Edwards Lifesciences, today reported financial results for the quarter ended December 31, 2017.
|
|
| [01-February-2018] |
|
IRVINE, Calif., Feb. 1, 2018 /PRNewswire/ -- Edwards Lifesciences (NYSE: EW), the global leader in patient-focused innovations for structural heart disease and critical care monitoring, today reported financial results for the quarter ended December 31, 2017. Fourth Quarter and Full Year Highlights:
"We are pleased to report robust fourth quarter results including double-digit organic revenue growth in each region. Our company finished the quarter and year strong, both at 16 percent sales growth," said Michael A. Mussallem, chairman and CEO. "Our strong 2017 growth was driven by clinician and patient preferences for our innovative and meaningful therapies. Profitability was also strong in 2017, with adjusted EPS growing over 30 percent, even as we continued to invest aggressively in our technology pipeline and infrastructure." Fourth Quarter 2017 Results Sales for the quarter ended December 31, 2017 were $888.5 million, up 15.7 percent. Total adjusted sales were $909.4 million, up 15.9 percent over the fourth quarter last year. Net income for the quarter ended December 31, 2017 was $35.7 million, or $0.17 per share. Adjusted EPS grew 25.3 percent to $0.94. For the quarter, the company reported Transcatheter Heart Valve Therapy (THVT) sales of $519.3 million, a 20.2 percent growth rate over the fourth quarter last year. Adjusted THVT sales were $540.2 million, up 22.0 percent on an underlying basis, including the adjustment for the consumption of stocking inventory in Germany. Double-digit underlying TAVR sales growth across all regions was driven by continued strong therapy adoption. In the U.S., THVT sales for the quarter were $326.7 million, a 22.3 percent growth rate over the fourth quarter last year. "These strong results were driven by robust therapy adoption across the more than 575 TAVR centers, and we did not experience as much of a slowdown as we typically see in the last weeks of the year. Additionally, our best-in-class SAPIEN 3 valve continued to provide excellent outcomes, including faster patient recovery, enhanced quality of life, and exceptional value to the healthcare system," said Mussallem. Surgical Heart Valve Therapy sales for the quarter were $204.9 million, up 8.2 percent compared to the fourth quarter last year, or up 5.7 percent on an underlying basis. Growth was driven by strong sales of aortic valves across all regions and share gains driven by new products. Critical Care sales were $164.3 million for the quarter, representing an increase of 12.3 percent versus last year, or 10.9 percent on an underlying basis. This performance was driven by strong growth across the product portfolio, and most notably in the U.S. and China. For the quarter, the company's gross profit margin was 73.5 percent, compared to 72.2 percent in the same period last year. This improvement primarily reflects the benefit of a more profitable product mix, led by growing sales of TAVR, partially offset by expenses associated with the planned closure of the company's manufacturing plant in Switzerland, which was announced last year. Selling, general and administrative expenses increased 14.2 percent to $266.7 million for the quarter. This increase was driven by personnel related and performance-based compensation expenses, and the strengthening of the Euro against the dollar. Research and development investments for the fourth quarter increased 27.6 percent to $146.6 million, or 16.5 percent of sales. Investments for the full year 2017 increased 25.0 percent to $552.6 million, or 16.1 percent of sales. This increase was primarily the result of continued investments in transcatheter structural heart programs, including spending on clinical trials. The passage of U.S. tax reform in December resulted in a net $223.5 million tax expense related primarily to the deemed repatriation of unremitted foreign earnings. Adjusted free cash flow for the fourth quarter was $174.5 million, defined as cash flow from operating activities of $363.9 million, less capital spending of $76.9 million, and excluding the receipt of a $112.5 million litigation payment. For the full year 2017, adjusted free cash flow was $695.1 million. Cash, cash equivalents and short-term investments totaled $1.3 billion at December 31, 2017. Total debt was $1.0 billion. Outlook For the full year 2018, given the company's sales momentum and current foreign exchange rates, Edwards increased its sales estimate to be at the higher end of its $3.5 to $3.9 billion guidance. Additionally, the company now expects its estimate for 2018 adjusted earnings per share to be between $4.43 and $4.63, which also benefits from a lower projected tax rate. For the first quarter 2018, at current foreign exchange rates, the company projects total sales to be between $900 and $950 million, and adjusted EPS of $1.04 to $1.14. "Our strong 2017 reinforces our confidence in our focused innovation strategy and longer term outlook, and we look forward to an exciting 2018 as we continue to aggressively invest in our future. We expect to achieve a number of important milestones supporting progress in the development of transformative therapies across all of our product lines. Our differentiated strategy continues to benefit patients and serve us well as we plan for future growth and value creation. And, we are focused on staying at the forefront by creating strong evidence for promising new therapies for the patients we serve in the many years to come," said Mussallem. About Edwards Lifesciences Edwards Lifesciences, based in Irvine, Calif., is the global leader in patient-focused medical innovations for structural heart disease, as well as critical care and surgical monitoring. Driven by a passion to help patients, the company collaborates with the world's leading clinicians and researchers to address unmet healthcare needs, working to improve patient outcomes and enhance lives. For more information, visit www.Edwards.com and follow us on Twitter @EdwardsLifesci. Conference Call and Webcast Information Edwards Lifesciences will be hosting a conference call today at 2:00 p.m. PT to discuss its fourth quarter results. To participate in the conference call, dial (877) 704-2848 or (201) 389-0893. For 72 hours following the call, an audio replay can be accessed by dialing (877) 660-6853 or (201) 612-7415 and using conference number 13674893. The call will also be available via live or archived webcast on the "Investor Relations" section of the Edwards web site at ir.edwards.com or www.edwards.com. A live stream and archived replay can also be accessed via mobile devices by downloading Edwards' IR App for iPhone and iPad or Android. This news release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements can sometimes be identified by the use of words such as "may," "will," "should," "anticipate," "believe," "plan," "project," "estimate," "expect," "intend," "guidance," "outlook," "optimistic," "aspire," "confident" or other forms of these words or similar expressions and include, but are not limited to, statements made by Mr. Mussallem, full year and first quarter 2018 financial guidance, and information in the Outlook section. Forward-looking statements are based on estimates and assumptions made by management of the company and are believed to be reasonable, though they are inherently uncertain and difficult to predict. The company's forward-looking statements speak only as of the date on which they are made and the company does not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date of the statement. If the company does update or correct one or more of these statements, investors and others should not conclude that the company will make additional updates or corrections. Forward-looking statements involve risks and uncertainties that could cause actual results or experience to differ materially from that expressed or implied by the forward-looking statements. Factors that could cause actual results or experience to differ materially from that expressed or implied by the forward-looking statements include uncertainties associated with the timing and pace of therapy adoption, particularly in THVT; unpredictability of the effectiveness and timing of new product launches; competitive changes; the timing and extent of regulatory approvals and reimbursement levels for the company's products; the company's success in developing new products and avoiding manufacturing and quality issues; the impact of currency exchange rates; the timing or results of R&D and clinical trials; unanticipated actions by the U.S. Food and Drug Administration and other regulatory agencies; unexpected litigation impacts or expenses; and other risks detailed in the company's filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2016. These filings, along with important safety information about our products, may be found at edwards.com. Edwards, Edwards Lifesciences, the stylized E logo, Edwards SAPIEN, Edwards SAPIEN 3, SAPIEN, SAPIEN 3, and SAPIEN 3 Ultra are trademarks of Edwards Lifesciences Corporation. All other trademarks are the property of their respective owners.
[1] "Adjusted" amounts
are non-GAAP
items. Adjusted
sales, or
"underlying" or
growth rates, in
this press release
exclude foreign
exchange
fluctuations and
sales return
reserves
associated with
THVT product
upgrades.
