-
Third-quarter revenue of $2.8 billion increased 2 percent on a
reported basis and 3 percent on an operational basis
-
Third-quarter GAAP earnings per share (EPS) of $1.00; Adjusted EPS
of $0.80 increased 25 percent
-
Company expects full-year 2018 sales growth of approximately 5
percent on a reported basis and approximately 3 percent on an
operational basis
-
Company expects full-year 2018 GAAP EPS of $2.90 to $2.94; Adjusted
EPS of $2.98 to $3.00
DEERFIELD, Ill.--(BUSINESS WIRE)--
Baxter International Inc. (NYSE:BAX), a leading global medical products
company, today reported results for the third quarter of 2018 and
updated its full-year 2018 financial outlook.
“Baxter’s third-quarter performance reflects the benefit of our ongoing
efforts to enhance operational excellence and innovation at the
company,” said José (Joe) E. Almeida, chairman and chief executive
officer. “While we remain confident in Baxter’s longer-term financial
outlook, we have experienced a slower-than-expected return to
pre-Hurricane Maria purchasing levels across certain businesses, as well
as an impact from distributor destocking for select products that has
depressed our top-line performance in 2018.”
Continued Almeida, “Our commercial teams are working diligently to
address customer needs and recapture these sales, and we remain focused
on relentless expense management across the company. In parallel, we
continue to pursue capital deployment opportunities to fuel organic and
inorganic growth that will help drive increased value for patients,
healthcare providers and investors.”
Third-quarter Financial Results
In the third quarter, worldwide sales totaled approximately $2.8
billion, an increase of 2 percent on a reported basis, 3 percent on a
constant currency basis and 3 percent on an operational basis compared
to the prior-year period. Operational sales in the third quarter adjust
for the impact of foreign exchange and generic competition for U.S.
cyclophosphamide, as well as the acquisition of two surgical products
from Mallinckrodt plc, which closed in March 2018, and approximately one
month of sales from the company’s acquisition of Claris Injectables,
which closed in July 2017.
Sales in the U.S. totaled $1.2 billion, increasing 4 percent on a
reported basis and 3 percent on an operational basis. International
sales of $1.6 billion increased 1 percent on a reported basis and 2
percent on both a constant currency and operational basis. Drivers of
growth in the quarter included the company’s Renal Care,
Pharmaceuticals, Advanced Surgery and Acute Therapies businesses.
Increased demand for Baxter’s contract manufacturing services also
contributed to performance in the quarter. This strength helped offset
declines in Baxter’s Medication Delivery and Clinical Nutrition
businesses. Performance in these businesses was impacted by market
disruptions caused by Hurricane Maria, which have resulted in
longer-than-expected shifts in customer demand patterns as well as the
impact of distributor destocking for select products.
Beginning in 2018, Baxter reports its operating results based on three
geographic segments: Americas (North and South America), EMEA (Europe,
Middle East and Africa) and APAC (Asia Pacific) as well as by the
company’s six Global Business Units (GBUs). Please see the schedules
accompanying this press release for more details on sales performance in
the quarter.
Baxter reported income from continuing operations of $544 million, or
$1.00 per diluted share, on a GAAP (Generally Accepted Accounting
Principles) basis for the third quarter. These results included special
items totaling $108 million, primarily related to business optimization
and intangible amortization and a $200 million benefit related to the
company’s U.S. foreign tax credit deferred tax assets. On an adjusted
basis, Baxter’s third quarter income from continuing operations totaled
$436 million, or $0.80 per diluted share. Adjusted earnings per diluted
share advanced 25 percent in the quarter, driven by solid operational
performance, an ongoing benefit from the company’s business
transformation initiatives, and lower pension expenses.
In the third quarter of 2018, Baxter generated $489 million in operating
cash flow, or $1,341 million year to date. As a result, the company
generated $873 million in free cash flow (operating cash flow less
capital expenditures of $468 million) through the first nine months of
the year.
Business Highlights
Baxter continues to achieve key operational, pipeline and commercial
milestones in support of its strategy to accelerate profitable growth
and advance innovation for patients and healthcare professionals
worldwide. Among recent highlights, the company:
-
Received CE Mark and submitted a 510(k) to U.S. Food and Drug
Administration (FDA) for the PrisMax
system, Baxter’s next-generation technology for continuous renal
replacement and organ support therapies. The PrisMax system’s
innovative features were designed with input from more than 650
healthcare practitioners globally to make delivering therapy simpler,
more efficient and more accurate in the ICU.
-
Received FDA clearance for innovations that expand the breadth and
potential impact of Baxter’s Advanced Surgery portfolio:
-
Clearance of Actifuse
Flow Bone Graft Substitutefor use in a variety of
orthopedic surgical procedures. Actifuse Flow offers
accelerated bone growth in a new, easy-to-use prepackaged delivery
syringe for precise placement into small bony voids or gaps in the
skeletal system.
-
Clearance of ALTAPORE
Bioactive Bone Graft, a next-generation bioactive and
osteoconductive bone graft substitute, for use as an autograft
extender in posterolateral spinal fusion. ALTAPORE had
previously been cleared for use in orthopedic surgical procedures
in the extremities and pelvis.
-
Featured OLIMEL
7.6%, a newly launched addition to the company’s olive
oil-based parenteral nutrition portfolio, at the 40th
congress of the European Society of Clinical Nutrition and Metabolism
(ESPEN), recently held in Madrid. Now approved in Canada, OLIMEL
7.6% is a ready-to-use solution designed to meet the needs of
high-stress patients by combining the highest protein with the lowest
glucose formulation available in a standardized, triple-chamber bag.
-
Announced a collaboration
with Mayo Clinic to establish a renal care center of excellence to
be located at Mayo Clinic’s Jacksonville, Fla., campus. The center,
which brings together the complementary expertise of Mayo Clinic and
Baxter, will serve patients across the continuum of care, from chronic
kidney disease (CKD) management through transplant, to drive better
patient outcomes. This initiative stems from a broader five-year
collaboration agreement, and allows for the exploration of potentially
new, co-developed products and services.
-
Received multiple external recognitions reflecting Baxter’s ongoing
commitment to corporate social responsibility and workplace excellence:
- Named
to the Dow Jones Sustainability World Index and the Dow Jones
Sustainability North America Index for the 19th
consecutive year.
- Cited
by Aon as a Best Employer in the Asia Pacific region.
- Recognized
on Working Mother magazine’s 2018 list of ‘100 Best
Companies.’
2018 Financial Outlook
For full-year 2018: Baxter expects adjusted
earnings from continuing operations, before special items, of $2.98 to
$3.00 per diluted share. The company expects sales growth of
approximately 5 percent on a reported basis, approximately 4 percent on
a constant currency basis, and approximately 3 percent on an operational
basis (as defined below).
