IRVINE, Calif., July 26, 2017 /PRNewswire/ -- Edwards Lifesciences Corporation (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 June 30, 2017.
Second Quarter and Recent Highlights:
- Sales grew 11 percent to $842 million; underlying1 sales increased 15 percent to
$864 million
- Global THVT sales grew 16 percent to $488 million; underlying sales increased 23 percent
- U.S. THVT sales grew 28 percent to $316 million
- EPS was $0.86, an increase of 48 percent; adjusted2 EPS grew 42 percent to
$1.08
- 2017 adjusted EPS guidance increased to $3.65 to $3.85, from $3.43 to $3.55
- Recent FDA approvals of SAPIEN 3 valve-in-valve, INSPIRIS RESILIA and HemoSphere
"We are pleased to report another quarter of strong performance, which continued the trend of robust growth driven by long
term investments in innovative therapies," said Michael A. Mussallem, chairman and CEO.
"Strong demand for TAVR therapy resulted in total sales growth of 15 percent on an underlying basis, which also reflected
strength in all three of our product lines across all regions. And our transcatheter mitral and tricuspid valve
technologies continue to represent exciting opportunities for breakthrough therapies for patients in need."
Second Quarter 2017 Results
Sales for the quarter ended June 30, 2017 were $841.8 million, up 10.9 percent. Including
the consumption of $22.5 million of stocking inventory in Germany,
on an underlying basis sales grew 15.3 percent over the second quarter last year. Net income for the quarter ended
June 30, 2017 was $186.1 million, or $0.86 per share.
Adjusted earnings per share grew 42.1 percent to $1.08. Both reported and adjusted earnings
per share include a $0.13 favorable impact from the company's excess tax benefit related to
employee stock-based compensation compared to last year.
For the quarter, the company reported Transcatheter Heart Valve Therapy (THVT) sales of $487.5
million, a 16.5 percent growth rate over the second quarter last year, or 23.3 percent on an underlying basis. Growth was
led by continued strong therapy adoption across all geographies.
As a reminder, in the first quarter customers in Germany purchased a net $61.8 million of SAPIEN 3 valves as additional inventory in anticipation of a potential supply
interruption resulting from intellectual property litigation in that country. The company included these stocking sales in
its reported results, but excluded them from the adjusted results reported in the first quarter, and will add them back to the
adjusted results in subsequent quarters as this inventory is consumed to better reflect actual hospital usage.
In the U.S., THVT sales for the quarter were $316.3 million, a 28.4 percent growth rate over the
second quarter last year. "Therapy adoption continued to be strong, and our SAPIEN 3 valve has sustained its excellent
clinical performance across large and small valve centers," said Mussallem.
Surgical Heart Valve Therapy sales for the quarter were $207.1 million, up 4.2 percent compared
to the second quarter last year, or up 5.7 percent on an underlying basis. This growth benefitted from the recovery of the
2016 mitral valve supply interruption that lowered sales last year. Also lifting growth was continued strong demand of the
EDWARDS INTUITY Elite valve system, which more than offset a shift of surgical aortic valve procedures to TAVR in the U.S.
Critical Care sales were $147.2 million for the quarter, representing an increase of 3.7 percent
versus last year, or 5.1 percent on an underlying basis. Strong performance was driven by double-digit growth in the
company's Enhanced Surgical Recovery program, particularly in the U.S. and Asia Pacific.
For the quarter, the company's gross profit margin was 74.9 percent, compared to 73.3 percent in the same period last year.
This increase was driven primarily by a more profitable product mix, led by growing sales of transcatheter valves.
Selling, general and administrative expenses increased to $243.8 million for the quarter,
compared to $228.8 million in the prior year quarter. This increase was driven primarily by sales
and marketing expenses related to transcatheter valves.
Research and development investments for the second quarter increased to $134.4 million,
compared to $112.5 million in the prior year period. This increase was primarily the result
of continued investments in transcatheter valve development programs.
Cash flow from operating activities for the second quarter was $197.7 million. After
capital spending of $58.0 million, free cash flow was $139.7
million.
Cash, cash equivalents and short-term investments totaled $1.13 billion at June 30,
2017. Total debt was $1.02 billion.
During the second quarter, the company repurchased 0.8 million shares for $73.8 million.
Average diluted shares outstanding during the quarter were 215.7 million.