Adjusted sales and
"underlying" or
growth rates also
exclude the
positive impact of
THVT stocking
sales in Germany,
and the negative
impact of de-
stocking. Adjusted
earnings per share
is a non-GAAP
item computed on a
diluted basis and
in this press
release excludes
impairment of
long-lived
assets,
intellectual
property
litigation
expenses/income,
amortization of
intellectual
property, fair
value adjustments
to contingent
consideration
liabilities
arising from
acquisitions,
gains and losses
from significant
investments,
charitable
contributions to
the Edwards
Lifesciences
Foundation,
business
development
transactions,
realignment
expenses and the
impact from
implementation of
tax law changes.
Adjusted earnings
per share also
excludes the
positive impact of
THVT stocking
sales in Germany,
and the negative
impact of de-
stocking. See the
Non-GAAP
Financial
Information page
and reconciliation
tables below.
EDWARDS LIFESCIENCES CORPORATION
Unaudited Consolidated Statements of Operations
(in millions, except per share data)
Three Months Ended Twelve Months Ended
December 31, December 31,
2017 2016 2017 2016
---- ---- ---- ----
Net sales $888.5 $767.7 $3,435.3 $2,963.7
Cost of sales 235.3 213.2 875.3 797.4
----- ----- ----- -----
Gross profit 653.2 554.5 2,560.0 2,166.3
Selling, general, and
administrative
expenses 266.7 233.6 984.7 904.7
Research and
development expenses 146.6 114.9 552.6 442.2
Intellectual property
litigation (income)
expenses, net (104.9) 4.8 (73.3) 32.6
Change in fair value
of contingent
consideration
liabilities 2.6 - (9.9) 1.1
Special charges, net 18.5 - 59.9 34.5
Interest expense, net (1.0) 1.5 2.9 8.4
Other expenses
(income), net 0.8 (0.7) 8.2 4.9
--- ---- --- ---
Income before
provision for income
taxes 323.9 200.4 1,034.9 737.9
Provision for income
taxes 288.2 41.9 412.8 168.4
----- ---- ----- -----
Net income $35.7 $158.5 $622.1 $569.5
===== ====== ====== ======
Earnings per share:
-------------------
Basic $0.17 $0.74 $2.95 $2.67
Diluted $0.17 $0.73 $2.88 $2.61
Weighted-average common shares
outstanding:
------------------------------
Basic 210.8 213.7 210.9 213.0
Diluted 215.4 217.9 215.9 217.8
Operating statistics
--------------------
As a percentage of net sales:
Gross profit 73.5% 72.2% 74.5% 73.1%
Selling, general, and
administrative
expenses 30.0% 30.4% 28.7% 30.5%
Research and
development expenses 16.5% 15.0% 16.1% 14.9%
Income before
provision for income
taxes 36.5% 26.1% 30.1% 24.9%
Net income 4.0% 20.6% 18.1% 19.2%
Effective tax rate 89.0% 20.9% 39.9% 22.8%
Note: Numbers may not
calculate due to
rounding.
