- Meets 2024 Guidance for Total Revenues, Adjusted EBITDA and Adjusted EPS; Exceeds 2024 Guidance for Free Cash Flow [1]
- Reports 2024 Total Revenues of
$14.7 Billion ,U.S. GAAP Net Loss of$(634) Million , Adjusted EBITDA of$4.7 Billion ,U.S. GAAP Diluted EPS Loss of$(0.53) per Share, Adjusted EPS of$2.65 per Share,U.S. GAAP Net Cash Provided by Operating Activities of$2.3 Billion , and Free Cash Flow of$2.0 Billion Including~$650 Million of Transaction-Related Costs - Delivers Strong New Product Revenues of
$582 Million in 2024 - Returns
$825 Million in Capital to Shareholders and Repays$3.7 Billion of Debt in 2024 - Announces Plan to Prioritize Capital Return in 2025, Including
$500 Million to$650 Million in Share Repurchases - Expects Six Phase 3 Data Readouts and Achievement of Important Late-Stage Development Milestones for Innovative Assets Selatogrel, Cenerimod and Sotagliflozin in 2025
- Provides 2025 Financial Guidance Including the Expected Financial Impact From Indore Facility Warning Letter and Import Alert
- Begins Enterprise-Wide
Initiative to Review its Global Infrastructure and Identify Additional Cost Savings
"2024 was a good year for
"In 2024, we delivered strong cash flows that exceeded our expectations, strengthened our balance sheet with
[1] With respect to the 2024 guidance ranges provided on
[2] For the year ended
Fourth Quarter Results
|
Three Months Ended |
|||||||||
|
|
|||||||||
|
(Unaudited; in millions, except %s and per share amounts) |
2024 |
2023 |
Reported |
Operational |
Divestiture- |
||||
|
Total |
$ 3,515.4 |
$ 3,825.9 |
(8) % |
(7) % |
1 % |
||||
|
Developed Markets |
2,146.1 |
2,319.2 |
(7) % |
(7) % |
1 % |
||||
|
Emerging Markets |
513.0 |
619.1 |
(17) % |
(13) % |
1 % |
||||
|
JANZ |
334.5 |
372.3 |
(10) % |
(7) % |
(5) % |
||||
|
|
521.8 |
515.3 |
1 % |
2 % |
2 % |
||||
|
|
|||||||||
|
Brands |
$ 2,165.9 |
$ 2,402.4 |
(10) % |
(8) % |
— % |
||||
|
Generics |
1,349.5 |
1,423.5 |
(5) % |
(5) % |
2 % |
||||
|
|
$ 1,215.0 |
$ 1,596.5 |
(24) % |
||||||
|
|
34.4 % |
41.6 % |
|||||||
|
Adjusted Gross Profit (2) |
$ 1,986.9 |
$ 2,208.3 |
(10) % |
||||||
|
Adjusted Gross Margin (2) |
56.3 % |
57.5 % |
|||||||
|
|
$ (516.5) |
$ (765.6) |
(33) % |
||||||
|
|
$ (0.43) |
$ (0.64) |
(33) % |
||||||
|
Adjusted Net Earnings (2) |
$ 655.6 |
$ 746.6 |
(12) % |
||||||
|
Adjusted EPS (2) |
$ 0.54 |
$ 0.62 |
(13) % |
(12) % |
1 % |
||||
|
EBITDA (2) |
$ 339.9 |
$ (69.7) |
nm |
||||||
|
Adjusted EBITDA (2) |
$ 983.5 |
$ 1,117.4 |
(12) % |
(12) % |
— % |
||||
|
|
$ 482.7 |
$ 568.5 |
(15) % |
||||||
|
Capital Expenditures |
140.4 |
$ 165.5 |
(15) % |
||||||
|
Free Cash Flow (2)(4)(5) |
$ 342.3 |
$ 403.0 |
(15) % |
||||||
|
(1) |
Represents operational change for net sales, adjusted EBITDA, and adjusted EPS which excludes the impacts of foreign currency translation. See "Certain Key Terms and Presentation Matters" in this release for more information. |
||||
|
(2) |
Non-GAAP financial measures. See "Non-GAAP Financial Measures" for additional information. |
||||
|
(3) |
Represents adjustments for the impact of proportionate results from the divestitures that closed in 2023 and 2024, from the 2023 period on an operational basis. See "Certain Key Terms and Presentation Matters" in this release for more information. |
||||
|
(4) |
Beginning in 2024, upfront and milestone payments related to externally developed IPR&D projects acquired directly in a transaction other than a business combination, which were previously included in cash flows from operating activities in the consolidated statements of cash flows, are now classified as cash flows from investing activities. Certain reclassifications were made to conform the prior period consolidated financial statements to the current period presentation. The adjustments resulted in an increase to net cash provided by operating activities, free cash flow, and net cash used in investing activities of $89 million for the three months ended |
||||
|
(5) |
Excluding the impact of transaction costs and taxes primarily related to the divestitures of $343 million, free cash flow for the three months ended |
||||
Full Year Results
|
Year Ended |
|||||||||
|
|
|||||||||
|
(Unaudited; in millions, except %s and per share amounts) |
2024 |
2023 |
Reported |
Operational |
Divestiture- |
||||
|
Total |
$ 14,692.8 |
$ 15,388.4 |
