IRVINE, CA, February 04, 2010 -- Edwards Lifesciences Corporation (NYSE: EW), a
world leader in products and technologies to treat advanced cardiovascular
disease, today reported net income for the quarter ended December 31, 2009
of $47.6 million, or $0.80 per diluted share, compared to net income of
$38.1 million, or $0.66 per diluted share, for the same period in 2008.
Excluding special items detailed in the reconciliation table below, fourth
quarter 2009 net income was $49.8 million, or $0.84 per diluted share,
compared to net income of $45.2 million, or $0.78 per diluted share, for
the same period last year. Fourth quarter diluted earnings per share
increased 21.2 percent over last year. Excluding special items, diluted
earnings per share grew 7.7 percent.
Fourth quarter net sales increased 11.9 percent to $346.7 million.
Underlying(1) sales growth was 10.2 percent, which excludes a $16.6 million
positive impact from foreign exchange and an $11.7 million reduction
primarily from divested products.
"The fourth quarter caps a very strong year of financial results and
progress on our exciting new technologies," said Michael A. Mussallem,
Edwards Lifesciences' chairman and CEO. "We are particularly proud to have
brought revolutionary transcatheter technology to so many previously
underserved patients in only our second year since launch. In 2009, we
more than doubled our SAPIEN sales to $112 million."
"This quarter's results were also highlighted by U.S. share gains in
surgical heart valve therapy. In addition, we continued to make steady
progress on our next generation heart valve systems."
Sales Results
For the fourth quarter, the company reported Heart Valve Therapy sales of
$188.3 million, representing 25.8 percent growth over last year.
Underlying sales grew
15.4 percent, excluding an $8.8 million contribution from foreign exchange.
Results were driven by strong transcatheter heart valve sales and recent
U.S surgical product introductions.
"In the U.S., we continued to see strong adoption of our premium Magna Ease
aortic valve. Additionally, we achieved transcatheter heart valve sales of
$34.9 million, driven by robust demand in Europe and continued
international expansion," said Mussallem.
Critical Care sales were $120.8 million for the quarter, representing 2.2
percent growth over last year. Underlying sales grew 7.2 percent over
prior year, excluding an $11.3 million impact from the divested
hemofiltration product line, partially offset by a
$5.9 million contribution from foreign exchange. Growth was driven by
strong sales of FloTrac systems, pressure monitoring products and PreSep
oximetry catheters.
Cardiac Surgery Systems sales for the quarter were $23.9 million.
Excluding foreign exchange, sales were relatively unchanged compared to the
prior year due to the voluntary product recall discussed last quarter.
Vascular sales were $13.7 million, a decline from $18.9 million in the same
quarter last year due primarily to the divestiture of the LifeStent product
line.
Domestic and international sales for the fourth quarter were $140.7 million
and $206.0 million, respectively.
Additional Operating Results
For the quarter, Edwards' gross profit margin was 70.7 percent compared to
68.1 percent in the same period last year. This improvement was due
primarily to product mix, which was partially offset by foreign exchange.
Selling, general and administrative expenses were $132.3 million for the
quarter, or 38.2 percent of sales, compared to $120.2 million in the prior
year. The increase was driven by foreign exchange and higher Heart Valve
Therapy sales and marketing expenses.
Research and development expenses (R&D) for the quarter were $48.3 million,
or 13.9 percent of sales. As a result of additional spending on
transcatheter heart valve technology and glucose monitoring, R&D
investments increased 34.9 percent compared to the prior year.
During the quarter, Edwards recorded a $3.7 million special charge related
to the write-off of previously capitalized patent enforcement costs.
Free cash flow for the quarter was $45.7 million, calculated as cash from
operating activities of $65.9 million, minus capital expenditures of $23.7
million, plus
$3.5 million in tax payments related to a previous milestone associated
with the LifeStent product line divestiture.
Total debt at December 31, 2009 was $90.3 million. Cash and cash
equivalents were $334.1 million at the end of the quarter, resulting in net
cash of $243.8 million.
During the quarter, the company repurchased 207,500 shares of common stock
for $15.9 million.
Twelve-Month Results
For the twelve months ended December 31, 2009, the company recorded net
income of $229.1 million, or $3.90 per diluted share, compared to $128.9
million, or
$2.19 per diluted share, for 2008. Excluding special items detailed in the
reconciliation table below, full year 2009 net income was $179.0 million,
or $3.05 per diluted share, compared to $150.3 million, or $2.55 per
diluted share, for the same period last year. For full year 2009, diluted
earnings per share increased 78.1 percent over last year. Excluding
special items, diluted earnings per share grew 19.6 percent.
