Health Care Recommendations AUGUST 11, 2010 RYAN GREGG WILLIAM LIUSUDARSO MELANIE MCFARLAND CAITLIN MCTIGUE BRIAN MILLER Recommendation y Recommendation: Reduce Health Care sector by 2.25% to 11.95% of the SIM portfolio Recommendations y Positives More end-users from Health Care Reform Ù Valuations Ù Aging Demographic Ù y Negatives Overhang from Health Care Reform Ù Cost structures increasing as a result of Reform Ù y Uncertainties Political Party Control Ù Implementation and Regulations from Reform Ù Recommendations y Bias towards high-quality names with strong margins and cash flows y Tend to overweight Pharma & Biotech y Underweight Medical Devices & Supplies Medtronic Medtronic - BUY y Medtronic, Inc. develops, manufactures, and sells device-based medical therapies worldwide. y MDT is the world’s largest pure-play medical supply technology company based on total sales, operating profit and market capitalization. Key Information Ticker MDT Price $36.98 52 week high $46.66 52 week low $34.42 Market Cap $39.6B Dividend Yield 2.40% Annual Dividend $0.90 Trailing PE 11.40 Forward PE 10.70 Medtronic – Business Overview y MDT breaks out its business into seven business segments y 41% of revenues currently come from outside the US Ù Predominately Developed Europe Medtronic – Strong Free Cash Flow Medtronic – DCF Valuations y DCF 9.00% $56.64 $59.20 $62.02 3.50% 3.75% 4.00% 9.25% $54.18 $56.51 $59.07 9.50% $51.92 $54.06 $56.38 y Multiples Absolute Valuation P/Forward E P/S P/B P/EBITDA P/CF High Low Median Current Target Multiple Target Metric /Share Target Price 25.6 6.9 6.7 22.75 25.7 9.4 2.3 2.5 7.7 8.4 17.9 4.6 5 14.09 16.8 10.7 2.6 2.9 7.85 9.5 17.9 4.6 5 14.09 16.8 2.8 14.25 13.1 4.84 4 $ 50.12 $ 65.55 $ 65.50 $ 68.20 $ 67.20 **Current Price - $37 Medtronic Catalysts y CATALYSTS { { { { { { P/E multiple is at a 5-10% discount; historical is 20-30% premium Increasing Emerging Market Exposure Ù Currently ~8% of sales Ù Focus on Asia / China Ù More visibility in emerging countries than Developed Europe Strong Free Cash Flow Ù Market will soon reward quality – has not been rewarded over last 18 months (high beta rally) Ù Ability for acquisitions or further leverage EPS growth Slow growth economy should help lead HC as sector is recessionresistant Cost reduction in place through 2012 R&D expenditures remain highest among peers Ù Innovation will be key catalyst for individual HC stocks with reform overhang Medtronic Risks y RISKS { { { { { { { Multiples contraction among the industry as a whole – health care overhang, challenging environment for global implants Cardiac Rhythm Mgmt and Spinal (two largest segments) had the two lowest growth rates among their 7 business segments (FY 2010 Actual) Negative outcome to an outstanding DOJ investigation into sales practices in the Spinal division Strengthening US economy could lead to negative sector rotation Hospital capital equipment spending decreasing amid tight credit market conditions and stressed municipal and state budgets Litigation Risks Elective procedure demands are falling due to consumer confidence and unemployment Stryker Corporation Stryker - BUY y Stryker Corporation is a worldwide medical technology company. y