Medtronic reports strong third quarter fiscal 2026 results with highest enterprise revenue growth in 10 quarters
Cardiovascular portfolio up 11% year-over-year; Cardiac Ablation Solutions grew 80% on strength of pulsed field ablation portfolio
GALWAY,
Q3 Key Highlights
- Revenue of
$9.0 billion , increased 8.7% as reported and 6.0% organic, 50 basis points ahead of Q3 guidance - GAAP diluted EPS of
$0.89 ; non-GAAP diluted EPS of$1.36 ,three cents ahead of Q3 guidance mid-point - Company reiterates FY26 organic revenue growth and EPS guidance
- Cardiac Ablation Solutions revenue increased 80%, including 137% in the
U.S. , on strength of pulsed field ablation (PFA) portfolio - Secured CE Mark for Sphere-360™ and initiated
U.S. pivotal trial - Secured
U.S. FDA clearance for Hugo™ robotic-assisted surgery; first cases completed this month - Secured
U.S. FDA clearance for Stealth AXiS™ Surgical System for spinal procedures - Diabetes revenue increased 8.3% led by double-digit strength in International markets
- Executing M&A strategy with two key transactions in the quarter: CathWorks in Coronary and Renal Denervation and
Anteris in Structural Heart
"Q3 marks another strong quarter, delivering 6% organic revenue growth, ahead of guidance, demonstrating the strength of our portfolio," said
Financial Results
Medtronic reported Q3 worldwide revenue of
- Other revenue of
$32 million in the current year and$32 million in the prior year - Revenue from the
Dutch Obesity Clinic (NOK) divestiture with no revenue in the current year and$15 million in the prior year - Foreign exchange benefit of
$242 million on the remaining segments
Q3 revenue by segment included:
- Cardiovascular Portfolio revenue of
$3.457 billion , an increase of 13.8% as reported and 10.6% organic, with high-teens increase in Cardiac Rhythm & Heart Failure, low-single digit increase in Structural Heart & Aortic, and mid-single digit increase in Coronary & Peripheral Vascular, all on an organic basis - Neuroscience Portfolio revenue of
$2.558 billion , an increase of 4.1% reported and 2.5% organic, with mid-single digit increase in Neuromodulation, mid-single digit increase in Cranial & Spinal Technologies, and flat result in Specialty Therapies, all on an organic basis - Medical Surgical Portfolio revenue of
$2.173 billion , an increase of 4.9% as reported and 2.7% organic, with low-single digit increase in Surgical & Endoscopy, and high-single digit increase in Acute Care & Monitoring, all on an organic basis - Diabetes business revenue of
$796 million , an increase of 14.8% as reported and 8.3% organic
Q3 GAAP operating profit and operating margin were
Q3 GAAP net income and diluted earnings per share (EPS) were
Guidance
The company reiterates its FY26 organic revenue growth of approximately 5.5% and diluted non-GAAP EPS guidance of
"This quarter, we again delivered accelerated growth while investing decisively in our future," said Thierry Piéton, Medtronic chief financial officer. "We continued to invest in R&D to strengthen our innovation pipeline, funded significant growth opportunities while driving G&A leverage, and we executed on our M&A and venture strategy with two key transactions in the quarter. Bottom line, we are executing on our roadmap and positioning the business for sustainable growth."
Video Webcast Information
Medtronic will host a video webcast today,
Financial Schedules and Earnings Presentation
The third quarter financial schedules and non-GAAP reconciliations can be viewed by clicking on the Quarterly Earnings link at investorrelations.medtronic.com. To view a printable PDF of the financial schedules and non-GAAP reconciliations, click here. To view the earnings presentation, click here.
About Medtronic
Bold thinking. Bolder actions. We are Medtronic.