Net sales for the year increased 6.8 percent to $1.32 billion. Underlying
sales growth was 11.1 percent, which excludes a $15.2 million negative
impact from foreign exchange and a $31.9 million reduction primarily from
discontinued products.
Free cash flow generated for the year was $178.1 million, calculated as
cash flow from operating activities of $165.3 million, minus capital
expenditures of $64.0 million, plus the $39.0 million impact of terminating
the company's Japan securitization program, $22.8 million in tax payments
related to the sale of the LifeStent product line, and $15.0 million
related to the charitable fund contribution.
Domestic and international sales for the full year were $556.1 million and
$765.3 million, respectively.
During the year, the company repurchased 1.5 million shares of common stock
for $95.5 million.
2010 Outlook
"We look forward to another year of strong performance in 2010 and expect a
bright future for Edwards," said Mussallem.
"For 2010, our financial goals remain unchanged. Excluding special items,
we expect to generate total sales of $1.43 to $1.50 billion, which
represents 10 to 13 percent underlying growth. In addition, we anticipate
increasing our gross profit margin by 50 to 100 basis points, achieving net
income growth of 17 to 19 percent, and generating free cash flow of $190 to
$200 million.
"Finally, we estimate that first quarter 2010 diluted EPS will be between
$0.77 and $0.81, and between $3.50 and $3.60 for the full year."
About Edwards Lifesciences
Edwards Lifesciences is the global leader in the science of heart valves
and hemodynamic monitoring, with more than five decades of experience in
partnering with clinicians to develop life-saving innovations.
Headquartered in Irvine, Calif., Edwards treats advanced cardiovascular
disease with its market-leading heart valve therapies, and critical care
and vascular technologies, which are sold in approximately 100 countries.
The company's global brands include Carpentier-Edwards, Cosgrove-Edwards,
Edwards SAPIEN, FloTrac, Fogarty, PERIMOUNT Magna and Swan-Ganz.
Additional company information can be found at http://www.edwards.com.
Conference Call and Webcast Information
Edwards Lifesciences will be hosting a conference call today at 5:00 p.m.
ET to discuss its fourth quarter results. To participate in the conference
call, dial
(877) 407-8037 or (201) 689-8037. For 72 hours following the call, an
audio replay can be accessed by dialing (877) 660-6853 or (201) 612-7415
and using account number 2995 and conference number 341606. The call will
also be available via live or archived webcast on the "Investor Relations"
section of the Edwards web site at www.edwards.com or
www.edwards.com/InvestorRelations.
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,"
or other similar expressions and include, but are not limited to, the
company's financial goals or expectations for sales, gross profit margin,
net income, earnings per share and free cash flow; regulatory approval of
new products in, and competitive dynamics associated with, the company's
heart valve therapy product line; the timing and progress of clinical
studies relating to the company's transcatheter valve technologies and the
market opportunity for these products; and the impact of foreign exchange
and special items on the company's results. 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 the opportunities for the
company's transcatheter valve programs and the ability of the company to
continue to lead in the development of this field; the company's success in
creating new market opportunities for its products and the timing of new
product launches; the impact of currency exchange rates; the timing or
results of pending or future clinical trials; actions by the U.S. Food and
Drug Administration and other regulatory agencies; 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,
2008.
To supplement the consolidated financial results prepared in accordance
with Generally Accepted Accounting Principles ("GAAP"), the company uses
non-GAAP financial measures that exclude certain items, such as special
charges and gains, results of discontinued and acquired product lines, and
fluctuations in exchange rates. Management does not consider the excluded
items part of day-to-day business or reflective of the core operational
activities of the company as they result from transactions outside the
ordinary course of business. Management uses non-GAAP financial measures
internally for strategic decision making, forecasting future results and
evaluating current performance. Certain guidance is provided on a non-GAAP
(or "underlying") basis that excludes special items and foreign exchange
fluctuations due to the inherent difficulty in forecasting such items. By
disclosing non-GAAP financial measures, management intends to provide
investors with a more meaningful, consistent comparison of the company's
core operating results and trends for the periods presented. 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, not a substitute for, or superior to, the
corresponding measures calculated in accordance with GAAP.
