- Total Revenues of
$3.8 Billion and Operational Revenue Growth of ~3% on a Divestiture-Adjusted Basis Demonstrate Strength of Company's Base Business[1]
- Strong New Product Revenues of
$133 Million Drove Growth Across Segments
U.S. GAAP Net Earnings were$95 Million ; Adjusted EBITDA Grew ~4% to$1.3 Billion on a Divestiture-Adjusted Basis;U.S. GAAP Diluted EPS was$0.08 per Share; Adjusted EPS Grew ~6% to$0.75 per Share on a Divestiture-Adjusted Basis[2]
- Repaid
~$1.9 Billion of Debt, Expects to Achieve its Long-Term Gross Leverage Target of ~3.0x by end of the Year[3]
- Entered into Exclusive Licensing Agreement for Sotagliflozin, Expanding its Innovative Portfolio in Cardiovascular Diseases
- Reaffirms 2024 Full-Year Outlook and Continues to Expect 2024 Full-Year Revenue Growth of ~2% on a Divestiture-Adjusted Operational Basis[4]
"I am very pleased to report strong third quarter results that continue the momentum we've seen all year," said
"We continue to make excellent progress executing on our debt paydown commitment and are on pace to achieve our long-term gross leverage target of ~3.0x by year end," said
[1] For the quarter ended
[2] For the quarter ended
[3] Debt repayment of
[4]
Third Quarter Results |
|||||||||
Three Months Ended |
|||||||||
|
|||||||||
(Unaudited; in millions, except %s and per share amounts) |
2024 |
2023 |
Reported |
Operational |
Divestiture |
||||
Total |
|
|
(5) % |
(5) % |
3 % |
||||
Developed Markets |
2,298.7 |
2,408.5 |
(5) % |
(5) % |
3 % |
||||
Emerging Markets |
533.2 |
642.5 |
(17) % |
(14) % |
2 % |
||||
JANZ |
344.3 |
334.5 |
3 % |
6 % |
8 % |
||||
|
561.8 |
548.4 |
2 % |
3 % |
3 % |
||||
|
|||||||||
Brands |
|
|
(7) % |
(6) % |
2 % |
||||
Generics (4) |
1,375.8 |
1,400.8 |
(2) % |
(2) % |
4 % |
||||
|
|
|
(14) % |
||||||
|
38.9 % |
42.9 % |
|||||||
Adjusted Gross Profit (2) |
|
|
(6) % |
||||||
Adjusted Gross Margin (2) |
58.5 % |
59.2 % |
|||||||
|
$ 94.8 |
$ 331.6 |
(71) % |
||||||
|
$ 0.08 |
$ 0.27 |
(70) % |
||||||
Adjusted Net Earnings (2) |
$ 897.6 |
$ 952.8 |
(6) % |
||||||
Adjusted EPS (2) |
$ 0.75 |
$ 0.79 |
(5) % |
(5) % |
6 % |
||||
EBITDA (2) |
$ 905.8 |
|
(26) % |
||||||
Adjusted EBITDA (2) |
|
|
(6) % |
(5) % |
4 % |
||||
|
$ 826.5 |
$ 835.2 |
(1) % |
||||||
Capital Expenditures |
77.0 |
95.9 |
(20) % |
||||||
Free Cash Flow (2)(5)(6) |
$ 749.5 |
$ 739.3 |
1 % |
___________ |
|
(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) |
Complex Gx, which was previously presented as a separate line item in the prior year period, is now included within Generics. Reclassifications were made to prior periods to conform to the current period presentation. |
(5) |
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 condensed consolidated statements of cash flows, are now classified as cash flows from investing activities. Certain reclassifications were made to conform the prior period condensed 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 $1 million for the three months ended |
(6) |
Excluding the impact of transaction costs primarily related to the divestitures of $116 million, free cash flow for the three months ended |
Nine Months Ended |
|||||||||
|
|||||||||
(Unaudited; in millions, except %s and per share amounts) |
2024 |
2023 |
Reported |
Operational |
Divestiture |
||||
Total |
|
$ 11,562.5 |
(3) % |
(2) % |
2 % |
||||
Developed Markets |
6,783.3 |
6,932.7 |
(2) % |
(2) % |
1 % |
||||
Emerging Markets |
1,737.7 |
1,932.5 |
(10) % |
(5) % |
6 % |
||||
JANZ |
1,011.7 |
1,052.2 |
(4) % |
3 % |
4 % |
||||
|
1,644.7 |
1,645.1 |
— % |
3 % |
3 % |
||||
|
|||||||||
Brands |
$ 7,034.4 |
$ 7,398.1 |
