Medtronic reports second quarter fiscal 2025 financial results

Delivering on commitments, executing ahead of expectations, and raising guidance

Innovation driving sustained growth across many franchises:  TAVR, PFA, Leadless Pacemakers, Diabetes, Spine, and Neuromodulation

GALWAY, Ireland, Nov. 19, 2024 /PRNewswire/ -- Medtronic plc (NYSE: MDT) today announced financial results for its second quarter (Q2) of fiscal year 2025 (FY25), which ended October 25, 2024.

Key Highlights

• Revenue of $8.4 billion increased 5.3% as reported and 5.0% organic
• GAAP diluted earnings per share (EPS) of $0.99; non-GAAP diluted EPS of $1.26
• Company raises FY25 organic revenue growth and EPS guidance

Financial Results
Medtronic reported Q2 worldwide revenue of $8.403 billion, an increase of 5.3% as reported and 5.0% on an organic basis. Organic revenue growth comparison excludes:

• Other revenue of $37 million in the current year and $61 million in the prior year; and
• Foreign currency translation benefit of $45 million on the remaining segments.

As reported, Q2 GAAP net income and diluted earnings per share (EPS) were $1.270 billion and $0.99, respectively, representing increases of 40% and 46%, respectively. As detailed in the financial schedules included at the end of this release, Q2 non-GAAP net income and non-GAAP diluted EPS were $1.620 billion and $1.26, respectively, representing a decrease of 3% and an increase of 1%, respectively. Included in Q2 non-GAAP diluted EPS was a -9 cent impact from foreign currency translation. Non-GAAP adjusted diluted EPS grew 8% on a constant currency basis.

"Our momentum is building as we keep executing on our commitments, delivering yet another consecutive quarter of strong results that came in ahead of expectations," said Geoff Martha, Medtronic chairman and chief executive officer. "Innovation matters, and innovation is really driving our growth today. As we look ahead, we're confident that this diversified growth will keep going, especially given the strength of our pipeline in high-impact markets that will allow us to benefit even more patients around the world."

Cardiovascular Portfolio
The Cardiovascular Portfolio includes the Cardiac Rhythm & Heart Failure (CRHF), Structural Heart & Aortic (SHA), and Coronary & Peripheral Vascular (CPV) divisions. Revenue of $3.102 billion increased 6.1% as reported and 5.6% organic, with a high-single digit increase in SHA and mid-single digit increases in CRHF and CPV, all on an organic basis.

• CRHF results included mid-single digit growth in Cardiac Rhythm Management, driven by high-single digit growth in Defibrillation Solutions and Cardiac Pacing Therapies, including high-teens growth in Micra™ transcatheter pacing systems; Cardiac Ablation Solutions had flat results as strong growth of the PulseSelect™ pulsed field ablation (PFA) system offset declines in cryoablation
• SHA results driven by high-single digit growth in Structural Heart, on the U.S. launch of the Evolut™ FX+ TAVR system, and low-double digit growth in Cardiac Surgery
• CPV delivered mid-single digit growth in both Coronary, with strength in guide catheters and balloons, and Peripheral Vascular Health
• Ramping commercial availability of the Affera™ Mapping and Ablation System and Sphere-9™ catheter following late October U.S. Food and Drug Administration (FDA) approval
• Received CE Mark for Evolut™ FX+ TAVR system in late October; started commercial launch across Europe this month
• Launched Avalus Ultra™ surgical valve in Western Europe and VitalFlow™ Extracorporeal Membrane Oxygenation (ECMO) system in the U.S.
• In September, Symplicity™ blood pressure procedure named to FORTUNE 2024 'Change the World' list
• Earlier this month, granted transitional pass-through (TPT) payment under the U.S. Medicare Hospital Outpatient Prospective Payment System beginning January 1, 2025, for Symplicity Spyral™ renal denervation (RDN) catheter, used in the Symplicity™ blood pressure procedure

Neuroscience Portfolio
The Neuroscience Portfolio includes the Cranial & Spinal Technologies (CST), Specialty Therapies, and Neuromodulation divisions. Revenue of $2.451 billion increased 7.1% as reported and 6.7% organic, with a low-double digits increase in Neuromodulation and mid-single digit increases in both CST and Specialty Therapies, all on an organic basis.