Outlook
For the full year 2017, given the strong first half results, the company's full year sales estimate is now at the high end of
its previous $3.2 to $3.4 billion guidance. The company is also raising its estimate for 2017
adjusted earnings per share to $3.65 to $3.85, from $3.43 to
$3.55.
For the third quarter of 2017, the company projects underlying sales, adjusting for the impact of Germany stocking sales consumption, to be between $810 and $850 million, and
adjusted earnings per share of $0.80 to $0.90.
"As we reflect on our first half results, we are very pleased with the performance achieved across all of our product lines
and believe our future remains bright," said Mussallem. "We are confident our valuable innovations will result in a
continued strong outlook as we deliver important solutions for the patients we serve."
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 second 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 13665308. 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, third quarter and full year 2017 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. Our forward-looking
statements speak only as of the date on which they are made and we do 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
effectiveness and timing of new product launches, competitive dynamics and therapy adoption, particularly for THVT; the timing
and scope of regulatory approvals and reimbursement levels for our 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 research and
development, pending or future clinical milestones and clinical trials; unanticipated actions by the U.S. Food and Drug
Administration and other regulatory agencies; unexpected litigation impacts or expenses, particularly in our THVT patent
litigation; 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 INTUITY, EDWARDS INTUITY Elite, Edwards SAPIEN, Edwards SAPIEN 3,
Enhanced Surgical Recovery program, HemoSphere, INSPIRIS, INSPIRIS RESILIA, RESILIA, SAPIEN, SAPIEN 3, and Valtech Cardio are
trademarks of Edwards Lifesciences Corporation. All other trademarks are the property of their respective owners.
|
|
|
|
[1]
|
"Underlying" amounts are non-GAAP items and in this press release exclude
foreign exchange fluctuations, sales return reserves associated with THVT product upgrades, and impacts of THVT stocking
sales and consumption in Germany. See the Non-GAAP Financial Information page and reconciliation tables below.
|
[2]
|
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,
amortization of intellectual property, fair value adjustments to contingent consideration liabilities arising from
acquisitions, and the impact of THVT stocking sales and consumption in Germany. 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
June 30,
|
|
Six Months Ended
June 30,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Net sales
|
$
|
841.8
|
|
|
$
|
759.3
|
|
|
$
|
1,725.3
|
|
|
$
|
1,456.6
|
|
Cost of sales
|
211.1
|
|
|
202.5
|
|
|
426.7
|
|
|
382.8
|
|
|
|
|
|
|
|
|
|
Gross profit
|
630.7
|
|
|
556.8
|
|
|
1,298.6
|
|
|
1,073.8
|
|
|
|
|
|
|
|
|
|
Selling, general, and administrative expenses
|
243.8
|
|
|
228.8
|
|
|
473.4
|
|
|
441.5
|
|
Research and development expenses
|
134.4
|
|
|
112.5
|
|
|
263.1
|
|
|
214.3
|
|
Intellectual property litigation expenses
|
7.7
|
|
|
9.1
|
|
|
17.9
|
|
|
21.3
|
|
Change in fair value of contingent consideration liabilities
|
3.1
|
|
|
0.4
|
|
|
4.2
|
|
|
1.0
|
|
Special charges
|
31.2
|
|
|
34.5
|
|
|
31.2
|
|
|
34.5
|
|
Interest expense, net
|
1.4
|
|
|
2.4
|
|
|
3.8
|
|
|
4.8
|
|
Other expense, net
|
3.5
|
|
|
0.1
|
|
|
5.8
|
|
|
4.1
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
205.6
|
|
|
169.0
|
|
|
499.2
|
|
|
352.3
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
19.5
|
|
|
42.4
|
|
|
82.9
|
|
|
82.7
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
186.1
|
|
|
$
|
126.6
|
|
|
$
|
416.3
|
|
|
$
|
269.6
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
Basic
|
$
|
0.88
|
|
|
$
|
0.60
|
|
|
$
|
1.97
|
|
|
$
|
1.27
|
|
Diluted
|
$
|
0.86
|
|
|
$
|
0.58
|
|
|
$
|
1.93
|
|
|
$
|
1.24
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
210.5
|
|
|
212.2
|
|
|
210.8
|
|
|
212.6
|
|
Diluted
|
215.7
|
|
|
217.3
|
|
|
216.1
|
|
|
217.6
|
|
|
|
|
|
|
|
|
|
Operating statistics
|
|
|
|
|
|
|
|
As a percentage of net sales:
|
|
|
|
|
|
|
|
Gross profit
|
74.9
|
%
|
|
73.3
|
%
|
|
75.3
|
%
|
|
73.7
|
%
|
Selling, general, and administrative expenses
|
29.0
|
%
|
|
30.1
|
%
|
|
27.4
|
%
|
|
30.3
|
%
|
Research and development expenses
|
16.0
|
%
|
|
14.8
|
%
|
|
15.2
|
%
|
|
14.7
|
%
|
Income before provision for income taxes
|
24.4
|
%
|
|
22.3
|
%
|
|
28.9
|
%
|
|
24.2
|
%
|
Net income
|
22.1
|
%
|
|
16.7
|
%
|
|
24.1
|
%
|
|
18.5
|
%
|
|
|
|
|
|
|
|
|
Effective tax rate
|
9.5
|
%
|
|
25.1
|
%
|
|
16.6
|
%
|
|
23.5
|
%
|
|
|
|
|
Note: Numbers may not calculate due to rounding.