(5) % |
(3) % |
1 % |
||||
Generics (4) |
4,143.0 |
4,164.4 |
(1) % |
— % |
4 % |
||||
|
$ 4,408.6 |
|
(9) % |
||||||
|
39.3 % |
41.8 % |
|||||||
Adjusted Gross Profit (2) |
$ 6,551.6 |
|
(5) % |
||||||
Adjusted Gross Margin (2) |
58.4 % |
59.7 % |
|||||||
|
$ (117.7) |
$ 820.3 |
NM |
||||||
|
$ (0.10) |
$ 0.68 |
NM |
||||||
Adjusted Net Earnings (2) |
$ 2,536.8 |
$ 2,791.1 |
(9) % |
||||||
Adjusted EPS (2) |
$ 2.11 |
$ 2.32 |
(9) % |
(7) % |
— % |
||||
EBITDA (2) |
$ 2,480.1 |
$ 3,586.2 |
(31) % |
||||||
Adjusted EBITDA (2) |
$ 3,685.9 |
$ 4,006.7 |
(8) % |
(7) % |
— % |
||||
|
$ 1,820.2 |
$ 2,331.5 |
(22) % |
||||||
Capital Expenditures |
185.6 |
211.5 |
(12) % |
||||||
Free Cash Flow (2)(5)(6) |
$ 1,634.6 |
$ 2,120.0 |
(23) % |
___________ |
|
(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) |
Complex Gx, which was previously presented as a separate line item in the prior year period, is now included within Generics. Reclassifications were made to prior periods to conform to the current period presentation. |
(5) |
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 condensed consolidated statements of cash flows, are now classified as cash flows from investing activities. Certain reclassifications were made to conform the prior period condensed 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 $11 million for the nine months ended |
(6) |
Excluding the impact of transaction costs primarily related to the divestitures of $306 million, free cash flow for the nine months ended |
Financial Highlights
- Third quarter 2024 total net sales were
$3.7 billion , up ~3% on a divestiture-adjusted operational basis compared to third-quarter 2023 results, with divestiture-adjusted operational net sales growth across all segments.
- Brands net sales reflect the expansion of the Company's portfolio in Emerging Markets and JANZ, and strong growth in
Europe andGreater China . This was partially offset by unfavorable channel dynamics inNorth America and the impact of government price regulations inJapan andAustralia .
- 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
$133 million in new product revenues in the quarter primarily driven by Breyna™, lisdexamfetamine, and other new products globally. The Company expects to deliver approximately$500 million to$600 million in new product revenues in 2024.
U.S. GAAP net earnings were$95 million and adjusted EBITDA was$1.3 billion , up ~4% on a divestiture-adjusted operational basis.U.S. GAAP diluted EPS was$0.08 per share and adjusted EPS was$0.75 per share, up ~6% on a divestiture-adjusted operational basis.
- This quarter's results demonstrate the Company's financial strength, as the Company generated
U.S. GAAP net cash provided by operating activities of$827 million , and free cash flow, excluding the impact of transaction costs primarily related to the divestitures, of$866 million .
Additional Updates
- The Company retired all of its 2025 and more than a quarter of its 2026 debt maturities, totaling approximately
$1.9 billion in debt, which includes the make-whole call of its 2025 notes that settled in October.
- In August, the Company presented a late-breaking oral presentation at the Asia-Pacific League of Associations for Rheumatology Annual Congress of one of its Phase 2 studies of cenerimod in Japanese patients. Data showed a clinically meaningful improvement in disease activity consistent with results from other global Phase 2 studies of cenerimod. The study also showed that cenerimod for the treatment of moderate to severe systemic lupus erythematosus can be considered safe and well tolerated.
