- Reports Fourth-Quarter Total Revenues of $3.7B and Full-Year 2025 Total Revenues of $14.3B
- Meets or Exceeds 2025 Financial Guidance Across All Key Metrics[1]
- Returns More Than
$1B to Shareholders in 2025; Expects Balanced Capital Allocation Approach for 2026 - Provides 2026 Financial Guidance; Positioned for Sustainable Growth
- Anticipates Regulatory Decisions for Six Product Candidates in 2026 and Multiple Important Pipeline Milestones
- Completes Enterprise-Wide Strategic Review; Expects to Deliver
$650M in Total Cost Savings With Reinvestment of up to$250M Over the Next 3 Years
Executive Commentary
"2025 was a year of strong execution across our global business, and we enter 2026 from a position of strength," said
"Our strong performance for the fourth quarter and full year reflect our continued disciplined execution as we delivered on our 2025 financial commitments. We generated substantial cash for the year and prioritized capital return, with over
[1] With respect to the 2025 financial guidance ranges provided on
Fourth Quarter Results
|
Three Months Ended |
|||||||||
|
|
|||||||||
|
(Unaudited; in millions, except %s and per share amounts) |
2025 |
2024 |
Reported |
Operational |
Divestiture- |
||||
|
Total Revenues |
|
|
5 % |
1 % |
2 % |
||||
|
Total |
|
|
5 % |
1 % |
2 % |
||||
|
Developed Markets |
2,247.4 |
2,146.1 |
5 % |
— % |
— % |
||||
|
|
564.7 |
513.0 |
10 % |
8 % |
8 % |
||||
|
JANZ |
305.7 |
334.5 |
(9) % |
(8) % |
(8) % |
||||
|
Greater China |
572.9 |
521.8 |
10 % |
8 % |
8 % |
||||
|
|
|||||||||
|
Brands |
|
|
8 % |
4 % |
4 % |
||||
|
Generics |
1,344.9 |
1,349.5 |
— % |
(3) % |
(3) % |
||||
|
|
|
|
(6) % |
||||||
|
|
31.0 % |
34.4 % |
|||||||
|
Adjusted Gross Profit (2) |
|
|
6 % |
||||||
|
Adjusted Gross Margin (2) |
56.8 % |
56.3 % |
|||||||
|
|
$ (340.1) |
$ (516.5) |
(34) % |
||||||
|
|
$ (0.30) |
$ (0.43) |
(30) % |
||||||
|
Adjusted Net Earnings (2) |
$ 658.7 |
$ 655.6 |
— % |
||||||
|
Adjusted EPS (2) |
$ 0.57 |
$ 0.54 |
6 % |
— % |
2 % |
||||
|
EBITDA (2) |
$ 543.4 |
$ 339.9 |
60 % |
||||||
|
Adjusted EBITDA (2) |
|
$ 983.5 |
2 % |
(1) % |
1 % |
||||
|
|
$ 815.8 |
$ 482.7 |
69 % |
||||||
|
Capital Expenditures |
196.5 |
$ 140.4 |
40 % |
||||||
|
Free Cash Flow (2)(3) |
$ 619.3 |
$ 342.3 |
81 % |
||||||
|
___________ |
|
|
(1) |
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) |
Excluding the impact of transaction-related costs of $111 million, free cash flow for the three months ended |
Full Year Results
|
Year Ended |
|||||||||
|
|
|||||||||
|
(Unaudited; in millions, except %s and per share amounts) |
2025 |
2024 |
Reported |
Operational |
Divestiture- |
||||
|
Total Revenues |
$ 14,299.9 |
$ 14,739.3 |
(3) % |
(4) % |
(1) % |
||||
|
Total |
$ 14,250.4 |
$ 14,692.8 |
(3) % |
(4) % |
(1) % |
||||
|
Developed Markets |
8,514.0 |
8,929.4 |
(5) % |
(7) % |
(3) % |
||||
|
|
2,210.1 |
2,250.7 |
(2) % |
(1) % |
3 % |
||||
|
JANZ |
1,193.8 |
1,346.2 |
(11) % |
(10) % |
(9) % |
||||
|
Greater China |
2,332.5 |
2,166.5 |
8 % |
8 % |
8 % |
||||
|
|
|||||||||
|
Brands |
$ 9,184.0 |
$ 9,200.3 |
— % |
(1) % |
3 % |
||||
|
Generics |
5,066.4 |
5,492.5 |
(8) % |
(9) % |
(7) % |
||||
|
|
$ 5,013.5 |
$ 5,623.6 |
(11) % |
||||||
|
|
35.1 % |
38.2 % |
|||||||
|
Adjusted Gross Profit (2) |
$ 8,055.6 |
$ 8,538.6 |
(6) % |
||||||
|
Adjusted Gross Margin (2) |
56.3 % |
57.9 % |
|||||||
|
|
|
$ (634.2) |
nm |
||||||
|
|
$ (3.00) |
$ (0.53) |
nm |
||||||
|
Adjusted Net Earnings (2) |
$ 2,769.3 |
$ 3,192.4 |
(13) % |
||||||
|
Adjusted EPS (2) |
$ 2.35 |
$ 2.65 |
(11) % |
(12) % |
(7) % |
||||
|
EBITDA (2) |
$ (395.4) |
$ 2,820.0 |
nm |
||||||
|
Adjusted EBITDA (2) |
$ 4,160.0 |