|
EDWARDS LIFESCIENCES CORPORATION
|
Unaudited Balance Sheets
|
(in millions)
|
|
|
June 30, 2017
|
|
December 31, 2016
|
ASSETS
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
Cash and cash equivalents
|
$
|
508.2
|
|
|
$
|
930.1
|
|
Short-term investments
|
623.6
|
|
|
341.0
|
|
Accounts and other receivables, net
|
510.7
|
|
|
414.6
|
|
Inventories, net
|
491.6
|
|
|
396.6
|
|
Prepaid expenses
|
54.1
|
|
|
45.9
|
|
Other current assets
|
95.2
|
|
|
111.8
|
|
Total current assets
|
2,283.4
|
|
|
2,240.0
|
|
|
|
|
|
Long-term investments
|
551.5
|
|
|
532.1
|
|
Property, plant, and equipment, net
|
627.9
|
|
|
580.0
|
|
Goodwill
|
965.1
|
|
|
626.1
|
|
Other intangible assets, net
|
408.6
|
|
|
204.8
|
|
Deferred income taxes
|
185.2
|
|
|
203.8
|
|
Other assets
|
116.8
|
|
|
123.2
|
|
|
|
|
|
Total assets
|
$
|
5,138.5
|
|
|
$
|
4,510.0
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
Accounts payable and accrued liabilities
|
$
|
562.5
|
|
|
$
|
532.5
|
|
|
|
|
|
Long-term debt
|
1,016.8
|
|
|
822.3
|
|
Contingent consideration liabilities
|
198.7
|
|
|
31.6
|
|
Other long-term liabilities
|
420.9
|
|
|
504.6
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
Common stock
|
244.7
|
|
|
242.6
|
|
Additional paid-in capital
|
1,267.0
|
|
|
1,167.8
|
|
Retained earnings
|
4,331.9
|
|
|
3,906.3
|
|
Accumulated other comprehensive loss
|
(157.8)
|
|
|
(198.4)
|
|
Treasury stock, at cost
|
(2,746.2)
|
|
|
(2,499.3)
|
|
Total stockholders' equity
|
2,939.6
|
|
|
2,619.0
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
$
|
5,138.5
|
|
|
$
|
4,510.0
|
|
EDWARDS LIFESCIENCES CORPORATION
Non-GAAP Financial Information
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 "underlying" when referring to non-GAAP sales information, which
excludes foreign exchange fluctuations, adjustments for discontinued and acquired products, sales return reserves associated with
transcatheter heart valve therapy ("THVT") product upgrades, and the impact of THVT stocking sales and consumption in Germany.
The Company uses the term "adjusted" to also exclude intellectual property litigation expenses, amortization of intellectual
property, fair value adjustments to contingent consideration liabilities arising from acquisitions, gains and losses from
significant investments, impairments, litigation, the impact of THVT stocking sales and consumption in Germany, and business
development transactions. 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:
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 quarter of 2017, these
customers consumed on a net basis $22.5 million of their stocking inventory ($17.9 million, net of related costs).
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.
Intellectual Property Litigation Expenses - The Company incurred intellectual property litigation expenses of
$10.2 million and $12.2 million in the first quarter of 2017 and
2016, respectively, and $7.7 million and $9.1 million in the second
quarter of 2017 and 2016, respectively.
