Feb 23, 2010

Medtronic Third Quarter Revenue Increases 10% to $3.851 Billion; Raises Lower End of EPS Guidance for Current Fiscal Year

Non-GAAP diluted EPS of $0.77 grew 8%; GAAP diluted EPS of $0.75 grew 21%International revenue of $1.615 billion grew 11% on a constant currency basis; 22% as reportedFree cash flow exceeds $1.3 billion; GAAP cash flow from operations of $1.488 billionWorldwide ICD revenue growth of 5% on a constant currency basis; 9% as reportedWorldwide CardioVascular revenue growth of 21% on a constant currency basis; 28% as reported

MINNEAPOLIS, Feb 23, 2010 (BUSINESS WIRE) -- Medtronic, Inc. (NYSE:MDT) today reported financial results for the third quarter of fiscal year 2010, which ended January 29, 2010. The company...

MINNEAPOLIS, Feb 23, 2010 (BUSINESS WIRE) -- Medtronic, Inc. (NYSE:MDT) today reported financial results for the third quarter of fiscal year 2010, which ended January 29, 2010.

The company reported third quarter revenue of $3.851 billion, a 10 percent increase over third quarter revenue reported a year ago, or a 6 percent increase after adjusting for a favorable $144 million foreign exchange impact. Revenue outside the United States grew to $1.615 billion, an increase of 22 percent as reported and 11 percent on a constant currency basis over the same period last year, representing 42 percent of total revenue this quarter.

Net earnings in the third quarter were $831 million, or $0.75 per diluted share, an increase of 19 percent and 21 percent, respectively. As detailed in the attached table, after adjusting for the impact of adopting a new accounting standard for non-cash interest expense on convertible debt effective the beginning of fiscal year 2010 and in-process research and development charges in the year ago period, third quarter net earnings and diluted earnings per share on a non-GAAP basis were $857 million and $0.77, respectively, an increase of 8 percent over the same period in the prior year.

"Our third quarter results reflect a building track record of delivering consistent execution on our financial commitments," said Bill Hawkins, Medtronic chairman and chief executive officer. "In addition to the solid revenue growth and strong cash flows driven by our globally diversified product portfolio, we also continued to deliver meaningful operating leverage as demonstrated by a 20 percent increase in operating income."

Cardiac Rhythm Disease Management

Cardiac Rhythm Disease Management (CRDM) revenue of $1.243 billion grew 6 percent as reported and 2 percent on a constant currency basis after adjusting for a favorable $54 million foreign exchange impact. Worldwide implantable cardioverter defibrillator (ICD) revenue was $756 million. Outside the United States, CRDM revenue grew 2 percent on a constant currency basis, driven by the growing success of the AF Solutions business as well as solid growth in ICD sales.

CardioVascular

CardioVascular revenue of $722 million grew 28 percent as reported and 21 percent on a constant currency basis after adjusting for a favorable $39 million foreign exchange impact. Coronary, Structural Heart, and Endovascular revenue grew 23 percent, 20 percent, and 15 percent, respectively, all on a constant currency basis. Adoption of the Endeavor(R) stent in Japan and strong international growth across the entire CardioVascular segment contributed to the strong quarterly performance.

Spinal

Spinal revenue of $842 million grew 1 percent as reported and declined 1 percent on a constant currency basis after adjusting for a favorable $17 million foreign exchange impact. Core Spinal products, which include Kyphon, declined 2 percent on a constant currency basis. Biologics revenue grew 2 percent on a constant currency basis. Outside the United States, Core Spinal products grew 4 percent on a constant currency basis and Biologics grew 9 percent on a constant currency basis.

Neuromodulation

Neuromodulation revenue of $394 million grew 11 percent as reported and 8 percent on a constant currency basis after adjusting for a favorable $13 million foreign exchange impact. Growth in Neuromodulation continues to be driven by strong sales of Activa PC and RC Deep Brain Stimulation systems for movement disorders, and InterStim Therapy for overactive bladder and urinary retention, as well as bowel control outside the United States.

Diabetes

Diabetes revenue of $311 million grew 12 percent as reported and 8 percent on a constant currency basis after adjusting for a favorable $11 million foreign exchange impact. Growth in Diabetes was attributed to worldwide sales of continuous glucose monitoring systems as well as the recent launch of the Paradigm Veo insulin pump in Asia and Europe.

Surgical Technologies

Surgical Technologies revenue of $239 million grew 15 percent as reported and 12 percent on a constant currency basis after adjusting for a favorable $7 million foreign exchange impact. Sales of monitoring and power equipment in the Ear, Nose and Throat division, and strong U.S. sales of Navigation equipment contributed to solid growth.

Physio-Control

Physio-Control revenue of $100 million grew 11 percent as reported and 8 percent on a constant currency basis after adjusting for a favorable $3 million foreign exchange impact. Strong international sales and sales of the LIFEPAK 15 monitor/defibrillator, launched earlier in the fiscal year, contributed to revenue growth in the quarter. The company was pleased to receive notice last week from the U.S. Food and Drug Administration to resume unrestricted global shipments.

Guidance

The company today updated diluted earnings per share guidance for fiscal year 2010. The company raised the lower end of fiscal year 2010 EPS guidance to a range of $3.20 to $3.22, which compares to the previous guidance of $3.17 to $3.22. This updated guidance represents fiscal year 2010 EPS growth of 12 percent to 13 percent after adjusting for the dilution from the AF and transcatheter valve acquisitions.