$ 4,669.4 |
(11) % |
(11) % |
(6) % |
||||
|
|
$ 2,315.9 |
$ 2,302.9 |
1 % |
||||||
|
Capital Expenditures |
378.8 |
326.0 |
16 % |
||||||
|
Free Cash Flow (2)(4) |
$ 1,937.1 |
$ 1,976.9 |
(2) % |
||||||
|
___________ |
|
|
(1) |
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) |
For the year ended |
|
(4) |
Excluding the impact of transaction-related costs of $297 million, free cash flow for the year ended |
Financial Highlights for the Fourth Quarter of 2025:
- Total revenues were
$3.7 billion , up 5% on a reported basis and up 2% on a divestiture-adjusted operational basis compared to fourth-quarter 2024 results.
- Brands net sales demonstrated continued strength in Greater China and
Emerging Markets , in addition to growth in certain key brands in Developed Markets.
- Generics net sales were impacted by expected competition on certain products in
North America , and negative impacts from government price regulations inJapan . This was partially offset by new product launch contributions and strong performance across key European markets.
- The Company generated approximately
$78 million in new product revenues (approximately$324 million for the year). The Company expects to deliver$450 million to$550 million in new product revenues in 2026.
U.S. GAAP net loss was$(340) million compared to$(517) million in the fourth quarter of 2024, andU.S. GAAP diluted EPS was$(0.30) per share compared to$(0.43) per share in the fourth quarter of 2024. The loss in the fourth quarter of 2025 was primarily driven by contractual termination costs, remediation costs, and incremental manufacturing variances at plants slated for sale or closure or undergoing remediation activities.
- Adjusted EBITDA was
$1.0 billion , up 2% on a reported basis and up 1% on a divestiture-adjusted operational basis compared to the fourth quarter of 2024, and adjusted EPS was$0.57 per share in the fourth quarter of 2025, up 6% on a reported basis and up 2% on a divestiture-adjusted operational basis compared to the fourth quarter of 2024, in each case primarily driven by strong brands performance.
- The Company had
U.S. GAAP net cash provided by operating activities of$816 million in the quarter ($2.3 billion for the year) and generated free cash flow, excluding the impact of transaction costs, of$730 million ($2.2 billion for the year).
Additional Updates
- In
mid-February 2026 , a fire occurred in a service area at the Company's oral solid dose manufacturing facility inNashik, India . Manufacturing at the facility has been temporarily suspended and the Company currently expects to resume operations beginning inApril 2026 . The Company has considered the potential impact of this incident and the facility shutdown in formulating its 2026 financial guidance.
- In
February 2026 , the Company announced that theU.S. Food and Drug Administration (FDA) accepted for review the supplemental New Drug Application (sNDA) for MR-141 (phentolamine ophthalmic solution 0.75%) for the treatment of presbyopia. The FDA has assigned a PDUFA goal date ofOctober 17, 2026 . Presbyopia is the age-related progressive loss of the ability to focus on close objects that results in blurred near vision and eye strain. The condition affects approximately 90% of adults in theU.S. over 45.
- In
January 2026 , the Company announced the launch of Inpefa ® (sotagliflozin) in theUnited Arab Emirates , the first country withinViatris' current operations to commercialize the treatment. Future launches are planned in multiple countries over the next several years, supportingViatris' strategy to expand access to the treatment in key markets outside of theU.S. andEurope .