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, changing global trade policies, material acquisition and divestiture transactions, 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
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
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, divestitures, or other significant discrete items. 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:
Justin Paquette
Public Relations
+1-612-271-7935
Investor Relations
+1-763-505-2696
|
WORLD WIDE REVENUE(1) (Unaudited) |
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
THIRD QUARTER |
|
|
YEAR-TO-DATE |
||||||||||||||||||||||||
|
|
REPORTED |
|
|
|
ORGANIC |
|
|
REPORTED |
|
|
|
ORGANIC |
||||||||||||||||
|
(in millions) |
FY26 |
|
FY25 |
|
Growth |
|
Currency |
|
FY26(5) |
|
FY25(5) |
|
Growth |
|
|
FY26 |
|
FY25 |
|
Growth |
|
Currency |
|
FY26(6) |
|
FY25(6) |
|
Growth |
|
Cardiovascular |
$ 3,457 |
|
$ 3,037 |
|
13.8 % |
|
$ 99 |
|
$ 3,359 |
|
$ 3,037 |
|
10.6 % |
|
|
$ 10,179 |
|
$ 9,145 |
|
11.3 % |
|
$ 213 |
|
$ 9,966 |
|
$ 9,145 |
|
9.0 % |
|
Cardiac Rhythm & Heart Failure |
1,856 |
|
1,545 |
|
20.1 |
|
48 |
|
1,808 |
|
1,545 |
|
17.0 |
|
|
5,394 |
|
4,659 |
|
15.8 |
|
107 |
|
5,287 |
|
4,659 |
|
13.5 |
|
Structural Heart & Aortic |
929 |
|
874 |
|
6.3 |
|
32 |
|
897 |
|
874 |
|
2.6 |
|
|
2,814 |
|
2,610 |
|
7.8 |
|
71 |
|
2,743 |
|
2,610 |
|
5.1 |
|
Coronary & Peripheral Vascular |
672 |
|
618 |
|
8.8 |
|
18 |
|
654 |
|
618 |
|
5.9 |
|
|
1,971 |
|
1,876 |
|
5.0 |
|
35 |
|
1,935 |
|
1,876 |
|
3.1 |
|
Neuroscience |
2,558 |
|
2,458 |
|
4.1 |
|
38 |
|
2,520 |
|
2,458 |
|
2.5 |
|
|
7,536 |
|
7,226 |
|
4.3 |
|
81 |
|
7,455 |
|
7,226 |
|
3.2 |
|
Cranial & Spinal Technologies |
1,310 |
|
1,250 |
|
4.8 |
|
13 |
|
1,296 |
|
1,250 |
|
3.7 |
|
|
3,819 |
|
3,632 |
|
5.1 |
|
31 |
|
3,788 |
|
3,632 |
|
4.3 |
|
Specialty Therapies |
746 |
|
732 |
|
1.9 |
|
15 |
|
731 |
|
732 |
|
(0.2) |
|
|
2,191 |
|
2,181 |
|
0.4 |
|
28 |
|
2,163 |
|
2,181 |
|
(0.8) |
|
Neuromodulation |
503 |
|
476 |
|
5.8 |
|
10 |
|
493 |
|
476 |
|
3.6 |
|
|
1,527 |
|
1,413 |
|
8.1 |
|
22 |
|
1,504 |
|
1,413 |
|
6.5 |
|
Medical Surgical |
2,173 |
|
2,072 |
|
4.9 |
|
61 |
|
2,112 |
|
2,057 |
|
2.7 |
|
|
6,428 |
|
6,196 |
|
3.7 |
|
128 |
|
6,295 |
|
6,164 |
|
2.1 |
|
Surgical & Endoscopy |
1,654 |
|
1,596 |
|
3.6 |
|
51 |
|
1,603 |
|
1,581 |
|
1.4 |
|
|
4,945 |
|
4,790 |
|
3.2 |
|
106 |
|
4,834 |
|
4,758 |
|
1.6 |
|
Acute |
519 |
|
476 |
|
9.1 |
|
10 |
|
509 |
|
476 |
|
7.0 |
|
|
1,483 |
|
1,406 |
|
5.5 |
|
22 |
|
1,461 |
|
1,406 |
|
3.9 |
|
Diabetes |
796 |
|
694 |
|
14.8 |
|
44 |
|
751 |
|
694 |
|
8.3 |
|
|
2,274 |
|
2,027 |
|
12.2 |
|
90 |
|
2,184 |
|
2,027 |
|
7.8 |
|
Total Reportable Segments |
8,985 |
|
8,260 |
|
8.8 |
|
242 |
|
8,743 |
|
8,245 |
|
6.0 |
|
|
26,417 |
|
24,593 |
|
7.4 |
|
512 |
|
25,901 |
|
24,562 |
|
5.4 |
|
Other(2) |
32 |
|
32 |
|
3.0 |
|
— |
|
— |
|
— |
|
— |
|
|
140 |
|
17 |
|
NM(3) |
|
4 |
|
— |
|
— |
|
— |
|
TOTAL |
$ 9,017 |
|
$ 8,292 |
|
8.7 % |
|
$ 243 |
|
$ 8,743 |
|
$ 8,245 |
|
6.0 % |
|
|
$ 26,557 |
|
$ 24,610 |
|
7.9 % |
|
$ 516 |
|
$ 25,901 |
|
$ 24,562 |
|
5.4 % |
|
|
|
|
See description of non-GAAP financial measures contained in the press release dated |
|
|
|
|
|