For fourth-quarter 2018: The company
expects sales growth of approximately 1 percent on a reported basis,
approximately 3 to 4 percent on a constant currency basis, and 3 to 4
percent on an operational basis. The company expects adjusted earnings
from continuing operations, before special items, of $0.71 to $0.73 per
diluted share.
Full-year and fourth-quarter operational sales have been adjusted for
the impact of foreign exchange, generic competition for U.S.
cyclophosphamide and the benefit from the acquisitions of Claris
(full-year only) and the two Mallinckrodt surgical products.
Please see the schedules accompanying this press release for a
reconciliation between the projected 2018 adjusted earnings per diluted
share and projected GAAP earnings per diluted share.
A webcast of Baxter’s third-quarter 2018 conference call for investors
can be accessed live from a link on the company’s website at www.baxter.com
beginning at 7:30 a.m. CDT on October 31, 2018. Please see www.baxter.com
for more information regarding this and future investor events and
webcasts.
About Baxter
Every day, millions of patients and caregivers rely on Baxter’s leading
portfolio of critical care, nutrition, renal, hospital and surgical
products. For more than 85 years, we’ve been operating at the critical
intersection where innovations that save and sustain lives meet the
healthcare providers that make it happen. With products, technologies
and therapies available in more than 100 countries, Baxter’s employees
worldwide are now building upon the company’s rich heritage of medical
breakthroughs to advance the next generation of transformative
healthcare innovations. To learn more, visit www.baxter.com
and follow us on Twitter,
LinkedIn
and Facebook.
This release includes forward-looking statements concerning the
company’s financial results, business development activities, capital
structure, cost savings initiatives, R&D pipeline, including results of
clinical trials and planned product launches, and outlook for the fourth
quarter and full year 2018. The statements are based on assumptions
about many important factors, including the following, which could cause
actual results to differ materially from those in the forward-looking
statements: demand for and market acceptance of risks for new and
existing products; product development risks; product quality or patient
safety concerns; continuity, availability and pricing of acceptable raw
materials and component supply; inability to create additional
production capacity in a timely manner or the occurrence of other
manufacturing or supply difficulties (including as a result of a natural
disaster or otherwise); breaches or failures of the company’s
information technology systems, including by cyberattack; future actions
of regulatory bodies and other governmental authorities, including FDA,
the Department of Justice, the New York Attorney General and foreign
regulatory agencies; failures with respect to compliance programs;
future actions of third parties, including payers; U.S. healthcare
reform and other global austerity measures; pricing, reimbursement,
taxation and rebate policies of government agencies and private payers;
the impact of competitive products and pricing, including generic
competition, drug reimportation and disruptive technologies; global,
trade and tax policies; accurate identification of and execution on
business development and R&D opportunities and realization of
anticipated benefits (including the acquisitions of Claris Injectables
and two surgical products from Mallinckrodt plc); the ability to enforce
owned or in-licensed patents or the patents of third parties preventing
or restricting manufacture, sale or use of affected products or
technology; the impact of global economic conditions (including
potential trade wars); fluctuations in foreign exchange and interest
rates; any change in law concerning the taxation of income (including
current or future tax reform), including income earned outside the
United States and potential taxes associated with the Base Erosion and
Anti-Abuse Tax; actions taken by tax authorities in connection with
ongoing tax audits; loss of key employees or inability to identify and
recruit new employees; the outcome of pending or future litigation; the
adequacy of the company’s cash flows from operations to meet its ongoing
cash obligations and fund its investment program; and other risks
identified in Baxter’s most recent filing on Form 10-K and other
Securities and Exchange Commission filings, all of which are available
on Baxter’s website. Baxter does not undertake to update its
forward-looking statements.
Baxter, Actifuse Flow, Altapore, Olimel and PrisMax
are registered trademarks of Baxter International Inc.
|
|
|
BAXTER INTERNATIONAL INC.
|
|
Consolidated Statements of Income
|
|
Three Months Ended September 30, 2018 and 2017
|
|
(unaudited)
|
|
(in millions, except per share and percentage data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
Change
|
|
|
|
|
|
|
|
|
|
NET SALES
|
|
$2,767
|
|
$2,707
|
|
2%
|
|
|
|
|
|
|
|
|
|
COST OF SALES
|
|
1,531
|
|
1,577
|
|
(3%)
|
|
|
|
|
|
|
|
|
|
|
GROSS MARGIN
|
|
1,236
|
|
1,130
|
|
9%
|
|
% of Net Sales
|
|
44.7%
|
|
41.7%
|
|
3.0 pts
|
|
|
|
|
|
|
|
|
|
MARKETING AND ADMINISTRATIVE EXPENSES
|
|
685
|
|
680
|
|
1%
|
|
% of Net Sales
|
|
24.8%
|
|
25.1%
|
|
(0.3 pts)
|
|
|
|
|
|
|
|
|
|
RESEARCH AND DEVELOPMENT EXPENSES
|
|
166
|
|
150
|
|
11%
|
|
% of Net Sales
|
|
6.0%
|
|
5.5%
|
|
0.5 pts
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME
|
|
385
|
|
300
|
|
28%
|
|
% of Net Sales
|
|
13.9%
|
|
11.1%
|
|
2.8 pts
|
|
|
|
|
|
|
|
|
|
NET INTEREST EXPENSE
|
|
11
|
|
14
|
|
(21%)
|
|
|
|
|
|
|
|
|
|
OTHER INCOME, NET
|
|
(32)
|
|
(4)
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
|
406
|
|
290
|
|
40%
|
|
|
|
|
|
|
|
|
|
INCOME TAX (BENEFIT) EXPENSE
|
|
(138)
|
|
42
|
|
NM
|
|
% of Income from Continuing Operations before Income Taxes
|
|
(34.0)%
|
|
14.5%
|
|
(48.5 pts)
|
|
|
|
|
|
|
|
|
|
INCOME FROM CONTINUING OPERATIONS
|
|
544
|
|
248
|
|
119%
|
|
|
|
|
|
|
|
|
|
INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX
|
|
-
|
|
3
|
|
NM
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
$544
|
|
$251
|
|
117%
|
|
|
|
|
|
|
|
|
|
INCOME FROM CONTINUING OPERATIONS PER COMMON SHARE
|
|
|
|
|
|
|
|
Basic
|
|
$1.02
|
|
$0.46
|
|
122%
|
|
Diluted
|
|
$1.00
|
|
$0.45
|
|
122%
|
|
|
|
|
|
|
|
|
|
INCOME FROM DISCONTINUED OPERATIONS PER COMMON SHARE
|
|
|
|
|
|
|
|
Basic
|
|
$0.00
|
|
$0.00
|
|
NM
|
|
Diluted
|
|
$0.00
|
|
$0.00
|
|
NM
|
|
|
|
|
|
|
|
|
|
NET INCOME PER COMMON SHARE
|
|
|
|
|
|
|
|
Basic
|
|
$1.02
|
|
$0.46
|
|
122%
|
|
Diluted
|
|
$1.00
|
|
$0.45
|
|
122%
|
|
|
|
|
|
|
|
|
|
WEIGHTED-AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
|
|
|
|
|
|
|
Basic
|
|
534
|
|
545
|
|
|
|
Diluted
|
|
546
|
|
557
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED OPERATING INCOME (excluding special items)
|
|
$505
|
A
|
$449
|
A
|
12%
|
|
ADJUSTED PRE-TAX INCOME FROM CONTINUING OPERATIONS (excluding
special items)
|
|
$526
|
A
|
$439
|
A
|
20%
|
|
ADJUSTED INCOME FROM CONTINUING OPERATIONS (excluding special
items)
|
|
$436
|
A
|
$356
|
A
|
22%
|
|
ADJUSTED DILUTED EPS FROM CONTINUING OPERATIONS (excluding
special items)
|
|
$0.80
|
A
|
$0.64
|
A
|
25%
|
|
|
|
|
|
|
|
|
|
A
|
|
Refer to page 8 for a description of the adjustments and a
reconciliation to GAAP measures.
