EX-99.1 2 exhibit991-fy25q1earningsr.htm EX-99.1 Document

Exhibit 99.1
image_0a.jpg

NEWS RELEASE
 
Contacts:
  
 Erika Winkels  Ryan Weispfenning
 Public Relations  Investor Relations
 +1-763-526-8478  +1-763-505-4626

FOR IMMEDIATE RELEASE

Medtronic reports first quarter
fiscal 2025 financial results

Product innovation driving growth across diversified health tech portfolio, including Automated Insulin Delivery, Transcatheter Aortic Valve Replacement, Pulsed Field Cardiac Ablation, Pain Stimulation, and Deep Brain Stimulation

GALWAY, Ireland – Aug. 20, 2024 – Medtronic plc (NYSE: MDT) today announced financial results for its first quarter (Q1) of fiscal year 2025 (FY25), which ended July 26, 2024.

Key Highlights
Revenue of $7.9 billion, adjusted revenue of $8.0 billion, increased 2.8% as reported and 5.3% organic
GAAP diluted earnings per share (EPS) of $0.80; non-GAAP diluted EPS of $1.23
Company increases FY25 organic revenue growth and EPS guidance
1


Multiple franchises delivering, with growth acceleration in Cardiac Ablation Solutions and Neuromodulation and continued strength in Spine, Structural Heart, and Diabetes

Financial Results
Medtronic reported Q1 worldwide revenue of $7.915 billion and adjusted revenue of $8.004 billion, an increase of 2.8% as reported and 5.3% on an organic basis. Organic revenue growth comparison excludes:
Other revenue of -$52 million in the current year and $50 million in the prior year; and
Foreign currency translation of -$90 million on the remaining segments.

As reported, Q1 GAAP net income and diluted earnings per share (EPS) were $1.042 billion and $0.80, respectively, representing increases of 32% and 36%, respectively. As detailed in the financial schedules included at the end of this release, Q1 non-GAAP net income and non-GAAP diluted EPS were $1.592 billion and $1.23, respectively, representing flat results and an increase of 3%, respectively. Included in Q1 non-GAAP diluted EPS was a -6 cent impact from foreign currency translation. Non-GAAP diluted EPS grew 8% on a constant currency basis.

“We executed, exceeded our commitments, and delivered another good quarter. Our underlying markets are healthy, we’re driving operating rigor, and new product innovation is fueling diversified growth across key health tech markets,” said Geoff Martha, Medtronic chairman and chief executive officer. “As we deliver innovation and execute on our transformation, we expect this to translate into strong returns for our shareholders.”

Cardiovascular Portfolio
The Cardiovascular Portfolio includes the Cardiac Rhythm & Heart Failure (CRHF), Structural Heart & Aortic (SHA), and Coronary & Peripheral Vascular (CPV) divisions. Revenue of $3.007 billion increased 5.5% as reported and 6.9% organic, with high-
2


single digit increases in CRHF and SHA, and a mid-single digit increase in CPV, all on an organic basis.
CRHF results included high-single digit growth in Cardiac Rhythm Management, driven by high-single digit growth in Defibrillation Solutions and low-double digit growth in Cardiac Pacing Therapies, including low-20s growth in Micra™ transcatheter pacing systems; Cardiac Ablation Solutions grew mid-single digits on strong growth of the PulseSelect™ pulsed field ablation (PFA) system
SHA results driven by low-double digit Cardiac Surgery and high-single digit Structural Heart growth, excluding Congenital
CPV delivered high-single digit Coronary growth with strength in guide catheters and balloons; Peripheral Vascular Health grew low-single digits, with high-single digit growth in drug-coated balloons and low-single digit growth in endoVenous products
Evolut™ FX+ TAVR system limited U.S. commercial release initiated during the quarter; full market release now underway