As in the past, all earnings per share ranges exclude any unusual charges or gains that might occur during the fiscal year and the impact of the non-cash charge to interest expense due to the change in accounting rules governing convertible debt and include $0.06 to $0.07 of acquisition dilution for the full fiscal year.

"Our number one position in almost all of our businesses clearly demonstrates the strength of our technology and customer-focused leadership," said Hawkins. "We remain focused on providing innovative, cost-effective solutions to the growing global challenge of chronic disease affecting more people worldwide than ever before."

Webcast Information

Medtronic will host a webcast today, February 23 at 8 a.m. Eastern Time (7 a.m. Central Time), to provide information about its businesses for the public, analysts and news media. This quarterly webcast can be accessed by clicking on the Investors link on the Medtronic home page at www.medtronic.com and this earnings release will be archived at www.medtronic.com/newsroom. Within 24 hours, a replay of the webcast and a transcript of the company's prepared remarks will be available in the "Events & Presentations" section of the Investor Relations homepage.

About Medtronic

Medtronic, Inc., headquartered in Minneapolis, is the world's leading medical technology company, alleviating pain, restoring health and extending life for people with chronic disease. Its Internet address is www.medtronic.com.

This press release contains forward-looking statements related to results of Medtronic's operations, which are subject to risks and uncertainties, such as competitive factors, difficulties and delays inherent in the development, manufacturing, marketing and sale of medical products, government regulation and general economic conditions and other risks and uncertainties described in Medtronic's periodic reports on file with the Securities and Exchange Commission.Actual results may differ materially from anticipated results.Medtronic does not undertake to update its forward-looking statements.Unless otherwise noted, all comparisons made in this news release are on an "as reported basis," not on a constant currency basis, and references to quarterly figures increasing or decreasing are in comparison to the third quarter of fiscal year 2009.

MEDTRONIC, INC.
REVENUE BY OPERATING SEGMENT - WORLD WIDE
(Unaudited)
                                           

($ millions)

                                         
    FY09   FY09   FY09   FY09   FY09     FY10   FY10   FY10   FY10   FY10
    QTR 1   QTR 2   QTR 3   QTR 4   Total     QTR 1   QTR 2   QTR 3   QTR 4   Total
REPORTED REVENUE :                                          
                                                                     
CARDIAC RHYTHM DISEASE MANAGEMENT   $ 1,303   $ 1,242   $ 1,169   $ 1,300   $ 5,014     $ 1,337     $ 1,278     $ 1,243   $ -   $ 3,858  
Pacing Systems     526     506     457     494     1,984       536       498       459     -     1,492  
Defibrillation Systems     764     724     694     780     2,962       775       754       756     -     2,286  
Other     13     12     18     26     68       26       26       28     -     80  
                                           
SPINAL   $ 859   $ 829   $ 832   $ 881   $ 3,400     $ 915     $ 862     $ 842   $ -   $ 2,619  
Core Spinal     638     631     627     666     2,560       696       642       630     -     1,968  
Biologics     221     198     205     215     840       219       220       212     -     651  
                                           
CARDIOVASCULAR   $ 631   $ 596   $ 565   $ 644   $ 2,437     $ 689     $ 696     $ 722   $ -   $ 2,107  
Coronary     349     315     296     332     1,292       353       369       386     -     1,108  
Structural Heart     195     186     170     195     747       218       206       216     -     640  
Endovascular     87     95     99     117     398       118       121       120     -     359  
                                           
NEUROMODULATION   $ 348   $ 343   $ 354   $ 389   $ 1,434     $ 373     $ 384     $ 394   $ -   $ 1,151  
                                           
DIABETES   $ 269   $ 272   $ 277   $ 296   $ 1,114     $ 295     $ 300     $ 311   $ -   $ 905  
                                           
SURGICAL TECHNOLOGIES   $ 202   $ 213   $ 207   $ 235   $ 857     $ 227     $ 224     $ 239   $ -   $ 690  
                                           
PHYSIO-CONTROL   $ 94   $ 75   $ 90   $ 84   $ 343     $ 97     $ 94     $ 100   $ -   $ 291  
                                                                     
TOTAL   $ 3,706   $ 3,570   $ 3,494   $ 3,829   $ 14,599     $ 3,933     $ 3,838     $ 3,851   $ -   $ 11,621  
                                           
ADJUSTMENTS :                                          
                                           
CURRENCY IMPACT (1)   $ -   $ -   $ -   $ -   $ -     $ (145 )   $ (16 )   $ 144   $ -   $ (19 )
                                           
COMPARABLE OPERATIONS (1)   $ 3,706   $ 3,570   $ 3,494   $ 3,829   $ 14,599     $ 4,078     $ 3,854     $ 3,707   $ -   $ 11,640  
                                                                     

(1) Medtronic management believes that in order to properly understand Medtronic's short-term and long-term financial trends, investors may wish to consider the impact of foreign currency translation on revenue. In addition, Medtronic management uses results of operations before currency translation to evaluate the operational performance of the Company and as a basis for strategic planning. Investors should consider these non-GAAP measures in addition to, and not as a substitute for, financial performance measures prepared in accordance with GAAP.

Note: The data in this schedule has been intentionally rounded to the nearest million and therefore the quarterly revenue may not sum to the fiscal year to date revenue.