|
|
NM -
|
|
Not Meaningful
|
|
|
|
BAXTER INTERNATIONAL INC.
|
|
Note to Consolidated Statements of Income
|
|
Three Months Ended September 30, 2018 and 2017
|
|
Description of Adjustments and Reconciliation of GAAP to Non-GAAP
Measures
|
|
(unaudited)
|
|
(in millions, except per share and percentage data)
|
|
|
|
|
|
|
|
|
|
|
The company's GAAP results for the three months ended September 30,
2018 and 2017 included special items which impacted the GAAP
measures as follows:
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
Change
|
|
Gross Margin
|
|
$1,236
|
|
$1,130
|
|
9%
|
|
Intangible asset amortization expense 1 |
|
42
|
|
38
|
|
|
|
Business optimization items 2 |
|
21
|
|
12
|
|
|
|
Hurricane Maria (benefits) costs 6 |
|
(23)
|
|
21
|
|
|
|
Acquisition and integration expenses 3 |
|
7
|
|
4
|
|
|
|
Product-related items 4 |
|
(3)
|
|
21
|
|
|
|
Adjusted Gross Margin
|
|
$1,280
|
|
$1,226
|
|
4%
|
|
% of Net Sales
|
|
46.3%
|
|
45.3%
|
|
1.0 pts
|
|
|
|
|
|
|
|
|
|
Marketing and Administrative Expenses
|
|
$685
|
|
$680
|
|
1%
|
|
Business optimization items2 |
|
(59)
|
|
(39)
|
|
|
|
Separation-related costs5 |
|
-
|
|
(2)
|
|
|
|
Acquisition and integration expenses 3 |
|
(4)
|
|
(11)
|
|
|
|
Adjusted Marketing and Administrative Expenses
|
|
$622
|
|
$628
|
|
(1%)
|
|
% of Net Sales
|
|
22.5%
|
|
23.2%
|
|
(0.7 pts)
|
|
|
|
|
|
|
|
|
|
Research and Development Expenses
|
|
$166
|
|
$150
|
|
11%
|
|
Business optimization items 2 |
|
(10)
|
|
(1)
|
|
|
|
European medical devices regulation 7 |
|
(3)
|
|
-
|
|
|
|
Adjusted Research and Development Expenses
|
|
$153
|
|
$149
|
|
3%
|
|
% of Net Sales
|
|
5.5%
|
|
5.5%
|
|
0.0 pts
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
$385
|
|
$300
|
|
28%
|
|
Impact of special items
|
|
120
|
|
149
|
|
|
|
Adjusted Operating Income
|
|
$505
|
|
$449
|
|
12%
|
|
% of Net Sales
|
|
18.3%
|
|
16.6%
|
|
1.7 pts
|
|
|
|
|
|
|
|
|
|
Pre-Tax Income from Continuing Operations
|
|
$406
|
|
$290
|
|
40%
|
|
Impact of special items
|
|
120
|
|
149
|
|
|
|
Adjusted Pre-Tax Income from Continuing Operations
|
|
$526
|
|
$439
|
|
20%
|
|
|
|
|
|
|
|
|
|
Income Tax (Benefit) Expense
|
|
$(138)
|
|
$42
|
|
NM
|
|
Impact of special items 8 |
|
228
|
|
41
|
|
|
|
Adjusted Income Tax Expense
|
|
$90
|
|
$83
|
|
8%
|
|
% of Adjusted Pre-Tax Income from Continuing Operations
|
|
17.1%
|
|
18.9%
|
|
(1.8 pts)
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
$544
|
|
$248
|
|
119%
|
|
Impact of special items
|
|
(108)
|
|
108
|
|
|
|
Adjusted Income from Continuing Operations
|
|
$436
|
|
$356
|
|
22%
|
|
|
|
|
|
|
|
|
|
Diluted EPS from Continuing Operations
|
|
$1.00
|
|
$0.45
|
|
122%
|
|
Impact of special items
|
|
(0.20)
|
|
0.19
|
|
|
|
Adjusted Diluted EPS from Continuing Operations
|
|
$0.80
|
|
$0.64
|
|
25%
|
|
|
|
|
|
|
|
|
|
WEIGHTED-AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
|
|
|
Diluted
|
|
546
|
|
557
|
|
|
|
|
|
|
1
|
|
The company's results in 2018 and 2017 included intangible asset
amortization expense of $42 million ($30 million, or $0.05 per
diluted share, on an after-tax basis) and $38 million ($26 million,
or $0.05 per diluted share, on an after-tax basis), respectively.
|
|
|
|
|
2
|
|
The company's results in 2018 included a charge of $90 million
($71 million, or $0.13 per diluted share, on an after-tax basis)
related to business optimization initiatives. This included a
charge of $63 million related to restructuring activities, $24
million of costs to implement business optimization programs which
primarily included external consulting and project employee costs,
and $3 million of accelerated depreciation associated with
facilities to be closed. The $63 million of net restructuring
charges included $58 million of employee termination costs, $4
million of contract termination and other costs and $1 million of
asset impairment costs.
|
|
|
|
|
|
The company's results in 2017 included a charge of $52 million ($36
million, or $0.06 per diluted share, on an after-tax basis) related
to business optimization initiatives. This included a net charge of
$31 million related to restructuring activities and $21 million of
costs to implement business optimization programs which primarily
included external consulting and project employee costs. The $31
million of restructuring charges were comprised of employee
termination costs.
|
|
|
|
|
3
|
|
The company's results in 2018 included acquisition and integration
costs related to the company's acquisitions of Claris Injectables
Limited and the RECOTHROM and PREVELEAK products of $11 million ($8
million, or $0.01 per diluted share, on an after-tax basis).