EDWARDS LIFESCIENCES CORPORATION
Unaudited Balance Sheets
(in millions)
December 31, 2017 December 31, 2016
----------------- -----------------
ASSETS
Current assets
Cash and cash equivalents $818.3 $930.1
Short-term investments 519.2 341.0
Accounts and other receivables,
net 462.2 414.6
Inventories, net 554.9 396.6
Prepaid expenses 60.6 45.9
Other current assets 116.9 111.8
----- -----
Total current assets 2,532.1 2,240.0
Long-term investments 567.0 532.1
Property, plant, and equipment,
net 679.7 580.0
Goodwill 1,126.5 626.1
Other intangible assets, net 468.0 204.8
Deferred income taxes 214.3 203.8
Other assets 108.9 123.2
----- -----
Total assets $5,696.5 $4,510.0
======== ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable and accrued
liabilities $749.7 $532.5
Short-term debt 598.0 -
Contingent consideration
liabilities 51.7 -
----
Total current liabilities 1,399.4 532.5
------- -----
Long-term debt 438.4 822.3
----- -----
Contingent consideration
liabilities 192.6 31.6
----- ----
Taxes payable 359.7 159.5
----- -----
Uncertain tax positions 164.6 229.8
----- -----
Other long-term liabilities 147.1 115.3
----- -----
Stockholders' equity
Common stock 212.0 242.6
Additional paid-in capital 1,166.9 1,167.8
Retained earnings 2,000.6 3,906.3
Accumulated other comprehensive
loss (132.7) (198.4)
Treasury stock, at cost (252.1) (2,499.3)
------ --------
Total stockholders' equity 2,994.7 2,619.0
------- -------
Total liabilities and
stockholders' equity $5,696.5 $4,510.0
======== ========
EDWARDS LIFESCIENCES CORPORATION To supplement the consolidated financial results prepared in accordance with Generally Accepted Accounting Principles ("GAAP"), the Company uses non-GAAP historical financial measures. Management makes adjustments to the GAAP measures for items (both charges and gains) that (a) do not reflect the core operational activities of the Company, (b) are commonly adjusted within the Company's industry to enhance comparability of the Company's financial results with those of its peer group, or (c) are inconsistent in amount or frequency between periods (albeit such items are monitored and controlled with equal diligence relative to core operations). The Company uses the term "adjusted sales" or "underlying growth rate" when referring to non-GAAP sales information, which excludes foreign exchange fluctuations, sales return reserves associated with transcatheter heart valve therapy ("THVT") product upgrades, and the positive impact of THVT stocking sales in Germany and the negative impact of de-stocking. The Company uses the term "adjusted" to also exclude intellectual property litigation income and expenses, amortization of intellectual property, fair value adjustments to contingent consideration liabilities arising from acquisitions, gains and losses from significant investments, impairments, litigation, the positive impact of THVT stocking sales in Germany and the negative impact of de-stocking, realignment expenses, sales return reserves and related costs associated with THVT product upgrades, charitable contributions to the Edwards Lifesciences Foundation, business development transactions, and the impact from implementation of tax law changes. Fluctuations in exchange rates impact the comparative results and sales growth rates of the Company's underlying business. Management believes that excluding the impact of foreign exchange rate fluctuations from its sales growth provides investors a more useful comparison to historical financial results. The impact of foreign exchange rate fluctuations has been detailed in the "Reconciliation of Sales by Product Group and Region." Guidance for sales and sales growth rates is provided on an "underlying basis," and projections for diluted earnings per share, net income and growth, gross profit margin, taxes, and free cash flow are also provided on a non-GAAP basis as adjusted for the items identified below due to the inherent difficulty in forecasting such items. The Company is not able to provide a reconciliation of the non-GAAP guidance to comparable GAAP measures due to the unknown effect, timing, and potential significance of special charges or gains, and management's inability to forecast charges associated with future transactions and initiatives. Management considers free cash flow to be a liquidity measure which provides useful information to management and investors about the amount of cash generated by business operations, after deducting payments for capital expenditures, which can then be