Two main business segments: Orthopedic Implants and MedSurg Equipment Key Information Ticker SYK Price $47.97 52 week high $59.72 52 week low $39.40 Market Cap $19.04 B Dividend Yield 0.70% Annual Dividend $0.60 Trailing PE $16.32 Forward PE $13.14 Stryker – Business Overview Segment Orthopaedic Implants MedSurg Total Revenue ($Mil) % of Total $ 4,119 61% $ 2,603 39% $ 6,722 100% Business Units Orthapaedic Implants Hip Implant Systems Knee Implant Systems Bone Cement Trauma Implant Systems Spinal Implant Systems CMF Implant Systems MedSurg Surgical Equipment Surgical Navigation Systems Endoscopic and Communications Systems Patient Handling and Emergency Medical Stryker – Strong Free Cash Flow Stryker (SYK) Year Revenue % Grow th Operating Income Operating Margin Interest and Other Interest % of Sales Taxes Tax Rate Net Income % of Sales Plus/(minus) Changes WC % of Sales 9.5% Terminal FCF Growth = 4.0% 2011E 2012E 2013E 7,876 8,664 9,530 10.00% 1,676 21.3% 10.0% 1,844 21.3% 10.0% 1,906 20.0% 2014E 10,388 9.0% 2,078 20.0% 2015E 11,219 8.0% 2,244 20.0% 2016E 12,004 7.0% 2,401 20.0% 2017E 12,724 6.0% 2,545 20.0% 2018E 13,488 6.0% 2,698 20.0% 2019E 14,230 5.5% 2,846 20.0% 2020E 14,941 5.0% 2,988 20.0% 2021E 15,539 4.0% 3,108 20.0% 39 43 48 52 56 60 64 67 71 75 78 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 515 566 586 639 690 738 783 830 875 919 956 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 1,201 % Grow th Add Depreciation/Amort Terminal Discount Rate = 1,321 10.0% 1,368 3.5% 1,491 9.0% 1,610 8.0% 1,723 7.0% 1,826 6.0% 1,936 6.0% 2,042 5.5% 2,144 5.0% 2,230 4.0% 250 347 381 415 449 480 509 539 569 598 621 4.0% 4.0% 4.0% 4.0% 4.0% 4.0% 4.0% 4.0% 4.0% 4.0% 4.0% 0 0.0% 0 0.0% 0 0.0% 0 0.0% 0 0.0% 0 0.0% 0 0.0% 0 0.0% 0 0.0% 0 0 0.0% 0.0% Subtract Cap Ex 100 200 200 200 200 200 200 200 200 200 200 Capex % of sales -4.1% -3.7% -3.4% -3.4% -3.4% -3.4% -3.4% -3.4% -3.4% -3.4% 3.4% Free Cash Flow % Grow th 1,351 1,468 8.6% 1,549 5.5% 1,706 10.2% 1,859 8.9% 2,003 7.8% 2,135 6.6% 2,275 6.6% 2,411 6.0% 2,542 5.4% 2,651 4.3% Stryker – DCF Valuations y DCF 9.00% 9.25% 9.50% 3.50% $ 96.69 $ 92.69 $ 89.01 3.75% $ 99.92 $ 95.57 $ 91.15 4.00% $ 102.29 $ 97.68 $ 93.48 y Multiples Absolute Valuation High Low Median P/Forward E P/S P/B P/EBITDA P/CF 42.50 6.00 15.40 32.77 32.50 10.80 2.00 2.40 6.80 8.90 26.50 4.40 7.10 17.66 23.50 **Current Price - $47.97 Target Current Multiple 14.90 2.90 3.10 9.27 12.50 17.00 4.40 7.10 17.66 23.50 Target Metric Share 4.10 22.08 15.16 5.10 3.76 Target Price $ 69.70 $ 97.15 $ 107.64 $ 90.07 $ 88.36 Stryker Catalysts y CATALYSTS { Expansion and acquisition Ù Ù { Aging population that will be in need of joint replacements Ù { { $525 million purchase of Ascent Healthcare Solutions, Inc. Increasing International Sales Exploits a niche that caters to the aging baby-boom population Strong free cash flow and EPS growth Healthcare reform will increase the number of insured Americans and increase the number of surgical procedures using Stryker’s products Stryker Risks y RISKS { { Health care reform legislation could tighten margins across the sector Litigation Risks Ù { Stryker is currently the defendant in many products liability cases, and