(5) % |
(3) % |
2 % |
||||
|
Developed Markets |
8,929.4 |
9,251.9 |
(3) % |
(4) % |
1 % |
||||
|
Emerging Markets |
2,250.7 |
2,551.6 |
(12) % |
(7) % |
5 % |
||||
|
JANZ |
1,346.2 |
1,424.5 |
(5) % |
— % |
1 % |
||||
|
|
2,166.5 |
2,160.4 |
— % |
2 % |
2 % |
||||
|
|
|||||||||
|
Brands |
$ 9,200.3 |
$ 9,800.5 |
(6) % |
(4) % |
1 % |
||||
|
Generics |
5,492.5 |
5,587.9 |
(2) % |
(1) % |
3 % |
||||
|
|
$ 5,623.6 |
$ 6,438.6 |
(13) % |
||||||
|
|
38.2 % |
41.7 % |
|||||||
|
Adjusted Gross Profit (2) |
$ 8,538.6 |
$ 9,124.8 |
(6) % |
||||||
|
Adjusted Gross Margin (2) |
57.9 % |
59.1 % |
|||||||
|
|
$ (634.2) |
$ 54.7 |
nm |
||||||
|
|
$ (0.53) |
$ 0.05 |
nm |
||||||
|
Adjusted Net Earnings (2) |
$ 3,192.4 |
$ 3,537.7 |
(10) % |
||||||
|
Adjusted EPS (2) |
$ 2.65 |
$ 2.93 |
(10) % |
(8) % |
— % |
||||
|
EBITDA (2) |
$ 2,820.0 |
$ 3,516.5 |
(20) % |
||||||
|
Adjusted EBITDA (2) |
$ 4,669.4 |
$ 5,124.1 |
(9) % |
(8) % |
— % |
||||
|
|
$ 2,302.9 |
$ 2,900.0 |
(21) % |
||||||
|
Capital Expenditures |
326.0 |
377.0 |
(14) % |
||||||
|
Free Cash Flow (2)(4)(5) |
$ 1,976.9 |
$ 2,523.0 |
(22) % |
||||||
|
(1) |
Represents operational change for net sales, adjusted EBITDA, and adjusted EPS which excludes the impacts of foreign currency translation. See "Certain Key Terms and Presentation Matters" in this release for more information. |
||||
|
(2) |
Non-GAAP financial measures. See "Non-GAAP Financial Measures" for additional information. |
||||
|
(3) |
Represents adjustments for the impact of proportionate results from the divestitures that closed in 2023 and 2024, from the 2023 period on an operational basis. See "Certain Key Terms and Presentation Matters" in this release for more information. |
||||
|
(4) |
Beginning in 2024, upfront and milestone payments related to externally developed IPR&D projects acquired directly in a transaction other than a business combination, which were previously included in cash flows from operating activities in the consolidated statements of cash flows, are now classified as cash flows from investing activities. Certain reclassifications were made to conform the prior period consolidated financial statements to the current period presentation. The adjustments resulted in an increase to net cash provided by operating activities, free cash flow, and net cash used in investing activities of |
||||
|
(5) |
Excluding the impact of transaction costs and taxes primarily related to the divestitures of $649 million, free cash flow for the year ended |
||||
Financial Highlights
- Fourth quarter 2024 total net sales were
$3.5 billion , up 1% on a divestiture-adjusted operational basis compared to fourth-quarter 2023 results. - Brands net sales reflect the expansion of the Company's portfolio in Emerging Markets and JANZ, and strong growth in
Greater China . - Generics net sales reflect strong growth from new product performance in Developed Markets, continued growth from complex products, and solid performance across our broader European portfolio.
- The Company generated approximately
$85 million in new product revenues in the quarter (approximately$582 million for the year). The Company expects to deliver$450 million to$550 million in new product revenues in 2025. - The Company had
U.S. GAAP net cash provided by operating activities of$483 million in the quarter ($2.3 billion for the year) and generated free cash flow, excluding the impact of transaction costs, of$685 million in the fourth quarter ($2.6 billion for the year). - The Company paid down approximately
$1.4 billion in debt in the fourth quarter (approximately$3.7 billion for the year) and achieved its long-term gross leverage target, ending the year at 2.9x.
Indore Facility Update
- Following an inspection of
Viatris' oral finished dose manufacturing facility inIndore, India , inJune 2024 the Company received a warning letter and import alert from theU.S. Food and Drug Administration (FDA) inDecember 2024 . The import alert affects 11 actively distributed products, including lenalidomide and everolimus. The FDA made exceptions, subject to certain conditions, for four products based on shortage concerns. Following recently concluded interactions with the FDA regarding potential additional product exceptions, the Company currently does not expect any additional product exceptions to be granted.