- In
December 2025 , the Company announced that the FDA approved the Company's octreotide acetate for injectable suspension, a generic version of Sandostatin® LAR Depot. The therapy is indicated for treatment in patients who have responded to and tolerated Sandostatin Injection subcutaneous injection for acromegaly, severe diarrhea/flushing episodes associated with metastatic carcinoid tumors, and profuse watery diarrhea associated with Vasoactive Intestinal Peptide secreting tumors.
- In
December 2025 , the Company announced that the FDA accepted for review the New Drug Application (NDA) for the Company's investigational low-dose estrogen weekly patch (150 mcg norelgestromin and 17.5 mcg ethinyl estradiol) for contraception. The NDA was accepted under theFDA's 505(b)(2) regulatory pathway, and the FDA has assigned a PDUFA goal date ofJuly 30, 2026 .
- In
December 2025 , the Company announced that the FDA cleared the Company's Investigational New Drug (IND) application for MR-146, an Enriched Tear FilmTM (ETF) Adeno-Associated Virus (AAV) gene therapy candidate targeted to treat people with neurotrophic keratopathy (NK).
- In
December 2025 , the Company announced that its Japanese New Drug Application (J-NDA) for pitolisant in obstructive sleep apnea syndrome (OSAS) was under review by theJapan Pharmaceuticals andMedical Devices Agency (PMDA) and that the Company was on track to submit a J-NDA for narcolepsy by the end of 2025. Both applications are now under review by the agency.
- In
December 2025 , the Company announced that it entered into definitive agreements with Biocon Limited ("Biocon") for the sale ofViatris' equity stake inBiocon Biologics Limited ("Biocon Biologics "). Under those agreements, Biocon acquired all ofViatris' convertible preferred equity inBiocon Biologics for total consideration of$815 million , consisting of$400 million in cash and$415 million in newly issued equity shares of Biocon. The transaction closed in the first quarter of 2026.
Enterprise-Wide Strategic Review
In 2025, the Company initiated an enterprise-wide strategic review ("EWSR") to enable the Company to build a more focused, efficient and future-ready organization and position the Company for sustained revenue and earnings growth beginning in 2026. On
The Company expects to record charges for costs associated with the restructuring activities of the EWSR. For the committed restructuring activities, the Company expects to incur total pre-tax charges ranging between
2026 Financial Guidance
The Company is providing the following financial guidance metrics for fiscal year 2026. The Company is not providing forward-looking guidance for
|
(In millions, except Adjusted EPS) |
|
Midpoint |
||
|
Total Revenues |
|
|
||
|
Adjusted EBITDA (1) |
|
|
||
|
Adjusted EPS (1) |
|
|
||
|
Free Cash Flow (1) Excluding Transaction-related and Restructuring-related Costs |
|
|
|
(1) |
Non-GAAP financial measures. See "Non-GAAP Financial Measures" for additional information. |
|
(2) |
2026 Financial Guidance as provided on |
|
Key Exchange Rates Used for 2026 Guidance |
||
|
China Renminbi ($ / CNY) |
7.19 |
|
|
Euro ($ / EUR) |
0.87 |
|
|
Indian Rupee ($ / INR) |
85.80 |
|
|
Japanese Yen ($ / JPY) |
144.35 |
Conference Call and Earnings Materials
As previously announced,
Investor Event
On
The Company will also provide a deeper look at its R&D capabilities and key pipeline programs, as well as its commercial strategy and how the Company is building the capabilities needed to execute anticipated upcoming launches.
Analysts and institutional investors will be invited to pre-register for the event and attend through an invite that will be distributed separately. Interested parties will also be able to access a live webcast of the event beginning at
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 2025 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 2025 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 2024, from the 2024 period by excluding such net sales or revenues 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 associated net other income.
SG&A and R&D TSA reimbursement and DSA reimbursement: Expenses related to
Closed divestitures or divestitures closed in 2024: Refers to the divestiture of the Company's rights to two women's healthcare products in the
Indore Impact: Refers to the estimated negative financial impact on 2025 total revenues and earnings (loss) from operations versus the comparable 2024 periods as a result of supply disruptions and the FDA issued warning letter and import alert related to our oral finished dose manufacturing facility in
Transaction-related costs: Refers to the impact of any acquisition and divestiture-related transaction costs, including taxes.
Restructuring-related costs: Refers to the impact of any cash costs associated with the restructuring activities of the enterprise-wide strategic review, which are expected to be primarily related to severance and employee benefits expense, as well as other costs, including those related to contract terminations, vendor consolidations, product transfer costs and network related simplification and modernization costs.