used for strategic opportunities or other business purposes including, among others, investing in the Company's business, making strategic acquisitions, strengthening the balance sheet, and repurchasing stock. Management uses non-GAAP financial measures internally for strategic decision making, forecasting future results, and evaluating current performance. These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP and reflect an additional way of viewing aspects of the Company's operations by investors that, when viewed with its GAAP results, provide a more complete understanding of factors and trends affecting the Company's business and facilitate comparability to historical periods. Non-GAAP financial measures are not prepared in accordance with GAAP; therefore, the information is not necessarily comparable to other companies and should be considered as a supplement to, and not as a substitute for, or superior to, the corresponding measures calculated in accordance with GAAP. A reconciliation of non-GAAP historical financial measures to the most comparable GAAP measure is provided in the tables below. The items described below are adjustments to the GAAP financial results in the reconciliations that follow: Intellectual Property Litigation (Income) Expenses, net - In the fourth quarter of 2017, the Company recorded a $112.5 million gain for a litigation payment related to the theft of trade secrets. The Company incurred intellectual property litigation expenses of $10.2 million and $12.2 million in the first quarter of 2017 and 2016, respectively, $7.7 million and $9.1 million in the second quarter of 2017 and 2016, respectively, $13.7 million and $6.5 million in the third quarter of 2017 and 2016, respectively, and $7.6 million and $4.8 million in the fourth quarter of 2017 and 2016, respectively. Charitable Foundation Contribution - The Company recorded a $25.0 million charge in the fourth quarter of 2017 for a charitable contribution to the Edwards Lifesciences Foundation. THVT Germany Stocking Sales - In the first quarter of 2017, the Company recorded $61.8 million in net stocking sales ($48.0 million, net of related costs) to customers in Germany, as these customers elected to purchase additional inventory in anticipation of a potential supply interruption resulting from recent intellectual property litigation. In the second, third and fourth quarters of 2017, these customers consumed on a net basis $22.5 million ($17.9 million, net of related costs), $17.0 million ($13.3 million, net of related costs) and $20.9 million ($16.3 million, net of related costs), respectively, of their stocking inventory. Investment Gain - In the fourth quarter of 2017, in connection with the acquisition of Harpoon Medical, Inc., the Company remeasured its previously held ownership interest to fair market value and recognized a gain of $6.5 million. Change in Fair Value of Contingent Consideration Liabilities - The Company recorded expenses related to changes in the fair value of its contingent consideration liabilities arising from acquisitions of $1.1 million and $0.6 million in the first quarter of 2017 and 2016, respectively, $3.1 million and $0.4 million in the second quarter of 2017 and 2016, respectively, a gain of $16.7 million and expenses of $0.1 million in the third quarter of 2017 and 2016, and expenses of $2.6 million in the fourth quarter of 2017. Amortization of Intellectual Property - The Company recorded amortization expense related to intellectual property of $2.1 million and $1.7 million in the first quarter of 2017 and 2016, respectively, $2.0 million and $1.9 million in the second quarter of 2017 and 2016, respectively, $2.1 million and $2.0 million in the third quarter of 2017 and 2016, respectively, and $1.6 million and $1.9 million in the fourth quarter of 2017 and 2016, respectively. Impairment of Long-lived Assets - The Company recorded a $31.2 million charge in the second quarter of 2017 related to the other-than-temporary impairment of one of its cost method investments and an associated long-term asset related to the Company's option to acquire this investee. Realignment Expenses - The Company recorded a $10.2 million charge in the third quarter of 2017 related to severance expenses and other costs associated with the planned closure of its manufacturing plant in Switzerland. Purchased In-process Research and Development ("IPR&D") - The Company recorded a $34.5 million charge in the second quarter of 2016 related to the acquisition of