- In October, the Company announced positive top-line results of its Phase 3 study evaluating the safety and efficacy of EFFEXOR® (venlafaxine) in Japanese adults with generalized anxiety disorder (GAD). Treatment with once-daily EFFEXOR® met primary and all secondary efficacy endpoints, and it was generally well tolerated with a profile consistent with its known safety profile in non-Japanese patients. There are currently no approved treatments available for GAD in
Japan . The Company is targeting its submission to thePharmaceuticals and Medical Devices Agency in 2025.
- In October, the Company announced it entered an exclusive licensing agreement with Lexicon Pharmaceuticals for sotagliflozin in all markets outside of the
U.S. andEurope . This licensing agreement leveragesViatris' expertise in cardiovascular diseases and its Global Healthcare Gateway® — which offers partners ready access to the Company's unique global infrastructure. Sotagliflozin was approved by theU.S. Food and Drug Administration inMay 2023 to reduce the risk of cardiovascular death, hospitalization for heart failure, and urgent heart failure visit in adults with heart failure or type 2 diabetes mellitus, chronic kidney disease, and other cardiovascular risk factors.
- In October, the Company was named to Forbes' list of World's Best Employers 2024. This is the fourth year in a row that
Viatris has received this recognition. The World's Best Employers for 2024 were selected through an independent survey encompassing a vast sample of more than 300,000 participants across 50 different countries.
- In October, the Company was named to Forbes' list of World's Top Companies for Women 2024. The World's Top Companies for Women 2024 were chosen among multi-national corporations that were evaluated in multiple globally administered independent surveys of approximately 100,000 women in 37 countries.
- In October, in recognition of ongoing and systematic work to further advance sustainable operations and responsible practices, as well as sustainability disclosures, the Company was upgraded in the annual MSCI ESG Rating and the ISS ESG Corporate Rating. For the latter, the Company further strengthened its Prime rating.
Financial Guidance
The following table summarizes the Company's 2024 financial guidance as of
(In millions, except Adjusted EPS) |
Estimated Ranges (2) |
Midpoint (2) |
Acquired |
Estimated Ranges (4) |
Midpoint (4) |
||||
Total Revenues |
|
|
|
|
|||||
Adjusted EBITDA (1) |
|
|
( |
|
|
||||
Free Cash Flow (1) |
|
|
|
|
|||||
Adjusted EPS (1) |
|
|
( |
|
|
(1) |
Non-GAAP financial measures. See "Non-GAAP Financial Measures" for additional information. |
(2) |
2024 Financial Guidance as provided as of |
(3) |
Acquired IPR&D impact related to sotagliflozin licensing agreement entered into in |
(4) |
2024 Financial Guidance as provided as of |
Conference Call and Earnings Materials
Investors and the general public are invited to listen to a live webcast of the call at investor.viatris.com or by calling 844.308.3344 or 412.317.1896 for international callers. The "
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 Estimated Ranges as provided as of