(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 the historical operations and ongoing transition agreements from businesses the Company has exited or divested, and for the year-to-date figures, adjustments to the Company's Italian payback accruals resulting from the two |
|
(3) |
Not meaningful (NM). |
|
(4) |
The currency impact to revenue measures the change in revenue between current and prior year periods using constant exchange rates. |
|
(5) |
The three months ended |
|
(6) |
The nine months ended |
|
(Unaudited) |
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
THIRD QUARTER |
|
|
YEAR-TO-DATE |
||||||||||||||||||||
|
|
REPORTED |
|
ORGANIC |
|
|
REPORTED |
|
ORGANIC |
||||||||||||||||
|
(in millions) |
FY26 |
|
FY25 |
|
Growth |
|
FY26 |
|
FY25 |
|
Growth |
|
|
FY26 |
|
FY25 |
|
Growth |
|
FY26 |
|
FY25 |
|
Growth |
|
Cardiovascular |
$ 1,589 |
|
$ 1,405 |
|
13.1 % |
|
$ 1,589 |
|
$ 1,405 |
|
13.1 % |
|
|
$ 4,660 |
|
$ 4,242 |
|
9.9 % |
|
$ 4,660 |
|
$ 4,242 |
|
9.9 % |
|
Cardiac Rhythm & Heart Failure |
953 |
|
775 |
|
23.0 |
|
953 |
|
775 |
|
23.0 |
|
|
2,708 |
|
2,309 |
|
17.3 |
|
2,708 |
|
2,309 |
|
17.3 |
|
Structural Heart & Aortic |
367 |
|
372 |
|
(1.4) |
|
367 |
|
372 |
|
(1.4) |
|
|
1,128 |
|
1,129 |
|
— |
|
1,128 |
|
1,129 |
|
— |
|
Coronary & Peripheral Vascular |
269 |
|
258 |
|
4.2 |
|
269 |
|
258 |
|
4.2 |
|
|
824 |
|
804 |
|
2.5 |
|
824 |
|
804 |
|
2.5 |
|
Neuroscience |
1,709 |
|
1,689 |
|
1.2 |
|
1,709 |
|
1,689 |
|
1.2 |
|
|
5,063 |
|
4,931 |
|
2.7 |
|
5,063 |
|
4,931 |
|
2.7 |
|
Cranial & Spinal Technologies |
977 |
|
943 |
|
3.6 |
|
977 |
|
943 |
|
3.6 |
|
|
2,833 |
|
2,724 |
|
4.0 |
|
2,833 |
|
2,724 |
|
4.0 |
|
Specialty Therapies |
402 |
|
419 |
|
(4.0) |
|
402 |
|
419 |
|
(4.0) |
|
|
1,204 |
|
1,235 |
|
(2.5) |
|
1,204 |
|
1,235 |
|
(2.5) |
|
Neuromodulation |
330 |
|
327 |
|
1.1 |
|
330 |
|
327 |
|
1.1 |
|
|
1,026 |
|
972 |
|
5.6 |
|
1,026 |
|
972 |
|
5.6 |
|
Medical Surgical |
929 |
|
893 |
|
4.1 |
|
929 |
|
893 |
|
4.1 |
|
|
2,756 |
|
2,718 |
|
1.4 |
|
2,756 |
|
2,718 |
|
1.4 |
|
Surgical & Endoscopy |
634 |
|
623 |
|
1.7 |
|
634 |
|
623 |
|
1.7 |
|
|
1,920 |
|
1,928 |
|
(0.4) |
|
1,920 |
|
1,928 |
|
(0.4) |
|
Acute |
295 |
|
269 |
|
9.5 |
|
295 |
|
269 |
|
9.5 |
|
|
836 |
|
790 |
|
5.8 |
|
836 |
|
790 |
|
5.8 |
|
Diabetes |
248 |
|
236 |
|
4.9 |
|
248 |
|
236 |
|
4.9 |
|
|
695 |
|
683 |
|
1.7 |
|
695 |
|
683 |
|
1.7 |
|
Total Reportable Segments |
4,475 |
|
4,223 |
|
6.0 |
|
4,475 |
|
4,223 |
|
6.0 |
|
|
13,174 |
|
12,573 |
|
4.8 |
|
13,174 |
|
12,573 |
|
4.8 |
|
Other(3) |
18 |
|
15 |
|
23.4 |
|
— |
|
— |
|
— |
|
|
60 |
|
51 |
|
16.8 |
|
— |
|
— |
|
— |
|
TOTAL |
$ 4,493 |
|
$ 4,237 |
|
6.0 % |
|
$ 4,475 |
|
$ 4,223 |
|
6.0 % |
|
|
$ 13,234 |
|
$ 12,624 |
|
4.8 % |
|
$ 13,174 |
|
$ 12,573 |
|
4.8 % |
|
|
|
|
See description of non-GAAP financial measures contained in the press release dated |
|
|
|
|
|
(1) |
|
|
(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. |
|
INTERNATIONAL REVENUE(1) (Unaudited) |
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
THIRD QUARTER |
|
|
YEAR-TO-DATE |
||||||||||||||||||||||||
|
|
REPORTED |
|
|
|
ORGANIC |
|
|
REPORTED |
|
|
|
ORGANIC |
||||||||||||||||
|
(in millions) |
FY26 |
|
FY25 |
|
Growth |
|
Currency |
|
FY26(5) |
|
FY25(5) |
|
Growth |
|
|
FY26 |
|
FY25 |
|
Growth |
|
Currency |
|
FY26(6) |
|
FY25(6) |