Edwards and Magna Ease are trademarks of Edwards Lifesciences Corporation.
Edwards Lifesciences, the stylized E logo, Carpentier-Edwards,
Cosgrove-Edwards, Edwards SAPIEN, FloTrac, Fogarty, Magna, PERIMOUNT,
PERIMOUNT Magna, PreSep and Swan-Ganz are trademarks of Edwards
Lifesciences Corporation and are registered in the United States Patent and
Trademark Office.
(1) "Underlying" amounts are non-GAAP items and exclude discontinued and
newly acquired products, foreign exchange fluctuations and other
adjustments. See the reconciliation table below.
EDWARDS LIFESCIENCES CORPORATION
Unaudited Consolidated Statements of Operations
Three Months Ended Year Ended
(in millions, except per share December 31, December 31,
data) 2009 2008 2009 2008
--------- --------- --------- ---------
Net sales $ 346.7 $ 309.7 $ 1,321.4 $ 1,237.7
Cost of goods sold 101.7 98.8 399.1 419.6
--------- --------- --------- ---------
Gross profit 245.0 210.9 922.3 818.1
Selling, general and
administrative expenses 132.3 120.2 508.8 480.6
Research and development
expenses 48.3 35.8 175.5 139.2
Special charges (gains), net 3.7 15.8 (63.8) 25.1
Interest expense, net 0.2 0.7 1.1 1.1
Other (income) expense, net (1.9) 4.4 (3.7) 7.7
--------- --------- --------- ---------
Income before provision for
income taxes 62.4 34.0 304.4 164.4
Provision (benefit) for income
taxes 14.8 (4.1) 75.3 35.5
--------- --------- --------- ---------
Net income $ 47.6 $ 38.1 $ 229.1 $ 128.9
========= ========= ========= =========
Earnings per share:
Basic earnings per share $ 0.84 $ 0.68 $ 4.07 $ 2.31
Diluted earnings per share $ 0.80 $ 0.66 $ 3.90 $ 2.19
Weighted average common shares
outstanding:
Basic 56.6 55.8 56.3 55.8
Diluted 59.4 58.0 58.7 59.6
--------- --------- --------- ---------
Operating Statistics
As a percentage of net sales:
Gross profit 70.7% 68.1% 69.8% 66.1%
Selling, general and
administrative expenses 38.2% 38.8% 38.5% 38.8%
Research and development
expenses 13.9% 11.6% 13.3% 11.2%
Income before provision
for income taxes 18.0% 11.0% 23.0% 13.3%
Net income 13.7% 12.3% 17.3% 10.4%
Effective tax rate 23.7% (12.1%) 24.7% 21.6%
--------- --------- --------- ---------
--------- --------- --------- ---------
Computation of Diluted Earnings
per Share
Net income $ 47.6 $ 38.1 $ 229.1 $ 128.9
Adjustment for convertible debt
interest expense - - - 1.7
--------- --------- --------- ---------
Adjusted net income $ 47.6 $ 38.1 $ 229.1 $ 130.6
--------- --------- --------- ---------
Weighted-average common shares
outstanding used to calculate
diluted earnings per share
excluding convertible debt 59.4 58.0 58.7 58.4
Weighted-average common shares
outstanding for the
convertible debt - - - 1.2
--------- --------- --------- ---------
Weighted-average common shares
outstanding used to calculate
diluted earnings per share
including the convertible debt 59.4 58.0 58.7 59.6
--------- --------- --------- ---------
Diluted earnings per share
including the convertible debt $ 0.80 $ 0.66 $ 3.90 $ 2.19
========= ========= ========= =========
Note: Numbers may not calculate due to rounding
EDWARDS LIFESCIENCES CORPORATION
Unaudited Balance Sheets
(in millions)
December 31, December 31,
2009 2008
------------ ------------
ASSETS
Current assets
Cash and cash equivalents $ 334.1 $ 218.7
Short-term investments - 8.1
Accounts and other receivables, net (1) 272.1 204.7
Inventories, net 165.9 151.8
Deferred income taxes 48.3 42.4
Prepaid expenses 33.7 30.7
Other current assets 35.1 35.5
------------ ------------
Total current assets 889.2 691.9
Property, plant and equipment, net 252.0 230.1
Goodwill 315.2 315.7
Other intangible assets, net 86.7 96.9
Investments in unconsolidated affiliates 22.3 14.7
Deferred income taxes 37.1 37.7
Other assets 13.0 13.2
------------ ------------
Total assets $ 1,615.5 $ 1,400.2
============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable and accrued liabilities $ 290.5 $ 258.5
Long-term debt 90.3 175.5
Other long-term liabilities 76.8 87.4
Stockholders' equity
Common stock 76.1 73.7
Additional contributed capital 1,056.0 940.4
Retained earnings 906.0 676.9
Accumulated other comprehensive loss (7.9) (35.4)
Common stock in treasury, at cost (872.3) (776.8)
------------ ------------
Total stockholders' equity 1,157.9 878.8
------------ ------------
Total liabilities and stockholders' equity $ 1,615.5 $ 1,400.2
============ ============
(1) The Company terminated its securitization program in Japan in
February 2009. As a result, "Accounts and other receivables, net"
increased $45.7 million.