Revenue and Earnings: Refers to Total Revenues, Adjusted EBITDA and Adjusted EPS.
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 2026 financial guidance; expects balanced capital allocation approach for 2026; positioned for sustainable growth; anticipates regulatory decisions for six product candidates in 2026 and multiple important pipeline milestones; completes enterprise-wide strategic review; expects to deliver
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) |
2025 |
2024 |
2025 |
2024 |
|||
|
Revenues: |
|||||||
|
Net sales |
$ 3,690.7 |
$ 3,515.4 |
$ 14,250.4 |
$ 14,692.8 |
|||
|
Other revenues |
12.9 |
12.7 |
49.5 |
46.5 |
|||
|
Total revenues |
3,703.6 |
3,528.1 |
14,299.9 |
14,739.3 |
|||
|
Cost of sales |
2,555.7 |
2,313.1 |
9,286.4 |
9,115.7 |
|||
|
Gross profit |
1,147.9 |
1,215.0 |
5,013.5 |
5,623.6 |
|||
|
Operating expenses: |
|||||||
|
Research and development |
274.7 |
206.5 |
965.9 |
808.7 |
|||
|
Acquired IPR&D |
38.3 |
30.0 |
48.3 |
28.3 |
|||
|
Selling, general and administrative (a) |
1,030.7 |
1,046.7 |
3,794.1 |
4,104.6 |
|||
|
Impairment of goodwill |
— |
— |
2,936.8 |
321.0 |
|||
|
Litigation settlements and other contingencies, net |
(3.1) |
111.6 |
(68.5) |
350.9 |
|||
|
Total operating expenses |
1,340.6 |
1,394.8 |
7,676.6 |
5,613.5 |
|||
|
(Loss) earnings from operations |
(192.7) |
(179.8) |
(2,663.1) |
10.1 |
|||
|
Interest expense |
119.6 |
120.2 |
471.3 |
550.0 |
|||
|
Other expense, net |
30.7 |
226.5 |
530.6 |
83.3 |
|||
|
Loss before income taxes |
(343.0) |
(526.5) |
(3,665.0) |
(623.2) |
|||
|
Income tax (benefit) provision |
(2.9) |
(10.0) |
(150.1) |
11.0 |
|||
|
Net loss |
(340.1) |
(516.5) |
(3,514.9) |
(634.2) |
|||
|
Loss per share attributable to |
|||||||
|
Basic |
$ (0.30) |
$ (0.43) |
$ (3.00) |
$ (0.53) |
|||
|
Diluted |
$ (0.30) |
$ (0.43) |
$ (3.00) |
$ (0.53) |
|||
|
Weighted average shares outstanding: |
|||||||
|
Basic |
1,152.6 |
1,193.6 |
1,170.7 |
1,193.3 |
|||
|
Diluted |
1,152.6 |
1,193.6 |
1,170.7 |
1,193.3 |
|||
|
___________ |
|
|
(a) |
Certain reclassifications were made to conform the prior period consolidated financial statements to the current period presentation. Charges related to the impairment of goodwill, which were previously presented in Selling, General and Administrative, are now presented in Impairment of |
|
Condensed Consolidated Balance Sheets (Unaudited) |
|||
|
(In millions) |
|
|
|
|
ASSETS |
|||
|
Assets |
|||
|
Current assets |
|||
|
Cash and cash equivalents |
$ 1,322.4 |
$ 734.8 |
|
|
Accounts receivable, net |
3,031.3 |
3,221.3 |
|
|
Inventories |
3,999.2 |
3,854.1 |
|
|
Prepaid expenses and other current assets |
1,436.3 |
1,710.5 |
|
|
Total current assets |
9,789.2 |
9,520.7 |
|
|
Intangible assets, net |
15,102.1 |
17,070.9 |
|
|
|
6,754.7 |
9,133.3 |
|
|
Other non-current assets |
5,547.1 |
5,776.0 |
|
|
Total assets |
$ 37,193.1 |
$ 41,500.9 |
|
|
LIABILITIES AND EQUITY |
|||
|
Liabilities |
|||
|
Current portion of long-term debt and other long-term obligations |
$ 1,933.3 |
$ 8.3 |
|
|
Other current liabilities |