|
Growth |
|
Cardiovascular |
$ 1,868 |
|
$ 1,632 |
|
14.5 % |
|
$ 99 |
|
$ 1,770 |
|
$ 1,632 |
|
8.5 % |
|
|
$ 5,519 |
|
$ 4,904 |
|
12.5 % |
|
$ 213 |
|
$ 5,306 |
|
$ 4,904 |
|
8.2 % |
|
Cardiac Rhythm & Heart Failure |
903 |
|
770 |
|
17.3 |
|
48 |
|
855 |
|
770 |
|
11.0 |
|
|
2,686 |
|
2,350 |
|
14.3 |
|
107 |
|
2,580 |
|
2,350 |
|
9.8 |
|
Structural Heart & Aortic |
562 |
|
502 |
|
12.0 |
|
32 |
|
530 |
|
502 |
|
5.5 |
|
|
1,686 |
|
1,482 |
|
13.8 |
|
71 |
|
1,615 |
|
1,482 |
|
9.0 |
|
Coronary & Peripheral Vascular |
403 |
|
360 |
|
12.2 |
|
18 |
|
385 |
|
360 |
|
7.1 |
|
|
1,146 |
|
1,072 |
|
6.9 |
|
35 |
|
1,111 |
|
1,072 |
|
3.6 |
|
Neuroscience |
849 |
|
769 |
|
10.4 |
|
38 |
|
811 |
|
769 |
|
5.4 |
|
|
2,474 |
|
2,295 |
|
7.8 |
|
81 |
|
2,392 |
|
2,295 |
|
4.2 |
|
Cranial & Spinal Technologies |
333 |
|
307 |
|
8.4 |
|
13 |
|
320 |
|
307 |
|
4.1 |
|
|
985 |
|
907 |
|
8.6 |
|
31 |
|
955 |
|
907 |
|
5.2 |
|
Specialty Therapies |
343 |
|
313 |
|
9.7 |
|
15 |
|
328 |
|
313 |
|
5.0 |
|
|
987 |
|
947 |
|
4.3 |
|
28 |
|
959 |
|
947 |
|
1.3 |
|
Neuromodulation |
173 |
|
149 |
|
16.0 |
|
10 |
|
163 |
|
149 |
|
9.1 |
|
|
501 |
|
441 |
|
13.5 |
|
22 |
|
478 |
|
441 |
|
8.4 |
|
Medical Surgical |
1,244 |
|
1,180 |
|
5.5 |
|
61 |
|
1,183 |
|
1,165 |
|
1.6 |
|
|
3,671 |
|
3,478 |
|
5.6 |
|
128 |
|
3,539 |
|
3,447 |
|
2.7 |
|
Surgical & Endoscopy |
1,020 |
|
973 |
|
4.8 |
|
51 |
|
969 |
|
958 |
|
1.1 |
|
|
3,024 |
|
2,862 |
|
5.7 |
|
106 |
|
2,914 |
|
2,831 |
|
2.9 |
|
Acute |
224 |
|
206 |
|
8.5 |
|
10 |
|
214 |
|
206 |
|
3.8 |
|
|
647 |
|
616 |
|
5.0 |
|
22 |
|
625 |
|
616 |
|
1.4 |
|
Diabetes |
548 |
|
457 |
|
19.8 |
|
44 |
|
504 |
|
457 |
|
10.1 |
|
|
1,579 |
|
1,344 |
|
17.5 |
|
90 |
|
1,489 |
|
1,344 |
|
10.9 |
|
Total Reportable Segments |
4,510 |
|
4,038 |
|
11.7 |
|
242 |
|
4,267 |
|
4,023 |
|
6.1 |
|
|
13,243 |
|
12,020 |
|
10.2 |
|
512 |
|
12,726 |
|
11,989 |
|
6.2 |
|
Other(2) |
14 |
|
17 |
|
(14.6) |
|
— |
|
— |
|
— |
|
— |
|
|
80 |
|
(35) |
|
NM(3) |
|
4 |
|
— |
|
— |
|
— |
|
TOTAL |
$ 4,524 |
|
$ 4,055 |
|
11.6 % |
|
$ 243 |
|
$ 4,267 |
|
$ 4,023 |
|
6.1 % |
|
|
$ 13,323 |
|
$ 11,986 |
|
11.2 % |
|
$ 516 |
|
$ 12,726 |
|
$ 11,989 |
|
6.2 % |
|
|
|
|
See description of non-GAAP financial measures contained in the press release dated |
|
|
|
|
|
(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 the historical operations and ongoing transition agreements from businesses the Company has exited or divested, and for the year-to-date figures, adjustments to the Company's Italian payback accruals resulting from the two |
|
(3) |
Not meaningful (NM). |
|
(4) |
The currency impact to revenue measures the change in revenue between current and prior year periods using constant exchange rates. |
|
(5) |
The three months ended |
|
(6) |
The nine months ended |
|
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) |
|||||||
|
|
|||||||
|
|
Three months ended |
|
Nine months ended |
||||
|
(in millions, except per share data) |
|
|
|
|
|
|
|
|
Net sales |
$ 9,017 |
|
$ 8,292 |
|
$ 26,557 |
|
$ 24,610 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
Cost of products sold, excluding amortization of intangible assets |
3,261 |
|
2,779 |
|
9,323 |
|
8,485 |
|
Research and development expense |
722 |
|
675 |
|
2,202 |
|
2,048 |
|