MEDTRONIC, INC.
REVENUE BY OPERATING SEGMENT - US
(Unaudited)

 

 

 

 

 

 

 

 

 

       

 

 

 

 

 

 

 

   

($ millions)

                                         
    FY09   FY09   FY09   FY09   FY09     FY10   FY10   FY10   FY10   FY10
    QTR 1   QTR 2   QTR 3   QTR 4   Total     QTR 1   QTR 2   QTR 3   QTR 4   Total
REPORTED REVENUE :                                          
                                                               
CARDIAC RHYTHM DISEASE MANAGEMENT   $ 731   $ 702   $ 666   $ 742   $ 2,841     $ 762   $ 721   $ 675   $ -   $ 2,158
Pacing Systems     233     228     206     228     896       247     221     193     -     661
Defibrillation Systems     492     472     454     505     1,923       508     492     475     -     1,475
Other     6     2     6     9     22       7     8     7     -     22
                                           
SPINAL   $ 682   $ 647   $ 658   $ 691   $ 2,678     $ 712   $ 662   $ 644   $ -   $ 2,018
Core Spinal     474     463     464     488     1,889       507     457     446     -     1,409
Biologics     208     184     194     203     789       205     205     198     -     609
                                           
CARDIOVASCULAR   $ 253   $ 235   $ 224   $ 265   $ 976     $ 260   $ 252   $ 239   $ -   $ 751
Coronary     120     94     88     108     407       103     106     100     -     309
Structural Heart     92     90     85     96     364       98     87     86     -     271
Endovascular     41     51     51     61     205       59     59     53     -     171
                                           
NEUROMODULATION   $ 238   $ 249   $ 254   $ 279   $ 1,019     $ 265   $ 272   $ 272   $ -   $ 810
                                           
DIABETES   $ 167   $ 180   $ 188   $ 200   $ 736     $ 193   $ 201   $ 203   $ -   $ 597
                                           
SURGICAL TECHNOLOGIES   $ 127   $ 136   $ 132   $ 149   $ 545     $ 142   $ 140   $ 150   $ -   $ 432
                                           
PHYSIO-CONTROL   $ 51   $ 47   $ 50   $ 45   $ 192     $ 57   $ 49   $ 53   $ -   $ 159
                                                               
TOTAL   $ 2,249   $ 2,196   $ 2,172   $ 2,371   $ 8,987     $ 2,391   $ 2,297   $ 2,236   $ -   $ 6,925
                                           
ADJUSTMENTS :                                          
                                           
CURRENCY IMPACT   $ -   $ -   $ -   $ -   $ -     $ -   $ -   $ -   $ -   $ -
                                           
COMPARABLE OPERATIONS   $ 2,249   $ 2,196   $ 2,172   $ 2,371   $ 8,987     $ 2,391   $ 2,297   $ 2,236   $ -   $ 6,925
                                                               

Note: The data in this schedule has been intentionally rounded to the nearest million and therefore the quarterly revenues may not sum to the fiscal year to date revenue.

MEDTRONIC, INC.
REVENUE BY OPERATING SEGMENT - INTERNATIONAL
(Unaudited)

 

 

 

 

 

 

 

 

 

       

 

 

 

 

 

 

 

   

($ millions)

                                         
    FY09   FY09   FY09   FY09   FY09     FY10   FY10   FY10   FY10   FY10
    QTR 1   QTR 2   QTR 3   QTR 4   Total     QTR 1   QTR 2   QTR 3   QTR 4   Total
REPORTED REVENUE :                                          
                                                                     
CARDIAC RHYTHM DISEASE MANAGEMENT   $ 572   $ 540   $ 503   $ 558   $ 2,173     $ 575     $ 557     $ 568   $ -   $ 1,700  
Pacing Systems     293     278     251     266     1,088       289       277       266     -     831  
Defibrillation Systems     272     252     240     275     1,039       267       262       281     -     811  
Other     7     10     12     17     46       19       18       21     -     58  
                                           
SPINAL   $ 177   $ 182   $ 174   $ 190   $ 722     $ 203     $ 200     $ 198   $ -   $ 601  
Core Spinal     164     168     163     178     671       189       185       184     -     559  
Biologics     13     14     11     12     51       14       15       14     -     42  
                                           
CARDIOVASCULAR   $ 378   $ 361   $ 341   $ 379   $ 1,461     $ 429     $ 444     $ 483   $ -   $ 1,356  
Coronary     229     221     208     224     885       250       263       286     -     799  
Structural Heart     103     96     85     99     383       120       119       130     -     369  
Endovascular     46     44     48     56     193       59       62       67     -     188  
                                           
NEUROMODULATION   $ 110   $ 94   $ 100   $ 110   $ 415     $ 108     $ 112     $ 122   $ -   $ 341  
                                           
DIABETES   $ 102   $ 92   $ 89   $ 96   $ 378     $ 102     $ 99     $ 108   $ -   $ 308  
                                           
SURGICAL TECHNOLOGIES   $ 75   $ 77   $ 75   $ 86   $ 312     $ 85     $ 84     $ 89   $ -   $ 258  
                                           
PHYSIO-CONTROL   $ 43   $ 28   $ 40   $ 39   $ 151     $ 40     $ 45     $ 47   $ -   $ 132  
                                                                     
TOTAL   $ 1,457   $ 1,374   $ 1,322   $ 1,458   $ 5,612     $ 1,542     $ 1,541     $ 1,615   $ -   $ 4,696  
                                           
ADJUSTMENTS :                                          
                                           
