Medtronic reports full year and fourth quarter fiscal 2024 financial results; announces dividend increase

Medtronic plc announced financial results for its fourth quarter and fiscal year 2024, which ended April 26, 2024.

Broad-based, durable growth across the company, including Cranial & Spinal Technologies, Diabetes, Cardiac Pacing, Surgical, and Structural Heart; gaining momentum as company enters new product cycles across many high-growth markets

DUBLIN, May 23, 2024 /PRNewswire/ -- Medtronic plc (NYSE:MDT) today announced financial results for its fourth quarter (Q4) and fiscal year 2024 (FY24), which ended April 26, 2024.

Key Highlights

  • Q4 revenue of $8.6 billion increased 0.5% as reported and 5.4% organic
  • Q4 GAAP diluted earnings per share (EPS) of $0.49; non-GAAP diluted EPS of $1.46
  • FY24 revenue of $32.4 billion increased 3.6% as reported and 5.2% organic
  • FY24 GAAP diluted EPS of $2.76; non-GAAP diluted EPS of $5.20
  • FY24 cash from operations of $6.8 billion increased 12%; FY24 free cash flow of $5.2 billion increased 14%
  • Company returned $5.5 billion to shareholders in FY24, including $1.6 billion through net share repurchases in Q4
  • Company issues FY25 guidance
  • Dividend increased to $0.70 per share quarterly, annual $2.80 per share; 47th consecutive year of dividend increases
  • Received U.S. FDA approval for Evolut™ FX+ TAVR system and Inceptiv™ closed-loop spinal cord stimulator; received China National Medical Products Administration (NMPA) approval for Symplicity Spyral™ renal denervation system; submitted Affera Sphere-9™ ablation catheter and Simplera Sync™ CGM to U.S. FDA seeking approval

Q4 Financial Results
Medtronic reported Q4 worldwide revenue of $8.589 billion, an increase of 0.5% as reported and 5.4% on an organic basis. The company’s organic revenue results reflect broad-based growth across the company, with mid-single digit or higher organic revenue growth in all four segments. The organic revenue growth comparison excludes:

  • $57 million of current year revenue and $114 million of prior year revenue reported as Other, stemming from business separations and product line exits;
  • $72 million of unfavorable impact from foreign currency translation on the remaining segments; and
  • $265 million of prior year revenue from a one-time intellectual property (IP) agreement, which was reported in the Structural Heart & Aortic division in the Cardiovascular Portfolio

As reported, Q4 GAAP net income and diluted EPS were $654 million and $0.49, respectively, decreases of 45% and 44%, respectively. As detailed in the financial schedules included at the end of this release, Q4 non-GAAP net income and non-GAAP diluted EPS were $1.929 billion and $1.46, respectively, decreases of 8% and 7%, respectively. Included in Q4 non-GAAP diluted EPS was a 7 cent, or 4%, unfavorable impact from foreign currency translation.

FY24 Financial Results
Medtronic reported FY24 worldwide revenue of $32.364 billion, an increase of 3.6% as reported and 5.2% on an organic basis. The FY24 organic revenue growth comparison excludes:

  • $111 million of current year revenue and $358 million of prior year revenue reported as Other, stemming from business separations and product line exits;
  • $43 million of favorable impact from foreign currency translation on the remaining segments; and
  • $265 million of prior year revenue from a one-time IP agreement.

FY24 GAAP net income and diluted earnings per share (EPS) were $3.676 billion and $2.76, respectively, both representing decreases of 2%. As detailed in the financial schedules included at the end of this release, fiscal year 2024 non-GAAP net income and non-GAAP diluted EPS were $6.918 billion and $5.20, respectively, both representing decreases of 2%. Included in FY24 non-GAAP diluted EPS was a 33 cent unfavorable impact from foreign currency translation. FY24 non-GAAP diluted EPS on a constant currency basis increased 5%.

FY24 cash from operations of $6.787 billion increased 12%. FY24 free cash flow of $5.200 billion increased 14%, representing free cash flow conversion from non-GAAP net earnings of 75%. Growth was driven by improvements in working capital.

“We delivered a strong finish to the fiscal year, with broad strength across our businesses and each of our four segments posting mid-single digit or higher organic revenue growth,” said Geoff Martha, Medtronic chairman and chief executive officer. “Our momentum is building into the new fiscal year. We’re beginning new product cycles in some of MedTech’s most attractive markets, which is further enhanced as we apply AI across our portfolio. We are very optimistic about what we can achieve in fiscal ’25 and beyond.”

Cardiovascular Portfolio
The Cardiovascular Portfolio includes the Cardiac Rhythm & Heart Failure (CRHF), Structural Heart & Aortic (SHA), and Coronary & Peripheral Vascular (CPV) divisions. FY24 revenue of $11.831 billion increased 2.7% as reported and 5.0% organic, with a high-single digit increase in SHA, mid-single digit increase in CPV, and a low-single digit increase in CRHF, all on an organic basis. Q4 revenue of $3.130 billion decreased 5.2% as reported and increased 4.0% organic, with mid-single digit organic increases in SHA and CPV, and a low-single digit organic increase in CRHF.