Selling, general, and administrative expense |
2,956 |
|
2,717 |
|
8,727 |
|
8,129 |
|
Amortization of intangible assets |
441 |
|
416 |
|
1,364 |
|
1,243 |
|
Restructuring charges, net |
77 |
|
43 |
|
131 |
|
120 |
|
Certain litigation charges, net |
62 |
|
22 |
|
89 |
|
104 |
|
Other operating expense (income), net |
35 |
|
(5) |
|
126 |
|
(38) |
|
Operating profit |
1,464 |
|
1,646 |
|
4,594 |
|
4,519 |
|
Other non-operating income, net |
(121) |
|
(72) |
|
(247) |
|
(403) |
|
Interest expense, net |
181 |
|
179 |
|
539 |
|
555 |
|
Income before income taxes |
1,404 |
|
1,540 |
|
4,302 |
|
4,367 |
|
Income tax provision |
254 |
|
237 |
|
724 |
|
737 |
|
Net income |
1,150 |
|
1,303 |
|
3,578 |
|
3,630 |
|
Net income attributable to noncontrolling interests |
(6) |
|
(9) |
|
(21) |
|
(24) |
|
Net income attributable to Medtronic |
$ 1,143 |
|
$ 1,294 |
|
$ 3,557 |
|
$ 3,606 |
|
Basic earnings per share |
$ 0.89 |
|
$ 1.01 |
|
$ 2.77 |
|
$ 2.80 |
|
Diluted earnings per share |
$ 0.89 |
|
$ 1.01 |
|
$ 2.76 |
|
$ 2.79 |
|
Basic weighted average shares outstanding |
1,282.6 |
|
1,282.4 |
|
1,282.1 |
|
1,286.7 |
|
Diluted weighted average shares outstanding |
1,289.5 |
|
1,286.2 |
|
1,288.2 |
|
1,290.6 |
|
|
|
The data in the schedule above has been intentionally rounded to the nearest million. |
|
GAAP TO NON-GAAP RECONCILIATIONS(1) (Unaudited) |
|||||||||||||||||
|
|
|
||||||||||||||||
|
|
Three months ended |
||||||||||||||||
|
(in millions, except per share data) |
Net |
|
Cost of |
|
Gross |
|
Operating |
|
Operating |
|
Income |
|
Net Income |
|
Diluted |
|
Effective |
|
GAAP |
$ 9,017 |
|
$ 3,261 |
|
63.8 % |
|
$ 1,464 |
|
16.2 % |
|
$ 1,404 |
|
$ 1,143 |
|
$ 0.89 |
|
18.1 % |
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets(2) |
— |
|
— |
|
— |
|
441 |
|
4.9 |
|
441 |
|
360 |
|
0.28 |
|
18.4 |
|
Restructuring and associated costs(3) |
— |
|
(89) |
|
1.0 |
|
172 |
|
1.9 |
|
172 |
|
141 |
|
0.11 |
|
18.0 |
|
Acquisition and divestiture-related items(4) |
— |
|
(6) |
|
0.1 |
|
38 |
|
0.4 |
|
38 |
|
33 |
|
0.03 |
|
13.2 |
|
Certain litigation charges, net |
— |
|
— |
|
— |
|
62 |
|
0.7 |
|
62 |
|
52 |
|
0.04 |
|
16.1 |
|
(Gain)/loss on minority investments(5) |
— |
|
— |
|
— |
|
— |
|
— |
|
8 |
|
7 |
|
0.01 |
|
12.5 |
|
Certain tax adjustments, net |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
14 |
|
0.01 |
|
— |
|
Non-GAAP |
$ 9,017 |
|
$ 3,166 |
|
64.9 % |
|
$ 2,177 |
|
24.1 % |
|
$ 2,125 |
|
$ 1,750 |
|
$ 1.36 |
|
17.3 % |
|
Currency impact |
(243) |
|
(52) |
|
(0.4) |
|
(67) |
|
(0.1) |
|
|
|
|
|
(0.04) |
|
|
|
Currency Adjusted |
$ 8,775 |
|
$ 3,114 |
|
64.5 % |
|
$ 2,110 |
|
24.0 % |
|
|
|
|
|
$ 1.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
||||||||||||||||
|
(in millions, except per share data) |
Net |
|
Cost of |
|
Gross |
|
Operating |
|
Operating |
|
Income |
|
Net Income |
|
Diluted |
|
Effective |
|
GAAP |
$ 8,292 |
|
$ 2,779 |
|
66.5 % |
|
$ 1,646 |
|
19.9 % |
|
$ 1,540 |
|
$ 1,294 |
|
$ 1.01 |
|
15.4 % |
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets |
— |
|
— |
|
— |
|
416 |
|
5.0 |
|
416 |
|
339 |
|
0.26 |
|
18.5 |
|
Restructuring and associated costs(3) |
— |
|
(4) |
|
— |
|
46 |
|
0.6 |
|
46 |
|
37 |
|
0.03 |
|
19.6 |
|
Acquisition and divestiture-related items(4) |
— |
|
(1) |
|
— |
|
28 |
