activity noted in (2), and $90 million of
unfavorable currency impact on the remaining segments. The three
months ended July 28, 2023 excludes $50 million of inorganic
revenue related to the transition activity noted in (2).
|
MEDTRONIC
PLC
U.S.(1)(2) REVENUE
(Unaudited)
|
|
|
FIRST
QUARTER
|
|
REPORTED
|
|
ORGANIC
|
(in
millions)
|
FY25
|
|
FY24
|
|
Growth
|
|
Adjusted
FY25
|
|
Adjusted
FY24
|
|
Growth
|
Cardiovascular
|
$
1,403
|
|
$
1,350
|
|
3.9 %
|
|
$
1,403
|
|
$
1,350
|
|
3.9 %
|
Cardiac Rhythm &
Heart Failure
|
766
|
|
720
|
|
6.4
|
|
766
|
|
720
|
|
6.4
|
Structural Heart &
Aortic
|
368
|
|
357
|
|
3.3
|
|
368
|
|
357
|
|
3.3
|
Coronary &
Peripheral Vascular
|
268
|
|
273
|
|
(1.6)
|
|
268
|
|
273
|
|
(1.6)
|
Neuroscience
|
1,565
|
|
1,497
|
|
4.5
|
|
1,565
|
|
1,497
|
|
4.5
|
Cranial & Spinal
Technologies
|
855
|
|
821
|
|
4.2
|
|
855
|
|
821
|
|
4.2
|
Specialty
Therapies
|
398
|
|
392
|
|
1.5
|
|
398
|
|
392
|
|
1.5
|
Neuromodulation
|
312
|
|
284
|
|
9.8
|
|
312
|
|
284
|
|
9.8
|
Medical
Surgical
|
881
|
|
867
|
|
1.6
|
|
881
|
|
867
|
|
1.6
|
Surgical &
Endoscopy
|
630
|
|
619
|
|
1.6
|
|
630
|
|
619
|
|
1.6
|
Acute Care &
Monitoring
|
251
|
|
248
|
|
1.4
|
|
251
|
|
248
|
|
1.4
|
Diabetes
|
215
|
|
188
|
|
14.3
|
|
215
|
|
188
|
|
14.3
|
Total Reportable
Segments
|
4,064
|
|
3,903
|
|
4.1
|
|
4,064
|
|
3,903
|
|
4.1
|
Other(3)
|
18
|
|
22
|
|
(15.6)
|
|
—
|
|
—
|
|
—
|
TOTAL
|
$
4,082
|
|
$
3,924
|
|
4.0 %
|
|
$
4,064
|
|
$
3,903
|
|
4.1 %
|
|
|
(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. Percentages have been calculated using
actual, non-rounded figures and, therefore, may not recalculate
precisely.
|
(3)
|
Includes historical
operations and ongoing transition agreements from businesses the
Company has exited or divested.
|
MEDTRONIC
PLC
INTERNATIONAL
REVENUE(1)
(Unaudited)
|
|
|
FIRST
QUARTER
|
|
REPORTED
|
|
|
|
ORGANIC
|
(in
millions)
|
FY25
|
|
FY24
|
|
Growth
|
|
Currency
Impact(3)
|
|
Adjusted
FY25(4)
|
|
Adjusted
FY24(4)
|
|
Growth
|
Cardiovascular
|
$
1,604
|
|
$
1,500
|
|
6.9 %
|
|
$
(39)
|
|
$
1,643
|
|
$
1,500
|
|
9.5 %
|
Cardiac Rhythm &
Heart Failure
|
769
|
|
726
|
|
5.9
|
|
(19)
|
|
789
|
|
726
|
|
8.6
|
Structural Heart &
Aortic
|
487
|
|
457
|
|
6.5
|
|
(12)
|
|
499
|
|
457
|
|
9.2
|
Coronary &
Peripheral Vascular
|
347
|
|
317
|
|
9.7
|
|
(8)
|
|
355
|
|
317
|
|
12.2
|
Neuroscience
|
752
|
|
721
|
|
4.3
|
|
(18)
|
|
770
|
|
721
|
|
6.8
|
Cranial & Spinal
Technologies
|
292
|
|
282
|
|
3.4
|
|
(9)
|
|
301
|
|
282
|
|
6.6
|
Specialty
Therapies
|
314
|
|
303
|
|
3.8
|
|
(7)
|
|
321
|
|
303
|
|
5.9
|
Neuromodulation
|
146
|
|
136
|
|
7.2
|
|
(3)
|
|
149
|
|
136
|
|
9.4
|
Medical
Surgical
|
1,115
|
|
1,137
|
|
(2.0)
|
|
(29)
|
|
1,143
|
|
1,137
|
|
0.5
|
Surgical &
Endoscopy
|
915
|
|
926
|
|
(1.3)
|
|
(22)
|
|
937
|
|
926
|
|
1.1
|
Acute Care &
Monitoring