• CST above market performance driven by continued adoption of the AiBLE™ ecosystem of spine implants and enabling technology, with mid-single digit growth in Core Spine and high-single digit growth in Biologics and Neurosurgery
• Specialty Therapies results driven by mid-single digit growth in both Neurovascular, with continued strength in hemorrhagic stroke products, and Pelvic Health, on continued adoption of the InterStim X™ system; ENT grew low-single digits on strength in capital placements
• Neuromodulation drove above market performance, with high-teens growth in Brain Modulation on the continued launch of the Percept™ RC deep brain stimulator (DBS) with BrainSense™ technology; Pain Therapies grew low-double digits, including low-double digit growth in U.S. Pain Stim on the continued launch of the Inceptiv™ spinal cord stimulator
• Medtronic pioneering ADAPT-PD clinical trial methods and preliminary data studying adaptive deep brain stimulation (aDBS) published in September in npj Parkinson's Disease, part of the prestigious Nature Portfolio of journals
• In September, expanded AiBLE™ spine surgery ecosystem with new technologies and announced partnership with Siemens Healthineers to co-market and integrate the Siemens Healthineers Multitom Rax™ imaging system

Medical Surgical Portfolio
The Medical Surgical Portfolio includes the Surgical & Endoscopy (SE) and the Acute Care & Monitoring (ACM) divisions. Revenue of $2.128 billion increased 1.2% as reported and increased 0.7% organic, with low-single digit organic increase in ACM and flat organic result in SE. SE year-over-year results were affected by a difficult comparison from prior year supply recovery in Surgical and increased high-single digits sequentially.

• SE results included flat results in both Advanced Surgical Technologies, with strength in Advanced Energy, driven by continued adoption of the LigaSure™ Maryland XP vessel sealer, offsetting declines in Advanced Stapling; General Surgical Technologies grew low-single digits, with strength in Hernia and Wound Management products
• ACM performance included high-single digit growth in Nellcor™ Blood Oxygen Management products

Diabetes
Revenue of $686 million increased 12.4% as reported and 11.0% organic.

• U.S. revenue grew high-single digits on the continued adoption of the MiniMed™ 780G automated insulin delivery (AID) system
• International revenue grew low-double digits on increasing CGM attachment rates and the continued roll-out of Simplera Sync™ sensor
• In September, meta-analysis of 28 randomized control trials published in Diabetes/Metabolism Research and Reviews concluded MiniMed™ 780G achieved highest time-in-range among seven commercial AID systems

Guidance
The company today raised its FY25 revenue growth and EPS guidance.

The company raised its FY25 organic revenue growth guidance to 4.75% to 5% versus the prior range of 4.5% 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 3.9%.

The company raised its FY25 diluted non-GAAP EPS guidance to the new range of $5.44 to $5.50 versus the prior $5.42 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 4.6% to 5.8%.

"We're restoring our earnings power through our focus on underlying margin improvement, delivering another quarter of high-single digit constant currency adjusted EPS growth," said Gary Corona, Medtronic interim chief financial officer. "And now, as the impact from foreign currency abates, we expect to report high-single digit adjusted EPS growth in the back half of our fiscal year, in line with our long-term commitment to deliver durable, mid-single digit organic revenue growth with EPS leverage."

FY24 Impact Report
Today, Medtronic released its FY24 Impact Report demonstrating the company's sustainability progress. Medtronic also launched a new Impact webpage and FY24 Highlights Report featuring notable key performance indicators and stories, as well as an online Data Hub that shows the company's commitment to transparent disclosure and reporting:

• Achieved 2025 goal to reduce greenhouse gas intensity by 50% a year early, with a 52% reduction in FY24
• Exceeded goal to reduce aggregate product complaint rate by 10% for identified product families, with a 33% reduction in FY24
• More than 78 million patients served through expanded access strategies
• $2.7B spent in R&D investments to drive innovation