|
0.3 |
|
28 |
|
23 |
|
0.02 |
|
17.9 |
|
Certain litigation charges, net |
— |
|
— |
|
— |
|
22 |
|
0.3 |
|
22 |
|
18 |
|
0.01 |
|
22.7 |
|
(Gain)/loss on minority investments(5) |
— |
|
— |
|
— |
|
— |
|
— |
|
68 |
|
52 |
|
0.04 |
|
22.1 |
|
Medical device regulations(6) |
— |
|
(8) |
|
0.1 |
|
11 |
|
0.1 |
|
11 |
|
9 |
|
0.01 |
|
18.2 |
|
Certain tax adjustments, net |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
15 |
|
0.01 |
|
— |
|
Non-GAAP |
$ 8,292 |
|
$ 2,766 |
|
66.6 % |
|
$ 2,169 |
|
26.2 % |
|
$ 2,130 |
|
$ 1,787 |
|
$ 1.39 |
|
15.7 % |
|
|
|
|
See description of non-GAAP financial measures contained in the press release dated |
|
|
|
|
|
(1) |
The data in this schedule has been intentionally rounded to the nearest million or |
|
(2) |
The Company recognized |
|
(3) |
The charges primarily relate to employee termination benefits, facility related and contract termination costs, and asset write offs. |
|
(4) |
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. Exit of business-related charges primarily relate to the impending separation of the Diabetes business. For the three months ended |
|
(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) |
The charges represent incremental costs of complying with the new |
|
GAAP TO NON-GAAP RECONCILIATIONS(1) (Unaudited) |
|||||||||||||||||
|
|
|||||||||||||||||
|
|
Nine months ended |
||||||||||||||||
|
(in millions, except per share data) |
Net |
|
Cost of |
|
Gross |
|
Operating |
|
Operating |
|
Income |
|
Net Income |
|
Diluted |
|
Effective |
|
GAAP |
|
|
$ 9,323 |
|
64.9 % |
|
$ 4,594 |
|
17.3 % |
|
$ 4,302 |
|
$ 3,557 |
|
$ 2.76 |
|
16.8 % |
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets(2) |
— |
|
— |
|
— |
|
1,364 |
|
5.2 |
|
1,364 |
|
1,110 |
|
0.86 |
|
18.6 |
|
Restructuring and associated costs(3) |
— |
|
(105) |
|
0.4 |
|
251 |
|
1.0 |
|
251 |
|
202 |
|
0.16 |
|
19.5 |
|
Acquisition and divestiture-related items(4) |
— |
|
(21) |
|
— |
|
96 |
|
0.4 |
|
96 |
|
73 |
|
0.06 |
|
24.0 |
|
Certain litigation charges, net |
— |
|
— |
|
— |
|
89 |
|
0.3 |
|
89 |
|
73 |
|
0.06 |
|
19.1 |
|
(Gain)/loss on minority investments(5) |
— |
|
— |
|
— |
|
— |
|
— |
|
145 |
|
137 |
|
0.11 |
|
5.5 |
|
Other(6) |
(39) |
|
— |
|
— |
|
(39) |
|
(0.1) |
|
(39) |
|
(30) |
|
(0.02) |
|
20.5 |
|
Certain tax adjustments, net(7) |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
Non-GAAP |
|
|
$ 9,197 |
|
65.3 % |
|
$ 6,356 |
|
24.0 % |
|
$ 6,209 |
|
$ 5,122 |
|
$ 3.98 |
|
17.2 % |
|
Currency impact |
(513) |
|
(48) |
|
(0.5) |
|
(170) |
|
(0.2) |
|
|
|
|
|
(0.10) |
|
|
|
Currency Adjusted |
|
|
$ 9,149 |
|
64.8 % |
|
$ 6,185 |
|
23.8 % |
|
|
|
|
|
$ 3.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended |
||||||||||||||||
|
(in millions, except per share data) |
Net |
|
Cost of |
|
Gross |
|
Operating |
|
Operating |
|
Income |
|
Net Income |
|
Diluted |
|
Effective |
|
GAAP |
|
|
$ 8,485 |
|
65.5 % |
|
$ 4,519 |
|
18.4 % |
|
$ 4,367 |
|
$ 3,606 |
|
$ 2.79 |
|
16.9 % |
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets |
— |
|
— |
|
— |
|
1,243 |
|
4.9 |
|
1,243 |
|
1,017 |
|
0.79 |
|
18.3 |
|
Restructuring and associated costs(3) |
— |
|
(24) |
|
0.1 |
|
154 |
|
0.6 |
|
154 |
|
124 |
|
0.10 |
|
19.5 |
|
Acquisition and divestiture-related items(4) |
— |
|