Amortization of Intellectual Property - The Company recorded amortization expense of $2.1
million and $1.7 million in the first quarter of 2017 and 2016, respectively, and
$2.0 million and $1.9 million in the second quarter of 2017 and
2016, respectively, related to intellectual property.
Change in Fair Value of Contingent Consideration Liabilities - The Company recorded expenses of $1.1 million and $0.6 million in the first quarter of 2017 and 2016,
respectively, and $3.1 million and $0.4 million in the second quarter
of 2017 and 2016, respectively, related to changes in the fair value of its contingent consideration liabilities arising from
acquisitions.
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.
Purchased In-process Research and Development - 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.
EDWARDS LIFESCIENCES CORPORATION
|
Unaudited Reconciliation of GAAP to Non-GAAP Financial
Information
|
(in millions, except per share data)
|
|
RECONCILIATION OF GAAP TO ADJUSTED NET INCOME
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
GAAP Net Income
|
|
$
|
186.1
|
|
|
$
|
126.6
|
|
|
$
|
416.3
|
|
|
$
|
269.6
|
|
Growth Rate %
|
|
47.0
|
%
|
|
|
|
54.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments: (A)
|
|
|
|
|
|
|
|
|
THVT Germany stocking sales
|
|
17.9
|
|
|
—
|
|
|
(30.1)
|
|
|
—
|
|
THVT sales return reserve and related costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
Intellectual property litigation expenses
|
|
7.7
|
|
|
9.1
|
|
|
17.9
|
|
|
21.3
|
|
Amortization of intellectual property
|
|
2.0
|
|
|
1.9
|
|
|
4.1
|
|
|
3.6
|
|
Change in fair value of contingent consideration liabilities
|
|
3.1
|
|
|
0.4
|
|
|
4.2
|
|
|
1.0
|
|
Impairment of long-lived assets
|
|
31.2
|
|
|
—
|
|
|
31.2
|
|
|
—
|
|
Purchased in-process research and development
|
|
—
|
|
|
34.5
|
|
|
—
|
|
|
34.5
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
|
|
|
|
Tax effect on reconciling items (B)
|
|
(15.7)
|
|
|
(7.5)
|
|
|
(8.8)
|
|
|
(10.9)
|
|
Adjusted Net Income
|
|
$
|
232.3
|
|
|
$
|
165.0
|
|
|
$
|
434.8
|
|
|
$
|
319.2
|
|
Growth Rate %
|
|
40.8
|
%
|
|
|
|
36.2
|
%
|
|
|
|
RECONCILIATION OF GAAP TO ADJUSTED DILUTED EARNINGS PER SHARE
|
|
GAAP Diluted Earnings Per Share
|
|
$
|
0.86
|
|
|
$
|
0.58
|
|
|
$
|
1.93
|
|
|
$
|
1.24
|
|
Growth Rate %
|
|
48.3
|
%
|
|
|
|
55.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments: (A),
(C)
|
|
|
|
|
|
|
|
|
THVT Germany stocking sales
|
|
0.06
|
|
|
—
|
|
|
(0.11)
|
|
|
—
|
|
Intellectual property litigation expenses
|
|
0.03
|
|
|
0.03
|
|
|
0.06
|
|
|
0.07
|
|
Amortization of intellectual property
|
|
0.01
|
|
|
0.01
|
|
|
0.01
|
|
|
0.01
|
|
Change in fair value of contingent consideration liabilities
|
|
0.02
|
|
|
—
|
|
|
0.02
|
|
|
0.01
|
|
Impairment of long-lived assets
|
|
0.10
|
|
|
—
|
|
|
0.10
|
|
|
—
|
|
Purchased in-process research and development
|
|
—
|
|
|
0.14
|
|
|
—
|
|
|
0.14
|
|
Adjusted Diluted Earnings Per Share
|
|
$
|
1.08
|
|
|
$
|
0.76
|
|
|
$
|
2.01
|
|
|
$
|
1.47
|
|
Growth Rate %
|
|
42.1
|
%
|
|
|
|
36.7
|
%
|
|
|
|
|
|
|
|
|
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.