Neuroscience Portfolio
The Neuroscience Portfolio includes the Cranial & Spinal Technologies (CST), Specialty Therapies, and Neuromodulation divisions. Revenue of $2.317 billion increased 4.4% as reported and 5.3% organic, with a low-double digits increase in Neuromodulation, a mid-single digit increase in CST, and a low-single digit increase in Specialty Therapies, all on an organic basis.
CST performance driven by continued adoption of the AiBLE™ ecosystem of spine implants and enabling technology, with high-single digit growth in both Core Spine and Biologics
Specialty Therapies results driven by mid-single digit growth in Neurovascular with continued strength in hemorrhagic stroke products; Pelvic Health increased low-single digits on continued adoption of the InterStim X™ system; ENT grew low-single digits on strength in capital and localized drug delivery sinus implants
Neuromodulation drove above market performance, with mid-teens growth in Brain Modulation on the continued launch of the Percept™ RC deep brain
3


stimulator (DBS) with BrainSense™ technology; Pain Therapies grew high-single digits, including low-double digit growth in Pain Stim on the U.S. launch of the Inceptiv™ spinal cord stimulator

Medical Surgical Portfolio
The Medical Surgical Portfolio includes the Surgical & Endoscopy (SE) and the Acute Care & Monitoring (ACM) divisions. Revenue of $1.996 billion decreased 0.4% as reported and increased 1.0% organic, with a low-single digit increase in SE and flat result in ACM, both on an organic basis.
SE results included low-single digit growth in both Advanced Surgical Technologies and General Surgical Technologies, and low-single digit growth in Endoscopy, driven by strength in Endoflip™ and GI Genius™ sales
ACM performance included low-single digit growth in Blood Oxygen Management

Diabetes
Revenue of $647 million increased 11.8% as reported and 12.6% organic.
U.S. revenue grew mid-teens on the continued adoption of the MiniMed™ 780G automated insulin delivery (AID) system, including low-thirties CGM growth driven by very high CGM attachment, high-single digit pump growth, and a return to growth in consumables
International revenue grew low-double digits on increasing CGM attachment rates and the continued roll-out of Simplera Sync™
Received FDA approval of Simplera™ CGM and announced global partnership with Abbott to complement future Medtronic integrated CGM offerings

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

The company raised its FY25 organic revenue growth guidance to 4.5% to 5% versus the prior range of 4% to 5%. The organic revenue growth guidance excludes the impact of foreign currency and revenue reported as Other. Including Other revenue and the
4


impact of foreign currency exchange, if recent foreign currency exchange rates hold, FY25 revenue growth on an adjusted basis would be in the range of 3.4% to 4.3%.

The company raised its FY25 diluted non-GAAP EPS guidance to the new range of $5.42 to $5.50 versus the prior $5.40 to $5.50. This includes an estimated -5% impact from foreign currency exchange based on recent rates, unchanged from the prior guidance. The company’s guidance represents FY25 diluted non-GAAP EPS growth in the range of 4 to 6%.

“Overall revenue outperformance flowed through to the bottom line, with adjusted EPS ahead of expectations,” said Gary Corona, Medtronic interim chief financial officer. “We're raising our guidance today as we expect to sustain growth from new product introductions, continue to make the investments to support those launches, and deliver on our commitment to restore earnings power.”

Video Webcast Information
Medtronic will host a video webcast today, August 20, at 8:00 a.m. EDT (7:00 a.m. CDT) to provide information about its businesses for the public, investors, analysts, and news media. This webcast can be accessed by clicking on the Events icon at investorrelations.medtronic.com, and this earnings release will be archived at news.medtronic.com. Within 24 hours of the webcast, a replay of the webcast and transcript of the company’s prepared remarks will be available by clicking on the Events icon at investorrelations.medtronic.com.

Medtronic plans to report its FY25 second, third, and fourth quarter results on November 19, 2024, February 18, 2025, and Wednesday, May 21, 2025, respectively. Confirmation and additional details will be provided closer to the specific event.

Financial Schedules and Earnings Presentation
The first quarter financial schedules and non-GAAP reconciliations can be viewed by clicking on the Investor Events link at investorrelations.medtronic.com.
5



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.