5,161.0 |
5,771.1 |
|
|
Long-term debt |
12,480.6 |
14,038.9 |
|
|
Other non-current liabilities |
2,906.9 |
3,047.1 |
|
|
Total liabilities |
22,481.8 |
22,865.4 |
|
|
Shareholders' equity |
14,711.3 |
18,635.5 |
|
|
Total liabilities and equity |
$ 37,193.1 |
$ 41,500.9 |
|
|
|
||||||||
|
Key Product |
||||||||
|
(Unaudited) |
||||||||
|
Three Months Ended |
Year Ended |
|||||||
|
|
|
|||||||
|
(In millions) |
2025 |
2024 |
2025 |
2024 |
||||
|
Select Key Global Products |
||||||||
|
Lipitor ® |
$ 377.3 |
$ 355.9 |
$ 1,549.3 |
$ 1,468.8 |
||||
|
Norvasc ® |
175.2 |
166.2 |
709.9 |
673.3 |
||||
|
Lyrica ® |
119.8 |
127.0 |
487.0 |
495.4 |
||||
|
Viagra ® |
104.2 |
88.6 |
408.2 |
395.6 |
||||
|
Creon ® |
98.9 |
90.4 |
365.8 |
328.2 |
||||
|
EpiPen® Auto-Injectors |
79.0 |
73.1 |
469.7 |
392.0 |
||||
|
Effexor ® |
68.1 |
64.5 |
257.7 |
252.9 |
||||
|
Zoloft ® |
66.8 |
58.2 |
254.9 |
235.7 |
||||
|
Celebrex ® |
66.2 |
67.1 |
272.9 |
285.6 |
||||
|
Xalabrands |
42.0 |
37.1 |
158.4 |
166.4 |
||||
|
Select Key Segment Products |
||||||||
|
Yupelri ® |
$ 70.6 |
$ 66.6 |
$ 266.9 |
$ 238.5 |
||||
|
Influvac ® |
63.6 |
52.7 |
194.4 |
178.7 |
||||
|
Amitiza ® |
42.4 |
41.1 |
158.1 |
149.2 |
||||
|
Xanax ® |
39.5 |
36.5 |
139.9 |
145.0 |
||||
|
Dymista ® |
38.6 |
41.3 |
163.6 |
188.0 |
||||
|
____________ |
|
|
(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) |
2025 |
2024 |
2025 |
2024 |
|||||||||||
|
|
$ (340.1) |
|
$ (516.5) |
|
|
|
$ (634.2) |
|
|||||||
|
Purchase accounting amortization (primarily included in |
683.2 |
673.5 |
2,470.3 |
2,581.1 |
|||||||||||
|
Impairment of goodwill (b) |
— |
— |
2,936.8 |
321.0 |
|||||||||||
|
Litigation settlements and other contingencies, net |
(3.1) |
111.6 |
(68.5) |
350.9 |
|||||||||||
|
Interest expense (primarily amortization of premiums and |
(10.0) |
(9.0) |
(38.6) |
(23.0) |
|||||||||||
|
Acquisition and divestiture-related costs (primarily included |
73.8 |
70.0 |
208.2 |
361.0 |
|||||||||||
|
Loss on divestitures of businesses (included in other |
21.9 |
103.6 |
101.0 |
399.4 |
|||||||||||
|
Restructuring costs (e) |
33.3 |
65.2 |
170.0 |
211.1 |
|||||||||||
|
Share-based compensation expense |
49.4 |
32.3 |
177.7 |
146.1 |
|||||||||||
|
Other special items included in: |
|||||||||||||||
|
Cost of sales (f) |
193.1 |
50.5 |
383.2 |
143.0 |
|||||||||||
|
Research and development expense |
1.0 |
— |
8.7 |
2.8 |
|||||||||||
|
Selling, general and administrative expense |
70.6 |
47.4 |
136.3 |
90.5 |
|||||||||||
|
Other expense, net (g) |
28.2 |
161.9 |
536.6 |
(160.2) |
|||||||||||
|
Tax effect of the above items and other income tax related |
(142.6) |
(134.9) |
(737.5) |
(597.1) |
|||||||||||
|
Adjusted net earnings and adjusted EPS |
$ 658.7 |
$ 0.57 |
$ 655.6 |
$ 0.54 |
$ 2,769.3 |
$ 2.35 |
$ 3,192.4 |
$ 2.65 |
|||||||
|
Weighted average diluted shares outstanding |
1,165.7 |
1,203.1 |
1,179.4 |
1,202.7 |
|||||||||||
|
____________ |
|
|
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 contractual obligations related to divestitures, transaction costs including legal and consulting fees, and integration activities. |