|
200
|
|
211
|
|
(5.0)
|
|
(6)
|
|
207
|
|
211
|
|
(2.0)
|
Diabetes
|
432
|
|
390
|
|
10.7
|
|
(4)
|
|
436
|
|
390
|
|
11.7
|
Total Reportable
Segments
|
3,903
|
|
3,749
|
|
4.1
|
|
(90)
|
|
3,993
|
|
3,749
|
|
6.5
|
Other(2)
|
(70)
|
|
28
|
|
(347.5)
|
|
(2)
|
|
—
|
|
—
|
|
—
|
TOTAL
|
$
3,832
|
|
$
3,777
|
|
1.5 %
|
|
$
(93)
|
|
$
3,993
|
|
$
3,749
|
|
6.5 %
|
|
|
(1)
|
The data in this
schedule has been intentionally rounded to the nearest million and,
therefore, may not sum. Percentages have been calculated using
actual, non-rounded figures and, therefore, may not recalculate
precisely.
|
(2)
|
Includes historical
operations and ongoing transition agreements from businesses the
Company has exited or divested, and specifically for the first
quarter of fiscal year 2025, incremental Italian payback accruals
resulting from the two July 22, 2024 rulings by the Constitutional
Court of Italy relating to certain prior years since
2015.
|
(3)
|
The currency impact to
revenue measures the change in revenue between current and prior
year periods using constant exchange rates.
|
(4)
|
The three months ended
July 26, 2024 excludes $161 million of revenue adjustments related
to $90 million of incremental Italian payback accruals further
described in note (2), $19 million of inorganic revenue related to
the transition activity noted in (2), and $90 million of
unfavorable currency impact on the remaining segments. The three
months ended July 28, 2023 excludes $28 million of inorganic
revenue related to the transition activity noted in (2).
|
MEDTRONIC
PLC
CONSOLIDATED
STATEMENTS OF INCOME
(Unaudited)
|
|
|
Three months ended
|
(in millions, except
per share data)
|
July 26,
2024
|
|
July 28,
2023
|
Net
sales
|
$
7,915
|
|
$
7,702
|
Costs and
expenses:
|
|
|
|
Cost of products sold,
excluding amortization of intangible assets
|
2,761
|
|
2,628
|
Research and
development expense
|
676
|
|
668
|
Selling, general, and
administrative expense
|
2,655
|
|
2,613
|
Amortization of
intangible assets
|
414
|
|
429
|
Restructuring charges,
net
|
47
|
|
54
|
Certain litigation
charges, net
|
81
|
|
40
|
Other operating
expense, net
|
1
|
|
1
|
Operating
profit
|
1,278
|
|
1,268
|
Other non-operating
income, net
|
(157)
|
|
(76)
|
Interest expense,
net
|
167
|
|
148
|
Income before income
taxes
|
1,268
|
|
1,196
|
Income tax
provision
|
220
|
|
400
|
Net
income
|
1,049
|
|
797
|
Net income
attributable to noncontrolling interests
|
(6)
|
|
(6)
|
Net income
attributable to Medtronic
|
$
1,042
|
|
$
791
|
Basic earnings per
share
|
$
0.81
|
|
$
0.59
|
Diluted earnings per
share
|
$
0.80
|
|
$
0.59
|
Basic weighted
average shares outstanding
|
1,293.3
|
|
1,330.5
|
Diluted weighted
average shares outstanding
|
1,296.5
|
|
1,333.8
|
|
The data in the
schedule above has been intentionally rounded to the nearest
million.