6


NON-GAAP FINANCIAL MEASURES
This press release contains financial measures, including adjusted net income, adjusted diluted EPS, and organic revenue, which are considered “non-GAAP” financial measures under applicable SEC rules and regulations. References to quarterly or annual figures increasing, decreasing or remaining flat are in comparison to fiscal year 2024.

Medtronic management believes that non-GAAP financial measures provide information useful to investors in understanding the company’s underlying operational performance and trends and to facilitate comparisons with the performance of other companies in the med tech industry. Non-GAAP net income and diluted EPS exclude the effect of certain charges or gains that contribute to or reduce earnings but that result from transactions or events that management believes may or may not recur with similar materiality or impact to operations in future periods (Non-GAAP Adjustments). Medtronic generally uses non-GAAP financial measures to facilitate management’s review of the operational performance of the company and as a basis for strategic planning. Non-GAAP financial measures should be considered supplemental to and not a substitute for financial information prepared in accordance with U.S. generally accepted accounting principles (GAAP), and investors are cautioned that Medtronic may calculate non-GAAP financial measures in a way that is different from other companies. Management strongly encourages investors to review the company’s consolidated financial statements and publicly filed reports in their entirety. Reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the financial schedules accompanying this press release.

Medtronic calculates forward-looking non-GAAP financial measures based on internal forecasts that omit certain amounts that would be included in GAAP financial measures. For instance, forward-looking organic revenue growth guidance excludes the impact of foreign currency fluctuations, as well as significant acquisitions or divestitures. Forward-looking diluted non-GAAP EPS guidance also excludes other potential charges or gains that would be recorded as Non-GAAP Adjustments to earnings during the fiscal year. Medtronic does not attempt to provide reconciliations of forward-looking non-GAAP EPS guidance to projected GAAP EPS
guidance because the combined impact and timing of recognition of these potential charges or gains is inherently uncertain and difficult to predict and is unavailable without unreasonable efforts. In addition, the company believes such reconciliations would imply a degree of precision and certainty that could be confusing to investors. Such items could have a substantial impact on GAAP measures of financial performance.

-end-
7



8


MEDTRONIC PLC
WORLD WIDE REVENUE(1)
(Unaudited)
FIRST QUARTER
REPORTEDORGANIC
(in millions)FY25FY24Growth
Currency Impact(3)
Adjusted FY25(4)
Adjusted FY24(4)
Growth
Cardiovascular$3,007 $2,850 5.5 %$(39)$3,046 $2,850 6.9 %
Cardiac Rhythm & Heart Failure1,535 1,446 6.2 (19)1,555 1,446 7.5 
Structural Heart & Aortic856 814 5.1 (12)868 814 6.6 
Coronary & Peripheral Vascular616 589 4.5 (8)624 589 5.8 
Neuroscience2,317 2,219 4.4 (18)2,336 2,219 5.3 
Cranial & Spinal Technologies1,147 1,103 4.0 (9)1,156 1,103 4.8 
Specialty Therapies713 695 2.5 (7)719 695 3.4 
Neuromodulation457 420 8.9 (3)460 420 9.6 
Medical Surgical1,996 2,005 (0.4)(29)2,024 2,005 1.0 
Surgical & Endoscopy1,544 1,546 (0.1)(22)1,566 1,546 1.3 
Acute Care & Monitoring452 459 (1.5)(6)458 459 (0.1)
Diabetes647 578 11.8 (4)651 578 12.6 
Total Reportable Segments7,967 7,652 4.1 (90)8,057 7,652 5.3 
Other(2)
(52)50 (203.7)(2)   
TOTAL$7,915 $7,702 2.8 %$(93)$8,057 $7,652 5.3 %