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 financial measures that exclude certain items such as special
charges and gains, results of discontinued products, and fluctuations in
exchange rates. Management does not consider the excluded items part of
day-to-day business or reflective of the core operational activities of
the Company as they result from transactions outside the ordinary course
of business.
Management uses non-GAAP financial measures internally for strategic
decision making, forecasting future results and evaluating current
performance. Certain guidance is provided only on a non-GAAP (or
"underlying") basis that excludes special items and foreign exchange
fluctuations due to the inherent difficulty in forecasting such items.
By disclosing non-GAAP financial measures, management intends to provide
investors with a more meaningful, consistent comparison of the Company's
core operating results and trends for the periods presented.
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, not a substitute
for, nor superior to, the corresponding measures calculated in accordance
with GAAP.
The items described below are excluded from the GAAP financial results
in the reconciliations that follow:
Gross Profit - In the fourth quarter of 2008, the Company increased by
$4.7 million its non-GAAP gross profit to exclude the impact of its
voluntary retrieval of certain ring repair products pending clearance
of its 510k application submission from the Food and Drug Administration.
Upon the return of most of these ring repair products to customers in the
second quarter of 2009, the Company excluded the $4.1 million impact from
its non-GAAP gross profit. Given the magnitude and unusual nature of this
adjustment relative to the operating results for the period presented,
the financial impact of the retrieval has been excluded from non-GAAP
net income.
Special Charges (Gains), net - The Company incurred certain special
charges and gains in 2009 and 2008 related to the following:
1) Adjustment to capitalized patent enforcement costs: $3.7 million
charge in the fourth quarter of 2009 to reverse previously
capitalized patent enforcement costs related to litigation for which
success is no longer deemed probable; $8.2 million charge in the
fourth quarter of 2008 primarily for the reversal of previously
capitalized patent enforcement costs related to patents not currently
marketed by the Company;
2) Milestone receipt and net gain on sale of assets: $43.6 million gain
in the third quarter of 2009 and $1.5 million charge in the second
quarter of 2009 related to the sale of the hemofiltration product
line; $15.0 million gain in the third quarter of 2009, $27.0 million
gain in the first quarter of 2009, and $23.0 million gain in the
fourth quarter of 2008 for achieving milestones associated with the
sale of the LifeStent product line; $8.1 million net loss on the sale
of the LifeStent product line in the first quarter of 2008;
3) Charitable fund contribution: $15.0 million charge in the third
quarter of 2009 for a charitable contribution to The Edwards
Lifesciences Fund;
4) Settlements and litigation: $3.8 million charge in the third quarter
of 2009 for a litigation reserve; $2.1 million charge for a litigation
settlement in the first quarter of 2008; $1.5 million gain in the
fourth quarter of 2008 upon receiving an insurance settlement related
to a fire which damaged certain inventory held at a third-party
warehouse in Brazil;
5) Investment impairment: $1.6 million charge in the third quarter of
2009 related to the impairment of an investment in an unconsolidated
affiliate;
6) Sale of distribution rights: $2.8 million gain in the first quarter
of 2009 related to the sale of distribution rights in Europe of a
specialty vascular graft;
7) Reserve reversal: $1.0 million gain in the first quarter of 2009
resulting from completion of the Lifepath AAA clinical obligations;
8) Acquisition of in-process technology and intellectual property:
$19.5 million charge related to the acquisition of technology and
intellectual property in the fourth quarter of 2008;
9) DexCom collaboration agreement: $13.4 million charge in the fourth
quarter of 2008 related to upfront licensing and collaboration fees
required under the Company's collaboration agreement with
DexCom, Inc.;
10) Realignment expenses, net: $1.3 million charge for executive
severance in the first quarter of 2008 associated with the Company's
business realignment, offset by a $1.4 million gain in the first
quarter of 2008 from the reversal of previously accrued severance
costs from the fourth quarter of 2007 related to the sale of the
LifeStent product line; $0.8 million gain in the second quarter of
2008 and a $0.8 million gain in the fourth quarter of 2008 to reverse
previously accrued severance costs related to a global realignment
of resources.