While product continues to be shipped from theIndore facility to markets outside theU.S. , the Company currently anticipates some impact in other markets, including to parts of its ARV business in Emerging Markets and to select generic products inEurope . The Company currently estimates the negative impact on 2025 total revenues to be approximately$500 million and to 2025 adjusted EBITDA to be approximately$385 million .
The Company immediately implemented a comprehensive remediation plan following theFDA's inspection inJune 2024 . The necessary corrective and preventive actions are well underway, including, but not limited to, related personnel actions. Additionally, the Company has engaged independent third-party subject matter experts to support the remediation plan.
The Company is more than halfway through its remediation efforts and expects to be completed in a few months at which time the Company anticipates requesting FDA to conduct a reinspection of the facility. The Company takes these matters very seriously and is working closely with its customers to mitigate any possible supply disruptions and meet the needs of patients and will continue to work to ensure that the FDA is satisfied with the steps that have been taken to resolve all the points raised.
Additional Updates
- In
December 2024 , the Company announced the publication of Phase 2bCARE study result evaluating the efficacy and safety of cenerimod in adults with moderate-to-severe systemic lupus erythematosus (SLE). The results, published in Lancet Rheumatology, showed cenerimod 4 mg demonstrated clinically meaningful and sustained improvement from baseline on multiple measures of SLE disease activity compared to placebo, in addition to stable background SLE therapy. Cenerimod was shown to be well tolerated with an adverse event profile consistent with the mechanism of action. - In
February 2025 , The Lancet Diabetes & Endocrinology published a research paper analyzing the ability of sotagliflozin, a dual SGLT1 and SGLT2 inhibitor, to reduce the risks of life-threatening cardiovascular outcomes. The findings from the study, "Reduction in Major Adverse Cardiovascular Events with Sotagliflozin: A Prespecified Analysis of the SCORED Randomized Trial," concluded that the ischemic benefit of sotagliflozin on both heart attack (myocardial infarction, or MI), and stroke reduction has not been shown by other SGLT inhibitors. The researchers note that sotagliflozin reduced major adverse cardiovascular events (MACE), MI, and stroke among patients with type 2 diabetes (T2D), chronic kidney disease (CKD), and high cardiovascular (CV) risk.
The study was a secondary analysis of SCORED, a double-blind, placebo-controlled, randomized clinical trial enrolling patients with T2D and CKD. A pre-specified outcome was total MACE, which was defined as a composite of total CV death, nonfatal MI, and nonfatal stroke. Other outcomes included total MI and total stroke. - In
February 2025 , in order to preserve the ongoing continuity of the development programs for selatogrel and cenerimod, the Company updated certain terms of the original global research and development collaboration agreements with Idorsia announced inFebruary 2024 . Under the updated terms,Viatris will receive additional territory rights inJapan ,South Korea and certain other countries in theAsia-Pacific region for cenerimod, a reduction of certain contingent milestone payments by$250 million , of which$200 million is from future development milestones, and other consideration in exchange forViatris assuming$100 million of Idorsia's obligation to contribute to development costs. In addition, the updated terms provide for the replacement of the original joint development committee with a transition committee to oversee the transition of both development programs toViatris .
2025 Financial Guidance
The Company is providing the following financial guidance metrics for fiscal year 2025.
The Company's financial guidance metrics for fiscal year 2025 include the anticipated negative impact from the
|
(In millions, except Adjusted EPS) |
Estimated Guidance |
Midpoint |
||
|
Total Revenues |
|
|
||
|
Adjusted EBITDA (1)(2) |
|
|
||
|
Adjusted EPS (1)(2) |
|
|
||
|
Free Cash Flow (1)(2) |
|
|
|
(1) |
Non-GAAP financial measures. See "Non-GAAP Financial Measures" for additional information. |
|
(2) |
Excludes the impact of divestiture-related taxes and transaction costs. Also excludes any acquired IPR&D for unsigned deals to be incurred in any future period as it cannot be reasonably forecasted. |
|
Key Exchange Rates Used for 2025 Guidance |
||
|
China Renminbi ($ /CNY) |
7.20 |
|
|
Euro ($ / EUR) |
0.95 |
|
|
Indian Rupee ($ / INR) |
86.71 |
|
|
Japanese Yen ($ / JPY) |
153.64 |
Conference Call and Earnings Materials
About
Non-GAAP Financial Measures
This press release includes the presentation and discussion of certain financial information that differs from what is reported under accounting principles generally accepted in
With respect to the guidance ranges as provided on
Certain Key Terms and Presentation Matters
New product sales, new product launches or new product revenues: Refers to revenue from new products launched in 2024 and the carryover impact of new products, including business development, launched within the last 12 months.
Operational change: Refers to constant currency percentage changes and is derived by translating amounts for the current period at prior year comparative period exchange rates, and in doing so shows the percentage change from 2024 constant currency net sales, total revenues, adjusted EBITDA, and adjusted EPS to the corresponding amount in the prior year.