|
|
|
|
|
|
The company's results in 2017 included acquisition and integration
costs of $15 million ($10 million, or $0.02 per diluted share, on an
after-tax basis) related to the company's acquisition of Claris
Injectables Limited.
|
|
|
|
|
4
|
|
The company's results in 2018 included a net benefit of $3 million
($2 million, or $0.00 per diluted share, on an after-tax basis)
related to an adjustment to its accrual for SIGMA SPECTRUM
infusion pump inspection and remediation activities.
|
|
|
|
|
|
The company's results in 2017 included a net charge of $21 million
($14 million, or $0.02 per diluted share, on an after-tax basis)
related to SIGMA SPECTRUM infusion pump inspection and remediation
activities, partially offset by a benefit related to an adjustment
to historical product reserves.
|
|
|
|
|
5
|
|
The company's results in 2017 included costs incurred related to the
Baxalta separation totaling $2 million ($1 million, or $0.00 per
diluted share, on an after-tax basis).
|
|
|
|
|
6
|
|
The company's results in 2018 included a benefit of $23 million
($18 million, or $0.03 per diluted share, on an after-tax basis)
related to insurance recoveries as a result of losses incurred due
to Hurricane Maria.
|
|
|
|
|
|
The company's results in 2017 included charges of $21 million ($21
million, or $0.04 per diluted share, on an after-tax basis)
related to the impact of Hurricane Maria on the company's
operations in Puerto Rico. The costs primarily include inventory
and fixed asset impairments as well as idle facility costs.
|
|
|
|
|
7
|
|
The company's results in 2018 included costs of $3 million ($3
million, or $0.01 per diluted share, on an after-tax basis) specific
to updating its quality systems and product labeling to comply with
the new medical device reporting regulations and other requirements
of the European Union's regulations for medical devices that will
become effective in 2020.
|
|
|
|
|
8
|
|
Reflected in this item is the tax impact of the special items
identified in this table as well as a benefit of $200 million, or
$0.37 per diluted share, in the third quarter of 2018 related to an
update to the estimated impact of U.S. federal tax reform previously
made by the company. The tax effect of each adjustment is based on
the jurisdiction in which the adjustment is incurred and the tax
laws in effect for each such jurisdiction.
|
|
|
|
|
For more information on the company's use of non-GAAP financial
measures in this presentation, please see the company's Current
Report on Form 8-K filed with the Securities and Exchange Commission
on the date of this presentation.
|
|
|
|
NM -
|
|
Not Meaningful
|
|
|
|
BAXTER INTERNATIONAL INC.
|
|
Consolidated Statements of Income
|
|
Nine Months Ended September 30, 2018 and 2017
|
|
(unaudited)
|
|
(in millions, except per share and percentage data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
Change
|
|
|
|
|
|
|
|
|
|
NET SALES
|
|
$8,286
|
|
$7,787
|
|
6%
|
|
|
|
|
|
|
|
|
|
COST OF SALES
|
|
4,697
|
|
4,481
|
|
5%
|
|
|
|
|
|
|
|
|
|
|
GROSS MARGIN
|
|
3,589
|
|
3,306
|
|
9%
|
|
% of Net Sales
|
|
43.3%
|
|
42.5%
|
|
0.8 pts
|
|
|
|
|
|
|
|
|
|
MARKETING AND ADMINISTRATIVE EXPENSES
|
|
1,988
|
|
1,874
|
|
6%
|
|
% of Net Sales
|
|
24.0%
|
|
24.1%
|
|
(0.1 pts)
|
|
|
|
|
|
|
|
|
|
RESEARCH AND DEVELOPMENT EXPENSES
|
|
480
|
|
432
|
|
11%
|
|
% of Net Sales
|
|
5.8%
|
|
5.5%
|
|
0.3 pts
|
|
|
|
|
|
|
|
|
|
CLARIS SETTLEMENT
|
|
(80)
|
|
-
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME
|
|
1,201
|
|
1,000
|
|
20%
|
|
% of Net Sales
|
|
14.5%
|
|
12.8%
|
|
1.7 pts
|
|
|
|
|
|
|
|
|
|
NET INTEREST EXPENSE
|
|
34
|
|
41
|
|
(17%)
|
|
|
|
|
|
|
|
|
|
OTHER (INCOME) EXPENSE, NET
|
|
(81)
|
|
35
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
|
1,248
|
|
924
|
|
35%
|
|
|
|
|
|
|
|
|
|
INCOME TAX (BENEFIT) EXPENSE
|
|
(28)
|
|
139
|
|
NM
|
|
% of Income from Continuing Operations before Income Taxes
|
|
(2.2)%
|
|
15.0%
|
|
(17.2 pts)
|
|
|
|
|
|
|
|
|
|
INCOME FROM CONTINUING OPERATIONS
|
|
1,276
|
|
785
|
|
63%
|
|
|
|
|
|
|
|
|
|
INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX
|
|
-
|
|
3
|
|
NM
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
$1,276
|
|
$788
|
|
62%
|
|
|
|
|
|
|
|
|
|
INCOME FROM CONTINUING OPERATIONS PER COMMON SHARE
|
|
|
|
|
|
|
|
Basic
|
|
$2.38
|
|
$1.45
|
|
64%
|
|
Diluted
|
|
$2.33
|
|
$1.42
|
|
64%
|
|
|
|
|
|
|
|
|
|
INCOME FROM DISCONTINUED OPERATIONS PER COMMON SHARE
|
|
|
|
|
|
|
|
Basic
|
|
$0.00
|
|
$0.00
|
|
NM
|
|
Diluted
|
|
$0.00
|
|
$0.00
|
|
NM
|
|
|
|
|
|
|
|
|
|
NET INCOME PER COMMON SHARE
|
|
|
|
|
|
|
|
Basic
|
|
$2.38
|
|
$1.45
|
|
64%
|
|
Diluted
|
|
$2.33
|
|
$1.42
|
|
64%
|
|
|
|
|
|
|
|
|
|
WEIGHTED-AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
|
|
|
|
|
|
|
Basic
|
|
536
|
|
543
|
|
|
|
Diluted
|
|
548
|
|
554
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED OPERATING INCOME (excluding special items)
|
|
$1,440
|
A
|
$1,291
|
A
|
12%
|
|
ADJUSTED PRE-TAX INCOME FROM CONTINUING OPERATIONS (excluding
special items)
|
|
$1,487
|
A
|
$1,248
|
A
|
19%
|
|
ADJUSTED INCOME FROM CONTINUING OPERATIONS (excluding special
items)
|
|
$1,245
|
A
|
$1,022
|
A
|
22%
|
|
ADJUSTED DILUTED EPS FROM CONTINUING OPERATIONS (excluding
special items)
|
|
$2.27
|
A
|
$1.84
|
A
|
23%
|
|
|
|
|
|
|
|
|
|
A
|
|
Refer to page 10 for a description of the adjustments and a
reconciliation to GAAP measures.