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, 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 2024 financial guidance; the Company expects to achieve its long-term gross leverage target of ~3.0x by end of the year; enters into exclusive licensing agreement for sotagliflozin, expanding its innovative portfolio in cardiovascular diseases; reaffirms 2024 full-year outlook and continues to expect 2024 full-year revenue growth of ~2% on a divestiture-adjusted operational basis; announced robust financial results for the third quarter of 2024, driven by positive momentum against all three pillars of its strategy; the Company continued to demonstrate its ability to grow its base business, delivering total revenues of
For more detailed information on the risks and uncertainties associated with
Contacts
Media: |
||||
+ |
1.724.514.1968 |
|||
|
||||
|
||||
Investors: |
||||
+ |
1.724.514.1813 |
|||
|
||||
|
||||
Condensed Consolidated Statements of Operations (Unaudited) |
|||||||
Three Months Ended |
Nine Months Ended |
||||||
|
|
||||||
(In millions, except per share amounts) |
2024 |
2023 |
2024 |
2023 |
|||
Revenues: |
|||||||
Net sales |
$ 3,738.0 |
$ 3,933.9 |
$ 11,177.4 |
$ 11,562.5 |
|||
Other revenues |
13.2 |
8.0 |
33.8 |
27.1 |
|||
Total revenues |
3,751.2 |
3,941.9 |
11,211.2 |
11,589.6 |
|||
Cost of sales |
2,292.0 |
2,250.6 |
6,802.6 |
6,747.5 |
|||
Gross profit |
1,459.2 |
1,691.3 |
4,408.6 |
4,842.1 |
|||
Operating expenses: |
|||||||
Research and development |
198.4 |
211.2 |
602.2 |
602.4 |
|||
Acquired IPR&D |
— |
1.0 |
(1.7) |
11.2 |
|||
Selling, general and administrative |
1,003.4 |
1,053.5 |
3,378.9 |
3,044.3 |
|||
Litigation settlements and other contingencies, net |
31.5 |
(26.1) |
239.3 |
(36.5) |
|||
Total operating expenses |
1,233.3 |
1,239.6 |
4,218.7 |
3,621.4 |
|||
Earnings from operations |
225.9 |
451.7 |
189.9 |
1,220.7 |
|||
Interest expense |
145.6 |
141.5 |
429.8 |
432.2 |
|||
Other income, net |
(10.2) |
(92.0) |
(143.2) |
(269.4) |
|||
Earnings (loss) before income taxes |
90.5 |
402.2 |
(96.7) |
1,057.9 |
|||
Income tax (benefit) provision |
(4.3) |
70.6 |
21.0 |
237.6 |
|||
Net earnings (loss) |
$ 94.8 |
$ 331.6 |
$ (117.7) |
$ 820.3 |
|||
Earnings (loss) per share attributable to |
|||||||
Basic |
$ 0.08 |
$ 0.28 |
$ (0.10) |
$ 0.68 |
|||
Diluted |
$ 0.08 |
$ 0.27 |
$ (0.10) |
$ 0.68 |
|||
Weighted average shares outstanding: |
|||||||
Basic |
1,193.5 |
1,199.5 |
1,193.3 |
1,200.4 |
|||
Diluted |
1,200.4 |
1,207.6 |
1,193.3 |
1,205.6 |
Condensed Consolidated Balance Sheets (Unaudited) |
|||
(In millions) |
|
|
|
ASSETS |
|||
Assets |
|||
Current assets: |
|||
Cash and cash equivalents |
$ 1,878.7 |
$ 991.9 |
|
Accounts receivable, net |
3,717.4 |
3,700.4 |
|
Inventories |
4,084.6 |
3,469.7 |
|
Prepaid expenses and other current assets |
1,627.0 |
2,028.1 |
|
Assets held for sale |
— |
2,786.0 |
|
Total current assets |
11,307.7 |
12,976.1 |
|
Intangible assets, net |
17,978.9 |
19,181.1 |
|
|
9,561.7 |
9,867.1 |
|
Other non-current assets |
5,905.8 |
5,661.2 |
|
Total assets |
$ 44,754.1 |
$ 47,685.5 |
|
LIABILITIES AND EQUITY |
|||
Liabilities |
|||
Current portion of long-term debt and other long-term obligations |
$ 1,446.7 |
$ 1,943.4 |
|
Liabilities held for sale |
— |
275.1 |
|
Other current liabilities |
6,065.7 |
5,558.9 |
|
Long-term debt |
14,303.4 |
16,188.1 |
|
Other non-current liabilities |
3,145.9 |
3,252.6 |
|
Total liabilities |
24,961.7 |
27,218.1 |
|
Shareholders' equity |
19,792.4 |
20,467.4 |
|
Total liabilities and equity |
$ 44,754.1 |
$ 47,685.5 |
|
||||||||
Key Product |
||||||||
(Unaudited) |
||||||||
Three months ended |
Nine months ended |