Divestiture-adjusted operational change: Refers to operational changes, further adjusted for the impact of the proportionate results from the divestitures that closed in 2023 and 2024, from the 2023 period by excluding such net sales from those divested businesses from comparable prior periods. Also, for adjusted EBITDA and adjusted EPS, refers to operational changes, adjusted as outlined in the previous sentence and further adjusted for the mark up for the
SG&A and R&D TSA reimbursement and DSA reimbursement: Expenses related to
Closed divestitures or divestitures closed in 2023 and 2024: Refers to the divestiture of the Company's rights to two women's healthcare products in certain countries that closed in
Forward-Looking Statements
This release contains "forward-looking statements". These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements may include, without limitation, statements about 2025 financial guidance including the expected financial impact from
For more detailed information on the risks and uncertainties associated with
|
|
|||||||
|
Condensed Consolidated Statements of Operations |
|||||||
|
(Unaudited) |
|||||||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions, except per share amounts) |
2024 |
2023 |
2024 |
2023 |
|||
|
Revenues: |
|||||||
|
Net sales |
$ 3,515.4 |
$ 3,825.9 |
$ 14,692.8 |
$ 15,388.4 |
|||
|
Other revenues |
12.7 |
11.4 |
46.5 |
38.5 |
|||
|
Total revenues |
3,528.1 |
3,837.3 |
14,739.3 |
15,426.9 |
|||
|
Cost of sales |
2,313.1 |
2,240.8 |
9,115.7 |
8,988.3 |
|||
|
Gross profit |
1,215.0 |
1,596.5 |
5,623.6 |
6,438.6 |
|||
|
Operating expenses: |
|||||||
|
Research and development |
206.5 |
202.8 |
808.7 |
805.2 |
|||
|
Acquired IPR&D |
30.0 |
94.3 |
28.3 |
105.5 |
|||
|
Selling, general and administrative |
1,046.7 |
1,605.8 |
4,425.6 |
4,650.1 |
|||
|
Litigation settlements and other contingencies, net |
111.6 |
148.1 |
350.9 |
111.6 |
|||
|
Total operating expenses |
1,394.8 |
2,051.0 |
5,613.5 |
5,672.4 |
|||
|
(Loss) earnings from operations |
(179.8) |
(454.5) |
10.1 |
766.2 |
|||
|
Interest expense |
120.2 |
140.9 |
550.0 |
573.1 |
|||
|
Other expense (income), net |
226.5 |
259.6 |
83.3 |
(9.8) |
|||
|
(Loss) earnings before income taxes |
(526.5) |
(855.0) |
(623.2) |
202.9 |
|||
|
Income tax (benefit) provision |
(10.0) |
(89.4) |
11.0 |
148.2 |
|||
|
Net (loss) earnings |
(516.5) |
(765.6) |
(634.2) |
54.7 |
|||
|
(Loss) earnings per share attributable to |
|||||||
|
Basic |
$ (0.43) |
$ (0.64) |
$ (0.53) |
$ 0.05 |
|||
|
Diluted |
$ (0.43) |
$ (0.64) |
$ (0.53) |
$ 0.05 |
|||
|
Weighted average shares outstanding: |
|||||||
|
Basic |
1,193.6 |
1,200.1 |
1,193.3 |
1,200.3 |
|||
|
Diluted |
1,193.6 |
1,200.1 |
1,193.3 |
1,206.9 |
|||
|
|
|||
|
Condensed Consolidated Balance Sheets |
|||
|
(Unaudited) |
|||
|
(In millions) |
|
|
|
|
ASSETS |
|||
|
Assets |
|||
|
Current assets |
|||
|
Cash and cash equivalents |
$ 734.8 |
$ 991.9 |
|
|
Accounts receivable, net |
3,221.3 |
3,700.4 |
|
|
Inventories |
3,854.1 |
3,469.7 |
|
|
Prepaid expenses and other current assets |
1,710.5 |
2,028.1 |
|
|
Assets held for sale |
— |
2,786.0 |
|
|
Total current assets |
9,520.7 |
12,976.1 |
|
|
Intangible assets, net |
17,070.9 |
19,181.1 |
|
|
|
9,133.3 |
9,867.1 |
|
|
Other non-current assets |
5,776.0 |
5,661.2 |
|
|
Total assets |
$ 41,500.9 |
$ 47,685.5 |
|
|
LIABILITIES AND EQUITY |
|||
|
Liabilities |
|||
|
Current portion of long-term debt and other long-term obligations |
$ 8.3 |
$ 1,943.4 |
|
|
Liabilities held for sale |
— |
275.1 |
|
|
Other current liabilities |
5,771.1 |
5,558.9 |
|
|
Long-term debt |
14,038.9 |
16,188.1 |
|