|
MEDTRONIC
PLC
GAAP TO NON-GAAP
RECONCILIATIONS(1)
(Unaudited)
|
|
|
Three months ended
July 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
|
$
7,915
|
|
$
2,761
|
|
65.1 %
|
|
$ 1,278
|
|
16.1 %
|
|
$
1,268
|
|
$
1,042
|
|
$ 0.80
|
|
17.4 %
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
—
|
|
—
|
|
—
|
|
414
|
|
5.1
|
|
414
|
|
340
|
|
0.26
|
|
18.1
|
Restructuring and
associated costs(2)
|
—
|
|
(9)
|
|
0.1
|
|
62
|
|
0.8
|
|
62
|
|
51
|
|
0.04
|
|
19.4
|
Acquisition and
divestiture-related items(3)
|
—
|
|
(10)
|
|
0.1
|
|
12
|
|
0.1
|
|
12
|
|
11
|
|
0.01
|
|
8.3
|
Certain litigation
charges, net
|
—
|
|
—
|
|
—
|
|
81
|
|
1.0
|
|
81
|
|
68
|
|
0.05
|
|
16.0
|
(Gain)/loss on
minority investments(4)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(17)
|
|
(17)
|
|
(0.01)
|
|
—
|
Medical device
regulations(5)
|
—
|
|
(11)
|
|
0.1
|
|
14
|
|
0.2
|
|
14
|
|
11
|
|
0.01
|
|
21.4
|
Other(6)
|
90
|
|
—
|
|
0.6
|
|
90
|
|
1.1
|
|
90
|
|
70
|
|
0.05
|
|
22.2
|
Certain tax
adjustments, net
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
17
|
|
0.01
|
|
—
|
Non-GAAP
|
$
8,004
|
|
$
2,730
|
|
65.9 %
|
|
$ 1,953
|
|
24.4 %
|
|
$
1,925
|
|
$
1,592
|
|
$ 1.23
|
|
17.0 %
|
Currency
impact
|
91
|
|
(31)
|
|
0.8
|
|
100
|
|
1.0
|
|
|
|
|
|
0.06
|
|
|
Currency
Adjusted
|
$
8,095
|
|
$
2,699
|
|
66.7 %
|
|
$ 2,053
|
|
25.4 %
|
|
|
|
|
|
$ 1.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
July 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
|
$
7,702
|
|
$
2,628
|
|
65.9 %
|
|
$ 1,268
|
|
16.5 %
|
|
$
1,196
|
|
$
791
|
|
$ 0.59
|
|
33.4 %
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
—
|
|
—
|
|
—
|
|
429
|
|
5.6
|
|
429
|
|
364
|
|
0.27
|
|
15.2
|
Restructuring and
associated costs(2)
|
—
|
|
(16)
|
|
0.2
|
|
91
|
|
1.2
|
|
91
|
|
76
|
|
0.06
|
|
16.5
|
Acquisition and
divestiture-related items(3)
|
—
|
|
(6)
|
|
0.1
|
|
50
|
|
0.6
|
|
50
|
|
46
|
|
0.03
|
|
6.0
|
Certain litigation
charges, net
|
—
|
|
—
|
|
—
|
|
40
|
|
0.5
|
|
40
|
|
31
|
|
0.02
|
|
22.5
|
(Gain)/loss on
minority investments(4)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
64
|
|
64
|
|
0.05
|
|
—
|
Medical device
regulations(5)
|
—
|
|
(21)
|
|
0.3
|
|
31
|
|
0.4
|
|
31
|
|
25
|
|
0.02
|
|
22.6
|
Certain tax
adjustments, net(7)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
198
|
|
0.15
|
|
—
|
Non-GAAP
|
$
7,702
|
|
$
2,586
|
|
66.4 %
|
|
$ 1,909
|
|
24.8 %
|
|
$
1,902
|
|
$
1,596
|
|
$ 1.20
|
|
15.8 %
|
|
See description of
non-GAAP financial measures contained in the press release dated
August 20, 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 and other
costs primarily include salaries and wages for employees supporting
the restructuring activities, consulting expenses, and asset
write-offs.
|
(3)
|
The charges primarily
include business combination costs, changes in fair value of
contingent consideration, and exit of business related
charges.
|
(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 (E.U.)