(17) |
|
— |
|
15 |
|
0.1 |
|
15 |
|
3 |
|
— |
|
73.3 |
|
Certain litigation charges, net |
— |
|
— |
|
— |
|
104 |
|
0.4 |
|
104 |
|
86 |
|
0.07 |
|
17.3 |
|
(Gain)/loss on minority investments(5) |
— |
|
— |
|
— |
|
— |
|
— |
|
41 |
|
14 |
|
0.01 |
|
61.0 |
|
Medical device regulations(8) |
— |
|
(27) |
|
0.1 |
|
38 |
|
0.2 |
|
38 |
|
30 |
|
0.02 |
|
21.1 |
|
Other(6) |
90 |
|
— |
|
0.2 |
|
90 |
|
0.4 |
|
90 |
|
70 |
|
0.05 |
|
22.2 |
|
Certain tax adjustments, net(7) |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
49 |
|
0.04 |
|
— |
|
Non-GAAP |
|
|
$ 8,417 |
|
65.9 % |
|
$ 6,162 |
|
24.9 % |
|
$ 6,051 |
|
$ 4,999 |
|
$ 3.87 |
|
17.0 % |
|
|
|
|
See description of non-GAAP financial measures contained in the press release dated |
|
|
|
|
|
(1) |
The data in this schedule has been intentionally rounded to the nearest million or |
|
(2) |
The Company recognized |
|
(3) |
The charges primarily relate to employee termination benefits, facility related and contract termination costs, and asset write offs. |
|
(4) |
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. Exit of business-related charges primarily relate to the impending separation of the Diabetes business and costs associated with the Company's |
|
(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 adjustments to the Company's Italian payback accruals resulting from the two |
|
(7) |
The charges for the nine months ended |
|
(8) |
The charges represent incremental costs of complying with the new |
|
GAAP TO NON-GAAP RECONCILIATIONS(1) (Unaudited) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three months ended |
||||||||||||||
|
(in millions) |
|
|
SG&A |
|
SG&A |
|
R&D |
|
R&D |
|
Other |
|
Other |
|
Other Non- |
|
GAAP |
$ 9,017 |
|
$ 2,956 |
|
32.8 % |
|
$ 722 |
|
8.0 % |
|
$ 35 |
|
0.4 % |
|
$ (121) |
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and associated costs(2) |
— |
|
(6) |
|
(0.1) |
|
— |
|
— |
|
— |
|
— |
|
— |
|
Acquisition and divestiture-related items(3) |
— |
|
(35) |
|
(0.4) |
|
— |
|
— |
|
3 |
|
— |
|
— |
|
(Gain)/loss on minority investments(4) |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(8) |
|
Non-GAAP |
$ 9,017 |
|
$ 2,914 |
|
32.3 % |
|
$ 722 |
|
8.0 % |
|
$ 38 |
|
0.4 % |
|
$ (130) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended |
||||||||||||||
|
(in millions) |
|
|
SG&A |
|
SG&A |
|
R&D |
|
R&D |
|
Other |
|
Other |
|
Other Non- |
|
GAAP |
$ 26,557 |
|
$ 8,727 |
|
32.9 % |
|
$ 2,202 |
|
8.3 % |
|
$ 126 |
|
0.5 % |
|
$ (247) |
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and associated costs(2) |
— |
|
(15) |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
Acquisition and divestiture-related items(3) |
— |
|
(96) |
|
(0.3) |
|
— |
|
— |
|
21 |
|
0.1 |
|
— |
|
Other(5) |
(39) |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(Gain)/loss on minority investments(4) |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(145) |
|
Non-GAAP |
$ 26,518 |
|
$ 8,616 |
|
32.5 % |
|
$ 2,202 |
|
8.3 % |
|
$ 147 |
|
0.6 % |
|
$ (392) |
|
|
|
|
See description of non-GAAP financial measures contained in the press release dated |
|
|
|
|
|
(1) |
The data in this schedule has been intentionally rounded to the nearest million, and, therefore, may not sum. |
|
(2) |