  • CRHF Q4 results included low-single digit growth in Cardiac Rhythm Management, driven by high-single digit growth in Cardiac Pacing Therapies, including low-20s growth in Micra™ transcatheter pacing systems; Cardiac Ablation Solutions grew mid-single digits, with declines in cryoablation more than offset by strong growth in pulsed field ablation (PFA)
  • SHA Q4 results driven by high-single digit growth in Structural Heart and Cardiac Surgery; Structural Heart had double digit growth in Western Europe and Japan on the continued adoption of the Evolut™ FX transcatheter aortic valve replacement (TAVR) system
  • CPV in Q4 delivered mid-single digit Coronary growth with strength in guide catheters and balloons; Peripheral Vascular Health also grew mid-single digits, with mid-teens growth in drug-coated balloons and vascular embolization products
  • Received U.S. FDA approval for Evolut™ FX+ TAVR system in March, with early commercial experience this spring 2024 and full product launch in summer 2024; Launched Avalus Ultra™ surgical aortic tissue value in the U.S.; Symplicity Spyral™ renal denervation system received National Medical Products Administration (NMPA) approval in China and license from Health Canada
  • One-year results from SMART trial simultaneously presented at American College of Cardiology and published in The New England Journal of Medicine in April, demonstrating Medtronic Evolut™ TAVR platform as optimal treatment for severe aortic stenosis in patients with small annuli, which is primarily women
  • First-in-human data studying the Sphere-360™ PFA catheter presented at European Heart Rhythm Association annual meeting in April; one-year results from SPHERE-PER AF pivotal study of the Sphere-9™ pulsed field (PF) and radiofrequency (RF) ablation, and high density (HD) mapping catheter with the Affera cardiac mapping and navigation platform presented at Heart Rhythm last week, system has been submitted to U.S. FDA seeking approval

Neuroscience Portfolio
The Neuroscience Portfolio includes the Cranial & Spinal Technologies (CST), Specialty Therapies, and Neuromodulation divisions. FY24 revenue of $9.406 billion increased 5.0% as reported and 5.2% organic, with a high-single digit increase in CST, mid-single digit increase in Specialty Therapies, and a low-single digit increase in Neuromodulation, all on an organic basis. Q4 revenue of $2.545 billion increased 5.6% as reported and 6.5% organic, with a high-single digit increase in CST, a mid-single digit increase in Neuromodulation, and low-single digit increase in Specialty Therapies, all on an organic basis.

  • CST Q4 performance driven by continued adoption of the AiBLE™ ecosystem, with mid-teens growth in Neurosurgery on strong capital equipment sales, high-single digit growth in Biologics, and mid-single digit growth in Core Spine
  • Specialty Therapies Q4 results driven by high-single digit growth in ENT, with strength in power capital and disposables and localized drug delivery sinus implants; Neurovascular declined low-single digits, as declines in China due to volume-based procurement tenders offset strength in flow diversion products; Pelvic Health increased mid-single digits on continued adoption of the InterStim X™ system
  • Neuromodulation in Q4 delivered low-double digit growth in Brain Modulation on the launch of the Percept™ RC neurostimulator with BrainSense™ technology; Pain Therapies grew mid-single digits, including low-double digit growth in Targeted Drug Delivery and low-single digit growth in Pain Stim
  • Received U.S. FDA approval for Inceptiv™ closed-loop spinal cord stimulator on last day of Q4; received U.S. FDA clearance for OsteoCool™ 2.0 bone tumor ablation system in Q4, with broad market launch planned later this calendar year

Medical Surgical Portfolio
The Medical Surgical Portfolio includes the Surgical & Endoscopy (SE) and the Acute Care & Monitoring (ACM) divisions. FY24 revenue of $8.417 billion increased 5.4% as reported and 4.7% organic, with a mid-single digit increase in SE and low-single digit increase in ACM, both on an organic basis. Q4 revenue of $2.198 billion increased 3.5% as reported and 4.5% organic, with mid-single digit organic growth in SE and low-single digit organic growth in ACM.

  • SE Q4 results included high-single digit growth in General Surgical Technologies, with strength in wound management and hernia products, low-single digit growth in Advanced Surgical Technologies, and high-single digit growth in Endoscopy on strength of capital sales
  • ACM Q4 performance driven by mid-single digit growth in Blood Oxygen Management on strong sales of Nellcor™ pulse oximetry products, and mid-single digit growth in Airways, driven by strong McGRATH™ MAC video laryngoscope demand
  • Launched Touch Surgery™ Live Stream and 14 new AI-driven algorithms on the Touch Surgery™ Performance Insights platform for laparoscopic and robotic-assisted procedures; received U.S. FDA clearance for the BIS™ Advance anesthesia monitor; started enrollment in two new U.S. indication studies for the Hugo™ robotic-assisted surgery system: Hernia and Gynecology

Diabetes
Diabetes FY24 revenue of $2.488 billion increased 10.0% as reported and 8.6% organic. Q4 revenue of $660 million increased 10.9% as reported and 11.1% organic.

  • U.S. Q4 revenue grew low-double digits on the continued launch of the MiniMed™ 780G system; high-forties growth in U.S. insulin pump sales with strong growth in sales to new patients
  • Non-U.S. Developed Markets grew high-single digits on continued MiniMed™ 780G system adoption and increased CGM attachment rates
  • Submitted Simplera Sync™ CGM to U.S. FDA in Q4 seeking approval for use with the MiniMed™ 780G system

Guidance
The company today issued its fiscal year 2025 (FY25) revenue growth and EPS guidance.

The company is guiding to FY25 organic revenue growth in the range of 4% to 5%. The organic revenue growth guidance excludes the impact of foreign currency exchange and revenue reported as Other. Including Other revenue and the impact of foreign currency exchange, if recent foreign currency exchange rates hold, FY25 revenue growth on a reported basis would be in the range of 2.4% to 3.7%.