CURRENCY IMPACT (1)   $ -   $ -   $ -   $ -   $ -     $ (145 )   $ (16 )   $ 144   $ -   $ (19 )
                                           
COMPARABLE OPERATIONS (1)   $ 1,457   $ 1,374   $ 1,322   $ 1,458   $ 5,612     $ 1,687     $ 1,557     $ 1,471   $ -   $ 4,715  
                                                                     

(1) Medtronic management believes that in order to properly understand Medtronic's short-term and long-term financial trends, investors may wish to consider the impact of foreign currency translation on revenue. In addition, Medtronic management uses results of operations before currency translation to evaluate the operational performance of the Company and as a basis for strategic planning. Investors should consider these non-GAAP measures in addition to, and not as a substitute for, financial performance measures prepared in accordance with GAAP.

Note: The data in this schedule has been intentionally rounded to the nearest million and therefore the quarterly revenue may not sum to the fiscal year to date revenue.

MEDTRONIC, INC.
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(Unaudited)
                           
    Three months ended     Nine months ended
    January 29,   January 23,     January 29,   January 23,
2010   2009     2010   2009
    (in millions, except per share data)
Net sales   $ 3,851   $ 3,494     $ 11,621   $ 10,770
                           
Costs and expenses:                          
Cost of products sold     912     848       2,800     2,586
Research and development expense     344     337       1,083     987
Selling, general and administrative expense     1,328     1,257       4,019     3,838
Restructuring charges     -     -       62     96
Certain litigation charges, net     -     -       374     266

Purchased in-process research and development

                         
(IPR&D) charges     -     72       -     90
Other expense, net     148     50       372     344
Interest expense, net     56     37       176     131
Total costs and expenses     2,788     2,601       8,886     8,338
                           
Earnings before income taxes     1,063     893       2,735     2,432
                           
Provision for income taxes     232     195       590     465
                           
Net earnings   $ 831   $ 698     $ 2,145   $ 1,967
                           
Basic earnings per share   $ 0.75   $ 0.62     $ 1.94   $ 1.75
Diluted earnings per share   $ 0.75   $ 0.62     $ 1.93   $ 1.74
                           
Basic weighted average shares outstanding     1,105.0     1,119.0       1,108.3     1,122.8
Diluted weighted average shares outstanding     1,108.7     1,121.8       1,111.0     1,128.0
                           
Cash dividends declared per common share   $ 0.205   $ 0.188     $ 0.615   $ 0.563
                           
MEDTRONIC, INC.
RECONCILIATION OF CONSOLIDATED GAAP NET EARNINGS
TO CONSOLIDATED NON-GAAP NET EARNINGS
(Unaudited)
(in millions, except per share data)
                     
    Three months ended      
    January 29,     January 23,     Percentage
    2010     2009     Change
                     
Net earnings, as reported   $ 831     $ 698     19 %
IPR&D charges     -       72 (b)    
Impact of adoption of new authoritative convertible                    
debt guidance on interest expense, net     26 (a)     25 (a)    
Non-GAAP net earnings   $ 857     $ 795     8 %
                     
                     
                     
MEDTRONIC, INC.
RECONCILIATION OF CONSOLIDATED GAAP DILUTED EPS
TO CONSOLIDATED NON-GAAP DILUTED EPS
(Unaudited)
                     
    Three months ended      
    January 29,     January 23,     Percentage
    2010     2009     Change
                     
Diluted EPS, as reported   $ 0.75     $ 0.62     21 %
IPR&D charges     -       0.06 (b)    
Impact of adoption of new authoritative convertible                    
debt guidance on interest expense, net     0.02 (a)     0.03 (a)    
Non-GAAP diluted EPS   $ 0.77     $ 0.71     8 %

(a) The adoption of Financial Accounting Standards Board (FASB) new authoritative guidance on accounting for convertible debt has resulted in an after-tax impact to net earnings of $26 million ($0.02 per share) and $25 million ($0.03 per share) for the three months ended January 29, 2010 and January 23, 2009, respectively. The pre-tax impact to interest expense, net was $41 million and $39 million for the three months ended January 29, 2010 and January 23, 2009, respectively. In addition to disclosing the financial statement impact of the adoption of this new authoritative guidance that is determined in accordance with U.S. generally accepted accounting principles (U.S. GAAP), Medtronic management believes that in order to properly understand its short-term and long-term financial trends, investors may find it useful to consider the impact of excluding the impact of the adoption of this new guidance. Management believes that the resulting non-GAAP financial measure provides useful information to investors regarding the underlying business trends and performance of the Company's ongoing operations and is useful for period over period comparisons of such operations. Medtronic management eliminates the impact of the adoption of this new guidance when evaluating the operating performance of the Company. Investors should consider this non-GAAP measure in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP. In addition, this non-GAAP financial measure may not be the same as similar measures presented by other companies.

(b) The $72 million ($ 0.06 per share) after-tax IPR&D charge is related to technology acquired through the purchase of CryoCath Technologies Inc. that had not yet reached technological feasibility and had no future alternative use. In addition to disclosing IPR&D charges that are determined in accordance with U.S. GAAP, Medtronic management believes that in order to properly understand its short-term and long-term financial trends, investors may find it useful to consider the impact of excluding these IPR&D charges. Management believes that the resulting non-GAAP financial measure provides useful information to investors regarding the underlying business trends and performance of the Company's ongoing operations and is useful for period over period comparisons of such operations. Medtronic management eliminates these IPR&D charges when evaluating the operating performance of the Company. Investors should consider this non-GAAP measure in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP. In addition, this non-GAAP financial measure may not be the same as similar measures presented by other companies.