Video Webcast Information
Medtronic will host a video webcast today, November 19, at 8:00 a.m. EST (7:00 a.m. CST) to provide information about its businesses for the public, investors, analysts, and news media. This 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 third and fourth quarter results on Tuesday, 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 second 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)
	SECOND QUARTER															YEAR-TO-DATE
	REPORTED								ORGANIC							REPORTED								ORGANIC
(in millions)	FY25		FY24		Growth		Currency Impact(3)		Adjusted FY25(4)		Adjusted FY24(4)		Growth			FY25		FY24		Growth		Currency Impact(3)		Adjusted FY25(5)		Adjusted FY24(5)		Growth
Cardiovascular	$     3,102		$     2,923		6.1 %		$          16		$     3,086		$     2,923		5.6 %			$     6,108		$     5,773		5.8 %		$        (23)		$     6,132		$     5,773		6.2 %
Cardiac Rhythm & Heart Failure	1,578		1,492		5.8		11		1,567		1,492		5.0			3,114		2,938		6.0		(8)		3,122		2,938		6.2
Structural Heart & Aortic	881		819		7.6		4		877		819		7.1			1,736		1,633		6.3		(8)		1,744		1,633		6.8
Coronary & Peripheral Vascular	643		613		4.9		1		642		613		4.8			1,259		1,202		4.7		(7)		1,266		1,202		5.3
Neuroscience	2,451		2,288		7.1		10		2,441		2,288		6.7			4,768		4,506		5.8		(8)		4,776		4,506		6.0
Cranial & Spinal Technologies	1,234		1,157		6.7		3		1,231		1,157		6.4			2,382		2,260		5.4		(6)		2,387		2,260		5.6
Specialty Therapies	737		705		4.6		5		732		705		3.9			1,450		1,400		3.5		(2)		1,452		1,400		3.7
Neuromodulation	480		426		12.6		2		478		426		12.1			937		846		10.8		(1)		938		846		10.9
Medical Surgical	2,128		2,103		1.2		10		2,117		2,103		0.7			4,123		4,107		0.4		(18)		4,142		4,107		0.8
Surgical & Endoscopy	1,649		1,641		0.5		9		1,641		1,641		—			3,193		3,187		0.2		(13)		3,207		3,187		0.6
Acute Care & Monitoring	478		462		3.6		1		477		462		3.3			930		921		1.0		(5)		935		921		1.6
Diabetes	686		610		12.4		9		678		610		11.0			1,333		1,189		12.1		5		1,329		1,189		11.8
Total Reportable Segments	8,366		7,923		5.6		45		8,322		7,923		5.0			16,333		15,575		4.9		(46)		16,379		15,575		5.2
Other(2)	37		61		(38.9)		—		—		—		—			(15)		111		(113.5)		(2)		—		—		—
TOTAL	$     8,403		$     7,984		5.3 %		$          45		$     8,322		$     7,923		5.0 %			$    16,318		$    15,686		4.0 %		$        (48)		$    16,379		$    15,575		5.2 %

(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 three months ended July 26, 2024, impacting year-to-date figures, $90 million 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.
(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 October 25, 2024 includes $82 million of revenue adjustments related to $37 million of inorganic revenue for the transition activity noted in (2) and $45 million of favorable currency impact on the remaining segments. The three months ended October 27, 2023 excludes $61 million of inorganic revenue related to the transition activity noted in (2).
(5)	The six months ended October 25, 2024 excludes $61 million of revenue adjustments related to $90 million of incremental Italian payback accruals further described in note (2), $75 million of inorganic revenue related to the transition activity noted in (2), and $46 million of unfavorable currency impact on the remaining segments. The six months ended October 27, 2023 excludes $111 million of inorganic revenue related to the transition activity noted in (2).

 