technology for use in its transcatheter heart valve programs. THVT Sales Return Reserve and Related Costs - In the first quarter of 2016, the Company recorded a $1.7 million reversal of its sales return reserve ($1.5 million, net of related costs) upon delivery of the next-generation THVT products in the United States. In addition, in the first quarter of 2016, the Company recorded inventory reserves of $1.6 million related to estimated excess THVT inventory expected upon introduction of next-generation THVT products in Japan. Provision for Income Taxes - During the fourth quarter of 2017, the Company recorded a $223.5 million tax expense related to the implementation of U.S. tax law changes and a $12.9 million tax benefit related to a tax audit settlement. The income tax impact of the expenses and gains discussed above is based upon the forecasted items' effect upon the Company's full year effective tax rate. Adjustments to forecasted items unrelated to these expenses and gains, as well as impacts related to interim reporting, will have an effect on the income tax impact of these items in subsequent periods. Adjusted Free Cash Flow - The Company defines free cash flow as cash flows from operating activities less capital expenditures. During 2017, the Company also excluded from its calculation of free cash flow a receipt of a litigation payment and the amount of an escrow deposit related to the purchase of a building. EDWARDS LIFESCIENCES CORPORATION
Unaudited Reconciliation of GAAP to Non-GAAP Financial Information
(in millions, except per share and percentage data)
RECONCILIATION OF GAAP TO ADJUSTED NET INCOME
---------------------------------------------
Three Months Ended Twelve Months Ended
December 31, December 31,
2017 2016 2017 2016
---- ---- ---- ----
GAAP Net Income $35.7 $158.5 $622.1 $569.5
Growth Rate % (77.5)% 9.2%
Non-GAAP adjustments: (A)
------------------------
Intellectual property litigation
(income) expenses, net (104.9) 4.8 (73.3) 32.6
Charitable foundation contribution 25.0 - 25.0 -
THVT Germany stocking sales 16.3 - (0.5) -
Investment gain (6.5) - (6.5) -
Change in fair value of contingent
consideration liabilities 2.6 - (9.9) 1.1
Amortization of intellectual property 1.6 1.9 7.8 7.5
Impairment of long-lived assets - - 31.2 -
Realignment expenses - - 10.2 -
Purchased IPR&D - - - 34.5
THVT sales return reserve and related
costs - - - 0.1
Provision for income taxes
Impact of U.S. tax legislation 223.5 - 223.5 -
Tax audit settlement (12.9) - (12.9) -
Tax effect on reconciling items (B) 23.9 (3.6) 3.0 (14.2)
Ongoing tax impact of non-fourth
quarter items (1.2) 2.0 - -
---- ---
Adjusted Net Income $203.1 $163.6 $819.7 $631.1
====== ====== ====== ======
Growth Rate % 24.1% 29.9%
RECONCILIATION OF GAAP TO ADJUSTED DILUTED EARNINGS PER SHARE
-------------------------------------------------------------
Three Months Ended Twelve Months Ended
December 31, December 31,
2017 2016 2017 2016
---- ---- ---- ----
GAAP Diluted Earnings Per
Share $0.17 $0.73 $2.88 $2.61
Growth Rate % (76.7)% 10.3%
Non-GAAP adjustments: (A),
(C)
--------------------------
Intellectual property
litigation (income)
expenses, net (0.31) 0.01 (0.21) 0.10
Charitable foundation
contribution 0.07 - 0.07 -
THVT Germany stocking sales 0.06 - - -
Investment gain (0.03) (0.03)
Change in fair value of
contingent consideration
liabilities 0.01 - (0.05) 0.01
Amortization of intellectual
property - - 0.03 0.02
Impairment of long-lived
assets - - 0.09 -
Realignment expenses - - 0.04 -
Purchased IPR&D - - - 0.16
Provision for income taxes
Impact of U.S. tax
legislation 1.04 1.04
Tax audit settlement (0.06) (0.06)
Ongoing tax impact of non-
fourth quarter items (0.01) 0.01 - -
Adjusted Diluted Earnings Per
Share $0.94 $0.75 $3.80 $2.90
===== ===== ===== =====
Growth Rate % 25.3% 31.0%
Note: Numbers may not calculate due to rounding.
(A) See description of
non-GAAP adjustments
on the "Non-GAAP
Financial
Information" page.
(B) The tax effect on non-
GAAP adjustments is
calculated based upon
the impact of the
relevant tax
jurisdictions'
statutory tax rates
on the Company's
estimated annual
effective tax rate,
or discrete rate in
the quarter, as
applicable. The tax
effect on the THVT
Germany stocking
sales adjustment is
calculated using the
global effective tax
rate.
(C) All amounts are tax
effected, calculated
based upon the impact
of the relevant tax
jurisdictions'
statutory tax rates
on the Company's
estimated annual
effective tax rate,
or discrete rate in
the quarter, as
applicable.