MEDTRONIC, INC.
RECONCILIATION OF CONSOLIDATED GAAP NET EARNINGS
TO CONSOLIDATED NON-GAAP NET EARNINGS
(Unaudited)
(in millions, except per share data)
                     
    Nine months ended      
    January 29,     January 23,     Percentage
    2010     2009     Change
                     
Net earnings, as reported   $ 2,145     $ 1,967     9 %
Restructuring charges     50 (a)     66 (d)    
Certain litigation charges, net     316 (b)     176 (e)    
IPR&D charges     -       83 (f)    
Impact of adoption of new authoritative convertible                    
debt guidance on interest expense, net     80 (c)     74 (c)    
Non-GAAP net earnings   $ 2,591     $ 2,366     10 %
                     
                     
MEDTRONIC, INC.
RECONCILIATION OF CONSOLIDATED GAAP DILUTED EPS
TO CONSOLIDATED NON-GAAP DILUTED EPS
(Unaudited)
                     
                     
    Nine months ended      
    January 29,     January 23,     Percentage
    2010     2009     Change
                     
Diluted EPS, as reported   $ 1.93     $ 1.74     11 %
Restructuring charges     0.04 (a)     0.06 (d)    
Certain litigation charges, net     0.28 (b)     0.16 (e)    
IPR&D charges     -       0.07 (f)    
Impact of adoption of new authoritative convertible                    
debt guidance on interest expense, net     0.07 (c)     0.07 (c)    
Impact of adoption of new authoritative share based                    
payment guidance     -       0.01 (g)    
Non-GAAP diluted EPS   $ 2.33 (1)   $ 2.10 (1)   11 %

Note: The data in this schedule has been intentionally rounded and therefore the first quarter, second quarter and third quarter data may not sum to the fiscal year to date totals.

(1)The data in this schedule has been intentionally rounded to the nearest $0.01 and therefore may not sum.

(a) The $50 million ($0.04 per share) after-tax ($69 million pre-tax) restructuring charge is the net impact of a $52 million after-tax charge related to restructuring initiatives that the Company began in the fourth quarter of fiscal year 2009, offset by a $2 million after-tax net reversal of excess reserves related to the global realignment initiative that began in the fourth quarter of fiscal year 2008. The fiscal year 2009 initiatives are designed to streamline operations and further align resources around the Company's higher growth opportunities. This initiative impacts most businesses and certain corporate functions. In the first quarter of fiscal year 2010, the Company recognized expense associated with compensation and early retirement benefits provided to employees which could not be accrued in the fourth quarter of fiscal year 2009. In addition, the Company recorded $4 million of the after-tax expense ($7 million pre-tax) within cost of products sold related to inventory write-offs and production-related asset impairments associated with these restructuring activities. The $2 million after-tax net reversal is primarily a result of a $5 million after-tax reversal due to favorable severance negotiations with certain employee populations outside the U.S. as well as a higher than expected percentage of employees identified for elimination finding positions elsewhere within the Company partially offset by a $3 million after-tax charge the Company recorded in the first quarter of fiscal year 2010 related to the further write-down of a non-inventory related asset resulting from the continued decline in the international real estate market. There were no additional restructuring charges in the third quarter of fiscal year 2010. In addition to disclosing restructuring charges that are determined in accordance with U.S. GAAP, Medtronic management believes that in order to properly understand its short-term and long-term financial trends, investors may find it useful to consider the impact of excluding these restructuring charges. Management believes that the resulting non-GAAP financial measure provides useful information to investors regarding the underlying business trends and performance of the Company's ongoing operations and is useful for period over period comparisons of such operations. Medtronic management eliminates these restructuring charges when evaluating the operating performance of the Company. Investors should consider this non-GAAP measure in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP. In addition, this non-GAAP financial measure may not be the same as similar measures presented by other companies.

(b) The $316 million ($0.28 per share) after-tax ($374 million pre-tax) certain litigation charges, net relate to settlements with Abbott Laboratories (Abbott) and with W.L. Gore & Associates (Gore). The Abbott settlement accounted for $360 million after-tax ($444 million pre-tax) charges and the Gore settlement accounted for $44 million after-tax ($70 million pre-tax) gain of certain litigation charges, net. The Abbott settlement related to the resolution of all outstanding intellectual property litigation. The terms of the Abbott agreement stipulate that neither party will sue each other in the field of coronary stent and stent delivery systems for a period of at least 10 years, subject to certain conditions. Both parties also agreed to a cross-license of the disputed patents within the defined field. The $444 million pre-tax settlement amount includes a $400 million payment to Abbott and a $42 million success payment made to evYsio Medical Devices, LLC (evYsio). In addition, a $2 million payment was made to evYsio in order to expand the definition of the license field from evYsio. The Gore settlement related to the resolution of outstanding patent litigation related to selected patents in Medtronic's Jervis and Wiktor patent families. The terms of the agreement stipulate that neither party will sue each other in the defined field of use, subject to certain conditions. In addition and subject to certain conditions, Medtronic granted Gore a worldwide, irrevocable, non-exclusive license in the defined field of use. Gore will also pay Medtronic a quarterly license payment through the fiscal quarter ending October 2018. In addition to disclosing certain litigation charges that are determined in accordance with U.S. GAAP, Medtronic management believes that in order to properly understand its short-term and long-term financial trends, investors may find it useful to consider the impact of excluding these certain litigation charges. Management believes that the resulting non-GAAP financial measure provides useful information to investors regarding the underlying business trends and performance of the Company's ongoing operations and is useful for period over period comparisons of such operations. Medtronic management eliminates these certain litigation charges when evaluating the operating performance of the Company. Investors should consider this non-GAAP measure in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP. In addition, this non-GAAP financial measure may not be the same as similar measures presented by other companies