The company is guiding to FY25 diluted non-GAAP EPS in the range of $5.40 to $5.50, including an estimated 5% unfavorable impact from foreign currency exchange based on recent rates. This would represent FY25 diluted non-GAAP EPS growth in the range of 4 to 6%.

Dividend Increase
The company today announced that effective May 22, 2024, the Medtronic board of directors approved an increase in Medtronic’s cash dividend for the first quarter of fiscal year 2025, raising the quarterly amount to $0.70 per ordinary share. This would translate into an annual amount of $2.80 per ordinary share. Medtronic has a long history of dividend growth, and the company is a constituent of the S&P 500 Dividend Aristocrats index. Today’s announcement marks the 47th consecutive year of an increase in the dividend payment. Including today’s increase, Medtronic’s dividend per share has grown by 30% over the past 5 years, 130% over the past 10 years, and has grown at a 16% compounded annual growth rate over the past 47 years.

Medtronic has a strong track record of returning capital to its shareholders, including $5.5 billion in fiscal year 2024. The company remains committed to returning a minimum of 50% of its free cash flow to shareholders, primarily through dividends, and to a lesser extent, share repurchases. The dividend is payable on July 12, 2024, to shareholders of record at the close of business on June 28, 2024.

“We delivered on our commitments in the fourth quarter and the fiscal year, driving durable revenue growth, improved earnings power, and strong free cash flow,” said Karen Parkhill, Medtronic EVP & chief financial officer. “Our fiscal 2025 guidance, along with our dividend increase and recent share repurchase, reflects our confidence in our continued trajectory.”

Video Webcast Information
Medtronic will host a video webcast today, May 23, at 8:00 a.m. EDT (7:00 a.m. CDT) to provide information about its businesses for the public, investors, analysts, and news media. This webcast can be accessed by clicking on the Events icon at investorrelations.medtronic.com, and this earnings release will be archived at news.medtronic.com. Within 24 hours of the webcast, a replay of the webcast and transcript of the company’s prepared remarks will be available by clicking on the Events icon at investorrelations.medtronic.com.

Medtronic plans to report its FY25 first, second, third, and fourth quarter results on Tuesday, August 20, 2024, November 19, 2024, February 18, 2025, and Thursday, May 22, 2025, respectively. Confirmation and additional details will be provided closer to the specific event.

Financial Schedules and Earnings Presentation
The fourth quarter financial schedules and non-GAAP reconciliations can be viewed by clicking on the Investor Events link at investorrelations.medtronic.com. To view a printable PDF of the financial schedules and non-GAAP reconciliations, click here. To view the fourth quarter earnings presentation, click here.

MEDTRONIC PLC

WORLD WIDE REVENUE(1)

(Unaudited)

FOURTH QUARTER

FISCAL YEAR

REPORTED

ORGANIC

REPORTED

ORGANIC

(in millions)

FY24

FY23

Growth

Currency
Impact(3)

Adjusted
FY24(4)

Adjusted
FY23(5)

Adjusted
Growth

FY24

FY23

Growth

Currency
Impact(3)

Adjusted
FY24(4)

Adjusted
FY23(5)

Adjusted
Growth

Cardiovascular

$ 3,130

$ 3,302

(5.2) %

$ (28)

$ 3,158

$ 3,037

4.0 %

$ 11,831

$ 11,522

2.7 %

$ 12

$ 11,819

$ 11,257

5.0 %

Cardiac Rhythm & Heart Failure

1,587

1,567

1.3

(15)

1,602

1,567

2.2

5,995

5,783

3.7

11

5,984

5,783

3.5

Structural Heart & Aortic

883

1,105

(20.1)

(6)

889

840

5.8

3,358

3,363

(0.1)

11

3,347

3,098

8.0

Coronary & Peripheral Vascular

660

631

4.6

(7)

667

631

5.7

2,478

2,375

4.3

(10)

2,488

2,375

4.8

Neuroscience

2,545

2,410

5.6

(21)

2,566

2,410

6.5

9,406

8,959

5.0

(16)

9,422

8,959

5.2

Cranial & Spinal Technologies

1,291

1,198

7.8

(11)

1,302

1,198

8.7

4,756

4,451

6.9

(11)

4,767

4,451

7.1

Specialty Therapies

778

763

2.0

(9)

787

763

3.1

2,905

2,815

3.2

(12)

2,917

2,815

3.6

Neuromodulation

475

449

5.8

(1)

476

449

6.0

1,746

1,693

3.1

7

1,739

1,693

2.7

Medical Surgical

2,198

2,124

3.5

(22)

2,220

2,124

4.5

8,417

7,989

5.4

16

8,512

8,127

4.7

Surgical & Endoscopy

1,705

1,638

4.1

(15)

1,720

1,638

5.0

6,508

6,152

5.8

20

6,488

6,152

5.5

Acute Care & Monitoring

492

486

1.2

(6)

498

486

2.5

1,908

1,837

3.9

(4)

2,024

1,975

2.5

Diabetes

660

595

10.9

(1)

661

595

11.1

2,488

2,262

10.0

31

2,457

2,262

8.6

Other (2)

57

114

(50.0)

(3)

221

495

(55.4)

(12)

TOTAL

$ 8,589

$ 8,544

0.5 %

$ (75)

$ 8,604

$ 8,165

5.4 %

$ 32,364

$ 31,227

3.6 %

$ 31

$ 32,210

$ 30,604

5.2 %

(1)

The data in this schedule has been intentionally rounded to the nearest million and, therefore, may not sum.