|
Other non-current liabilities |
3,047.1 |
3,252.6 |
|
|
Total liabilities |
22,865.4 |
27,218.1 |
|
|
Shareholders' equity |
18,635.5 |
20,467.4 |
|
|
Total liabilities and equity |
$ 41,500.9 |
$ 47,685.5 |
|
|
|
||||||||
|
Key Product |
||||||||
|
(Unaudited) |
||||||||
|
Three Months Ended |
Year Ended |
|||||||
|
|
|
|||||||
|
(In millions) |
2024 |
2023 |
2024 |
2023 |
||||
|
Select Key Global Products |
||||||||
|
Lipitor ® |
$ 355.9 |
$ 379.8 |
$ 1,468.8 |
$ 1,559.3 |
||||
|
Norvasc ® |
166.2 |
171.8 |
673.3 |
732.4 |
||||
|
Lyrica ® |
127.0 |
133.4 |
495.4 |
556.5 |
||||
|
Creon ® |
90.4 |
80.6 |
328.2 |
304.9 |
||||
|
Viagra ® |
88.6 |
92.3 |
395.6 |
428.8 |
||||
|
EpiPen® Auto-Injectors |
73.1 |
87.0 |
392.0 |
442.2 |
||||
|
Celebrex ® |
67.1 |
75.1 |
285.6 |
330.6 |
||||
|
Effexor ® |
64.5 |
68.0 |
252.9 |
262.9 |
||||
|
Zoloft ® |
58.2 |
62.0 |
235.7 |
235.7 |
||||
|
Xalabrands |
37.1 |
48.2 |
166.4 |
193.2 |
||||
|
Select Key Segment Products |
||||||||
|
Yupelri ® |
$ 66.6 |
$ 60.5 |
$ 238.5 |
$ 220.8 |
||||
|
Influvac ® |
52.7 |
54.9 |
178.7 |
192.4 |
||||
|
Dymista ® |
41.3 |
45.0 |
188.0 |
200.0 |
||||
|
Amitiza ® |
41.1 |
41.2 |
149.2 |
157.0 |
||||
|
Xanax ® |
36.5 |
35.1 |
145.0 |
154.8 |
||||
|
(a) |
The Company does not disclose net sales for any products considered competitively sensitive. |
||||
|
(b) |
Products disclosed may change in future periods, including as a result of seasonality, competition or new product launches. |
||||
|
(c) |
Amounts for the three months and year ended |
||||
|
|
|||||||||||||||
|
Reconciliation of Non-GAAP Financial Measures |
|||||||||||||||
|
(Unaudited) |
|||||||||||||||
|
Reconciliation of |
|||||||||||||||
|
Below is a reconciliation of |
|||||||||||||||
|
Three Months Ended |
Year Ended |
||||||||||||||
|
(In millions, except per share amounts) |
2024 |
2023 |
2024 |
2023 |
|||||||||||
|
|
$ (516.5) |
|
$ (765.6) |
|
$ (634.2) |
|
$ 54.7 |
$ 0.05 |
|||||||
|
Purchase accounting amortization (primarily included in |
673.5 |
556.9 |
2,581.1 |
2,421.5 |
|||||||||||
|
Impairment of goodwill (included in SG&A) (b) |
— |
580.1 |
321.0 |
580.1 |
|||||||||||
|
Litigation settlements and other contingencies, net |
111.6 |
148.1 |
350.9 |
111.6 |
|||||||||||
|
Interest expense (primarily amortization of premiums and |
(9.0) |
(10.9) |
(23.0) |
(42.4) |
|||||||||||
|
Acquisition and divestiture-related costs (primarily included |
70.0 |
147.8 |
361.0 |
377.9 |
|||||||||||
|
Loss on divestitures of businesses (included in other |
103.6 |
239.9 |
399.4 |
239.9 |
|||||||||||
|
Restructuring-related costs (e) |
65.2 |
26.5 |
211.1 |
125.2 |
|||||||||||
|
Share-based compensation expense |
32.3 |
55.8 |
146.1 |
180.7 |
|||||||||||
|
Other special items included in: |
|||||||||||||||
|
Cost of sales (f) |
50.5 |
27.3 |
143.0 |
119.2 |
|||||||||||
|
Research and development expense |
— |
0.1 |
2.8 |
2.8 |
|||||||||||
|
Selling, general and administrative expense |
47.4 |
(117.5) |
90.5 |
(83.5) |
|||||||||||
|
Other expense (income), net (g) |
161.9 |
89.6 |
(160.2) |
(24.4) |
|||||||||||
|
Tax effect of the above items and other income tax related |
(134.9) |
(231.5) |
(597.1) |
(525.6) |
|||||||||||
|
Adjusted net earnings and adjusted EPS |
$ 655.6 |
$ 0.54 |
$ 746.6 |
$ 0.62 |
$ 3,192.4 |
$ 2.65 |
$ 3,537.7 |
$ 2.93 |
|||||||
|
Weighted average diluted shares outstanding |
1,203.1 |
1,210.9 |
1,202.7 |
1,206.9 |
|||||||||||
|
Significant items include the following: |
|||||
|
(a) |
For the three months and year ended |
||||
|
(b) |
For the year ended |
||||
|
(c) |