MEDTRONIC PLC U.S.(1)(2) REVENUE (Unaudited)
	SECOND QUARTER													YEAR-TO-DATE
	REPORTED						ORGANIC							REPORTED						ORGANIC
(in millions)	FY25		FY24		Growth		Adjusted FY25		Adjusted FY24		Growth			FY25		FY24		Growth		Adjusted FY25		Adjusted FY24		Growth
Cardiovascular	$     1,434		$     1,427		0.5 %		$     1,434		$     1,427		0.5 %			$     2,836		$     2,776		2.2 %		$     2,836		$     2,776		2.2 %
Cardiac Rhythm & Heart Failure	768		782		(1.8)		768		782		(1.8)			1,534		1,502		2.1		1,534		1,502		2.1
Structural Heart & Aortic	388		367		5.7		388		367		5.7			757		724		4.5		757		724		4.5
Coronary & Peripheral Vascular	278		278		0.1		278		278		0.1			546		550		(0.8)		546		550		(0.8)
Neuroscience	1,677		1,560		7.5		1,677		1,560		7.5			3,242		3,057		6.0		3,242		3,057		6.0
Cranial & Spinal Technologies	926		863		7.2		926		863		7.2			1,781		1,685		5.7		1,781		1,685		5.7
Specialty Therapies	418		403		3.6		418		403		3.6			816		795		2.6		816		795		2.6
Neuromodulation	333		293		13.7		333		293		13.7			645		577		11.8		645		577		11.8
Medical Surgical	944		948		(0.4)		944		948		(0.4)			1,825		1,815		0.5		1,825		1,815		0.5
Surgical & Endoscopy	675		688		(1.9)		675		688		(1.9)			1,304		1,308		(0.2)		1,304		1,308		(0.2)
Acute Care & Monitoring	269		260		3.6		269		260		3.6			521		508		2.6		521		508		2.6
Diabetes	232		217		6.9		232		217		6.9			447		405		10.4		447		405		10.4
Total Reportable Segments	4,286		4,151		3.3		4,286		4,151		3.3			8,350		8,054		3.7		8,350		8,054		3.7
Other(3)	18		23		(22.2)		—		—		—			37		45		(19.0)		—		—		—
TOTAL	$     4,304		$     4,175		3.1 %		$     4,286		$     4,151		3.3 %			$     8,387		$     8,099		3.6 %		$     8,350		$     8,054		3.7 %

(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)
	SECOND QUARTER															YEAR-TO-DATE
	REPORTED								ORGANIC							REPORTED								ORGANIC
(in millions)	FY25		FY24		Growth		Currency Impact(3)		Adjusted FY25(4)		Adjusted FY24(4)		Growth			FY25		FY24		Growth		Currency Impact(3)		Adjusted FY25(5)		Adjusted FY24(5)		Growth
Cardiovascular	$     1,668		$     1,496		11.5 %		$         16		$     1,652		$     1,496		10.4 %			$     3,272		$     2,996		9.2 %		$        (23)		$     3,295		$     2,996		10.0 %
Cardiac Rhythm & Heart Failure	811		710		14.2		11		799		710		12.6			1,580		1,436		10.0		(8)		1,588		1,436		10.6
Structural Heart & Aortic	492		451		9.1		4		488		451		8.3			980		909		7.8		(8)		988		909		8.7
Coronary & Peripheral Vascular	365		335		8.9		1		364		335		8.7			713		652		9.3		(7)		720		652		10.4
Neuroscience	774		728		6.3		10		764		728		5.0			1,526		1,449		5.3		(8)		1,535		1,449		5.9
Cranial & Spinal Technologies	308		293		5.0		3		305		293		3.9			600		576		4.2		(6)		606		576		5.2
Specialty Therapies	319		302		5.8		5		315		302		4.3			634		605		4.8		(2)		636		605		5.1
Neuromodulation	146		133		10.4		2		144		133		8.8			292		269		8.8		(1)		293		269		9.1
Medical Surgical	1,183		1,155		2.5		10		1,173		1,155		1.6			2,298		2,292		0.3		(18)		2,317		2,292		1.1
Surgical & Endoscopy	974		953		2.3		9		966		953		1.4			1,889		1,879		0.5		(13)		1,902		1,879		1.2
Acute Care & Monitoring	209		202		3.5		1		208		202		2.8			409		413		(0.9)		(5)		414		413		0.4
Diabetes	455		394		15.5		9		446		394		13.2			886		784		13.1		5		882		784		12.5
Total Reportable Segments	4,080		3,772		8.2		45		4,035		3,772		7.0			7,983		7,521		6.1		(46)		8,028		7,521		6.7
Other(2)	19		37		(49.4)		—		—		—		—			(51)		66		(178.3)		(2)		—		—		—
TOTAL	$     4,099		$     3,809		7.6 %		$         45		$     4,035		$     3,772		7.0 %			$     7,931		$     7,587		4.5 %		$        (48)		$     8,028		$     7,521		6.7 %

(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 three months ended July 26, 2024, impacting year-to-date figures, $90 million 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.
(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 October 25, 2024 includes $64 million of revenue adjustments related to $19 million of inorganic revenue for the transition activity noted in (2), and $45 million of favorable currency impact on the remaining segments. The three months ended October 27, 2023 excludes $37 million of inorganic revenue related to the transition activity noted in (2).
(5)	The six months ended October 25, 2024 excludes $97 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 $46 million of unfavorable currency impact on the remaining segments. The six months ended October 27, 2023 excludes $66 million of inorganic revenue related to the transition activity noted in (2).