Given the magnitude and unusual nature of these special charges and gains
relative to the operating results for the periods presented, these items
have been excluded from non-GAAP net income.
(Benefit) Provision for Income Taxes - The Company benefited from
$10.1 million of favorable audit settlements in the fourth quarter of 2008.
Given the magnitude and unusual nature of the tax event relative to the
periods presented, it has been excluded from non-GAAP net income.
Results of Discontinued and Other Products - The Company has discontinued
certain products during the periods presented. As discontinued products
do not have a continuing contribution to operations, management believes
that excluding such items from the Company's sales growth provides
investors with a means of evaluating the Company's on-going operations.
In addition, the impact on sales of the voluntary retrieval of Myxo and
IMR ETlogix repair products in the fourth quarter of 2008 has been
excluded. In light of the significance of the impact these products had
on the sales growth of the Company, the sales results of these products
have been detailed in the "Unaudited Reconciliation of Sales by Product
Line and Region."
Foreign Exchange - Fluctuation in exchange rates impacts 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 meaningful
comparison to historical financial results. The impact of foreign exchange
rate fluctuations has been detailed in the "Unaudited Reconciliation of
Sales by Product Line and Region."
EDWARDS LIFESCIENCES CORPORATION
Reconciliation of GAAP to Non-GAAP Financial Information
Three Months
Ended Year Ended
December 31, December 31,
(in millions, except per share data) 2009 2008 2009 2008
------- ------- ------- -------
GAAP net income $ 47.6 $ 38.1 $ 229.1 $ 128.9
Reconciling items:
Gross profit
Sale of ring repair products - 4.7 (4.1) 4.7
Special charges (gains), net
1) Adjustment to capitalized patent
enforcement costs 3.7 8.2 3.7 8.2
2) Milestone receipt and net gain on
sale of assets - (23.0) (84.1) (14.9)
3) Charitable fund contribution - - 15.0 -
4) Settlements and litigation - (1.5) 3.8 0.6
5) Investment impairment - - 1.6 -
6) Sale of distribution rights - - (2.8) -
7) Reserve reversal - - (1.0) -
8) Acquisition of in-process
technology and intellectual property - 19.5 19.5
9) DexCom collaboration agreement - 13.4 13.4
10) Realignment expenses, net - (0.8) - (1.7)
------- ------- ------- -------
Total special charges (gains), net 3.7 15.8 (63.8) 25.1
(Benefit) provision for income taxes
Tax effect on non-GAAP adjustments
(A) (1.5) (3.3) 17.8 1.7
Tax audit settlements - (10.1) - (10.1)
------- ------- ------- -------
Total (benefit) provision for
income taxes, net (1.5) (13.4) 17.8 (8.4)
------- ------- ------- -------
Non-GAAP net income $ 49.8 $ 45.2 $ 179.0 $ 150.3
======= ======= ======= =======
Non-GAAP earnings per share:
Basic non-GAAP earnings per share $ 0.88 $ 0.81 $ 3.18 $ 2.69
Diluted non-GAAP earnings per share (B) $ 0.84 $ 0.78 $ 3.05 $ 2.55
Non-GAAP weighted average shares
outstanding:
Basic 56.6 55.8 56.3 55.8
Diluted 59.4 58.0 58.7 59.6
Notes 1 - 10: See description of "Special charges (gains), net" on the
previous page.
(A) The tax effect on non-GAAP adjustments is calculated using the
relevant tax jurisdictions' statutory tax rates.
(B) Diluted non-GAAP earnings per share for 2008 was calculated by adding
back to net income $1.7 million for the full year in interest expense
related to previous convertible debt, then dividing by the weighted-average
diluted shares outstanding. The convertible debt was redeemed in June
2008.