|
EDWARDS LIFESCIENCES CORPORATION
|
Unaudited Reconciliation of GAAP to Non-GAAP Financial
Information
|
($ in millions)
|
|
THVT OUTSIDE THE UNITED STATES UNDERLYING SALES GROWTH
|
|
|
|
Three Months Ended
June 30,
|
(in millions)
|
|
2017
|
|
2016
|
GAAP THVT Outside the United States Sales
|
|
$
|
171.2
|
|
|
$
|
172.2
|
|
Adjustment for THVT Germany stocking sales
|
|
22.5
|
|
|
—
|
|
Foreign exchange impact
|
|
—
|
|
|
(4.9)
|
|
THVT Outside the United States Underlying Sales
|
|
$
|
193.7
|
|
|
$
|
167.3
|
|
Underlying Growth Rate %
|
|
15.8
|
%
|
|
|
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)
|
|
2Q 2017
|
|
2Q 2016
|
|
Change
|
|
GAAP
Growth
Rate*
|
|
Germany
Stocking
|
|
2Q 2017
Underlying
Sales
|
|
Sales Return
Reserve
|
|
FX Impact
|
|
2Q 2016
Underlying
Sales
|
|
Underlying
Growth
Rate *
|
Transcatheter Heart Valve Therapy
|
|
$
|
487.5
|
|
|
$
|
418.6
|
|
|
$
|
68.9
|
|
|
16.5
|
%
|
|
$
|
22.5
|
|
|
$
|
510.0
|
|
|
$
|
—
|
|
|
$
|
(4.9)
|
|
|
$
|
413.7
|
|
|
23.3
|
%
|
Surgical Heart Valve Therapy
|
|
207.1
|
|
|
198.7
|
|
|
8.4
|
|
|
4.2
|
%
|
|
—
|
|
|
207.1
|
|
|
—
|
|
|
(2.8)
|
|
|
195.9
|
|
|
5.7
|
%
|
Critical Care
|
|
147.2
|
|
|
142.0
|
|
|
5.2
|
|
|
3.7
|
%
|
|
—
|
|
|
147.2
|
|
|
—
|
|
|
(2.0)
|
|
|
140.0
|
|
|
5.1
|
%
|
Total
|
|
$
|
841.8
|
|
|
$
|
759.3
|
|
|
$
|
82.5
|
|
|
10.9
|
%
|
|
$
|
22.5
|
|
|
$
|
864.3
|
|
|
$
|
—
|
|
|
$
|
(9.7)
|
|
|
$
|
749.6
|
|
|
15.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
2017 Adjusted
|
|
2016 Adjusted
|
|
|
Sales by Product Group (YTD)
|
|
YTD
2Q 2017
|
|
YTD
2Q 2016
|
|
Change
|
|
GAAP
Growth
Rate*
|
|
Germany
Stocking
|
|
YTD 2Q
2017
Underlying
Sales
|
|
Sales Return
Reserve
|
|
FX Impact
|
|
YTD 2Q
2016
Underlying
Sales
|
|
Underlying
Growth
Rate *
|
Transcatheter Heart Valve Therapy
|
|
$
|
1,026.7
|
|
|
$
|
786.4
|
|
|
$
|
240.3
|
|
|
30.6
|
%
|
|
$
|
(39.3)
|
|
|
$
|
987.4
|
|
|
$
|
(1.7)
|
|
|
$
|
(8.9)
|
|
|
$
|
775.8
|
|
|
27.3
|
%
|
Surgical Heart Valve Therapy
|
|
406.6
|
|
|
394.6
|
|
|
12.0
|
|
|
3.0
|
%
|
|
—
|
|
|
406.6
|
|
|
—
|
|
|
(4.2)
|
|
|
390.4
|
|
|
4.1
|
%
|
Critical Care
|
|
292.0
|
|
|
275.6
|
|
|
16.4
|
|
|
6.0
|
%
|
|
—
|
|
|
292.0
|
|
|
—
|
|
|
(2.2)
|
|
|
273.4
|
|
|
6.8
|
%
|
Total
|
|
$
|
1,725.3
|
|
|
$
|
1,456.6
|
|
|
$
|
268.7
|
|
|
18.4
|
%
|
|
$
|
(39.3)
|
|
|
$
|
1,686.0
|
|
|
$
|
(1.7)
|
|
|
$
|
(15.3)
|
|
|
$
|
1,439.6
|
|
|
17.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 Adjusted
|
|
2016 Adjusted
|
|
|
Sales by Region (QTD)