(1)The data in this schedule has been intentionally rounded to the nearest million and, therefore, may not sum. Percentages have been calculated using actual, non-rounded figures and, therefore, may not recalculate precisely.
(2)Includes historical operations and ongoing transition agreements from businesses the Company has exited or divested, and specifically for the first quarter of fiscal year 2025, incremental Italian payback accruals resulting from the two July 22, 2024 rulings by the Constitutional Court of Italy relating to certain prior years since 2015.
(3)The currency impact to revenue measures the change in revenue between current and prior year periods using constant exchange rates.
(4)The three months ended July 26, 2024 excludes $142 million of revenue adjustments related to $90 million of incremental Italian payback accruals further described in note (2), $38 million of inorganic revenue related to the transition activity noted in (2), and $90 million of unfavorable currency impact on the remaining segments. The three months ended July 28, 2023 excludes $50 million of inorganic revenue related to the transition activity noted in (2).

9


MEDTRONIC PLC
U.S.(1)(2) REVENUE
(Unaudited)
FIRST QUARTER
REPORTEDORGANIC
(in millions)FY25FY24GrowthAdjusted FY25Adjusted FY24Growth
Cardiovascular$1,403 $1,350 3.9 %$1,403 $1,350 3.9 %
Cardiac Rhythm & Heart Failure766 720 6.4 766 720 6.4 
Structural Heart & Aortic368 357 3.3 368 357 3.3 
Coronary & Peripheral Vascular268 273 (1.6)268 273 (1.6)
Neuroscience1,565 1,497 4.5 1,565 1,497 4.5 
Cranial & Spinal Technologies855 821 4.2 855 821 4.2 
Specialty Therapies398 392 1.5 398 392 1.5 
Neuromodulation312 284 9.8 312 284 9.8 
Medical Surgical881 867 1.6 881 867 1.6 
Surgical & Endoscopy630 619 1.6 630 619 1.6 
Acute Care & Monitoring251 248 1.4 251 248 1.4 
Diabetes215 188 14.3 215 188 14.3 
Total Reportable Segments4,064 3,903 4.1 4,064 3,903 4.1 
Other(3)
18 22 (15.6)   
TOTAL$4,082 $3,924 4.0 %$4,064 $3,903 4.1 %

(1)U.S. includes the United States and U.S. territories.
(2)The data in this schedule has been intentionally rounded to the nearest million and, therefore, may not sum. Percentages have been calculated using actual, non-rounded figures and, therefore, may not recalculate precisely.
(3)Includes historical operations and ongoing transition agreements from businesses the Company has exited or divested.
10


MEDTRONIC PLC
INTERNATIONAL REVENUE(1)
(Unaudited)
FIRST QUARTER
REPORTEDORGANIC
(in millions)FY25FY24Growth
Currency Impact(3)
Adjusted FY25(4)
Adjusted FY24(4)
Growth
Cardiovascular$1,604 $1,500 6.9 %$(39)$1,643 $1,500 9.5 %
Cardiac Rhythm & Heart Failure769 726 5.9 (19)789 726 8.6 
Structural Heart & Aortic487 457 6.5 (12)499 457 9.2 
Coronary & Peripheral Vascular347 317 9.7 (8)355 317 12.2 
Neuroscience752 721 4.3 (18)770 721 6.8 
Cranial & Spinal Technologies292 282 3.4 (9)301 282 6.6 
Specialty Therapies314 303 3.8 (7)321 303 5.9 
Neuromodulation146 136 7.2 (3)149 136 9.4 
Medical Surgical1,115 1,137 (2.0)(29)1,143 1,137 0.5 
Surgical & Endoscopy915 926 (1.3)(22)937 926 1.1 
Acute Care & Monitoring200 211 (5.0)(6)207 211 (2.0)
Diabetes432 390 10.7 (4)436 390 11.7 
Total Reportable Segments3,903 3,749 4.1 (90)3,993 3,749 6.5 
Other(2)
(70)28 (347.5)(2)   
TOTAL$3,832 $3,777 1.5 %$(93)$3,993 $3,749 6.5 %