(c) The adoption of new FASB authoritative guidance for convertible debt accounting has resulted in an after-tax impact to net earnings of $80 million ($0.07 per share) and $74 million ($0.07 per share) for the nine months ended January 29, 2010 and January 23, 2009, respectively. The pre-tax impact to interest expense, net was $125 million and $114 million for the nine months ended January 29, 2010 and January 23, 2009, respectively. In addition to disclosing the financial statement impact of the adoption of this new guidance that is determined in accordance with U.S. GAAP, Medtronic management believes that in order to properly understand its short-term and long-term financial trends, investors may find it useful to consider the impact of excluding the impact of the adoption of this new guidance. Management believes that the resulting non-GAAP financial measure provides useful information to investors regarding the underlying business trends and performance of the Company's ongoing operations and is useful for period over period comparisons of such operations. Medtronic management eliminates the impact of adoption of this new guidance when evaluating the operating performance of the Company. Investors should consider this non-GAAP measure in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP. In addition, this non-GAAP financial measure may not be the same as similar measures presented by other companies.

(d) The $66 million ($0.06 per share) after-tax restructuring charge is related to a global realignment initiative that the Company began in the fourth quarter of fiscal year 2008. This initiative focuses on shifting resources to those areas where the Company has the greatest opportunities for growth and streamlining operations to drive operating leverage. The global realignment initiative impacts most businesses and certain corporate functions. The majority of the expense recognized in the first quarter of fiscal year 2009 is related to the execution of our global realignment initiative outside the United States. This includes the realignment of personnel throughout Europe and the Emerging Markets and the closure of an existing facility in the Netherlands that will be integrated into the U.S. operations. The remainder of the expense is associated with compensation provided to employees identified in the fourth quarter of fiscal year 2008 whose employment terminated with the Company in the first quarter of fiscal year 2009. These incremental costs were not accrued in the fourth quarter of fiscal year 2008 because these benefits had not yet been communicated to the impacted employees. As of October 30, 2009, the global realignment initiative was substantially complete. In addition to disclosing restructuring charges that are determined in accordance with U.S. GAAP, Medtronic management believes that in order to properly understand its short-term and long-term financial trends, investors may find it useful to consider the impact of excluding these restructuring charges. Management believes that the resulting non-GAAP financial measure provides useful information to investors regarding the underlying business trends and performance of the Company's ongoing operations and is useful for period over period comparisons of such operations. Medtronic management eliminates these restructuring charges when evaluating the operating performance of the Company. Investors should consider this non-GAAP measure in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP. In addition, this non-GAAP financial measure may not be the same as similar measures presented by other companies.

(e) The $176 million ($0.16 per share) after-tax certain litigation charge is related to a $229 million ($152 million after-tax) charge related to the final judgment in litigation with the Cordis Corporation (a subsidiary of Johnson & Johnson) that originated in October 1997 and a $37 million ($24 million after-tax) charge related to the settlement of litigation with Fastenetix LLC that originated in May 2006. The charge related to litigation with the Cordis Corporation was in addition to a $243 million reserve recorded in the third quarter of fiscal year 2008. In addition to disclosing certain litigation charges that are determined in accordance with U.S. GAAP, Medtronic management believes that in order to properly understand its short-term and long-term financial trends, investors may find it useful to consider the impact of excluding these certain litigation charges. Management believes that the resulting non-GAAP financial measure provides useful information to investors regarding the underlying business trends and performance of the Company's ongoing operations and is useful for period over period comparisons of such operations. Medtronic management eliminates these certain litigation charges when evaluating the operating performance of the Company. Investors should consider this non-GAAP measure in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP. In addition, this non-GAAP financial measure may not be the same as similar measures presented by other companies.

(f) The $83 million ($0.07 per share) after-tax IPR&D charge represents the cumulative impact of pre-tax charges of $72 million ($72 million after tax) related to a technology acquired through the purchase of CryoCath Technologies, Inc. that had not yet reached technological feasibility and had no future alternative use and $18 million ($11 million after tax) related to the purchase of certain intellectual property for use in the Spine business that was expensed as IPR&D since technological feasibility of the underlying product had not yet been reached and such technology has no future alternative use. In addition to disclosing IPR&D charges that are determined in accordance with U.S. GAAP, Medtronic management believes that in order to properly understand its short-term and long-term financial trends, investors may find it useful to consider the impact of excluding these IPR&D charges. Management believes that the resulting non-GAAP financial measure provides useful information to investors regarding the underlying business trends and performance of the Company's ongoing operations and is useful for period over period comparisons of such operations. Medtronic management eliminates these IPR&D charges when evaluating the operating performance of the Company. Investors should consider this non-GAAP measure in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP. In addition, this non-GAAP financial measure may not be the same as similar measures presented by other companies.