|
(d) |
For the three months and year 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) |
2025 |
2024 |
2025 |
2024 |
|||
|
|
$ (340.1) |
$ (516.5) |
$ (3,514.9) |
$ (634.2) |
|||
|
Add / (deduct) adjustments: |
|||||||
|
Income tax (benefit) provision |
(2.9) |
(10.0) |
(150.1) |
11.0 |
|||
|
Interest expense (a) |
119.6 |
120.2 |
471.3 |
550.0 |
|||
|
Depreciation and amortization (b) |
766.8 |
746.2 |
2,798.3 |
2,893.2 |
|||
|
EBITDA |
$ 543.4 |
$ 339.9 |
$ (395.4) |
$ 2,820.0 |
|||
|
Add / (deduct) adjustments: |
|||||||
|
Share-based compensation expense |
49.4 |
32.3 |
177.7 |
146.1 |
|||
|
Litigation settlements and other contingencies, net |
(3.1) |
111.6 |
(68.5) |
350.9 |
|||
|
Loss on divestitures of businesses |
21.9 |
103.6 |
101.0 |
399.4 |
|||
|
Impairment of goodwill |
— |
— |
2,936.8 |
321.0 |
|||
|
Restructuring, acquisition and divestiture related and other special items (c) |
391.5 |
396.1 |
1,408.4 |
632.0 |
|||
|
Adjusted EBITDA |
$ 1,003.1 |
$ 983.5 |
$ 4,160.0 |
$ 4,669.4 |
|||
|
____________ |
|
|
(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 %s) |
2025 |
2024 |
% Change |
2025 |
2025 |
Constant |
Closed |
2024 Adjusted |
Divestiture- |
||||||||
|
Net sales |
|||||||||||||||||
|
Developed Markets |
|
|
5 % |
$ (109.7) |
$ 2,137.7 |
— % |
$ 7.2 |
2,138.9 |
— % |
||||||||
|
Greater China |
572.9 |
521.8 |
10 % |
(7.9) |
565.0 |
8 % |
0.2 |
521.6 |
8 % |
||||||||
|
JANZ |
305.7 |
334.5 |
(9) % |
3.7 |
309.4 |
(8) % |
— |
334.5 |
(8) % |
||||||||
|
|
564.7 |
513.0 |
10 % |
(11.0) |
553.7 |
8 % |
2.4 |
510.6 |
8 % |
||||||||
|
Total net sales |
3,690.7 |
3,515.4 |
5 % |
(124.9) |
3,565.8 |
1 % |
9.8 |
3,505.6 |
2 % |
||||||||
|
Other revenues (6) |
12.9 |
12.7 |
NM |
(0.4) |
12.5 |
NM |
— |
12.7 |
NM |
||||||||
|
Consolidated total revenues (7) |
|
|
5 % |
$ (125.3) |
$ 3,578.3 |
1 % |
$ 9.8 |
$ 3,518.3 |
2 % |
||||||||
|
Year Ended |
|||||||||||||||||
|
|
|||||||||||||||||
|
(In millions, except %s) |
2025 |
2024 |
% Change |
2025 |
2025 |
Constant |
Closed |
2024 Adjusted |
Divestiture- |
||||||||
|
Net sales |
|||||||||||||||||
|
Developed Markets |
|
|
(5) % |
$ (213.2) |
$ 8,300.7 |
(7) % |
$ 372.7 |
$ 8,556.7 |
(3) % |
||||||||
|
Greater China |
2,332.5 |
2,166.5 |
8 % |
1.5 |
2,334.0 |
8 % |
0.7 |
2,165.8 |
8 % |
||||||||
|
JANZ |
1,193.8 |
1,346.2 |
(11) % |
15.5 |
1,209.3 |
(10) % |
24.0 |
1,322.2 |
(9) % |
||||||||
|
|
2,210.1 |
2,250.7 |
(2) % |
18.5 |
2,228.6 |
(1) % |
80.6 |
2,170.1 |
3 % |
||||||||
|
Total net sales |
14,250.4 |
14,692.8 |
(3) % |
(177.7) |
14,072.6 |
(4) % |
478.0 |
14,214.8 |
(1) % |
||||||||
|
Other revenues (6) |
49.5 |
46.5 |
NM |
(0.8) |
48.7 |
NM |
2.4 |
44.1 |
NM |
||||||||
|
Consolidated total revenues (7) |
$ 14,299.9 |
$ 14,739.3 |
(3) % |
$ (178.5) |
$ 14,121.3 |
(4) % |
$ 480.4 |
$ 14,258.9 |
(1) % |
||||||||
|
____________ |
|
|
(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 2025 constant currency net sales or revenues to the corresponding amount in the prior year. |