 

MEDTRONIC PLC CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
	Three months ended				Six months ended
(in millions, except per share data)	October 25, 2024		October 27, 2023		October 25, 2024		October 27, 2023
Net sales	$            8,403		$            7,984		$          16,318		$          15,686
Costs and expenses:
Cost of products sold, excluding amortization of intangible assets	2,946		2,761		5,707		5,390
Research and development expense	697		698		1,373		1,365
Selling, general, and administrative expense	2,757		2,686		5,412		5,299
Amortization of intangible assets	413		425		827		855
Restructuring charges, net	30		40		77		94
Certain litigation charges, net	—		65		81		105
Other operating income, net	(34)		(31)		(33)		(30)
Operating profit	1,595		1,340		2,873		2,608
Other non-operating income, net	(173)		(154)		(330)		(230)
Interest expense, net	209		180		376		329
Income before income taxes	1,559		1,313		2,827		2,510
Income tax provision	281		402		500		802
Net income	1,278		911		2,327		1,708
Net income attributable to noncontrolling interests	(9)		(2)		(15)		(8)
Net income attributable to Medtronic	$            1,270		$                909		$            2,312		$            1,700
Basic earnings per share	$               0.99		$               0.68		$               1.79		$               1.28
Diluted earnings per share	$               0.99		$               0.68		$               1.79		$               1.28
Basic weighted average shares outstanding	1,282.4		1,330.2		1,288.6		1,330.3
Diluted weighted average shares outstanding	1,286.9		1,331.9		1,292.5		1,332.8

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 October 25, 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	$  8,403		$   2,946		64.9 %		$     1,595		19.0 %		$    1,559		$       1,270		$     0.99		18.0 %
Non-GAAP Adjustments:
Amortization of intangible assets	—		—		—		413		4.9		413		338		0.26		18.2
Restructuring and associated costs(2)	—		(11)		0.1		46		0.5		46		37		0.03		19.6
Acquisition and divestiture-related items(3)	—		(5)		0.1		(25)		(0.3)		(25)		(30)		(0.02)		(20.0)
(Gain)/loss on minority investments(4)	—		—		—		—		—		(10)		(21)		(0.02)		(100.0)
Medical device regulations(5)	—		(9)		0.1		12		0.1		12		10		0.01		16.7
Certain tax adjustments, net	—		—		—		—		—		—		16		0.01		—
Non-GAAP	$  8,403		$   2,921		65.2 %		$     2,041		24.3 %		$    1,995		$       1,620		$     1.26		18.3 %
Currency impact	(45)		(103)		1.1		145		1.9						0.09
Currency Adjusted	$  8,358		$   2,818		66.3 %		$     2,186		26.2 %						$     1.35
	Three months ended October 27, 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	$  7,984		$   2,761		65.4 %		$     1,340		16.8 %		$    1,313		$          909		$     0.68		30.6 %
Non-GAAP Adjustments:
Amortization of intangible assets	—		—		—		425		5.3		425		360		0.27		15.3
Restructuring and associated costs(2)	—		(15)		0.2		91		1.1		91		76		0.06		17.6
Acquisition and divestiture-related items(3)	—		(6)		0.1		58		0.7		58		51		0.04		12.1
Certain litigation charges, net	—		—		—		65		0.8		65		50		0.04		23.1
(Gain)/loss on minority investments(4)	—		—		—		—		—		25		21		0.02		20.0
Medical device regulations(5)	—		(21)		0.3		30		0.4		30		24		0.02		20.0
Certain tax adjustments, net(6)	—		—		—		—		—		—		176		0.13		—
Non-GAAP	$  7,984		$   2,720		65.9 %		$     2,009		25.2 %		$    2,008		$       1,667		$     1.25		16.9 %

See description of non-GAAP financial measures contained in the press release dated November 19, 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 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. The three months ended October 25, 2024, also include gains related to certain business or asset sales.
(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)	The charge primarily relates to the establishment of a valuation allowance against certain net operating losses.