(g) The $0.01 per share adjustment is the result of adopting new FASB issued authoritative guidance in the first quarter of fiscal year 2010 for determining whether instruments granted in share-based payment transactions are participating securities. This new guidance provides that unvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are participating securities and shall be included in the computation of earnings per share (EPS) pursuant to the two-class method. The Company is required to retrospectively adjust all prior-period EPS data. The Company included 4.1 million of unvested restricted shares in the basic weighted average outstanding calculation for the nine months ended January 23, 2009, which resulted in a $0.01 per share increase to non-GAAP diluted EPS for nine months ended January 23, 2009. In addition to disclosing the financial statement impact of the adoption of this new guidance that is determined in accordance with U.S. GAAP, Medtronic management believes that in order to properly understand its short-term and long-term financial trends, investors may find it useful to consider the impact of excluding the impact of the adoption of this new guidance. Management believes that the resulting non-GAAP financial measure provides useful information to investors regarding the underlying business trends and performance of the Company's ongoing operations and is useful for period over period comparisons of such operations. Medtronic management eliminates the impact of adoption of this new guidance when evaluating the operating performance of the Company. Investors should consider this non-GAAP measure in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP. In addition, this non-GAAP financial measure may not be the same as similar measures presented by other companies.

MEDTRONIC, INC.
RECONCILIATION OF WORLDWIDE REVENUE GROWTH TO CONSTANT CURRENCY GROWTH
(Unaudited)
(in millions)
                               
    Three months ended                  
    January 29,   January 23,   Reported     Currency Impact     Constant Currency  
    2010   2009   Growth     on Growth (a)     Growth (a)  
                               
Reported Revenue:                              
Pacing Systems   $ 459   $ 457   - %   5 %   (5) %
Defibrillation Systems     756     694   9     4     5  
Other     28     18   56     6     50  
Cardiac Rhythm Disease Management     1,243     1,169   6     4     2  
                               
Core Spinal     630     627   -     2     (2)  
Biologics     212     205   3     1     2  
Spinal     842     832   1     2     (1)  
                               
Coronary     386     296   30     7     23  
Structural Heart     216     170   27     7     20  
Endovascular     120     99   21     6     15  
CardioVascular     722     565   28     7     21  
                               
Neuromodulation     394     354   11     3     8  
Diabetes     311     277   12     4     8  
Surgical Technologies     239     207   15     3     12  
Physio-Control     100     90   11     3     8  
                               
Total   $ 3,851   $ 3,494   10 %   4 %   6 %

(a) Medtronic management believes that in order to properly understand Medtronic's short-term and long-term financial trends, investors may wish to consider the impact of foreign currency translation on revenue. In addition, Medtronic management uses results of operations before currency translation to evaluate the operational performance of the Company and as a basis for strategic planning. Investors should consider these non-GAAP measures in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP.

MEDTRONIC, INC.
RECONCILIATION OF INTERNATIONAL REVENUE GROWTH TO CONSTANT CURRENCY GROWTH
(Unaudited)
(in millions)
                               
    Three months ended                  
    January 29,   January 23,   Reported     Currency Impact     Constant Currency  
    2010   2009   Growth     on Growth (a)     Growth (a)  
                               
Reported Revenue:                              
Pacing Systems   $ 266   $ 251   6 %   10 %   (4) %
Defibrillation Systems     281     240   17     12     5  
Other     21     12   75     8     67  
Cardiac Rhythm Disease Management     568     503   13     11     2  
                               
Core Spinal     184     163   13     9     4  
Biologics     14     11   27     18     9  
Spinal     198     174   14     10     4  
                               
Coronary     286     208   38     11     27  
Structural Heart     130     85   53     14     39  
Endovascular     67     48   40     13     27  
CardioVascular     483     341   42     12     30  
                               
Neuromodulation     122     100   22     13     9  
Diabetes     108     89   21     12     9  
Surgical Technologies     89     75   19     10     9  
Physio-Control     47     40   18     8     10  
                               
Total   $ 1,615   $ 1,322   22 %   11 %   11 %

(a) Medtronic management believes that in order to properly understand Medtronic's short-term and long-term financial trends, investors may wish to consider the impact of foreign currency translation on revenue. In addition, Medtronic management uses results of operations before currency translation to evaluate the operational performance of the Company and as a basis for strategic planning. Investors should consider these non-GAAP measures in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP.

MEDTRONIC, INC.
RECONCILIATION OF OPERATING CASH FLOW TO FREE CASH FLOW
(Unaudited)
                         
    Nine months ended     Six months ended     Three months ended  
    January 29, 2010     October 30, 2009     January 29, 2010  
                         
Net cash provided by operating activities   $ 2,894       $ 1,406       $ 1,488    
Additions to property, plant, and equipment     (402 )       (279 )       (123 )  
Free cash flow   $ 2,492   (a)   $ 1,127   (a)   $ 1,365   (a)

(a) Medtronic management believes that in order to properly understand Medtronic's short-term and long-term financial trends, investors may wish to consider free cash flow. In addition, Medtronic management uses free cash flow to evaluate operational performance of the Company and as a basis for strategic planning. Investors should consider these non-GAAP measures in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP. Medtronic calculates free cash flow by subtracting additions to property, plant and equipment from operating cash flows.

MEDTRONIC, INC.