(2)

Includes historical operations and ongoing transition agreements from businesses the Company has exited or divested, which primarily includes the Company’s ventilator product line and the Renal Care Solutions (RCS) business.

(3)

The currency impact to revenue measures the change in revenue between current and prior year periods using constant exchange rates.

(4)

The three and twelve months ended April 26, 2024 excludes $57 million and $111 million, respectively, of inorganic revenue related to the activity noted in (2) and $72 million of unfavorable currency impact and $43 million of favorable currency impact on the remaining segments, respectively. The fiscal year organic revenue calculation reclassifies the first nine months of ventilator product line revenue of $110 million from the Other line to the Acute Care and Monitoring division of the Medical Surgical Portfolio.

(5)

The three and twelve months ended April 28, 2023 excludes $379 million and $623 million, respectively, of inorganic revenue related to the following:

• $265 million related to the one-time payment received as a result of the Intellectual Property Agreement entered into with Edwards Lifesciences in April 2023, which is included in the reported results of the Structural Heart & Aortic division of the Cardiovascular portfolio, and

• $114 million and $358 million, respectively, of inorganic revenue related to the activity noted in (2). The fiscal year organic revenue calculation reclassifies the first nine months of ventilator product line revenue of $138 million from the Other line to the Acute Care and Monitoring division of the Medical Surgical Portfolio.

MEDTRONIC PLC

U.S.(1)(2) REVENUE

(Unaudited)

FOURTH QUARTER

FISCAL YEAR

REPORTED

ORGANIC

REPORTED

ORGANIC

(in millions)

FY24

FY23

Growth

Adjusted
FY24(4)

Adjusted
FY23(5)

Growth

FY24

FY23

Growth

Adjusted
FY24(4)

Adjusted
FY23(5)

Growth

Cardiovascular

$ 1,448

$ 1,737

(16.6) %

$ 1,448

$ 1,472

(1.6) %

$ 5,597

$ 5,796

(3.4) %

$ 5,597

$ 5,531

1.2 %

Cardiac Rhythm & Heart Failure

791

819

(3.4)

791

819

(3.4)

3,037

3,052

(0.5)

3,037

3,052

(0.5)

Structural Heart & Aortic

366

625

(41.4)

366

360

1.7

1,453

1,622

(10.4)

1,453

1,357

7.1

Coronary & Peripheral Vascular

291

293

(0.7)

291

293

(0.7)

1,107

1,122

(1.3)

1,107

1,122

(1.3)

Neuroscience

1,692

1,581

7.0

1,692

1,581

7.0

6,305

6,018

4.8

6,305

6,018

4.8

Cranial & Spinal Technologies

936

855

9.5

936

855

9.5

3,495

3,259

7.2

3,495

3,259

7.2

Specialty Therapies

439

422

4.0

439

422

4.0

1,641

1,608

2.1

1,641

1,608

2.1

Neuromodulation

317

304

4.3

317

304

4.3

1,169

1,151

1.6

1,169

1,151

1.6

Medical Surgical

954

919

3.8

954

919

3.8

3,717

3,549

4.7

3,759

3,604

4.3

Surgical & Endoscopy

679

653

4.0

679

653

4.0

2,650

2,541

4.3

2,650

2,541

4.3

Acute Care & Monitoring

275

266

3.4

275

266

3.4

1,067

1,008

5.9

1,109

1,063

4.3

Diabetes

223

199

12.1

223

199

12.1

852

849

0.4

852

849

0.4

Other (3)

26

39

(33.3)

91

160

(43.1)

TOTAL

$ 4,343

$ 4,476

(3.0) %

$ 4,317

$ 4,171

3.5 %

$ 16,562

$ 16,373

1.2 %

$ 16,514

$ 16,003

3.2 %

(1)

U.S. includes the United States and U.S. territories.

(2)

The data in this schedule has been intentionally rounded to the nearest million and, therefore, may not sum.

(3)

Includes historical operations and ongoing transition agreements from businesses the Company has exited or divested, which primarily includes the Company’s ventilator product line and the Renal Care Solutions (RCS) business.

(4)

The three and twelve months ended April 26, 2024 excludes $26 million and $48 million, respectively, of inorganic revenue related to the activity noted in (3). The fiscal year organic revenue calculation reclassifies the first nine months of ventilator product line revenue of $42 million from the Other line to the Acute Care and Monitoring division of the Medical Surgical Portfolio.

(5)

The three and twelve months ended April 28, 2023 excludes $304 million and $370 million, respectively, of inorganic revenue related to the following:

• $265 million related to the one-time payment received as a result of the Intellectual Property Agreement entered into with Edwards Lifesciences in April 2023, which is included in the reported results of the Structural Heart & Aortic division of the Cardiovascular portfolio, and

• $39 million and $105 million, respectively, of inorganic revenue related to the activity noted in (3). The fiscal year organic revenue calculation reclassifies the first nine months of ventilator product line revenue of $55 million from the Other line to the Acute Care and Monitoring division of the Medical Surgical Portfolio.

MEDTRONIC PLC

WORLD WIDE REVENUE: GEOGRAPHIC (1)(2)

(Unaudited)

FOURTH QUARTER

FISCAL YEAR

REPORTED

ORGANIC

REPORTED

ORGANIC

(in millions)

FY24

FY23

Growth

Currency
Impact(4)

Adjusted
FY24(5)

Adjusted
FY23(6)

Growth

FY24

FY23

Growth

Currency
Impact(4)

Adjusted
FY24(5)

Adjusted
FY23(6)

Growth

U.S.