|
(3) |
Represents proportionate net sales relating to divestitures that closed during 2024 in the relevant period. |
|
(4) |
Represents |
|
(5) |
See "Certain Key Terms and Presentation Matters" in this release for more information. |
|
(6) |
For the three months ended |
|
(7) |
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) |
2025 |
2024 |
2025 |
2024 |
|||
|
|
$ 2,555.7 |
$ 2,313.1 |
$ 9,286.4 |
$ 9,115.7 |
|||
|
Deduct: |
|||||||
|
Purchase accounting amortization and other related items |
(683.2) |
(673.5) |
(2,470.3) |
(2,581.1) |
|||
|
Acquisition and divestiture-related costs |
(54.6) |
(29.1) |
(116.8) |
(71.5) |
|||
|
Restructuring costs |
(23.3) |
(17.6) |
(67.8) |
(115.7) |
|||
|
Share-based compensation expense |
(1.1) |
(1.2) |
(4.0) |
(3.7) |
|||
|
Other special items, including restructuring related costs |
(193.1) |
(50.5) |
(383.2) |
(143.0) |
|||
|
Adjusted cost of sales |
$ 1,600.4 |
$ 1,541.2 |
$ 6,244.3 |
$ 6,200.7 |
|||
|
Adjusted gross profit (a) |
$ 2,103.2 |
$ 1,986.9 |
$ 8,055.6 |
$ 8,538.6 |
|||
|
Adjusted gross margin (a) |
57 % |
56 % |
56 % |
58 % |
|||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions, except %s) |
2025 |
2024 |
2025 |
2024 |
|||
|
|
$ 274.7 |
$ 206.5 |
$ 965.9 |
$ 808.7 |
|||
|
Deduct: |
|||||||
|
Acquisition and divestiture-related costs |
(11.4) |
(3.6) |
(20.4) |
(12.9) |
|||
|
Restructuring costs |
(2.5) |
(1.1) |
(4.7) |
(3.0) |
|||
|
Share-based compensation expense |
(2.6) |
(1.8) |
(8.5) |
(7.2) |
|||
|
SG&A and R&DTSA reimbursement andDSA reimbursement(b) |
— |
— |
— |
(1.7) |
|||
|
Other special items |
(1.0) |
— |
(8.7) |
(2.8) |
|||
|
Adjusted R&D |
$ 257.2 |
$ 200.0 |
$ 923.6 |
$ 781.1 |
|||
|
Adjusted R&D as % of total revenues |
7 % |
6 % |
6 % |
5 % |
|||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions, except %s) |
2025 |
2024 |
2025 |
2024 |
|||
|
|
$ 1,030.7 |
$ 1,046.7 |
$ 3,794.1 |
$ 4,104.6 |
|||
|
Deduct: |
|||||||
|
Acquisition and divestiture-related costs |
(7.7) |
(37.2) |
(70.8) |
(276.5) |
|||
|
Restructuring costs |
(7.5) |
(46.4) |
(97.5) |
(92.3) |
|||
|
Share-based compensation expense |
(45.8) |
(29.4) |
(165.2) |
(135.3) |
|||
|
SG&A and R&DTSA reimbursement andDSA reimbursement(b) |
— |
— |
— |
(5.7) |
|||
|
Other special items and reclassifications |
(70.6) |
(47.4) |
(136.3) |
(90.5) |
|||
|
Adjusted SG&A |
$ 899.1 |
$ 886.3 |
$ 3,324.3 |
$ 3,504.3 |
|||
|
Adjusted SG&A as % of total revenues |
24 % |
25 % |
23 % |
24 % |
|||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions) |
2025 |
2024 |
2025 |
2024 |
|||
|
|
$ 1,340.6 |
$ 1,394.8 |
$ 7,676.6 |
$ 5,613.5 |
|||
|
Add / (Deduct): |
|||||||
|
Litigation settlements and other contingencies, net |
3.1 |
(111.6) |
68.5 |
(350.9) |
|||
|
R&D adjustments |
(17.5) |
(6.5) |
(42.3) |
(27.6) |
|||
|
SG&A adjustments(c) |
(131.6) |
(160.4) |
(469.8) |
(600.3) |
|||
|
Impairment of goodwill adjustments |
— |
— |
(2,936.8) |
(321.0) |
|||
|
Adjusted total operating expenses |
$ 1,194.6 |
$ 1,116.3 |
$ 4,296.2 |
$ 4,313.7 |
|||
|