defending these is costly Government regulations and pricing Ù Government considering initiatives that would restrict prices in the medical technology industry Gilead Sciences Inc. Gilead - TRIM y Gilead Sciences (GILD) focuses on the research, development and marketing of anti-infective medications, with a primary focus on treatments for HIV y Truvada has been Gilead’s sales leader, with sales of $2.49 billion in 2009, 18% above 2008 Key Information Ticker GILD Price $35.82 52 week high $49.50 52 week low $31.73 Market Cap $31.59B Dividend Yield N/A Annual Dividend N/A Trailing PE 10.10 Forward PE 9.30 Business Overview y 90% of their revenue comes from antiviral products y Truvada and Atripla make up 75% of sales for 2009 Business Overview • Above average sales and net income growth • Consistent net margin in last 3 years • Decreasing %LT debt to capitalization • Above average ROE Cash Flow Year Revenue Terminal Discount Rate = Terminal FCF Growth = 3.5% 2010E 2011E EBT Margin Interest Interest % of Sales Taxes Tax Rate Net Income 10.2% % of Sales Plus/(minus) Changes WC % of Sales Subtract Cap Ex Capex % of sales Free Cash Flow 8.2% 3,928,752 4,328,346 4,588,857 49.9% 60,000 0.8% 49.9% 60,000 0.7% 48.9% 60,000 0.6% 982,188 1,082,086 1,147,214 25.0% 25.0% 25.0% 2,946,564 3,246,259 3,441,642 % Growth Add Depreciation/Amort 2012E 7,867,504 8,666,691 9,375,217 % Growth EBT 9.5% 2013E 9,750,226 4.0% 4,387,602 45.0% 62,400 0.6% 1,112,500 25.0% 3,337,501 2014E 2015E 2016E 2017E 2018E 10,140,235 10,545,845 10,967,678 11,351,547 11,748,851 4.0% 4,360,301 43.0% 64,896 0.6% 1,106,299 25.0% 3,318,898 4.0% 4,218,338 40.0% 67,492 0.6% 1,071,457 25.0% 3,214,372 4.0% 4,387,071 40.0% 70,192 0.6% 1,114,316 25.0% 3,342,947 3.5% 4,540,619 40.0% 72,648 0.6% 1,153,317 25.0% 3,459,950 3.5% 4,699,541 40.0% 75,191 0.6% 1,193,683 25.0% 3,581,049 2019E 2020E 12,160,061 12,585,663 3.5% 4,864,024 40.0% 77,823 0.6% 1,235,462 25.0% 3,706,385 3.5% 5,034,265 40.0% 80,546 0.6% 1,278,703 25.0% 3,836,109 10.2% 6.0% -3.0% -0.6% -3.1% 4.0% 3.5% 3.5% 3.5% 3.5% 236,025 260,001 281,257 292,507 304,207 316,375 329,030 340,546 352,466 364,802 377,570 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% (336,179) (199,797) (177,132) (185,254) (192,664) (200,371) (208,386) (215,679) (223,228) (231,041) (239,128) -4.3% -2.3% -1.9% -1.9% -1.9% -1.9% -1.9% -1.9% -1.9% -1.9% -1.9% 361,905 260,001 281,257 292,507 304,207 316,375 329,030 340,546 352,466 364,802 377,570 4.6% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 2,484,505 3,046,462 3,264,511 3,596,981 3,152,247 3,126,233 3,014,001 3,134,561 3,244,271 3,357,820 3,475,344 % Growth 22.6% 7.2% -3.4% -0.8% -3.6% 4.0% 3.5% 3.5% 3.5% 3.5% % of current market cap 9.64% 10.33% 9.98% 9.90% 9.54% 9.92% 10.27% 10.63% 11.00% 11.39% 9.74 9.41 9.09 8.78 P/CF 10.37 GILD P/CF median 33.4 Industry P/CF median 20.5 9.68 10.02 10.10 10.48 10.08 Company Valuation Absolute Valuation P/Trailing E P/Forward E P/B P/S P/CF High Low Median Current 281.6 94.4 23.6 33.7 135.4 9.4 9.0 3.9 3.8 8.7 9.4 9.0 3.9 3.8 8.7 Relative to S&P High 500 P/Trailing E 13.9 P/Forward E 5.8 P/B 7.9 P/S 23.7 P/CF 12.7 Relative Industry P/Trailing E P/Forward E P/B P/S P/CF to High 7.4 3.4 5.2 3.4 5.2 