|
|
NM -
|
|
Not Meaningful
|
|
|
|
BAXTER INTERNATIONAL INC.
|
|
Note to Consolidated Statements of Income
|
|
Nine Months Ended September 30, 2018 and 2017
|
|
Description of Adjustments and Reconciliation of GAAP to Non-GAAP
Measures
|
|
(unaudited)
|
|
(in millions, except per share and percentage data)
|
|
|
|
|
|
|
|
|
|
|
The company's GAAP results for the nine months ended September 30,
2018 and 2017 included special items which impacted the GAAP
measures as follows:
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
Change
|
|
Gross Margin
|
|
$3,589
|
|
$3,306
|
|
9%
|
|
Intangible asset amortization expense 1 |
|
127
|
|
112
|
|
|
|
Business optimization items 2 |
|
30
|
|
42
|
|
|
|
Acquisition and integration expenses 3 |
|
16
|
|
4
|
|
|
|
Litigation 4 |
|
8
|
|
-
|
|
|
|
Product-related items5 |
|
(3)
|
|
17
|
|
|
|
Separation-related costs 6 |
|
-
|
|
1
|
|
|
|
Hurricane Maria (benefits) costs 10 |
|
(23)
|
|
21
|
|
|
|
Adjusted Gross Margin
|
|
$3,744
|
|
$3,503
|
|
7%
|
|
% of Net Sales
|
|
45.2%
|
|
45.0%
|
|
0.2 pts
|
|
|
|
|
|
|
|
|
|
Marketing and Administrative Expenses
|
|
$1,988
|
|
$1,874
|
|
6%
|
|
Business optimization items2 |
|
(122)
|
|
(74)
|
|
|
|
Separation-related costs6 |
|
-
|
|
(16)
|
|
|
|
Acquisition and integration expenses 3 |
|
(14)
|
|
(16)
|
|
|
|
Historical rebate and discount adjustments 7 |
|
-
|
|
12
|
|
|
|
Litigation 4 |
|
(2)
|
|
-
|
|
|
|
Adjusted Marketing and Administrative Expenses
|
|
$1,850
|
|
$1,780
|
|
4%
|
|
% of Net Sales
|
|
22.3%
|
|
22.9%
|
|
(0.6 pts)
|
|
|
|
|
|
|
|
|
|
Research and Development Expenses
|
|
$480
|
|
$432
|
|
11%
|
|
Business optimization items 2 |
|
(23)
|
|
-
|
|
|
|
European medical devices regulation 11 |
|
(3)
|
|
-
|
|
|
|
Adjusted Research and Development Expenses
|
|
$454
|
|
$432
|
|
5%
|
|
% of Net Sales
|
|
5.5%
|
|
5.5%
|
|
0.0 pts
|
|
|
|
|
|
|
|
|
|
Claris Settlement
|
|
$(80)
|
|
$-
|
|
NM
|
|
Claris settlement8 |
|
80
|
|
-
|
|
|
|
Adjusted Claris Settlement
|
|
$-
|
|
$-
|
|
0%
|
|
% of Net Sales
|
|
0.0%
|
|
0.0%
|
|
0.0 pts
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
$1,201
|
|
$1,000
|
|
20%
|
|
Impact of special items
|
|
239
|
|
291
|
|
|
|
Adjusted Operating Income
|
|
$1,440
|
|
$1,291
|
|
12%
|
|
% of Net Sales
|
|
17.4%
|
|
16.6%
|
|
0.8 pts
|
|
|
|
|
|
|
|
|
|
Other (Income) Expense, Net
|
|
$(81)
|
|
$35
|
|
NM
|
|
Venezuelan deconsolidation 9 |
|
-
|
|
(33)
|
|
|
|
Adjusted Other (Income) Expense, Net
|
|
$(81)
|
|
$2
|
|
NM
|
|
|
|
|
|
|
|
|
|
Pre-Tax Income from Continuing Operations
|
|
$1,248
|
|
$924
|
|
35%
|
|
Impact of special items
|
|
239
|
|
324
|
|
|
|
Adjusted Pre-Tax Income from Continuing Operations
|
|
$1,487
|
|
$1,248
|
|
19%
|
|
|
|
|
|
|
|
|
|
Income Tax (Benefit) Expense
|
|
$(28)
|
|
$139
|
|
NM
|
|
Impact of special items 12 |
|
270
|
|
87
|
|
|
|
Adjusted Income Tax Expense
|
|
$242
|
|
$226
|
|
7%
|
|
% of Adjusted Pre-Tax Income from Continuing Operations
|
|
16.3%
|
|
18.1%
|
|
(1.8 pts)
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
$1,276
|
|
$785
|
|
63%
|
|
Impact of special items
|
|
(31)
|
|
237
|
|
|
|
Adjusted Income from Continuing Operations
|
|
$1,245
|
|
$1,022
|
|
22%
|
|
|
|
|
|
|
|
|
|
Diluted EPS from Continuing Operations
|
|
$2.33
|
|
$1.42
|
|
64%
|
|
Impact of special items
|
|
(0.06)
|
|
0.42
|
|
|
|
Adjusted Diluted EPS from Continuing Operations
|
|
$2.27
|
|
$1.84
|
|
23%
|
|
|
|
|
|
|
|
|
|
WEIGHTED-AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
|
|
|
|
|
Diluted
|
|
548
|
|
554
|
|
|
|
|
|
|
1
|
|
The company's results in 2018 and 2017 included intangible asset
amortization expense of $127 million ($100 million, or $0.18 per
diluted share, on an after-tax basis) and $112 million ($80 million,
or $0.14 per diluted share, on an after-tax basis), respectively.
|
|
|
|
|
2
|
|
The company's results in 2018 included a net charge of $175 million
($139 million, or $0.24 per diluted share, on an after-tax basis)
related to business optimization initiatives. This included a net
charge of $96 million related to restructuring activities, $74
million of costs to implement business optimization programs which
primarily included external consulting and project employee costs,
and $5 million of accelerated depreciation associated with
facilities to be closed. The $96 million of net restructuring
charges included $86 million of employee termination costs, $6
million of contract termination and other costs and $4 million of
asset impairment charges primarily related to facility closures.
|
|
|
|
|
|
The company's results in 2017 included a net charge of $116 million
($83 million, or $0.15 per diluted share, on an after-tax basis)
related to business optimization initiatives. This included a net
charge of $50 million related to restructuring activities, $58
million of costs to implement business optimization programs which
primarily included external consulting and project employee costs,
and $8 million of accelerated depreciation associated with
facilities to be closed. The $50 million of net restructuring
charges included $40 million of employee termination costs, $5
million of contract termination costs, and $5 million of asset
impairment charges primarily related to facility closures.