Adjusted earnings from operations (d) |
$ 908.6 |
$ 870.6 |
$ 3,759.4 |
$ 4,224.9 |
|||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions) |
2025 |
2024 |
2025 |
2024 |
|||
|
|
$ 119.6 |
$ 120.2 |
$ 471.3 |
$ 550.0 |
|||
|
Add / (Deduct): |
|||||||
|
Accretion of contingent consideration liability |
(1.0) |
(1.4) |
(4.5) |
(24.0) |
|||
|
Amortization of premiums and discounts on long-term debt |
11.6 |
11.0 |
45.7 |
50.3 |
|||
|
Other special items |
(0.7) |
(0.6) |
(2.7) |
(3.3) |
|||
|
Adjusted interest expense |
$ 129.5 |
$ 129.2 |
$ 509.8 |
$ 573.0 |
|||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions) |
2025 |
2024 |
2025 |
2024 |
|||
|
|
$ 30.7 |
$ 226.5 |
$ 530.6 |
$ 83.3 |
|||
|
Add / (Deduct): |
|||||||
|
Loss on divestitures of businesses |
(21.9) |
(103.6) |
(101.0) |
(399.4) |
|||
|
Fair value adjustments on non-marketable equity investments |
(35.0) |
(127.3) |
(534.8) |
207.8 |
|||
|
SG&A and R&DTSA reimbursement andDSA reimbursement(b) |
— |
— |
— |
7.4 |
|||
|
Other items |
6.8 |
(34.7) |
(1.9) |
(47.6) |
|||
|
Adjusted other income, net |
$ (19.4) |
$ (39.1) |
$ (107.1) |
$ (148.5) |
|||
|
Three Months Ended |
Year Ended |
||||||
|
|
|
||||||
|
(In millions, except %s) |
2025 |
2024 |
2025 |
2024 |
|||
|
|
$ (343.0) |
$ (526.5) |
$ (3,665.0) |
$ (623.2) |
|||
|
Total pre-tax non-GAAP adjustments |
1,141.4 |
1,307.0 |
7,021.7 |
4,423.7 |
|||
|
Adjusted earnings before income taxes |
$ 798.4 |
$ 780.5 |
$ 3,356.7 |
$ 3,800.5 |
|||
|
|
$ (2.9) |
$ (10.0) |
$ (150.1) |
$ 11.0 |
|||
|
Adjusted tax expense |
142.6 |
134.9 |
737.5 |
597.1 |
|||
|
Adjusted income tax provision |
$ 139.7 |
$ 124.9 |
$ 587.4 |
$ 608.1 |
|||
|
Adjusted effective tax rate |
17.5 % |
16.0 % |
17.5 % |
16.0 % |
|||
|
___________ |
|
|
(a) |
|
|
(b) |
Refer to "Certain Key Terms and Presentation Matters" section in this release for more information on reclassifications related to |
|
(c) |
Certain reclassifications were made to conform the prior period consolidated financial statements to the current period presentation. Charges related to the impairment of goodwill, which were previously presented in Selling, General and Administrative, are now presented in Impairment of |
|
(d) |
U.S. GAAP earnings from operations is calculated as |
|
Reconciliation of Estimated 2026 U.S. GAAP Net Cash Provided by Operating Activities to Free Cash Flow as |
|
|
(Unaudited) |
|
|
A reconciliation of the estimated 2026 U.S. GAAP |
|
|
(In millions) |
|
|
Estimated |
|
|
Less: Capital Expenditures |
|
|
Free Cash Flow |
|
|
Add: Estimated Transaction-related and Restructuring-related Costs |
|
|
Free Cash Flow Excluding Transaction-related and Restructuring-related Costs |
|
|
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 |
|
|
Add: Estimated Transaction-related Costs |
|
|
Free Cash Flow Excluding Transaction-related Costs |
|
View original content to download multimedia:https://www.prnewswire.com/news-releases/viatris-reports-fourth-quarter-and-full-year-2025-financial-results-302698268.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