 

MEDTRONIC PLC GAAP TO NON-GAAP RECONCILIATIONS(1) (Unaudited)
	Six months ended October 25, 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	$ 16,318		$   5,707		65.0 %		$     2,873		17.6 %		$    2,827		$         2,312		$     1.79		17.7 %
Non-GAAP Adjustments:
Amortization of intangible assets	—		—		—		827		4.9		827		678		0.52		18.0
Restructuring and associated costs(2)	—		(20)		0.1		108		0.6		108		87		0.07		19.4
Acquisition and divestiture-related items(3)	—		(16)		0.1		(13)		(0.1)		(13)		(19)		(0.01)		(46.2)
Certain litigation charges, net	—		—		—		81		0.5		81		68		0.05		16.0
(Gain)/loss on minority investments(4)	—		—		—		—		—		(27)		(38)		(0.03)		(37.0)
Medical device regulations(5)	—		(20)		0.1		27		0.2		27		22		0.02		18.5
Other(6)	90		—		0.4		90		0.5		90		70		0.05		22.2
Certain tax adjustments, net	—		—		—		—		—		—		33		0.03		—
Non-GAAP	$ 16,408		$   5,651		65.6 %		$     3,993		24.3 %		$    3,921		$         3,213		$     2.49		17.7 %
Currency impact	46		(134)		0.9		246		1.5						0.16
Currency Adjusted	$ 16,454		$   5,517		66.5 %		$     4,239		25.8 %						$     2.65
	Six months ended October 27, 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	$ 15,686		$   5,390		65.6 %		$     2,608		16.6 %		$    2,510		$         1,700		$     1.28		32.0 %
Non-GAAP Adjustments:
Amortization of intangible assets	—		—		—		855		5.5		855		724		0.54		15.2
Restructuring and associated costs(2)	—		(30)		0.2		182		1.2		182		152		0.11		16.5
Acquisition and divestiture-related items(3)	—		(12)		0.1		107		0.7		107		97		0.07		9.3
Certain litigation charges, net	—		—		—		105		0.7		105		81		0.06		22.9
(Gain)/loss on minority investments(4)	—		—		—		—		—		89		85		0.06		5.6
Medical device regulations(5)	—		(42)		0.3		62		0.4		62		49		0.04		21.0
Certain tax adjustments, net(7)	—		—		—		—		—		—		375		0.28		—
Non-GAAP	$ 15,686		$   5,306		66.2 %		$     3,919		25.0 %		$    3,910		$         3,262		$     2.45		16.4 %

See description of non-GAAP financial measures contained in the press release dated November 19, 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 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. The six months ended October 25, 2024, also include gains related to certain business or asset sales.
(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, the establishment of a valuation allowance against certain net operating losses 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 October 25, 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	$      8,403		$     2,757		32.8 %		$       697		8.3 %		$         (34)		(0.4) %		$          (173)
Non-GAAP Adjustments:
Restructuring and associated costs(2)	—		(6)		(0.1)		—		—		—		—		—
Acquisition and divestiture-related items(3)	—		(19)		(0.2)		—		—		50		0.6		—
Medical device regulations(4)	—		—		—		(4)		—		—		—		—
(Gain)/loss on minority investments(5)	—		—		—		—		—		—		—		10
Non-GAAP	$      8,403		$     2,732		32.5 %		$       693		8.2 %		$           16		0.2 %		$          (163)
	Six months ended October 25, 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	$    16,318		$     5,412		33.2 %		$    1,373		8.4 %		$         (33)		(0.2) %		$          (330)
Non-GAAP Adjustments:
Restructuring and associated costs(2)	—		(11)		(0.1)		—		—		—		—		—
Acquisition and divestiture-related items(3)	—		(27)		(0.3)		—		—		55		0.3		—
Medical device regulations(4)	—		—		—		(7)		(0.1)		—		—		—
Other(6)	90		—		—		—		—		—		—		—
(Gain)/loss on minority investments(5)	—		—		—		—		—		—		—		27
Non-GAAP	$    16,408		$     5,374		32.8 %		$    1,366		8.3 %		$           23		0.1 %		$          (303)

 

See description of non-GAAP financial measures contained in the press release dated November 19, 2024.
(1)	The data in this schedule has been intentionally rounded to the nearest million, and, therefore, may not sum.
(2)	Associated 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, exit of business-related charges, and gains related to certain business or asset sales.
(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)	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.
(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.