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)
|
Reflects the
recognition of incremental Italian payback accruals resulting from
the two July 22, 2024 rulings by the Constitutional Court of Italy
relating to certain prior years since 2015.
|
(7)
|
The charge relates to
an income tax reserve adjustment associated with the June 2023
Israeli Central-Lod District Court decision in Medtronic Ventor
Technologies Ltd v. Kfar Saba Assessing Office and amortization of
previously established deferred tax assets from intercompany
intellectual property transactions.
|
MEDTRONIC
PLC
GAAP TO NON-GAAP
RECONCILIATIONS(1)
(Unaudited)
|
|
|
Three months ended
July 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
|
$
7,915
|
|
$ 2,655
|
|
33.5 %
|
|
$
676
|
|
8.5 %
|
|
$
1
|
|
— %
|
|
$
(157)
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
associated costs(2)
|
—
|
|
(5)
|
|
(0.2)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Acquisition and
divestiture-related items(3)
|
—
|
|
(7)
|
|
(0.3)
|
|
—
|
|
—
|
|
6
|
|
0.1
|
|
—
|
Medical device
regulations(4)
|
—
|
|
—
|
|
—
|
|
(3)
|
|
—
|
|
—
|
|
—
|
|
—
|
Other(5)
|
90
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
(Gain)/loss on
minority investments(6)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
17
|
Non-GAAP
|
$
8,004
|
|
$ 2,642
|
|
33.0 %
|
|
$
673
|
|
8.4 %
|
|
$
7
|
|
0.1 %
|
|
$
(140)
|
|
See description of
non-GAAP financial measures contained in the press release dated
August 20, 2024.
|
(1)
|
The data in this
schedule has been intentionally rounded to the nearest million,
and, therefore, may not sum.
|
(2)
|
Associated and other
costs primarily include salaries and wages for employees supporting
the restructuring activities, consulting expenses, and asset
write-offs.
|
(3)
|
The charges primarily
include business combination costs, changes in fair value of
contingent consideration, and exit of business related
charges.
|
(4)
|
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.
|
(5)
|
Reflects the
recognition of incremental Italian payback accruals resulting from
the two July 22, 2024 rulings by the Constitutional Court of Italy
relating to certain prior years since 2015.
|
(6)
|
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)
|
|
|
Three months
ended
|
(in
millions)
|
July 26,
2024
|
|
July 28,
2023
|
Net cash provided by
operating activities
|
$
986
|
|
$
875
|
Additions to property,
plant, and equipment
|
(520)
|
|
(354)
|
Free Cash
Flow(2)
|
$
466
|
|
$
521
|
|
See description of
non-GAAP financial measures contained in the press release dated
August 20, 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)
|
|
July 26,
2024
|
|
April 26,
2024
|
ASSETS
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
1,311
|
|
$
1,284
|
Investments
|
|
6,532
|
|
6,721
|
Accounts receivable,
less allowances and credit losses of $170 and $173,
respectively
|
|
6,011
|
|
6,128
|
Inventories
|
|
5,414
|
|
5,217
|
Other current
assets
|
|
2,679
|
|
2,584
|
Total current
assets
|
|
21,947
|
|
21,935
|
Property, plant, and
equipment, net
|
|
6,282
|
|
6,131
|
Goodwill
|
|
41,084
|
|
40,986
|
Other intangible
assets, net
|
|
12,819
|
|
13,225
|
Tax
assets
|
|
3,554
|
|
3,657
|
Other
assets
|
|
4,062
|
|
4,047
|
Total
assets
|
|
$
89,749
|
|
$
89,981
|
LIABILITIES AND
EQUITY
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Current debt