(1)The data in this schedule has been intentionally rounded to the nearest million and, therefore, may not sum. Percentages have been calculated using actual, non-rounded figures and, therefore, may not recalculate precisely.
(2)Includes historical operations and ongoing transition agreements from businesses the Company has exited or divested, and specifically for the first quarter of fiscal year 2025, incremental Italian payback accruals resulting from the two July 22, 2024 rulings by the Constitutional Court of Italy relating to certain prior years since 2015.
(3)The currency impact to revenue measures the change in revenue between current and prior year periods using constant exchange rates.
(4)The three months ended July 26, 2024 excludes $161 million of revenue adjustments related to $90 million of incremental Italian payback accruals further described in note (2), $19 million of inorganic revenue related to the transition activity noted in (2), and $90 million of unfavorable currency impact on the remaining segments. The three months ended July 28, 2023 excludes $28 million of inorganic revenue related to the transition activity noted in (2).
11


MEDTRONIC PLC
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited) 
 Three months ended
(in millions, except per share data)July 26, 2024July 28, 2023
Net sales$7,915 $7,702 
Costs and expenses:
Cost of products sold, excluding amortization of intangible assets2,761 2,628 
Research and development expense676 668 
Selling, general, and administrative expense2,655 2,613 
Amortization of intangible assets414 429 
Restructuring charges, net47 54 
Certain litigation charges, net81 40 
Other operating expense, net
Operating profit1,278 1,268 
Other non-operating income, net(157)(76)
Interest expense, net167 148 
Income before income taxes1,268 1,196 
Income tax provision220 400 
Net income1,049 797 
Net income attributable to noncontrolling interests(6)(6)
Net income attributable to Medtronic$1,042 $791 
Basic earnings per share$0.81 $0.59 
Diluted earnings per share$0.80 $0.59 
Basic weighted average shares outstanding1,293.3 1,330.5 
Diluted weighted average shares outstanding1,296.5 1,333.8 
The data in the schedule above has been intentionally rounded to the nearest million.
12



MEDTRONIC PLC
GAAP TO NON-GAAP RECONCILIATIONS(1)
(Unaudited) 
 
Three months ended July 26, 2024
(in millions, except per share data)Net SalesCost of Products SoldGross Margin PercentOperating ProfitOperating Profit PercentIncome Before Income TaxesNet Income attributable to MedtronicDiluted EPSEffective Tax Rate
GAAP$7,915 $2,761 65.1 %$1,278 16.1 %$1,268 $1,042 $0.80 17.4 %
Non-GAAP Adjustments:
Amortization of intangible assets— — — 414 5.1 414 340 0.26 18.1 
Restructuring and associated costs(2)
— (9)0.1 62 0.8 62 51 0.04 19.4 
Acquisition and divestiture-related items(3)
— (10)0.1 12 0.1 12 11 0.01 8.3 
Certain litigation charges, net— — — 81 1.0 81 68 0.05 16.0 
(Gain)/loss on minority investments(4)
— — — — — (17)(17)(0.01)— 
Medical device regulations(5)
— (11)0.1 14 0.2 14 11 0.01 21.4 
Other(6)
90 — 0.6 90 1.1 90 70 0.05 22.2 
Certain tax adjustments, net— — — — — — 17 0.01 — 
Non-GAAP$8,004 $2,730 65.9 %$1,953 24.4 %$1,925 $1,592 $1.23 17.0 %
Currency impact91 (31)0.8 100 1.0 0.06 
Currency Adjusted$8,095 $2,699 66.7 %$2,053 25.4 %$1.29 
 