30.7 26.4 12.4 13.5 33.4 Low Median Current 0.64 0.67 1.9 3.4 1 1.8 1.7 4.3 9.2 3.2 0.64 0.67 1.9 3.4 1 Low Median Current 0.77 0.71 0.5 0.8 0.9 1.3 1.2 2.4 1.7 1.8 0.77 0.71 1.5 1.0 0.9 Company Valuation Gilead – DCF Valuations y DCF 9.00% $52.66 $54.20 $55.88 3.50% 3.75% 4.00% y Multiples 9.25% $50.42 $51.79 $53.30 Absolute Valuation High Low Median Current #Your Target Multiple P/Forward E P/S P/B P/EBITDA P/CF 94.4 33.7 23.6 131.07 135.4 9.0 3.8 3.9 6.58 8.7 26.4 13.5 12.4 22.92 33.4 9.0 3.8 3.9 6.58 8.7 15 6 5 9.5 12 **Current Price - $35.82 *Your Target E, S, B, etc/Share 3.22 8.59 8.5 5 3.79 9.50% $48.37 $49.60 $50.95 Your Target Price (F x G) 48.3 51.54 42.5 47.5 45.5 Technical Analysis Source: http://www.thestreet.com/story/10827213/2/charts-of-the-weekdennys-gilead.html Gilead Catalysts y Given its market-leading HIV franchise and the progress of next generation compounds, we view Gilead as a core long-term biotech holding y The company is well funded, with $4.2 billion of cash as of June 30, 2010 { Ability to finance acquisitions of early-stage growth assets to diversify revenues beyond its HIV franchise and to aggressively repurchase its shares Gilead Risks y Exposure to U.S. health care reform, which the company said affects about 45% of its U.S. antiviral business y European drug price pressures and investor concerns over HIV patent expirations late in the decade y Some diversification efforts to date have fallen short of expectations Teva Pharmaceuticals Teva - TRIM y Teva is based in Israel and is the world’s largest generic drug manufacturer y Three main business segments: Generic Pharmaceuticals, Brand Pharmaceuticals and Active Pharmaceutical Ingredients Key Information Ticker TEVA Price $49.78 52 week high $64.95 52 week low $46.99 Market Cap $44.7B Dividend Yield 1.30% Annual Dividend $0.66 Trailing PE 17.68 Forward PE 9.66 Teva – Strong Free Cash Flow Terminal Discount Rate = Terminal FCF Growth = Year Revenue % Growth 2010E 16,123 9.50% 4.00% 2011E 2012E 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E 18,541 15.0% 21,044 13.5% 21,886 4.0% 22,762 4.0% 23,672 4.0% 24,619 4.0% 25,604 4.0% 26,628 4.0% 27,693 4.0% 28,801 4.0% Operating Income Operating Margin 4,111 25.5% 4,654 25.1% 5,387 25.6% 5,472 25.0% 5,690 25.0% 5,918 25.0% 6,155 25.0% 6,401 25.0% 6,657 25.0% 6,923 25.0% 7,200 25.0% Interest and Other Interest % of Sales 235 1.5% 271 1.5% 307 1.5% 320 1.5% 332 1.5% 346 1.5% 359 1.5% 374 1.5% 389 1.5% 404 1.5% 420 1.5% Taxes Tax Rate 622 20.0% 703 20.0% 815 20.0% 1,158 20.0% 1,205 20.0% 1,253 20.0% 1,303 20.0% 1,355 20.0% 1,409 20.0% 1,466 20.0% 1,524 20.0% Net Income % Growth 3,251 3,676 13.1% 4,262 15.9% 4,633 8.7% 4,818 4.0% 5,011 4.0% 5,211 4.0% 5,420 4.0% 5,637 4.0% 5,862 4.0% 6,097 4.0% Add Depreciation/Amort % of Sales Plus/(minus) Changes WC % of Sales Subtract Cap Ex Capex % of sales 855 5.3% (939) -5.8% (855) -5.3% 834 4.5% (899) -4.8% (1,020) -5.5% 1,052 5.0% (593) -2.8% (1,094) -5.2% 1,094 5.0% (617) -2.8% (1,094) -5.0% 1,138 5.0% (641) -2.8% (1,138) -5.0% 1,184 5.0% (667) -2.8% (1,184) -5.0% 1,231 5.0% (694) -2.8% (1,231) -5.0% 1,280 5.0% (721) -2.8% (1,280) -5.0% 1,331 5.0% (750) -2.8% (1,331) -5.0% 1,385 5.0% (780) -2.8% (1,385) -5.0% 