$ 1,448

$ 1,737

(16.6) %

$ —

$ 1,448

$ 1,472

(1.6) %

$ 5,597

$ 5,796

(3.4) %

$ —

$ 5,597

$ 5,531

1.2 %

Non-U.S. Developed

1,039

1,011

2.8

(13)

1,052

1,011

4.1

3,857

3,564

8.2

62

3,795

3,564

6.5

Emerging Markets

643

554

16.1

(15)

658

554

18.8

2,377

2,161

10.0

(49)

2,426

2,161

12.3

Cardiovascular

3,130

3,302

(5.2)

(28)

3,158

3,037

4.0

11,831

11,522

2.7

12

11,819

11,257

5.0

U.S.

1,692

1,581

7.0

1,692

1,581

7.0

6,305

6,018

4.8

6,305

6,018

4.8

Non-U.S. Developed

482

469

2.8

(11)

493

469

5.1

1,739

1,658

4.9

9

1,730

1,658

4.3

Emerging Markets

371

360

3.1

(10)

381

360

5.8

1,362

1,283

6.2

(25)

1,387

1,283

8.1

Neuroscience

2,545

2,410

5.6

(21)

2,566

2,410

6.5

9,406

8,959

5.0

(16)

9,422

8,959

5.2

U.S.

954

919

3.8

954

919

3.8

3,717

3,549

4.7

3,759

3,604

4.3

Non-U.S. Developed

805

799

0.8

(17)

822

799

2.9

3,049

2,917

4.5

20

3,055

2,944

3.8

Emerging Markets

439

405

8.4

(5)

444

405

9.6

1,650

1,522

8.4

(4)

1,697

1,579

7.5

Medical Surgical

2,198

2,124

3.5

(22)

2,220

2,124

4.5

8,417

7,989

5.4

16

8,512

8,127

4.7

U.S.

223

199

12.1

223

199

12.1

852

849

0.4

852

849

0.4

Non-U.S. Developed

337

314

7.3

1

336

314

7.0

1,284

1,106

16.1

37

1,247

1,106

12.7

Emerging Markets

99

82

20.7

(2)

101

82

23.2

352

307

14.7

(6)

358

307

16.6

Diabetes

660

595

10.9

(1)

661

595

11.1

2,488

2,262

10.0

31

2,457

2,262

8.6

U.S.

26

39

(33.3)

91

160

(43.1)

Non-U.S. Developed

11

35

(68.6)

(2)

50

163

(69.3)

(6)

Emerging Markets

21

39

(46.2)

(1)

81

172

(52.9)

(5)

Other (3)

57

114

(50.0)

(3)

221

495

(55.4)

(12)

U.S.

4,343

4,476

(3.0)

4,317

4,171

3.5

16,562

16,373

1.2

16,514

16,003

3.2

Non-U.S. Developed

2,674

2,629

1.7

(42)

2,702

2,593

4.2

9,979

9,408

6.1

121

9,828

9,272

6.0

Emerging Markets

1,572

1,440

9.2

(33)

1,584

1,401

13.1

5,823

5,446

6.9

(89)

5,869

5,330

10.1

TOTAL

$ 8,589

$ 8,544

0.5 %

$ (75)

$ 8,604

$ 8,165

5.4 %

$ 32,364

$ 31,227

3.6 %

$ 31

$ 32,210

$ 30,604

5.2 %

(1)

U.S. includes the United States and U.S. territories. Non-U.S. developed markets include Japan, Australia, New Zealand, Korea, Canada, and the countries of Western Europe. Emerging Markets include the countries of the Middle East, Africa, Latin America, Eastern Europe, and the countries of Asia that are not included in the non-U.S. developed markets, as previously defined.

(2)

The data in this schedule has been intentionally rounded to the nearest million and, therefore, may not sum.

(3)

Includes historical operations and ongoing transition agreements from businesses the Company has exited or divested, which primarily includes the Company’s ventilator product line and the Renal Care Solutions (RCS) business.

(4)

The currency impact to revenue measures the change in revenue between current and prior year periods using constant exchange rates.

(5)

The three and twelve months ended April 26, 2024 excludes $57 million and $111 million, respectively, of inorganic revenue related to the activity noted in (3) and $72 million of unfavorable currency impact and $43 million of favorable currency impact on the remaining segments, respectively. The fiscal year organic revenue calculation reclassifies the first nine months of ventilator product line revenue of $110 million from the Other line to the Acute Care and Monitoring division of the Medical Surgical Portfolio.

(6)

The three and twelve months ended April 28, 2023 excludes $379 million and $623 million, respectively, of inorganic revenue related to the following:

• $265 million related to the one-time payment received as a result of the Intellectual Property Agreement entered into with Edwards Lifesciences in April 2023, which is included in the reported results of the Structural Heart & Aortic division of the Cardiovascular portfolio, and

• $114 million and $358 million, respectively, of inorganic revenue related to the activity noted in (3). The fiscal year organic revenue calculation reclassifies the first nine months of ventilator product line revenue of $138 million from the Other line to the Acute Care and Monitoring division of the Medical Surgical Portfolio.