obligations
|
|
$
1,553
|
|
$
1,092
|
Accounts
payable
|
|
2,291
|
|
2,410
|
Accrued
compensation
|
|
1,776
|
|
2,375
|
Accrued income
taxes
|
|
1,063
|
|
1,330
|
Other accrued
expenses
|
|
3,604
|
|
3,582
|
Total current
liabilities
|
|
10,287
|
|
10,789
|
Long-term
debt
|
|
26,312
|
|
23,932
|
Accrued compensation
and retirement benefits
|
|
1,107
|
|
1,101
|
Accrued income
taxes
|
|
1,917
|
|
1,859
|
Deferred tax
liabilities
|
|
496
|
|
515
|
Other
liabilities
|
|
1,470
|
|
1,365
|
Total
liabilities
|
|
41,589
|
|
39,561
|
Commitments and
contingencies
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
Ordinary shares— par
value $0.0001, 2.6 billion shares authorized, 1,282,494,588 and
1,311,337,531 shares issued and outstanding,
respectively
|
|
—
|
|
—
|
Additional paid-in
capital
|
|
20,810
|
|
23,129
|
Retained
earnings
|
|
30,547
|
|
30,403
|
Accumulated other
comprehensive loss
|
|
(3,410)
|
|
(3,318)
|
Total shareholders'
equity
|
|
47,947
|
|
50,214
|
Noncontrolling
interests
|
|
213
|
|
206
|
Total
equity
|
|
48,160
|
|
50,420
|
Total liabilities
and equity
|
|
$
89,749
|
|
$
89,981
|
|
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)
|
|
|
Three months
ended
|
(in
millions)
|
July 26,
2024
|
|
July 28,
2023
|
Operating
Activities:
|
|
|
|
Net income
|
$
1,049
|
|
$
797
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
662
|
|
672
|
Provision for credit
losses
|
18
|
|
21
|
Deferred income
taxes
|
88
|
|
—
|
Stock-based
compensation
|
83
|
|
73
|
Other, net
|
(9)
|
|
135
|
Change in operating
assets and liabilities, net of acquisitions and
divestitures:
|
|
|
|
Accounts receivable,
net
|
110
|
|
164
|
Inventories
|
(217)
|
|
(410)
|
Accounts payable and
accrued liabilities
|
(604)
|
|
(673)
|
Other operating assets
and liabilities
|
(194)
|
|
96
|
Net cash provided by
operating activities
|
986
|
|
875
|
Investing
Activities:
|
|
|
|
Additions to property,
plant, and equipment
|
(520)
|
|
(354)
|
Purchases of
investments
|
(1,879)
|
|
(1,916)
|
Sales and maturities
of investments
|
2,157
|
|
1,748
|
Other investing
activities, net
|
(17)
|
|
(17)
|
Net cash used in
investing activities
|
(259)
|
|
(539)
|
Financing
Activities:
|
|
|
|
Change in current debt
obligations, net
|
(624)
|
|
500
|
Issuance of long-term
debt
|
3,209
|
|
—
|
Dividends to
shareholders
|
(898)
|
|
(918)
|
Issuance of ordinary
shares
|
89
|
|
77
|
Repurchase of ordinary
shares
|
(2,492)
|
|
(152)
|
Other financing
activities
|
(15)
|
|
(8)
|
Net cash used in
financing activities
|
(731)
|
|
(501)
|
Effect of exchange rate
changes on cash and cash equivalents
|
31
|
|
(39)
|
Net change in cash
and cash equivalents
|
27
|
|
(204)
|
Cash and cash
equivalents at beginning of period
|
1,284
|
|
1,543
|
Cash and cash
equivalents at end of period
|
$
1,311
|
|
$
1,339
|
|
|
|
|
Supplemental Cash
Flow Information
|
|
|
|
Cash paid
for:
|
|
|
|
Income
taxes
|
$
394
|
|
$
117
|
Interest
|
119
|
|
84
|
|
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 Galway, 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 more than
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 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
2024.
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-first-quarter-fiscal-2025-financial-results-302225856.html
SOURCE Medtronic plc