1,440 5.0% (811) -2.8% (1,440) -5.0% Free Cash Flow % Growth 2,312 2,592 12.1% 3,627 40.0% 4,016 10.7% 4,177 4.0% 4,344 4.0% 4,518 4.0% 4,698 4.0% 4,886 4.0% 5,082 4.0% 5,285 4.0% Teva – DCF Valuations y DCF 3.50% 3.75% 4.00% 9.00% 9.25% 9.50% $ 74.33 $ 71.04 $ 68.03 $ 77.75 $ 74.16 $ 70.88 $ 81.52 $ 77.57 $ 73.99 y Multiples Absolute Valuation High Low Median Current Target Multiple Target Metric/Share P/Forward E P/S P/B P/EBITDA P/CF 42.8 7.1 12.3 34.58 44.9 10.8 3 2.2 10.9 10.7 18.1 4.1 4.1 19.21 18.5 11.3 3.5 2.6 11.06 11.8 16 4.1 4.1 15.5 16 3.73 18.49 20.97 4.93 4.62 **Current Price - $49.78 Target Price $ $ $ $ $ 59.68 75.81 85.98 76.42 73.92 Teva Catalysts y CATALYSTS { Large and fast expanding portfolio of products Ù Ù { { Over 200 New Drug Applications before the FDA, including 89 potential first-to-file Expanding geographic reach Ù Ù { { { Acquisition of Barr has expanded products and reach Acquisition of Ratiopharm this year – largest generic drugmaker in Germany (top and bottom line accretion) Vertical integration competitive advantage Ù { Enable them to gain even more market share in the coming years Continued strong sales of brand drug Copaxone; in the market for other specialty drugs as well One of the largest API suppliers in the market Likelihood of more favorable foreign exchange Strong free cash flow and EPS growth Healthcare reform pushing the use of more generic drugs Teva Risks y RISKS { { Proposed AMP legislation could thin margins Increasing generic price erosion as more competitors emerge Ù { { Rising competition in high growth international and emerging markets from various generic manufacturers Litigation and patent risks Ù { { Global pricing pressures could impact growth in the U.S. At-risk launches Increased FDA regulations around manufacturing and normal manufacturing and/or pipeline setbacks Generic threats to its branded business Ù Already experiencing patent challenges to its main growth driver Copaxone (patent until 2014) Johnson & Johnson Johnson & Johnson - TRIM y Johnson & Johnson engages in the research and development, manufacture and sale of various products in the health care field worldwide Johnson & Johnson – Business Overview JNJ breaks its business into three segments: y Consumer – provides products used in baby care, skin care, oral care, wound care, women’s health care, nutrition, over-the-counter pharmaceutical and wellness and prevention products y Pharmaceutical – offers products in the areas of anti-infective, antipsychotic, cardiovascular, contraceptive, dermatology, gastrointestinal, immunology, neurology, oncology, urology and virology y Medical Devices & Diagnostics – offers products for circulatory disease, orthopedic joint reconstruction, spinal care, sports medicine, surgical care, aesthetics, women’s health, blood glucose monitoring and insulin delivery, professional diagnostics and disposable contact lenses Johnson & Johnson – Strong Free Cash Flow Johnson & Johnson (JNJ) Terminal Discount Rate = Terminal FCF Growth = Year Revenue 2010E 62,516 % Grow th Operating Income Operating Margin Interest and Other Interest % of Sales Taxes Tax Rate Net Income % of Sales 63,766 2.0% 16,567 26.5% 18,014 