The charges primarily relate to employee termination benefits, facility related and contract termination costs, 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. Exit of business-related charges primarily relate to the impending separation of the Diabetes business and costs associated with the Company's |
|
(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) |
Reflects adjustments to the Company's Italian payback accruals resulting from the Legislative Decree published by the Italian government on |
|
GAAP TO NON-GAAP RECONCILIATIONS(1) (Unaudited) |
|||
|
|
|||
|
|
Nine months ended |
||
|
(in millions) |
|
|
|
|
Net cash provided by operating activities |
$ 4,757 |
|
$ 4,516 |
|
Additions to property, plant, and equipment |
(1,416) |
|
(1,400) |
|
Free Cash Flow(2) |
$ 3,341 |
|
$ 3,116 |
|
|
|
|
See description of non-GAAP financial measures contained in the press release dated |
|
|
|
|
|
(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. |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
|||
|
|
|||
|
|
Nine months ended |
||
|
(in millions) |
|
|
|
|
Operating Activities: |
|
|
|
|
Net income |
$ 3,578 |
|
$ 3,630 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
Depreciation and amortization |
2,242 |
|
2,021 |
|
Provision for credit losses |
102 |
|
96 |
|
Deferred income taxes |
59 |
|
(81) |
|
Stock-based compensation |
362 |
|
340 |
|
Other, net |
280 |
|
14 |
|
Change in operating assets and liabilities, net of acquisitions and divestitures: |
|
|
|
|
Accounts receivable, net |
87 |
|
(184) |
|
Inventories |
(803) |
|
(478) |
|
Accounts payable and accrued liabilities |
(77) |
|
(157) |
|
Other operating assets and liabilities |
(1,074) |
|
(685) |
|
Net cash provided by operating activities |
4,757 |
|
4,516 |
|
Investing Activities: |
|
|
|
|
Acquisitions, net of cash acquired |
— |
|
(98) |
|
Additions to property, plant, and equipment |
(1,416) |
|
(1,400) |
|
Purchases of investments |
(6,572) |
|
(6,093) |
|
Sales and maturities of investments |
5,982 |
|
6,255 |
|
Other investing activities, net |
(10) |
|
(111) |
|
Net cash used in investing activities |
(2,017) |
|
(1,447) |
|
Financing Activities: |
|
|
|
|
Change in current debt obligations, net |
173 |
|
(1,070) |
|
Issuance of long-term debt |
1,747 |
|
3,209 |
|
Payments on long-term debt |
(2,930) |
|
— |
|
Dividends to shareholders |
(2,731) |
|
(2,692) |
|
Issuance of ordinary shares |
419 |
|
400 |
|
Repurchase of ordinary shares |
(600) |
|
(2,961) |
|
Other financing activities, net |
60 |
|
96 |
|
Net cash used in financing activities |
(3,863) |
|
(3,018) |
|
Effect of exchange rate changes on cash and cash equivalents |
52 |
|
(95) |
|
Net change in cash and cash equivalents |
(1,072) |
|
(44) |
|
Cash and cash equivalents at beginning of period |
2,218 |
|
1,284 |
|
Cash and cash equivalents at end of period |
$ 1,147 |
|
$ 1,240 |
|
|
|
|
|
|
Supplemental Cash Flow Information |
|
|
|
|
Cash paid for: |
|
|
|
|
Income taxes |
$ 1,598 |
|
$ 1,515 |
|
Interest |
573 |
|
567 |
|
|
|
The data in this schedule has been intentionally rounded to the nearest million, and, therefore, may not sum. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/medtronic-reports-strong-third-quarter-fiscal-2026-results-with-highest-enterprise-revenue-growth-in-10-quarters-302689151.html
SOURCE