Note: Numbers may not calculate due to rounding
EDWARDS LIFESCIENCES CORPORATION
Unaudited Reconciliation of Sales by Product Line and Region
(in millions)
2009 Adjusted
-------------------
Discontinued/
Other
Sales by GAAP Product 4Q 2009
Product Line Growth Line Underlying
(QTD) 4Q 2009 4Q 2008 Change Rate Impact Sales
--------- --------- -------- -------- -------- ---------
Heart Valve
Therapy $ 188.3 $ 149.7 $ 38.6 25.8% $ (0.1) $ 188.2
Critical Care 120.8 118.2 2.6 2.2% - 120.8
Cardiac Surgery
Systems 23.9 22.9 1.0 4.4% - 23.9
Vascular 13.7 18.9 (5.2) (27.5%) (0.4) 13.3
--------- --------- -------- -------- -------- ---------
Total Sales $ 346.7 $ 309.7 $ 37.0 11.9% $ (0.5) $ 346.2
--------- --------- -------- -------- -------- ---------
2008 Adjusted
-----------------------------
Discontinued/
Other
Sales by Product 4Q 2008 Underlying
Product Line Line FX Underlying Growth
(QTD) Impact Impact Sales Rate *
-------- -------- --------- --------
Heart Valve
Therapy $ 4.4 $ 8.8 $ 162.9 15.4%
Critical Care (11.3) 5.9 112.8 7.2%
Cardiac Surgery
Systems - 1.2 24.1 (0.9%)
Vascular (5.3) 0.7 14.3 (7.9%)
-------- -------- --------- --------
Total Sales $ (12.2) $ 16.6 $ 314.1 10.2%
-------- -------- --------- --------
2009 Adjusted
-------------------
Discontinued/
Other
Sales by GAAP Product YTD 2009
Product Line YTD 4Q YTD 4Q Growth Line Underlying
(YTD) 2009 2008 Change Rate Impact Sales
--------- --------- -------- -------- -------- ---------
Heart Valve
Therapy $ 714.9 $ 607.4 $ 107.5 17.7% $ (4.3) $ 710.6
Critical Care 452.5 451.8 0.7 0.2% - 452.5
Cardiac Surgery
Systems 92.8 89.2 3.6 4.0% (0.1) 92.7
Vascular 61.2 89.3 (28.1) (31.5%) (8.2) 53.0
--------- --------- -------- -------- -------- ---------
Total Sales $ 1,321.4 $ 1,237.7 $ 83.7 6.8% $ (12.6) $ 1,308.8
--------- --------- -------- -------- -------- ---------
2008 Adjusted
-----------------------------
Discontinued/
Other
Sales by Product YTD 2008 Underlying
Product Line Line FX Underlying Growth
(YTD) Impact Impact Sales Rate *
-------- -------- --------- --------
Heart Valve
Therapy $ 4.2 $ (8.6) $ 603.0 17.8%
Critical Care (16.2) (4.1) 431.5 4.9%
Cardiac Surgery
Systems (0.2) (1.1) 87.9 5.5%
Vascular (32.3) (1.4) 55.6 (5.3%)
-------- -------- --------- --------
Total Sales $ (44.5) $ (15.2) $ 1,178.0 11.1%
-------- -------- --------- --------
GAAP
Sales by Growth
Region (QTD) 4Q 2009 4Q 2008 Change Rate
--------- --------- -------- --------
United States $ 140.7 $ 132.8 $ 7.9 5.9%
--------- --------- -------- --------
Europe 106.2 93.8 12.4 13.2%
Japan 59.7 50.8 8.9 17.5%
Rest of World 40.1 32.3 7.8 24.1%
--------- --------- -------- --------
International 206.0 176.9 29.1 16.4%
--------- --------- -------- --------
Total $ 346.7 $ 309.7 $ 37.0 11.9%
--------- --------- -------- --------
GAAP
Sales by YTD 4Q YTD 4Q Growth
Region (YTD) 2009 2008 Change Rate
--------- --------- -------- --------
United States $ 556.1 $ 543.6 $ 12.5 2.3%
--------- --------- -------- --------
Europe 404.6 380.3 24.3 6.4%
Japan 214.1 176.5 37.6 21.3%
Rest of World 146.6 137.3 9.3 6.8%
--------- --------- -------- --------
International 765.3 694.1 71.2 10.3%
--------- --------- -------- --------
Total $ 1,321.4 $ 1,237.7 $ 83.7 6.8%
--------- --------- -------- --------
* Numbers may not calculate due to rounding.
# # #