Acquisition and divestiture-related costs consist primarily of transaction costs including legal and consulting fees and integration activities. |
||||
|
(d) |
For the three months ended |
||||
|
(e) |
For the three months and year ended |
||||
|
(f) |
For the three months and year ended |
||||
|
(g) |
For the three months and year ended |
||||
|
(h) |
Adjusted for changes for uncertain tax positions. |
||||
|
Reconciliation of |
|||||||
|
Below is a reconciliation of |
|||||||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions) |
2024 |
2023 |
2024 |
2023 |
|||
|
|
$ (516.5) |
$ (765.6) |
$ (634.2) |
$ 54.7 |
|||
|
Add / (deduct) adjustments: |
|||||||
|
Income tax (benefit) provision |
(10.0) |
(89.4) |
11.0 |
148.2 |
|||
|
Interest expense (a) |
120.2 |
140.9 |
550.0 |
573.1 |
|||
|
Depreciation and amortization (b) |
746.2 |
644.4 |
2,893.2 |
2,740.5 |
|||
|
EBITDA |
$ 339.9 |
$ (69.7) |
$ 2,820.0 |
$ 3,516.5 |
|||
|
Add adjustments: |
|||||||
|
Share-based compensation expense |
32.3 |
55.8 |
146.1 |
180.7 |
|||
|
Litigation settlements and other contingencies, net |
111.6 |
148.1 |
350.9 |
111.6 |
|||
|
Loss on divestitures of businesses |
103.6 |
239.9 |
399.4 |
239.9 |
|||
|
Impairment of goodwill |
— |
580.1 |
321.0 |
580.1 |
|||
|
Restructuring, acquisition and divestiture related and other special |
396.1 |
163.2 |
632.0 |
495.3 |
|||
|
Adjusted EBITDA |
$ 983.5 |
$ 1,117.4 |
$ 4,669.4 |
$ 5,124.1 |
|||
|
(a) |
Includes amortization of premiums and discounts on long-term debt. |
||||
|
(b) |
Includes purchase accounting related amortization. |
||||
|
(c) |
See items detailed in the Reconciliation of |
||||
|
Summary of Total Revenues by Segment |
|||||||||||||||||
|
Three Months Ended |
|||||||||||||||||
|
|
|||||||||||||||||
|
(In millions, except |
2024 |
2023 |
% |
2024 |
2024 |
Constant |
Closed |
2023 |
Divestiture- |
||||||||
|
Net sales |
|||||||||||||||||
|
Developed Markets |
$ 2,146.1 |
$ 2,319.2 |
(7) % |
$ 8.2 |
$ 2,154.3 |
(7) % |
$ 189.8 |
$ 2,129.4 |
1 % |
||||||||
|
|
521.8 |
515.3 |
1 % |
4.9 |
526.7 |
2 % |
— |
515.3 |
2 % |
||||||||
|
JANZ |
334.5 |
372.3 |
(10) % |
10.8 |
345.3 |
(7) % |
9.3 |
363.0 |
(5) % |
||||||||
|
Emerging Markets |
513.0 |
619.1 |
(17) % |
24.8 |
537.8 |
(13) % |
87.6 |
531.5 |
1 % |
||||||||
|
Total net sales |
3,515.4 |
3,825.9 |
(8) % |
48.7 |
3,564.1 |
(7) % |
286.7 |
3,539.2 |
1 % |
||||||||
|
Other revenues (7) |
12.7 |
11.4 |
NM |
0.2 |
12.9 |
NM |
— |
11.4 |
NM |
||||||||
|
Consolidated total |
$ 3,528.1 |
$ 3,837.3 |
(8) % |
$ 48.9 |
$ 3,577.0 |
(7) % |
$ 286.7 |
$ 3,550.6 |
1 % |
||||||||
|
Year Ended |
|||||||||||||||||
|
|
|||||||||||||||||
|
(In millions, except |
2024 |
2023 |
% |
2024 |
2024 |
Constant |
Closed |
2023 |
Divestiture- |
||||||||
|
Net sales |
|||||||||||||||||
|
Developed Markets |
$ 8,929.4 |
$ 9,251.9 |
(3) % |
$ (5.3) |
$ 8,924.1 |
(4) % |
$ 421.1 |
$ 8,830.8 |
1 % |
||||||||
|
|
2,166.5 |
2,160.4 |
— % |
47.2 |
2,213.7 |
2 % |
0.1 |
2,160.3 |
2 % |
||||||||
|
JANZ |
1,346.2 |
1,424.5 |
(5) % |
81.4 |
1,427.6 |
— % |
16.4 |
1,408.1 |
1 % |
||||||||
|
Emerging Markets |
2,250.7 |
2,551.6 |
(12) % |
116.2 |
2,366.9 |
(7) % |
294.6 |
2,257.0 |
5 % |
||||||||
|
Total net sales |
14,692.8 |
15,388.4 |
(5) % |
239.5 |
14,932.3 |
(3) % |
732.2 |
14,656.2 |
2 % |
||||||||
|
Other revenues (7) |
46.5 |
38.5 |
NM |
0.1 |
46.6 |
NM |
— |
38.5 |
NM |
||||||||
|
Consolidated total |
$ 14,739.3 |
$ 15,426.9 |
(4) % |
$ 239.6 |
$ 14,978.9 |
(3) % |
$ 732.2 |
$ 14,694.7 |
2 % |
||||||||
|
(1) |
Currency impact is shown as unfavorable (favorable). |
||||
|
(2) |