|
|
|
|
|
3
|
|
The company's results in 2018 included acquisition and integration
costs related to the company's acquisitions of Claris Injectables
Limited and the RECOTHROM and PREVELEAK products of $30 million ($24
million, or $0.04 per diluted share, on an after-tax basis).
|
|
|
|
|
|
The company's results in 2017 included acquisition and integration
costs of $20 million ($15 million, or $0.03 per diluted share, on an
after-tax basis) related to the company's acquisition of Claris
Injectables Limited.
|
|
|
|
|
4
|
|
The company's results in 2018 included a charge of $10 million ($9
million, or $0.02 per diluted share, on an after-tax basis) related
to certain product litigation.
|
|
|
|
|
5
|
|
The company's results in 2018 included a net benefit of $3 million
($2 million, or $0.00 per diluted share, on an after-tax basis)
related to an adjustment to its accrual for SIGMA SPECTRUM infusion
pump inspection and remediation activities.
|
|
|
|
|
|
The company's results in 2017 included a net charge of $17 million
($11 million, or $0.02 per diluted share, on an after-tax basis)
related to SIGMA SPECTRUM infusion pump inspection and remediation
activities, partially offset by a benefit related to an adjustment
to historical product reserves.
|
|
|
|
|
6
|
|
The company's results in 2017 included costs incurred related to the
Baxalta separation totaling $17 million ($12 million, or $0.02 per
diluted share, on an after-tax basis).
|
|
|
|
|
7
|
|
The company's results in 2017 included a benefit of $12 million ($9
million, or $0.02 per diluted share, on an after-tax basis) related
to an adjustment to the company's historical rebates and discount
reserve.
|
|
|
|
|
8
|
|
The company's results in 2018 included a benefit of $80 million ($78
million, or $0.14 per diluted share, on an after-tax basis) for the
settlement of certain claims related to the acquired operations of
Claris Injectables Limited.
|
|
|
|
|
9
|
|
The company's results in 2017 included a charge of $33 million ($24
million, or $0.04 per diluted share, on an after-tax basis) related
to the deconsolidation of its Venezuelan operations.
|
|
|
|
|
10
|
|
The company's results in 2018 included a benefit of $23 million ($18
million, or $0.03 per diluted share, on an after-tax basis) related
to insurance recoveries as a result of losses incurred due to
Hurricane Maria.
|
|
|
|
|
|
The company's results in 2017 included charges of $21 million ($21
million, or $0.04 per diluted share, on an after-tax basis) related
to the impact of Hurricane Maria on the company's operations in
Puerto Rico. The costs primarily include inventory and fixed asset
impairments as well as idle facility costs.
|
|
|
|
|
11
|
|
The company's results in 2018 included costs of $3 million ($3
million, or $0.01 per diluted share, on an after-tax basis) specific
to updating its quality systems and product labeling to comply with
the new medical device reporting regulations and other requirements
of the European Union's regulations for medical devices that will
become effective in 2020.
|
|
|
|
|
12
|
|
Reflected in this item is the tax impact of the special items
identified in this table as well as a benefit of $208 million, or
$0.38 per diluted share, related to an update to the estimated
impact of U.S. federal tax reform previously made by the company.
The tax effect of each adjustment is based on the jurisdiction in
which the adjustment is incurred and the tax laws in effect for each
such jurisdiction.
|
|
|
|
|
For more information on the company's use of non-GAAP financial
measures in this presentation, please see the company's Current
Report on Form 8-K filed with the Securities and Exchange Commission
on the date of this presentation.
|
|
|
|
|
NM -
|
|
Not Meaningful
|
|
BAXTER INTERNATIONAL INC.
|
|
Sales by Operating Segment
|
|
Periods Ending September 30, 2018 and 2017
|
|
(unaudited)
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3
|
|
Q3
|
|
% Growth @
|
|
% Growth @
|
|
|
|
|
|
YTD
|
|
YTD
|
|
% Growth @
|
|
% Growth @
|
|
|
|
|
|
|
|
|
2018
|
|
2017
|
|
Actual Rates
|
|
Constant Rates
|
|
|
|
|
|
2018
|
|
2017
|
|
Actual Rates
|
|
Constant Rates
|
|
Americas
|
|
|
|
|
|
$1,497
|
|
$1,458
|
|
3%
|
|
4%
|
|
|
|
|
|
$4,464
|
|
$4,264
|
|
5%
|
|
5%
|
|
EMEA
|
|
|
|
|
|
707
|
|
682
|
|
4%
|
|
4%
|
|
|
|
|
|
2,189
|
|
1,979
|
|
11%
|
|
3%
|
|
APAC
|
|
|
|
|
|
563
|
|
567
|
|
(1%)
|
|
0%
|
|
|
|
|
|
1,633
|
|
1,544
|
|
6%
|
|
3%
|
|
Total Baxter
|
|
|
|
|
|
$2,767
|
|
$2,707
|
|
2%
|
|
3%
|
|
|
|
|
|
$8,286
|
|
$7,787
|
|
6%
|
|
4%
|
|
BAXTER INTERNATIONAL INC.
|
|
Sales by GBU
|
|
Periods Ending September 30, 2018 and 2017
|
|
(unaudited)
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3
|
|
Q3
|
|
% Growth @
|
|
% Growth @
|
|
|
|
|
|
YTD
|
|
YTD
|
|
% Growth @
|
|
% Growth @
|
|
|
|
|
|
|
|
|
|
2018
|
|
2017
|
|
Actual Rates
|
|
Constant Rates
|
|
|
|
|
|
2018
|
|
2017
|
|
Actual Rates
|
|
Constant Rates
|
|
Renal Care¹
|
|
|
|
|
|
|
$910
|
|
$896
|
|
2%
|
|
3%
|
|
|
|
|
|
$2,709
|
|
$2,539
|
|
7%
|
|
4%
|
|
Medication Delivery²
|
|
|
|
|
|
|
652
|
|
679
|
|
(4%)
|
|
(3%)
|
|
|
|
|
|
2,009
|
|
2,026
|
|
(1%)
|
|
(2%)
|
|
Pharmaceuticals³
|
|
|
|
|
|
|
519
|
|
498
|
|
4%
|
|
5%
|
|
|
|
|
|
1,552
|
|
1,375
|
|
13%
|
|
11%
|
|
Clinical Nutrition⁴
|
|
|
|
|
|
|
218
|
|
223
|
|
(2%)
|
|
(2%)
|
|
|
|
|
|
662
|
|
651
|
|
2%
|
|
(2%)
|
|
Advanced Surgery⁵
|
|
|
|
|
|
|
200
|
|
175
|
|
14%
|
|
15%
|
|
|
|
|
|
586
|
|
521
|
|
12%
|
|
10%
|
|
Acute Therapies⁶
|
|
|
|
|
|
|
122
|
|
112
|
|
9%
|
|
10%
|
|
|
|
|
|
380
|
|
330
|
|
15%
|
|
11%
|
|
Other⁷
|
|
|
|
|
|
|
146
|
|
124
|
|
18%
|
|
17%
|
|
|
|
|
|
388
|
|
345
|
|
12%
|
|
9%
|
|
Total Baxter
|
|
|
|
|
|
|
$2,767
|
|
$2,707
|
|
2%
|
|
3%
|
|
|
|
|
|
$8,286
|
|
$7,787
|
|
6%
|
|
4%
|
|
|
|
|
1
|
|
Includes sales of the company’s peritoneal dialysis (PD) and
hemodialysis (HD) and additional dialysis therapies and services.