THVT UNDERLYING SALES GROWTH OUTSIDE THE UNITED STATES
------------------------------------------------------
Three Months Ended
December 31,
2017 2016
---- ----
GAAP THVT
Sales
Outside
the United
States $192.6 $164.8
Adjustment
for THVT
Germany
stocking
sales 20.9 -
Foreign
exchange
impact - 10.7
--- ----
THVT
Underlying
Sales
Outside
the United
States $213.5 $175.5
====== ======
Underlying
Growth
Rate % 21.7%
RECONCILIATION OF GAAP TO NON-GAAP TAX RATE
-------------------------------------------
Three Months Ended Twelve Months Ended
December 31, December 31,
2017 2016 2017 2016
---- ---- ---- ----
GAAP Tax Rate 89.0% 20.9% 39.9% 22.8%
Non-GAAP
adjustments: (A)
-----------------
Intellectual
property litigation
(income) expenses,
net 37.6 0.6 0.2 0.5
Charitable
foundation
contribution (5.4) - (0.1) -
THVT Germany
stocking sales (4.8) - - -
Investment gain 2.7 - 0.3 -
Change in fair value
of contingent
consideration
liabilities (0.8) - 0.4 -
Amortization of
intellectual
property (0.3) 0.2 (0.1) 0.1
Impairment of long-
lived assets - - - -
Realignment expenses - - (0.3) -
Purchased IPR&D - - - (1.0)
Impact of U.S. tax
legislation (103.2) - (22.0) -
Tax audit settlement 5.9 - 1.3 -
Ongoing tax impact
of non-fourth
quarter items 0.6 (0.7) - -
Non-GAAP Tax Rate 21.3% 21.0% 19.6% 22.4%
==== ==== ==== ====
(A) See description of non-GAAP
adjustments on the "Non-GAAP
Financial Information" page.
RECONCILIATION OF GAAP OPERATING CASH FLOW TO ADJUSTED FREE CASH FLOW
---------------------------------------------------------------------
2017
Three Months Year Ended
Ended December 31,
December 31,
------------
Net cash
provided
by
operating
activities $363.9 $1,000.7
Capital
expenditures (51.9) (168.1)
Deposit of
cash in
escrow (25.0) (25.0)
Litigation
settlement (112.5) (112.5)
------ ------
Adjusted
Free Cash
Flow (A) $174.5 $695.1
====== ======
Note: Numbers may not calculate due to
rounding.
(A) See description of "Adjusted
Free Cash Flow" on the Non-
GAAP Financial Information
page.
EDWARDS LIFESCIENCES CORPORATION
Unaudited Reconciliation of GAAP to Non-GAAP Financial Information
($ in millions)
RECONCILIATION OF SALES BY PRODUCT GROUP AND REGION
---------------------------------------------------
2017 Adjusted 2016 Adjusted
Sales by Product Group (QTD) 4Q 2017 4Q 2016 Change GAAP Germany 4Q 2017 Sales Return FX Impact 4Q 2016 Underlying
Growth Stocking Adjusted Reserve Adjusted Growth
Rate* Sales Sales Rate *
--- ---- ----- ----- -----
Transcatheter Heart Valve Therapy $519.3 $432.0 $87.3 20.2% $20.9 $540.2 $ - $10.7 $442.7 22.0%
Surgical Heart Valve Therapy 204.9 189.4 15.5 8.2% - 204.9 - 4.5 193.9 5.7%
Critical Care 164.3 146.3 18.0 12.3% - 164.3 - 1.9 148.2 10.9%
----- ----- ---- --- ----- --- --- -----