The constant currency percentage change is derived by translating net sales or revenues for the current period at prior year comparative period exchange rates, and in doing so shows the percentage change from 2024 constant currency net sales or revenues to the corresponding amount in the prior year. |
||||
|
(3) |
Reductions were driven primarily by the inclusion of net sales in the prior year period related to divestitures that have closed during 2023 and 2024. |
||||
|
(4) |
Represents proportionate net sales relating to divestitures that have closed during 2023 and 2024 in the relevant period. |
||||
|
(5) |
Represents |
||||
|
(6) |
See "Certain Key Terms and Presentation Matters" in this release for more information. |
||||
|
(7) |
For the three months ended |
||||
|
(8) |
Amounts exclude intersegment revenue which eliminates on a consolidated basis. |
||||
|
Reconciliation of Statements of Operations |
|||||||
|
(Unaudited) |
|||||||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions, except %s) |
2024 |
2023 |
2024 |
2023 |
|||
|
|
$ 2,313.1 |
$ 2,240.8 |
$ 9,115.7 |
$ 8,988.3 |
|||
|
Deduct: |
|||||||
|
Purchase accounting amortization and other related items |
(673.5) |
(556.9) |
(2,581.1) |
(2,421.6) |
|||
|
Acquisition and divestiture-related costs |
(29.1) |
(14.0) |
(71.5) |
(40.7) |
|||
|
Restructuring-related costs |
(17.6) |
(12.9) |
(115.7) |
(101.8) |
|||
|
Share-based compensation expense |
(1.2) |
(0.7) |
(3.7) |
(2.9) |
|||
|
Other special items |
(50.5) |
(27.3) |
(143.0) |
(119.2) |
|||
|
Adjusted cost of sales |
$ 1,541.2 |
$ 1,629.0 |
$ 6,200.7 |
$ 6,302.1 |
|||
|
Adjusted gross profit (a) |
$ 1,986.9 |
$ 2,208.3 |
$ 8,538.6 |
$ 9,124.8 |
|||
|
Adjusted gross margin (a) |
56 % |
58 % |
58 % |
59 % |
|||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions, except %s) |
2024 |
2023 |
2024 |
2023 |
|||
|
|
$ 206.5 |
$ 202.8 |
$ 808.7 |
$ 805.2 |
|||
|
Deduct: |
|||||||
|
Acquisition and divestiture-related costs |
(3.6) |
(2.7) |
(12.9) |
(11.9) |
|||
|
Restructuring and related costs |
(1.1) |
(0.3) |
(3.0) |
(0.3) |
|||
|
Share-based compensation expense |
(1.8) |
(1.4) |
(7.2) |
(5.4) |
|||
|
SG&A and R&D TSA reimbursement (b) |
— |
(5.3) |
(1.7) |
(32.3) |
|||
|
Other special items |
— |
(0.1) |
(2.8) |
(2.8) |
|||
|
Adjusted R&D |
$ 200.0 |
$ 193.0 |
$ 781.1 |
$ 752.5 |
|||
|
Adjusted R&D as % of total revenues |
6 % |
5 % |
5 % |
5 % |
|||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions, except %s) |
2024 |
2023 |
2024 |
2023 |
|||
|
|
$ 1,046.7 |
$ 1,605.8 |
$ 4,425.6 |
$ 4,650.1 |
|||
|
Add / (deduct): |
|||||||
|
Acquisition and divestiture-related costs |
(37.2) |
(131.1) |
(276.5) |
(325.2) |
|||
|
Restructuring and related costs |
(46.4) |
(13.3) |
(92.3) |
(23.1) |
|||
|
Share-based compensation expense |
(29.4) |
(53.8) |
(135.3) |
(172.5) |
|||
|
Impairment of goodwill |
— |
(580.1) |
(321.0) |
(580.1) |
|||
|
SG&A and R&D TSA reimbursement (b) |
— |
(10.6) |
(5.7) |
(90.4) |
|||
|
Other special items and reclassifications |
(47.4) |
117.5 |
(90.5) |
83.5 |
|||
|
Adjusted SG&A |
$ 886.3 |
$ 934.4 |
$ 3,504.3 |
$ 3,542.3 |
|||
|
Adjusted SG&A as % of total revenues |
25 % |
24 % |
24 % |
23 % |
|||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions) |
2024 |
2023 |
2024 |
2023 |
|||
|
|
$ 1,394.8 |
$ 2,051.0 |
$ 5,613.5 |
$ 5,672.4 |
|||
|
Deduct: |
|||||||
|
Litigation settlements and other contingencies, net |
(111.6) |
(148.1) |
(350.9) |
(111.6) |
|||
|
R&D adjustments |
(6.5) |
(9.8) |
(27.6) |
(52.7) |
|||
|
SG&A adjustments |
(160.4) |
(671.4) |
(921.3) |
(1,107.8) |
|||
|
Adjusted total operating expenses |
$ 1,116.3 |
$ 1,221.7 |
$ 4,313.7 |
$ 4,400.3 |
|||
|
Adjusted earnings from operations (c) |
$ 870.6 |
$ 986.6 |