|
|
2
|
|
Includes sales of the company’s IV therapies, infusion pumps,
administration sets and drug reconstitution devices.
|
|
3
|
|
Includes sales of the company’s premixed and oncology drug
platforms, inhaled anesthesia and critical care products and
pharmacy compounding services.
|
|
4
|
|
Includes sales of the company’s parenteral nutrition (PN) therapies.
|
|
5
|
|
Includes sales of the company’s biological products and medical
devices used in surgical procedures for hemostasis, tissue sealing
and adhesion prevention.
|
|
6
|
|
Includes sales of the company’s continuous renal replacement
therapies (CRRT) and other organ support therapies focused in the
ICU.
|
|
7
|
|
Includes sales primarily from the company’s pharmaceutical
partnering business.
|
|
BAXTER INTERNATIONAL INC.
|
|
GBU Sales by U.S. and International
|
|
Periods Ending September 30, 2018 and 2017
|
|
(unaudited)
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2018
|
|
|
|
|
|
Q3 2017
|
|
|
|
|
|
% Growth
|
|
|
|
|
|
|
|
|
U.S.
|
|
International
|
|
Total
|
|
|
|
|
|
U.S.
|
|
International
|
|
Total
|
|
|
|
|
|
U.S.
|
|
International
|
|
Total
|
|
Renal Care
|
|
|
|
|
|
$209
|
|
$701
|
|
$910
|
|
|
|
|
|
$192
|
|
$704
|
|
$896
|
|
|
|
|
|
9%
|
|
0%
|
|
2%
|
|
Medication Delivery
|
|
|
|
|
|
418
|
|
234
|
|
652
|
|
|
|
|
|
430
|
|
249
|
|
679
|
|
|
|
|
|
(3%)
|
|
(6%)
|
|
(4%)
|
|
Pharmaceuticals
|
|
|
|
|
|
240
|
|
279
|
|
519
|
|
|
|
|
|
223
|
|
275
|
|
498
|
|
|
|
|
|
8%
|
|
1%
|
|
4%
|
|
Clinical Nutrition
|
|
|
|
|
|
80
|
|
138
|
|
218
|
|
|
|
|
|
91
|
|
132
|
|
223
|
|
|
|
|
|
(12%)
|
|
5%
|
|
(2%)
|
|
Advanced Surgery
|
|
|
|
|
|
122
|
|
78
|
|
200
|
|
|
|
|
|
99
|
|
76
|
|
175
|
|
|
|
|
|
23%
|
|
3%
|
|
14%
|
|
Acute Therapies
|
|
|
|
|
|
41
|
|
81
|
|
122
|
|
|
|
|
|
36
|
|
76
|
|
112
|
|
|
|
|
|
14%
|
|
7%
|
|
9%
|
|
Other
|
|
|
|
|
|
84
|
|
62
|
|
146
|
|
|
|
|
|
77
|
|
47
|
|
124
|
|
|
|
|
|
9%
|
|
32%
|
|
18%
|
|
Total Baxter
|
|
|
|
|
|
$1,194
|
|
$1,573
|
|
$2,767
|
|
|
|
|
|
$1,148
|
|
$1,559
|
|
$2,707
|
|
|
|
|
|
4%
|
|
1%
|
|
2%
|
|
BAXTER INTERNATIONAL INC.
|
|
GBU Sales by U.S. and International
|
|
Periods Ending September 30, 2018 and 2017
|
|
(unaudited)
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YTD 2018
|
|
|
|
|
|
YTD 2017
|
|
|
|
|
|
% Growth
|
|
|
|
|
|
|
|
|
U.S.
|
|
International
|
|
Total
|
|
|
|
|
|
U.S.
|
|
International
|
|
Total
|
|
|
|
|
|
U.S.
|
|
International
|
|
Total
|
|
Renal Care
|
|
|
|
|
|
$609
|
|
$2,100
|
|
$2,709
|
|
|
|
|
|
$561
|
|
$1,978
|
|
$2,539
|
|
|
|
|
|
9%
|
|
6%
|
|
7%
|
|
Medication Delivery
|
|
|
|
|
|
1,280
|
|
729
|
|
2,009
|
|
|
|
|
|
1,290
|
|
736
|
|
2,026
|
|
|
|
|
|
(1%)
|
|
(1%)
|
|
(1%)
|
|
Pharmaceuticals
|
|
|
|
|
|
745
|
|
807
|
|
1,552
|
|
|
|
|
|
652
|
|
723
|
|
1,375
|
|
|
|
|
|
14%
|
|
12%
|
|
13%
|
|
Clinical Nutrition
|
|
|
|
|
|
243
|
|
419
|
|
662
|
|
|
|
|
|
275
|
|
376
|
|
651
|
|
|
|
|
|
(12%)
|
|
11%
|
|
2%
|
|
Advanced Surgery
|
|
|
|
|
|
339
|
|
247
|
|
586
|
|
|
|
|
|
297
|
|
224
|
|
521
|
|
|
|
|
|
14%
|
|
10%
|
|
12%
|
|
Acute Therapies
|
|
|
|
|
|
129
|
|
251
|
|
380
|
|
|
|
|
|
108
|
|
222
|
|
330
|
|
|
|
|
|
19%
|
|
13%
|
|
15%
|
|
Other
|
|
|
|
|
|
206
|
|
182
|
|
388
|
|
|
|
|
|
199
|
|
146
|
|
345
|
|
|
|
|
|
4%
|
|
25%
|
|
12%
|
|
Total Baxter
|
|
|
|
|
|
$3,551
|
|
$4,735
|
|
$8,286
|
|
|
|
|
|
$3,382
|
|
$4,405
|
|
$7,787
|
|
|
|
|
|
5%
|
|
7%
|
|
6%
|
|
BAXTER INTERNATIONAL INC.
|
|
Free Cash Flow Reconciliation
|
|
(unaudited)
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
|
|
|
2018
|
|
2017
|
|
Cash flows from operations - continuing operations
|
|
|
|
|
|
$1,341
|
|
$1,343
|
|
|
Capital expenditures
|
|
|
|
|
|
(468)
|
|
(410)
|
|
Free cash flow - continuing operations
|
|
|
|
|
|
$873
|
|
$933
|
|
BAXTER INTERNATIONAL INC.