MEDTRONIC PLC

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

Three months ended

Fiscal year ended

(in millions, except per share data)

April 26, 2024

April 28, 2023

April 26, 2024

April 28, 2023

Net sales

$ 8,589

$ 8,544

$ 32,364

$ 31,227

Costs and expenses:

Cost of products sold, excluding amortization of intangible assets

3,044

2,980

11,216

10,719

Research and development expense

675

640

2,735

2,696

Selling, general, and administrative expense

2,765

2,616

10,736

10,415

Amortization of intangible assets

419

423

1,693

1,698

Restructuring charges, net

112

294

226

375

Certain litigation charges, net

44

(30)

149

(30)

Other operating expense (income), net

477

56

464

(131)

Operating profit

1,053

1,565

5,144

5,485

Other non-operating income, net

(4)

(173)

(412)

(515)

Interest expense, net

202

187

719

636

Income before income taxes

856

1,551

4,837

5,364

Income tax provision

196

362

1,133

1,580

Net income

659

1,188

3,705

3,784

Net income attributable to noncontrolling interests

(5)

(9)

(28)

(26)

Net income attributable to Medtronic

$ 654

$ 1,179

$ 3,676

$ 3,758

Basic earnings per share

$ 0.49

$ 0.89

$ 2.77

$ 2.83

Diluted earnings per share

$ 0.49

$ 0.88

$ 2.76

$ 2.82

Basic weighted average shares outstanding

1,322.3

1,330.4

1,327.7

1,329.8

Diluted weighted average shares outstanding

1,325.4

1,332.8

1,330.2

1,332.8

The data in the schedule above has been intentionally rounded to the nearest million, and therefore, the quarterly amounts may not sum to the fiscal year-to-date amounts.

MEDTRONIC PLC

GAAP TO NON-GAAP RECONCILIATIONS(1)

(Unaudited)

Three months ended April 26, 2024

(in millions, except per share data)

Net
Sales

Cost of
Products
Sold

Gross
Margin
Percent

Operating
Profit

Operating
Profit
Percent

Income
Before
Income
Taxes

Net Income
attributable
to Medtronic

Diluted
EPS

Effective
Tax Rate

GAAP

$ 8,589

$ 3,044

64.6 %

$ 1,053

12.3 %

$ 856

$ 654

$ 0.49

22.9 %

Non-GAAP Adjustments:

Amortization of intangible assets

419

4.9

419

357

0.27

15.0

Restructuring and associated costs (2)

(13)

0.2

152

1.8

152

125

0.09

17.8

Acquisition and divestiture-related items (3)

(76)

0.9

611

7.1

611

515

0.39

15.9

Certain litigation charges, net

44

0.5

44

37

0.03

15.9

(Gain)/loss on minority investments (4)

195

197

0.15

(1.0)

Medical device regulations (5)

(21)

0.2

31

0.4

31

27

0.02

12.9

Certain tax adjustments, net

17

0.01

Non-GAAP

$ 8,589

$ 2,934

65.8 %

$ 2,311

26.9 %

$ 2,309

$ 1,929

$ 1.46

16.2 %

Currency impact

75

18

0.1

101

0.9

0.07

Currency Adjusted

$ 8,664

$ 2,952

65.9 %

$ 2,412

27.8 %

$ 1.53

Three months ended April 28, 2023

(in millions, except per share data)

Net
Sales

Cost of
Products
Sold

Gross
Margin
Percent

Operating
Profit

Operating
Profit
Percent

Income
Before
Income
Taxes

Net Income
attributable
to Medtronic

Diluted
EPS

Effective
Tax Rate

GAAP

$ 8,544

$ 2,980

65.1 %

$ 1,565

18.3 %

$ 1,551

$ 1,179

$ 0.88

23.3 %

Non-GAAP Adjustments:

Amortization of intangible assets

423

5.0

423

361

0.27

14.7

Restructuring and associated costs (2)

(30)

0.4

372

4.4

372

288

0.22

22.6

Acquisition and divestiture-related items (6)

(7)

0.1

139

1.6

139

131

0.10

5.8

Certain litigation charges, net (7)

(30)

(0.4)

(30)

(22)

(0.02)

26.7

(Gain)/loss on minority investments (4)

(10)

(7)

(0.01)

(20.0)

Medical device regulations (5)

(25)

0.3

44

0.5

44

34

0.03

22.7

Certain tax adjustments, net (8)

127

0.10

Non-GAAP

$ 8,544

$ 2,917

65.9 %

$ 2,512

29.4 %

$ 2,488

$ 2,091

$ 1.57

15.8 %

See description of non-GAAP financial measures contained in the press release dated May 23, 2024.

(1)

The data in this schedule has been intentionally rounded to the nearest million or $0.01 for EPS figures, and, therefore, may not sum.

(2)

Associated costs include costs incurred as a direct result of the restructuring program, such as salaries for employees supporting the program, consulting expenses, and asset write-offs.

(3)

The charges predominantly include $439 million of charges related to the February 20, 2024 decision to exit the Company’s ventilator product line, which primarily includes long-lived intangible asset impairments and inventory write-downs. In addition, other charges primarily consist of changes in fair value of contingent consideration.

(4)

We exclude unrealized and realized gains and losses on our minority investments as we do not believe that these components of income or expense have a direct correlation to our ongoing or future business operations.

(5)

The charges represent incremental costs of complying with the new European Union medical device regulations for previously registered products and primarily include charges for contractors supporting the project and other direct third-party expenses. We consider these costs to be duplicative of previously incurred costs and/or one-time costs, which are limited to a specific period.