$ 4,224.9 |
$ 4,724.5 |
|||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions) |
2024 |
2023 |
2024 |
2023 |
|||
|
|
$ 120.2 |
$ 140.9 |
$ 550.0 |
$ 573.1 |
|||
|
Add / (Deduct): |
|||||||
|
Accretion of contingent consideration liability |
(1.4) |
(1.8) |
(24.0) |
(8.1) |
|||
|
Amortization of premiums and discounts on long-term debt |
11.0 |
13.6 |
50.3 |
54.4 |
|||
|
Other special items |
(0.6) |
(0.9) |
(3.3) |
(3.9) |
|||
|
Adjusted interest expense |
$ 129.2 |
$ 151.8 |
$ 573.0 |
$ 615.5 |
|||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions) |
2024 |
2023 |
2024 |
2023 |
|||
|
|
$ 226.5 |
$ 259.6 |
$ 83.3 |
$ (9.8) |
|||
|
Add / (Deduct): |
|||||||
|
Loss on divestitures of businesses |
(103.6) |
(239.9) |
(399.4) |
(239.9) |
|||
|
Fair value adjustments on non-marketable equity investments |
(127.3) |
(71.7) |
207.8 |
43.4 |
|||
|
SG&A and R&D TSA reimbursement (b) |
— |
15.9 |
7.4 |
122.7 |
|||
|
Other items |
(34.7) |
(17.9) |
(47.6) |
(19.0) |
|||
|
Adjusted other income, net |
$ (39.1) |
$ (54.0) |
$ (148.5) |
$ (102.6) |
|||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions, except %s) |
2024 |
2023 |
2024 |
2023 |
|||
|
|
$ (526.5) |
$ (855.0) |
$ (623.2) |
$ 202.9 |
|||
|
Total pre-tax non-GAAP adjustments |
1,307.0 |
1,743.8 |
4,423.7 |
4,008.6 |
|||
|
Adjusted earnings before income taxes |
$ 780.5 |
$ 888.8 |
$ 3,800.5 |
$ 4,211.5 |
|||
|
|
$ (10.0) |
$ (89.4) |
$ 11.0 |
$ 148.2 |
|||
|
Adjusted tax expense |
134.9 |
231.6 |
597.1 |
525.6 |
|||
|
Adjusted income tax provision |
$ 124.9 |
$ 142.2 |
$ 608.1 |
$ 673.8 |
|||
|
Adjusted effective tax rate |
16.0 % |
16.0 % |
16.0 % |
16.0 % |
|||
|
(a) |
|
||||
|
(b) |
Refer to "Certain Key Terms and Presentation Matters" section in this release for more information on reclassifications related to |
||||
|
(c) |
|
||||
|
Reconciliation of Estimated 2025 U.S. GAAP Net Cash Provided by Operating Activities to Free Cash Flow as |
|
|
(Unaudited) |
|
|
A reconciliation of the estimated 2025 U.S. GAAP |
|
|
(In millions) |
|
|
Estimated |
|
|
Less: Capital Expenditures |
|
|
Free Cash Flow(a) |
|
|
(a) |
Excludes the impact of any divestiture-related taxes and transaction costs. |
||||
|
Gross Leverage Ratio |
|
|
Twelve Months Ended |
|
|
|
$ 4,669.4 |
|
Reported debt balances: |
|
|
Long-term debt, including current portion |
14,039.5 |
|
Short-term borrowings and other current obligations |
— |
|
Total |
14,039.5 |
|
Add / (deduct): |
|
|
Net premiums on various debt issuances |
(480.9) |
|
Deferred financing fees |
24.3 |
|
Total debt at notional amounts |
$ 13,582.9 |
|
Gross debt to adjusted EBITDA |
2.9 x |
Long-term Gross Leverage Target
The stated forward-looking non-GAAP financial measure of long-term gross leverage target of ~3.0x, with a range of 2.8x – 3.2x, is based on the ratio of (i) targeted notional gross debt and (ii) targeted Adjusted EBITDA. However, the Company has not quantified future amounts to develop this target but has stated its goal to manage notional gross debt and adjusted EBITDA over time in order to generally maintain or reach the target. This target does not reflect Company guidance.
View original content to download multimedia:https://www.prnewswire.com/news-releases/viatris-reports-fourth-quarter-and-full-year-2024-financial-results-and-provides-2025-financial-guidance-302386887.html
SOURCE
Media: + 1.724.514.1968, Communications@viatris.com, Jennifer Mauer, Jennifer.Mauer@viatris.com, Matt Klein, Matthew.Klein@viatris.com, Investors: + 1.724.514.1813, InvestorRelations@viatris.com, Bill Szablewski, William.Szablewski@viatris.com, Jill Sawyer, Jill.Sawyer@viatris.com