RECONCILIATION OF NET EARNINGS TO CALCULATION OF OPERATING INCOME

(Unaudited)
                     
    Three months ended     Three months ended     Percentage
    January 29, 2010     January 23, 2009     Change
                     

Net earnings

  $

831

    $

698

   

19

%

Provision for income taxes

   

232

     

195

     

Interest expenses, net

   

56

     

37

     

Other expenses, net

   

148

     

50

     

Purchased in-process research and development (IPR&D) charges

   

-

     

72

     
Operating income   $ 1,267 (b)   $ 1,052 (b)   20 %

(b) Medtronic management believes that in order to properly understand Medtronic's short-term and long-term financial trends, investors may wish to consider operating income. In addition, Medtronic management uses operating income to evaluate operational performance of the Company and as a basis for strategic planning. Investors should consider these non-GAAP measures in addition to, and not as a substitute for, financial performance measures prepared in accordance with U.S. GAAP. Medtronic calculates operating income by subtracting cost of products sold, research and development expense, and selling, general and administrative expense from net sales.

MEDTRONIC, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
         
    January 29,   April 24,
    2010   2009
    (in millions, except per share data)

ASSETS

       
         
Current assets:        
Cash and cash equivalents   $ 1,463     $ 1,271  
Short-term investments     829       405  
Accounts receivable, less allowances of $68 and $61, respectively     3,131       3,123  
Inventories     1,468       1,426  
Deferred tax assets, net     550       605  
Prepaid expenses and other current assets     538       622  
         
Total current assets     7,979       7,452  
         
Property, plant and equipment     5,255       4,887  
Accumulated depreciation     (2,878 )     (2,608 )
Property, plant and equipment, net     2,377       2,279  
         
Goodwill     8,230       8,195  
Other intangible assets, net     2,289       2,477  
Long-term investments     4,020       2,769  
Other assets     273       416  
         
Total assets   $ 25,168     $ 23,588  
         

LIABILITIES AND SHAREHOLDERS' EQUITY

       
         
Current liabilities:        
Short-term borrowings   $ 1,030     $ 522  
Accounts payable     399       382  
Accrued compensation     912       901  
Accrued income taxes     237       130  
Other accrued expenses     816       1,212  
         
Total current liabilities     3,394       3,147  
         
Long-term debt     6,396       6,253  
Long-term accrued compensation and retirement benefits     364       329  
Long-term accrued income taxes     577       475  
Long-term deferred tax liabilities, net     43       115  
Other long-term liabilities     74       87  
         
Total liabilities     10,848       10,406  
         

Commitments and contingencies

    -       -  
         
Shareholders' equity:        
Preferred stock-- par value $1.00     -       -  
Common stock-- par value $0.10     111       112  
Retained earnings     14,410       13,272  
Accumulated other comprehensive loss     (201 )     (202 )
         
Total shareholders' equity     14,320       13,182  
         
Total liabilities and shareholders' equity   $ 25,168     $ 23,588  
                 
MEDTRONIC, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
     
    Nine months ended
    January 29,   January 23,
2010   2009
    (in millions)
Operating Activities:        
Net earnings   $ 2,145     $ 1,967  
Adjustments to reconcile net earnings to net cash provided by operating activities:        
Depreciation and amortization     566       522  
Amortization of discount on senior convertible notes     125       114  
IPR&D charges     -       90  
Provision for doubtful accounts     27       31  
Deferred income taxes     127       63  
Stock-based compensation     176       178  
Excess tax benefit from exercise of stock-based awards     -       (23 )
Change in operating assets and liabilities, net of effect of acquisitions:        
Accounts receivable     (51 )     252  
Inventories     64       (230 )
Accounts payable and accrued liabilities     67       348  
Other operating assets and liabilities     213       (158 )
Certain litigation charges, net     374       266  
Certain litigation payments     (939 )     (665 )
         
Net cash provided by operating activities     2,894       2,755  
         
Investing Activities:        
Acquisitions, net of cash acquired     -       (381 )
Purchase of intellectual property     (44 )     (152 )
Additions to property, plant and equipment     (402 )     (378 )
Purchases of marketable securities     (4,381 )     (2,246 )
Sales and maturities of marketable securities    

2,868

      2,182  
Other investing activities, net    

(86

)     (270 )
         
Net cash used in investing activities     (2,045 )     (1,245 )
         
Financing Activities:        
Change in short-term borrowings, net     520       41  
Payments on long-term debt     (20 )     (316 )
Dividends to shareholders     (681 )     (632 )
Issuance of common stock     134       393  
Excess tax benefit from exercise of stock-based awards     -       23  
Repurchase of common stock     (634 )     (726 )
         
Net cash used in financing activities     (681 )     (1,217 )
         
Effect of exchange rate changes on cash and cash equivalents     24       (70 )
         
Net change in cash and cash equivalents     192       223  
         
Cash and cash equivalents at beginning of period     1,271       1,060  
         
Cash and cash equivalents at end of period   $ 1,463     $ 1,283  
         
Supplemental Cash Flow Information        
Income taxes paid   $ 300     $ 367  
Interest paid     278       136  
Supplemental Noncash Investing and Financing Activities:        
Reclassification of debentures from short-term to long-term debt   $ -     $ 15  

SOURCE: Medtronic, Inc.

Medtronic, Inc.
Investor Relations:
Jeff Warren, 763-505-2696
or
Public Relations:
Chuck Grothaus, 763-505-2614