(6)

The charges primarily include changes in the carrying value of the disposal group and other associated costs as a result of the April 2023 sale of half of the Company’s Renal Care Solutions (RCS) business, changes in fair value of contingent consideration, business combination costs, and associated costs related to the previously contemplated separation of the PMRI businesses.

(7)

Certain litigation includes $35 million related to the one-time payment received as a result of the Intellectual Property Agreement entered into with Edwards Lifesciences in April 2023.

(8)

The charge primarily relates to the reduction of deferred tax assets due to the disallowance of certain interest deductions and the change in the reporting currency for certain carryover attributes, and the impact from the sale of half of the Company’s RCS business.

MEDTRONIC PLC

GAAP TO NON-GAAP RECONCILIATIONS(1)

(Unaudited)

Fiscal year ended April 26, 2024

(in millions, except per share data)

Net
Sales

Cost of
Products
Sold

Gross
Margin
Percent

Operating
Profit

Operating
Profit
Percent

Income
Before
Income
Taxes

Net Income
attributable to
Medtronic

Diluted
EPS

Effective
Tax Rate

GAAP

$ 32,364

$ 11,216

65.3 %

$ 5,144

15.9 %

$ 4,837

$ 3,676

$ 2.76

23.4 %

Non-GAAP Adjustments:

Amortization of intangible assets

1,693

5.2

1,693

1,435

1.08

15.2

Restructuring and associated costs (2)

(55)

0.2

389

1.2

389

323

0.24

17.0

Acquisition and divestiture-related items (3)

(100)

0.3

777

2.4

777

664

0.50

14.5

Certain litigation charges

149

0.5

149

118

0.09

20.8

(Gain)/loss on minority investments (4)

308

305

0.23

0.6

Medical device regulations (5)

(81)

0.3

119

0.4

119

97

0.07

18.5

Certain tax adjustments, net (6)

299

0.22

Non-GAAP

$ 32,364

$ 10,980

66.1 %

$ 8,272

25.6 %

$ 8,273

$ 6,918

$ 5.20

16.0 %

Currency impact

(31)

(114)

0.3

507

1.6

0.33

Currency Adjusted

$ 32,333

$ 10,866

66.4 %

$ 8,779

27.2 %

$ 5.53

Fiscal year ended April 28, 2023

(in millions, except per share data)

Net
Sales

Cost of
Products
Sold

Gross
Margin
Percent

Operating
Profit

Operating
Profit
Percent

Income
Before
Income
Taxes

Net Income
attributable to
Medtronic

Diluted
EPS

Effective
Tax Rate

GAAP

$ 31,227

$ 10,719

65.7 %

$ 5,485

17.6 %

$ 5,364

$ 3,758

$ 2.82

29.5 %

Non-GAAP Adjustments:

Amortization of intangible assets

1,698

5.4

1,698

1,443

1.08

15.0

Restructuring and associated costs (2)

(97)

0.3

647

2.1

647

507

0.38

21.5

Acquisition and divestiture-related items (7)

(66)

0.2

345

1.1

345

316

0.24

8.4

Certain litigation charges, net (8)

(30)

(0.1)

(30)

(23)

(0.02)

26.7

(Gain)/loss on minority investments (4)

(33)

(29)

(0.02)

(6.1)

Medical device regulations (5)

(88)

0.3

150

0.5

150

120

0.09

20.0

Debt redemption premium and other charges (9)

53

42

0.03

20.8

Certain tax adjustments, net (10)

910

0.68

Non-GAAP

$ 31,227

$ 10,469

66.5 %

$ 8,295

26.6 %

$ 8,194

$ 7,045

$ 5.29

13.8 %

See description of non-GAAP financial measures contained in the press release dated May 23, 2024.

(1)

The data in this schedule has been intentionally rounded to the nearest million or $0.01 for EPS figures, and, therefore, may not sum.

(2)

Associated costs include costs incurred as a direct result of the restructuring program, such as salaries for employees supporting the program, consulting expenses, and asset write-offs.

(3)

The charges predominantly include $439 million of charges related to the February 20, 2024 decision to exit the Company’s ventilator product line, which primarily includes long-lived intangible asset impairments and inventory write-downs. In addition, other charges primarily consist of changes in fair value of contingent consideration and associated costs related to the previously contemplated separation of the PMRI businesses.

(4)

We exclude unrealized and realized gains and losses on our minority investments as we do not believe that these components of income or expense have a direct correlation to our ongoing or future business operations.

(5)

The charges represent incremental costs of complying with the new European Union medical device regulations for previously registered products and primarily include charges for contractors supporting the project and other direct third-party expenses. We consider these costs to be duplicative of previously incurred costs and/or one-time costs, which are limited to a specific time period.

(6)

The net charge primarily relates to an income tax reserve adjustment associated with the June 2023, Israeli Central-Lod District Court decision and the establishment of a valuation allowance against certain net operating losses which were partially offset by a benefit from the change in a Swiss Cantonal tax rate associated with previously established deferred tax assets from intercompany intellectual property transactions and the step up in tax basis for Swiss Cantonal purposes.

(7)

The charges predominantly include non-cash pre-tax impairments, primarily related to goodwill, changes in the carrying value of the disposal group, and other associated costs, as a result of the April 2023 sale of half of the Company’s Renal Care Solutions (RCS) business; business combination costs, and associated costs related to the previously contemplated separation of the PMRI businesses.