Three months ended July 28, 2023
(in millions, except per share data)Net SalesCost of Products SoldGross Margin PercentOperating ProfitOperating Profit PercentIncome Before Income TaxesNet Income attributable to MedtronicDiluted EPSEffective Tax Rate
GAAP$7,702 $2,628 65.9 %$1,268 16.5 %$1,196 $791 $0.59 33.4 %
Non-GAAP Adjustments:
Amortization of intangible assets— — — 429 5.6 429 364 0.27 15.2 
Restructuring and associated costs(2)
— (16)0.2 91 1.2 91 76 0.06 16.5 
Acquisition and divestiture-related items(3)
— (6)0.1 50 0.6 50 46 0.03 6.0 
Certain litigation charges, net— — — 40 0.5 40 31 0.02 22.5 
(Gain)/loss on minority investments(4)
— — — — — 64 64 0.05 — 
Medical device regulations(5)
— (21)0.3 31 0.4 31 25 0.02 22.6 
Certain tax adjustments, net(7)
— — — — — — 198 0.15 — 
Non-GAAP$7,702 $2,586 66.4 %$1,909 24.8 %$1,902 $1,596 $1.20 15.8 %
See description of non-GAAP financial measures contained in the press release dated August 20, 2024.
(1)The data in this schedule has been intentionally rounded to the nearest million or $0.01 for EPS figures, and, therefore, may not sum.
(2)Associated and other costs primarily include salaries and wages for employees supporting the restructuring activities, consulting expenses, and asset write-offs.
(3)The charges primarily include business combination costs, changes in fair value of contingent consideration, and exit of business related charges.
(4)We exclude unrealized and realized gains and losses on our minority investments as we do not believe that these components of income or expense have a direct correlation to our ongoing or future business operations.
(5)The charges represent incremental costs of complying with the new European Union (E.U.) medical device regulations for previously registered products and primarily include charges for contractors supporting the project and other direct third-party expenses. We consider these costs to be duplicative of previously incurred costs and/or one-time costs, which are limited to a specific time period.
(6)Reflects the recognition of incremental Italian payback accruals resulting from the two July 22, 2024 rulings by the Constitutional Court of Italy relating to certain prior years since 2015.
(7)The charge relates to an income tax reserve adjustment associated with the June 2023 Israeli Central-Lod District Court decision in Medtronic Ventor Technologies Ltd v. Kfar Saba Assessing Office and amortization of previously established deferred tax assets from intercompany intellectual property transactions.
13


MEDTRONIC PLC
GAAP TO NON-GAAP RECONCILIATIONS(1)
(Unaudited) 
 
Three months ended July 26, 2024
(in millions)Net SalesSG&A ExpenseSG&A Expense as a % of Net SalesR&D ExpenseR&D Expense as a % of Net SalesOther Operating (Income) Expense, netOther Operating (Inc.)/Exp., net as a % of Net SalesOther Non-Operating Income, net
GAAP$7,915 $2,655 33.5 %$676 8.5 %$1  %$(157)
Non-GAAP Adjustments:
Restructuring and associated costs(2)
— (5)(0.2)— — — — — 
Acquisition and divestiture-related items(3)
— (7)(0.3)— — 0.1 — 
Medical device regulations(4)
— — — (3)— — — — 
Other(5)
90 — — — — — — — 
(Gain)/loss on minority investments(6)
— — — — — — — 17 
Non-GAAP$8,004 $2,642 33.0 %$673 8.4 %$7 0.1 %$(140)
See description of non-GAAP financial measures contained in the press release dated August 20, 2024.
(1)The data in this schedule has been intentionally rounded to the nearest million, and, therefore, may not sum.
(2)Associated and other costs primarily include salaries and wages for employees supporting the restructuring activities, consulting expenses, and asset write-offs.
(3)The charges primarily include business combination costs, changes in fair value of contingent consideration, and exit of business related charges.
(4)The charges represent incremental costs of complying with the new European Union medical device regulations for previously registered products and primarily include charges for contractors supporting the project and other direct third-party expenses. We consider these costs to be duplicative of previously incurred costs and/or one-time costs, which are limited to a specific time period.
(5)Reflects the recognition of incremental Italian payback accruals resulting from the two July 22, 2024 rulings by the Constitutional Court of Italy relating to certain prior years since 2015.
(6)We exclude unrealized and realized gains and losses on our minority investments as we do not believe that these components of income or expense have a direct correlation to our ongoing or future business operations.
14