 

MEDTRONIC PLC GAAP TO NON-GAAP RECONCILIATIONS(1) (Unaudited)
	Six months ended
(in millions)	October 25, 2024		October 27, 2023
Net cash provided by operating activities	$                      1,944		$                      1,536
Additions to property, plant, and equipment	(924)		(815)
Free Cash Flow(2)	$                      1,020		$                        721

See description of non-GAAP financial measures contained in the press release dated November 19, 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)		October 25, 2024		April 26, 2024
ASSETS
Current assets:
Cash and cash equivalents		$               1,394		$               1,284
Investments		6,595		6,721
Accounts receivable, less allowances and credit losses of $195 and $173, respectively		6,260		6,128
Inventories		5,479		5,217
Other current assets		2,710		2,584
Total current assets		22,438		21,935
Property, plant, and equipment, net		6,438		6,131
Goodwill		41,161		40,986
Other intangible assets, net		12,423		13,225
Tax assets		3,572		3,657
Other assets		4,009		4,047
Total assets		$             90,042		$             89,981
LIABILITIES AND EQUITY
Current liabilities:
Current debt obligations		$               3,719		$               1,092
Accounts payable		2,376		2,410
Accrued compensation		1,893		2,375
Accrued income taxes		947		1,330
Other accrued expenses		3,260		3,582
Total current liabilities		12,195		10,789
Long-term debt		24,607		23,932
Accrued compensation and retirement benefits		1,084		1,101
Accrued income taxes		1,432		1,859
Deferred tax liabilities		473		515
Other liabilities		1,534		1,365
Total liabilities		41,326		39,561
Commitments and contingencies
Shareholders' equity:
Ordinary shares— par value $0.0001, 2.6 billion shares authorized, 1,282,553,150 and 1,311,337,531 shares issued and outstanding, respectively		—		—
Additional paid-in capital		20,824		23,129
Retained earnings		30,919		30,403
Accumulated other comprehensive loss		(3,250)		(3,318)
Total shareholders' equity		48,494		50,214
Noncontrolling interests		222		206
Total equity		48,716		50,420
Total liabilities and equity		$             90,042		$             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)
	Six months ended
(in millions)	October 25, 2024		October 27, 2023
Operating Activities:
Net income	$                2,327		$                1,708
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	1,337		1,344
Provision for credit losses	45		37
Deferred income taxes	57		(36)
Stock-based compensation	242		219
Other, net	(98)		182
Change in operating assets and liabilities, net of acquisitions and divestitures:
Accounts receivable, net	(181)		(117)
Inventories	(278)		(616)
Accounts payable and accrued liabilities	(707)		(699)
Other operating assets and liabilities	(800)		(486)
Net cash provided by operating activities	1,944		1,536
Investing Activities:
Acquisitions, net of cash acquired	—		(22)
Additions to property, plant, and equipment	(924)		(815)
Purchases of investments	(4,019)		(3,403)
Sales and maturities of investments	4,338		3,336
Other investing activities, net	1		(59)
Net cash used in investing activities	(604)		(963)
Financing Activities:
Change in current debt obligations, net	(67)		1,321
Issuance of long-term debt	3,209		—
Dividends to shareholders	(1,795)		(1,836)
Issuance of ordinary shares	232		149
Repurchase of ordinary shares	(2,780)		(378)
Other financing activities, net	(64)		153
Net cash used in financing activities	(1,265)		(591)
Effect of exchange rate changes on cash and cash equivalents	35		(214)
Net change in cash and cash equivalents	110		(232)
Cash and cash equivalents at beginning of period	1,284		1,543
Cash and cash equivalents at end of period	$                1,394		$                1,311
Supplemental Cash Flow Information
Cash paid for:
Income taxes	$                1,335		$                1,110
Interest	513		476

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, and references to sequential changes are in comparison to the prior fiscal quarter.

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.

Multitom Rax™ is a trademark of Siemens Healthcare GmbH.

Contacts:
Erika Winkels	Ryan Weispfenning
Public Relations	Investor Relations
[phone]	[phone]

View original content to download multimedia:https://www.prnewswire.com/news-releases/medtronic-reports-second-quarter-fiscal-2025-financial-results-302309335.html

SOURCE Medtronic plc

Copyright 2024 PR Newswire