|
|
2Q 2017
|
|
2Q 2016
|
|
Change
|
|
GAAP
Growth
Rate*
|
|
Germany
Stocking
|
|
2Q 2017
Underlying
Sales
|
|
Sales Return
Reserve
|
|
FX Impact
|
|
2Q 2016
Underlying
Sales
|
|
Underlying
Growth
Rate *
|
United States
|
|
$
|
478.9
|
|
|
$
|
401.5
|
|
|
$
|
77.4
|
|
|
19.3
|
%
|
|
$
|
—
|
|
|
$
|
478.9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
401.5
|
|
|
19.3
|
%
|
Europe
|
|
183.7
|
|
|
203.6
|
|
|
(19.9)
|
|
|
(9.7)
|
%
|
|
22.5
|
|
|
206.2
|
|
|
—
|
|
|
(6.5)
|
|
|
197.1
|
|
|
4.6
|
%
|
Japan
|
|
90.5
|
|
|
79.9
|
|
|
10.6
|
|
|
13.2
|
%
|
|
—
|
|
|
90.5
|
|
|
—
|
|
|
(2.1)
|
|
|
77.8
|
|
|
16.3
|
%
|
Rest of World
|
|
88.7
|
|
|
74.3
|
|
|
14.4
|
|
|
19.6
|
%
|
|
—
|
|
|
88.7
|
|
|
—
|
|
|
(1.1)
|
|
|
73.2
|
|
|
21.2
|
%
|
International
|
|
362.9
|
|
|
357.8
|
|
|
5.1
|
|
|
1.5
|
%
|
|
22.5
|
|
|
385.4
|
|
|
—
|
|
|
(9.7)
|
|
|
348.1
|
|
|
10.7
|
%
|
Total
|
|
$
|
841.8
|
|
|
$
|
759.3
|
|
|
$
|
82.5
|
|
|
10.9
|
%
|
|
$
|
22.5
|
|
|
$
|
864.3
|
|
|
$
|
—
|
|
|
$
|
(9.7)
|
|
|
$
|
749.6
|
|
|
15.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
2017 Adjusted
|
|
2016 Adjusted
|
|
|
Sales by Region (YTD)
|
|
YTD
2Q 2017
|
|
YTD
2Q 2016
|
|
Change
|
|
GAAP
Growth
Rate*
|
|
Germany
Stocking
|
|
YTD 2Q
2017
Underlying
Sales
|
|
Sales Return
Reserve
|
|
FX Impact
|
|
YTD 2Q
2016
Underlying
Sales
|
|
Underlying
Growth
Rate *
|
United States
|
|
$
|
943.5
|
|
|
$
|
777.1
|
|
|
$
|
166.4
|
|
|
21.4
|
%
|
|
$
|
—
|
|
|
$
|
943.5
|
|
|
$
|
(1.7)
|
|
|
$
|
—
|
|
|
$
|
775.4
|
|
|
21.7
|
%
|
Europe
|
|
444.7
|
|
|
392.1
|
|
|
52.6
|
|
|
13.4
|
%
|
|
(39.3)
|
|
|
405.4
|
|
|
—
|
|
|
(14.7)
|
|
|
377.4
|
|
|
7.4
|
%
|
Japan
|
|
169.8
|
|
|
146.5
|
|
|
23.3
|
|
|
15.9
|
%
|
|
—
|
|
|
169.8
|
|
|
—
|
|
|
(1.3)
|
|
|
145.2
|
|
|
16.9
|
%
|
Rest of World
|
|
167.3
|
|
|
140.9
|
|
|
26.4
|
|
|
18.7
|
%
|
|
—
|
|
|
167.3
|
|
|
—
|
|
|
0.7
|
|
|
141.6
|
|
|
18.1
|
%
|
International
|
|
781.8
|
|
|
679.5
|
|
|
102.3
|
|
|
15.1
|
%
|
|
(39.3)
|
|
|
742.5
|
|
|
—
|
|
|
(15.3)
|
|
|
664.2
|
|
|
11.8
|
%
|
Total
|
|
$
|
1,725.3
|
|
|
$
|
1,456.6
|
|
|
$
|
268.7
|
|
|
18.4
|
%
|
|
$
|
(39.3)
|
|
|
$
|
1,686.0
|
|
|
$
|
(1.7)
|
|
|
$
|
(15.3)
|
|
|
$
|
1,439.6
|
|
|
17.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Numbers may not calculate due to rounding.
|
View original content with multimedia:http://www.prnewswire.com/news-releases/edwards-lifesciences-reports-second-quarter-results-300494734.html
SOURCE Edwards Lifesciences Corporation