(8)

Certain litigation includes $35 million income related to the one-time payment received as a result of the Intellectual Property Agreement entered into with Edwards Lifesciences in April 2023.

(9)

The charges relate to the early redemption of approximately $2.3 billion of debt and were recorded within interest expense, net within the consolidated statements of income.

(10)

The charge primarily relates to a $764 million reserve adjustment that was a direct result of the U.S. Tax Court opinion, issued in August 2022, on the previously disclosed litigation regarding the allocation of income between Medtronic, Inc. and its wholly owned subsidiary operating in Puerto Rico. Additional charges relate to the reduction of deferred tax assets due to the disallowance of certain interest deductions and the change in the reporting currency for certain carryover attributes, and the amortization on previously established deferred tax assets from intercompany intellectual property transactions.

MEDTRONIC PLC

GAAP TO NON-GAAP RECONCILIATIONS(1)

(Unaudited)

Three months ended April 26, 2024

(in millions)

Net
Sales

SG&A
Expense

SG&A Expense
as a % of
Net Sales

R&D
Expense

R&D Expense
as a % of
Net Sales

Other Operating
(Income)
Expense, net

Other Operating
(Inc.)/Exp.,
net as a %
of Net Sales

Other
Non-Operating
Income, net

GAAP

$ 8,589

$ 2,765

32.2 %

$ 675

7.9 %

$ 477

5.6 %

$ (4)

Non-GAAP Adjustments:

Restructuring and associated costs (2)

(28)

(0.3)

Acquisition and divestiture-related items (3)

(6)

(0.1)

(530)

(6.2)

Medical device regulations (4)

(1)

(9)

(0.1)

(Gain)/loss on minority investments (5)

(195)

Non-GAAP

$ 8,589

$ 2,731

31.8 %

$ 666

7.8 %

$ (52)

(0.6) %

$ (200)

Fiscal year ended April 26, 2024

(in millions)

Net
Sales

SG&A
Expense

SG&A Expense
as a % of
Net Sales

R&D
Expense

R&D Expense
as a % of
Net Sales

Other Operating
(Income)
Expense, net

Other Operating
(Inc.)/Exp.,
net as a %
of Net Sales

Other
Non-Operating
Income, net

GAAP

$ 32,364

$ 10,736

33.2 %

$ 2,735

8.5 %

$ 464

1.4 %

$ (412)

Non-GAAP Adjustments:

Restructuring and associated costs (2)

(108)

(0.3)

Acquisition and divestiture-related items (3)

(71)

(0.2)

(606)

(1.9)

Medical device regulations (4)

(2)

(36)

(0.1)

(Gain)/loss on minority investments (5)

(308)

Non-GAAP

$ 32,364

$ 10,555

32.6 %

$ 2,698

8.3 %

$ (141)

(0.4) %

$ (720)

See description of non-GAAP financial measures contained in the press release dated May 23, 2024.

(1)

The data in this schedule has been intentionally rounded to the nearest million, and, therefore, may not sum.

(2)

Associated costs include costs incurred as a direct result of the restructuring program, such as salaries for employees supporting the program and consulting expenses.

(3)

The charges predominantly include $439 million of charges related to the February 20, 2024 decision to exit the Company’s ventilator product line, which primarily includes long-lived intangible asset impairments. In addition, other charges primarily related to changes in fair of contingent consideration and associated costs related to the previously contemplated separation of the PMRI businesses.

(4)

The charges represent estimated incremental costs of complying with the new European Union medical device regulations for previously registered products and primarily include charges for contractors supporting the project and other direct third-party expenses. We consider these costs to be duplicative of previously incurred costs and/or one-time costs, which are limited to a specific time period.

(5)

We exclude unrealized and realized gains and losses on our minority investments as we do not believe that these components of income or expense have a direct correlation to our ongoing or future business operations.

MEDTRONIC PLC

GAAP TO NON-GAAP RECONCILIATIONS(1)

(Unaudited)

Fiscal Year

(in millions)

2024

2023

2022

Net cash provided by operating activities

$ 6,787

$ 6,039

$ 7,346

Additions to property, plant, and equipment

(1,587)

(1,459)

(1,368)

Free Cash Flow (2)

$ 5,200

$ 4,580

$ 5,978

See description of non-GAAP financial measures contained in the press release dated May 23, 2024.

(1)

The data in this schedule has been intentionally rounded to the nearest million, and therefore, may not sum.

(2)

Free cash flow represents operating cash flows less property, plant, and equipment additions.

MEDTRONIC PLC

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(in millions)

April 26, 2024

April 28, 2023

ASSETS

Current assets:

Cash and cash equivalents

$ 1,284

$ 1,543

Investments

6,721

6,416

Accounts receivable, less allowances and credit losses of $173 and $176, respectively

6,128

5,998

Inventories, net

5,217

5,293

Other current assets

2,584

2,425

Total current assets

21,935

21,675

Property, plant, and equipment, net

6,131

5,569

Goodwill

40,986

41,425

Other intangible assets, net

13,225

14,844

Tax assets

3,657

3,477

Other assets

4,047

3,959

Total assets

$ 89,981

$ 90,948

LIABILITIES AND EQUITY

Current liabilities:

Current debt obligations

$ 1,092

$ 20

Accounts payable

2,410

2,662

Accrued compensation

2,375

1,949

Accrued income taxes

1,330

840

Other accrued expenses

3,582

3,581

Total current liabilities

10,789

9,051

Long-term debt

23,932

MORE ON THIS TOPIC