|
|
Reconciliation of Non-GAAP Financial Measure
|
|
Change in Net Sales As Reported to Operational Sales
|
|
From The Three Months Ended September 30, 2017 to The Three
Months Ended September 30, 2018
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2018 QTD*
|
|
|
|
|
|
|
|
|
Net sales
|
|
US
|
|
|
|
|
|
Operational
|
|
|
|
|
|
|
|
|
|
As Reported
|
|
Cyclophosphamide
|
|
Acquisitions
|
|
FX
|
|
Sales
|
|
Renal Care
|
|
|
|
|
|
|
2%
|
|
0%
|
|
0%
|
|
1%
|
|
3%
|
|
Medication Delivery
|
|
|
|
|
|
|
(4%)
|
|
0%
|
|
0%
|
|
1%
|
|
(3%)
|
|
Pharmaceuticals
|
|
|
|
|
|
|
4%
|
|
2%
|
|
(2%)
|
|
1%
|
|
5%
|
|
Clinical Nutrition
|
|
|
|
|
|
|
(2%)
|
|
0%
|
|
0%
|
|
0%
|
|
(2%)
|
|
Advanced Surgery
|
|
|
|
|
|
|
14%
|
|
0%
|
|
(8%)
|
|
1%
|
|
7%
|
|
Acute Therapies
|
|
|
|
|
|
|
9%
|
|
0%
|
|
0%
|
|
1%
|
|
10%
|
|
Other
|
|
|
|
|
|
|
|
18%
|
|
0%
|
|
0%
|
|
(1%)
|
|
17%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Baxter
|
|
|
|
|
|
|
|
2%
|
|
0%
|
|
(1%)
|
|
1%
|
|
3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
|
|
|
|
|
|
|
|
4%
|
|
1%
|
|
(2%)
|
|
0%
|
|
3%
|
|
International
|
|
|
|
|
|
|
|
1%
|
|
0%
|
|
0%
|
|
1%
|
|
2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Totals may not foot due to rounding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BAXTER INTERNATIONAL INC.
|
|
Reconciliation of Non-GAAP Financial Measure
|
|
Change in Net Sales As Reported to Operational Sales
|
|
From The Nine Months Ended September 30, 2017 to The Nine Months
Ended September 30, 2018
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2018 YTD*
|
|
|
|
|
|
|
|
Net sales
|
|
US
|
|
|
|
|
|
Operational
|
|
|
|
|
|
|
|
|
As Reported
|
|
Cyclophosphamide
|
|
Acquisitions
|
|
FX
|
|
Sales
|
|
Renal Care
|
|
|
|
|
|
7%
|
|
0%
|
|
0%
|
|
(3%)
|
|
4%
|
|
Medication Delivery
|
|
|
|
|
|
(1%)
|
|
0%
|
|
0%
|
|
(1%)
|
|
(2%)
|
|
Pharmaceuticals
|
|
|
|
|
|
13%
|
|
3%
|
|
(6%)
|
|
(2%)
|
|
7%
|
|
Clinical Nutrition
|
|
|
|
|
|
2%
|
|
0%
|
|
0%
|
|
(4%)
|
|
(2%)
|
|
Advanced Surgery
|
|
|
|
|
|
12%
|
|
0%
|
|
(6%)
|
|
(2%)
|
|
4%
|
|
Acute Therapies
|
|
|
|
|
|
15%
|
|
0%
|
|
0%
|
|
(4%)
|
|
11%
|
|
Other
|
|
|
|
|
|
|
12%
|
|
0%
|
|
0%
|
|
(3%)
|
|
9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Baxter
|
|
|
|
|
|
|
6%
|
|
0%
|
|
(1%)
|
|
(2%)
|
|
3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
|
|
|
|
|
|
|
5%
|
|
1%
|
|
(3%)
|
|
0%
|
|
3%
|
|
International
|
|
|
|
|
|
|
7%
|
|
0%
|
|
(1%)
|
|
(4%)
|
|
3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Totals may not foot due to rounding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BAXTER INTERNATIONAL INC.
|
|
Reconciliation of Non-GAAP Financial Measures
|
|
Projected 2018 Adjusted Earnings Per Share and Projected GAAP
Earnings Per Share, and
|
|
Projected 2018 Adjusted Sales Growth and Projected GAAP Sales
Growth
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Earnings Per Share Guidance
|
|
|
|
|
|
Q4 2018
|
|
|
|
|
|
FY 2018
|
|
Earnings per Diluted Share – Adjusted
|
|
|
|
|
|
$0.71 - $0.73
|
|
|
|
|
|
$2.98 - $3.00
|
|
Estimated intangible asset amortization
|
|
|
|
|
|
$0.06
|
|
|
|
|
|
$0.24
|
|
Estimated business optimization charges
|
|
|
|
|
|
$0.04 - $0.06
|
|
|
|
|
|
$0.28 - $0.30
|
|
Litigation costs
|
|
|
|
|
|
-
|
|
|
|
|
|
$0.02
|
|
Acquisition and integration expenses
|
|
|
|
|
|
$0.01
|
|
|
|
|
|
$0.06
|
|
Claris settlement
|
|
|
|
|
|
-
|
|
|
|
|
|
($0.14)
|
|
U.S. tax reform
|
|
|
|
|
|
-
|
|
|
|
|
|
($0.38)
|
|
Hurricane Maria
|
|
|
|
|
|
-
|
|
|
|
|
|
($0.03)
|
|
European medical devices regulation
|
|
|
|
|
|
$0.01
|
|
|
|
|
|
$0.01
|
|
Earnings per Diluted Share - GAAP
|
|
|
|
|
|
$0.57 - $0.61
|
|
|
|
|
|
$2.90 - $2.94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Sales Growth Guidance
|
|
|
|
|
|
Q4 2018
|
|
|
|
|
|
FY 2018
|
|
Sales Growth – Operational
|
|
|
|
|
|
3% - 4%
|
|
|
|
|
|
3%
|
|
U.S. cyclophosphamide
|
|
|
|
|
|
(1%) - 0%
|
|
|
|
|
|
(1%) - 0%
|
|
Acquisitions
|
|
|
|
|
|
0% - 1%
|
|
|
|
|
|
1%
|
|
Foreign exchange
|
|
|
|
|
|
(2%) - (3%)
|
|
|
|
|
|
1%
|
|
Sales Growth - GAAP
|
|
|
|
|
|
1%
|
|
|
|
|
|
5%
|
View source version on businesswire.com:
https://www.businesswire.com/news/home/20181031005380/en/
Baxter International Inc.
Media Contact
Stacey Eisen,
(224) 948-5353
media@baxter.com
or
Investor
Contact
Clare Trachtman, (224) 948-3085
Source: Baxter International Inc.