Total $888.5 $767.7 $120.8 15.7% $20.9 $909.4 $ - $17.1 $784.8 15.9%
------ ------ ------ ----- ------ --- --- ----- ------
2017 Adjusted 2016 Adjusted
Sales by Product Group (YTD) YTD YTD Change GAAP Germany YTD 4Q Sales Return FX Impact YTD 4Q Underlying
4Q 2017 4Q 2016 Growth Stocking 2017 Reserve 2016 Growth
Rate* Adjusted Adjusted Rate *
Sales Sales
--- ----- -----
Transcatheter Heart Valve Therapy $2,027.2 $1,628.5 $398.7 24.5% $(1.4) $2,025.8 $(1.7) $5.2 $1,632.0 24.1%
Surgical Heart Valve Therapy 807.1 774.9 32.2 4.2% - 807.1 - 0.8 775.7 4.0%
Critical Care 601.0 560.3 40.7 7.3% - 601.0 - (1.0) 559.3 7.5%
----- ----- ---- --- ----- --- ---- -----
Total $3,435.3 $2,963.7 $471.6 15.9% $(1.4) $3,433.9 $(1.7) $5.0 $2,967.0 15.7%
-------- -------- ------ ----- -------- ----- ---- --------
2017 Adjusted 2016 Adjusted
Sales by Region (QTD) 4Q 2017 4Q 2016 Change GAAP Germany 4Q 2017 Sales Return FX Impact 4Q 2016 Underlying
Growth Stocking Adjusted Reserve Adjusted Growth
Rate* Sales Sales Rate *
--- ---- ----- ----- -----
United States $493.7 $421.5 $72.2 17.2% $ - $493.7 $ - $ - $421.5 17.1%
------ ------ ----- --- --- ------ --- --- --- --- ------
Europe 204.0 184.6 19.4 10.4% 20.9 224.9 - 17.1 201.7 11.5%
Japan 97.3 83.0 14.3 17.3% - 97.3 - (2.0) 81.0 20.1%
Rest of World 93.5 78.6 14.9 18.9% - 93.5 - 2.0 80.6 16.0%
---- ---- ---- --- ---- --- --- ----
International 394.8 346.2 48.6 14.0% 20.9 415.7 - 17.1 363.3 14.4%
----- ----- ---- ---- ----- --- ---- -----
Total $888.5 $767.7 $120.8 15.7% $20.9 $909.4 $ - $17.1 $784.8 15.9%
------ ------ ------ ----- ------ --- --- ----- ------
2017 Adjusted 2016 Adjusted
Sales by Region (YTD) YTD YTD Change GAAP Germany YTD 4Q Sales Return FX Impact YTD 4Q Underlying
4Q 2017 4Q 2016 Growth Stocking 2017 Reserve 2016 Growth
Rate* Adjusted Adjusted Rate *
Sales Sales
--- ----- -----
United States $1,907.6 $1,615.7 $291.9 18.1% $ - $1,907.6 $(1.7) $ - $1,614.0 18.2%
-------- -------- ------ --- --- -------- ----- --- --- --------
Europe 831.0 749.0 82.0 10.9% (1.4) 829.6 - 10.2 759.2 9.3%
Japan 350.3 309.3 41.0 13.3% - 350.3 - (9.5) 299.8 16.8%
Rest of World 346.4 289.7 56.7 19.5% - 346.4 - 4.3 294.0 17.8%
----- ----- ---- --- ----- --- --- -----
International 1,527.7 1,348.0 179.7 13.3% (1.4) 1,526.3 - 5.0 1,353.0 12.8%
------- ------- ----- ---- ------- --- --- -------
Total $3,435.3 $2,963.7 $471.6 15.9% $(1.4) $3,433.9 $(1.7) $5.0 $2,967.0 15.7%
-------- -------- ------ ----- -------- ----- ---- --------
* Numbers may not
calculate due to
rounding.
View original content with multimedia:http://www.prnewswire.com/news-releases/edwards-lifesciences-reports-fourth-quarter-results-300592218.html SOURCE Edwards Lifesciences Corporation |
||
Company Codes: NYSE:EW |