28.3% 2012E 66,317 4.0% 18,900 28.5% 2013E 68,306 3.0% 19,467 28.5% 2014E 70,356 3.0% 20,051 28.5% 2015E 72,466 3.0% 20,653 28.5% 2016E 74,640 3.0% 21,272 28.5% 2017E 76,880 3.0% 21,911 28.5% 2018E 79,186 3.0% 22,568 28.5% 2019E 81,561 3.0% 23,245 28.5% 2020E 84,008 3.0% 23,942 28.5% 625 638 663 683 704 725 746 769 792 816 840 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 3,782 22.0% 13,410 % Grow th Add Depreciation/Amort 2011E 9.5% 3.0% 4,103 22.0% 14,548 8.5% 2,688 2,742 4,304 22.0% 15,260 4.9% 2,852 4,433 22.0% 15,717 3.0% 2,937 22.0% 16,189 3.0% 3,025 22.0% 16,674 3.0% 3,116 22.0% 17,175 3.0% 3,210 22.0% 17,690 3.0% 3,306 22.0% 18,221 3.0% 3,405 22.0% 18,767 3.0% 3,507 22.0% 19,330 3.0% 3,612 -1.3% -0.2% -0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Subtract Cap Ex 245 459 784 273 281 290 299 308 317 326 336 Capex % of sales 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% % of Sales Free Cash Flow % Grow th 15,054 16,682 10.8% 16,973 1.7% 18,381 8.3% 18,933 3.0% 19,501 3.0% 20,086 3.0% 20,688 3.0% 0 21,309 3.0% 4.3% 5,452 (354) 0 4.3% 5,293 (149) 0 4.3% 5,139 (799) 0 4.3% 4,989 4.3% 0 4.3% 4,844 4.3% 0 4.3% 4,703 4.3% Plus/(minus) Changes WC 4.3% 4,566 0 21,948 3.0% 4.3% 0 22,607 3.0% Johnson & Johnson – DCF Valuations y DCF 9.00% 9.25% 3.50% $ 108.39 $ 103.70 $ 3.75% $ 111.62 $ 106.58 $ 4.00% $ 115.16 $ 109.74 $ 9.50% 99.40 101.99 104.81 y Multiples Absolute Valuation High Low Median Current #Your Target Multiple A. P/Forward E P/S P/B P/EBITDA P/CF B. 29.3 6.1 9.0 20.39 27.0 C. 11.1 2.2 3.0 6.94 9.0 D. 17.5 3.9 5.9 12.43 16.5 E. 12.3 2.6 3.1 8.18 10.5 F. 17.5 3.9 5.9 12.43 16.5 **Current Price - $59.96 *Your Target E, S, B, etc/Share G. 4.81 22.41 18.90 7.16 5.58 Your Target Price (F x G) H. 84.18 87.40 111.49 89.02 92.05 Johnson & Johnson – Catalysts Aging population that will be in need of joint replacements { Strong free cash flow and EPS growth { Slow growth economy should help lead HC as sector is recession-resistant { Wide range of products produced by the company { Healthcare reform will increase the number of insured Americans and may therefore increase the number of surgical procedures using J&J’s products { Johnson & Johnson - Risks { { { { { { { Increasing generic price erosion as more competitors emerge Rising competition in high growth international and emerging markets from various generic manufacturers Multiples contraction among the industry as a whole – health care overhang, challenging environment for global implants Strengthening US economy could lead to negative sector rotation Hospital capital equipment spending decreasing amid tight credit market conditions and stressed municipal and state budgets Litigation risks Elective procedure demands are falling due to consumer confidence and unemployment Recommendations y Bias towards high-quality names with strong margins and cash flows y Tend to overweight Pharma & Biotech y Underweight Medical Devices & Supplies Final Recommendation Position GILD JNJ TEVA MDT SYK TOTALS Current Weight* Proposed Weight 4.20% 3.20% 4.98% 3.05% 5.02% 3.20% 0.00% 1.25% 0.00% 1.25% 14.20% 11.95% *As of 6/30/2010 Diff ‐1.00% ‐1.93% ‐1.82% 1.25% 1.25% ‐2.25% Upside Projection 37% 50% 39% 55% 41%