MEDTRONIC PLC
GAAP TO NON-GAAP RECONCILIATIONS(1)
(Unaudited)
Three months ended
(in millions)July 26, 2024July 28, 2023
Net cash provided by operating activities$986 $875 
Additions to property, plant, and equipment(520)(354)
Free Cash Flow(2)
$466 $521 
See description of non-GAAP financial measures contained in the press release dated August 20, 2024.
(1)The data in this schedule has been intentionally rounded to the nearest million, and, therefore, may not sum.
(2)Free cash flow represents operating cash flows less property, plant, and equipment additions.
15


MEDTRONIC PLC
CONSOLIDATED BALANCE SHEETS
(Unaudited)
 
(in millions)July 26, 2024April 26, 2024
ASSETS
Current assets:
Cash and cash equivalents$1,311 $1,284 
Investments6,532 6,721 
Accounts receivable, less allowances and credit losses of $170 and $173, respectively
6,011 6,128 
Inventories5,414 5,217 
Other current assets2,679 2,584 
Total current assets21,947 21,935 
Property, plant, and equipment, net6,282 6,131 
Goodwill41,084 40,986 
Other intangible assets, net12,819 13,225 
Tax assets3,554 3,657 
Other assets4,062 4,047 
Total assets$89,749 $89,981 
LIABILITIES AND EQUITY
Current liabilities:
Current debt obligations$1,553 $1,092 
Accounts payable2,291 2,410 
Accrued compensation1,776 2,375 
Accrued income taxes1,063 1,330 
Other accrued expenses3,604 3,582 
Total current liabilities10,287 10,789 
Long-term debt26,312 23,932 
Accrued compensation and retirement benefits1,107 1,101 
Accrued income taxes1,917 1,859 
Deferred tax liabilities496 515 
Other liabilities1,470 1,365 
Total liabilities41,589 39,561 
Commitments and contingencies
Shareholders’ equity:
Ordinary shares— par value $0.0001, 2.6 billion shares authorized, 1,282,494,588 and 1,311,337,531 shares issued and outstanding, respectively
— — 
Additional paid-in capital20,810 23,129 
Retained earnings30,547 30,403 
Accumulated other comprehensive loss(3,410)(3,318)
Total shareholders’ equity47,947 50,214 
Noncontrolling interests213 206 
Total equity48,160 50,420 
Total liabilities and equity$89,749 $89,981 

The data in this schedule has been intentionally rounded to the nearest million, and, therefore, may not sum.
16


MEDTRONIC PLC
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 Three months ended
(in millions)July 26, 2024July 28, 2023
Operating Activities:  
Net income$1,049 $797 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization662 672 
Provision for credit losses18 21 
Deferred income taxes88 — 
Stock-based compensation83 73 
Other, net(9)135 
Change in operating assets and liabilities, net of acquisitions and divestitures:
Accounts receivable, net110 164 
Inventories(217)(410)
Accounts payable and accrued liabilities(604)(673)
Other operating assets and liabilities(194)96 
Net cash provided by operating activities986 875 
Investing Activities:
Additions to property, plant, and equipment(520)(354)
Purchases of investments(1,879)(1,916)
Sales and maturities of investments2,157 1,748 
Other investing activities, net(17)(17)
Net cash used in investing activities(259)(539)
Financing Activities:
Change in current debt obligations, net(624)500 
Issuance of long-term debt3,209 — 
Dividends to shareholders(898)(918)
Issuance of ordinary shares89 77 
Repurchase of ordinary shares(2,492)(152)
Other financing activities(15)(8)
Net cash used in financing activities(731)(501)
Effect of exchange rate changes on cash and cash equivalents31 (39)
Net change in cash and cash equivalents27 (204)
Cash and cash equivalents at beginning of period1,284 1,543 
Cash and cash equivalents at end of period$1,311 $1,339 
Supplemental Cash Flow Information  
Cash paid for:  
Income taxes$394 $117 
Interest119 84 

The data in this schedule has been intentionally rounded to the nearest million, and, therefore, may not sum.
17