|||||||
(In millions) |
2024 |
2023 |
2024 |
2023 |
||||
Select Key Global Products |
||||||||
Lipitor ® |
$ 375.6 |
$ 381.6 |
$ 1,112.9 |
$ 1,179.5 |
||||
Norvasc ® |
168.9 |
175.5 |
507.1 |
560.6 |
||||
Lyrica ® |
129.9 |
141.7 |
368.4 |
423.1 |
||||
EpiPen® Auto-Injectors |
123.2 |
131.9 |
318.9 |
355.2 |
||||
Viagra ® |
100.2 |
110.5 |
307.0 |
336.5 |
||||
Creon ® |
84.6 |
77.5 |
237.8 |
224.3 |
||||
Celebrex ® |
74.1 |
84.7 |
218.5 |
255.5 |
||||
Effexor ® |
66.3 |
65.5 |
188.4 |
194.9 |
||||
Zoloft ® |
60.6 |
62.7 |
177.5 |
173.7 |
||||
Xalabrands |
41.2 |
47.9 |
129.3 |
145.0 |
||||
Select Key Segment Products |
||||||||
Influvac ® |
$ 121.3 |
$ 137.2 |
$ 126.0 |
$ 137.5 |
||||
Yupelri ® |
62.2 |
58.3 |
171.9 |
160.3 |
||||
Dymista ® |
43.5 |
44.1 |
146.7 |
155.0 |
||||
Xanax ® |
38.6 |
28.2 |
108.5 |
119.7 |
||||
Amitiza ® |
38.2 |
37.7 |
108.1 |
115.8 |
____________ |
|
(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 and nine months ended |
Reconciliation of Non-GAAP Financial Measures (Unaudited) |
|||||||||||||||
Reconciliation of |
|||||||||||||||
Below is a reconciliation of |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
(In millions, except per share amounts) |
2024 |
2023 |
2024 |
2023 |
|||||||||||
|
$ 94.8 |
$ 0.08 |
$ 331.6 |
$ 0.27 |
|
$ (0.10) |
$ 820.3 |
$ 0.68 |
|||||||
Purchase accounting amortization (primarily |
586.0 |
602.0 |
1,907.6 |
1,864.6 |
|||||||||||
Impairment of goodwill (included in SG&A)(b) |
— |
— |
321.0 |
— |
|||||||||||
Litigation settlements and other contingencies, |
31.5 |
(26.1) |
239.3 |
(36.5) |
|||||||||||
Interest expense (primarily amortization of |
0.4 |
(10.7) |
(14.0) |
(31.5) |
|||||||||||
Loss on divestitures of businesses (included in |
107.4 |
— |
295.8 |
— |
|||||||||||
Acquisition and divestiture-related costs |
98.2 |
115.7 |
290.8 |
230.1 |
|||||||||||
Restructuring-related costs (e) |
105.4 |
14.9 |
146.1 |
98.7 |
|||||||||||
Share-based compensation expense |
32.4 |
43.1 |
113.8 |
124.9 |
|||||||||||
Other special items included in: |
|||||||||||||||
Cost of sales (f) |
45.2 |
16.7 |
92.5 |
91.9 |
|||||||||||
Research and development expense |
— |
0.3 |
2.8 |
2.7 |
|||||||||||
Selling, general and administrative expense |
15.5 |
2.7 |
43.1 |
34.0 |
|||||||||||
Other income, net (g) |
(43.9) |
(26.4) |
(322.1) |
(114.0) |
|||||||||||
Tax effect of the above items and other income |
(175.3) |
(111.0) |
(462.2) |
(294.1) |
|||||||||||
Adjusted net earnings and adjusted EPS |
$ 897.6 |
$ 0.75 |
$ 952.8 |
$ 0.79 |
$ 2,536.8 |
|
$ 2,791.1 |
$ 2.32 |
|||||||
Weighted average diluted shares outstanding |
1,200.4 |
1,207.6 |
1,202.5 |
1,205.6 |
____________ |
|
Significant items include the following: |
|
(a) |
For the nine months ended |
(b) |
For the nine months ended |
(c) |
For the three months ended |
(d) |
Acquisition and divestiture-related costs consist primarily of transaction costs including legal and consulting fees and integration activities. |
(e) |
For the three and nine months ended |
(f) |
For the three and nine months ended |
(g) |
For the three and nine months ended |
(h) |
Adjusted for changes for uncertain tax positions. |
Reconciliation of |
|||||||
Below is a reconciliation of |
|||||||
Three Months Ended |
Nine Months Ended |
||||||
|
|
||||||
(In millions) |
2024 |
2023 |
2024 |
2023 |
|||
|
$ 94.8 |
$ 331.6 |
$ (117.7) |
$ 820.3 |
|||
Add / (deduct) adjustments: |
|||||||
Income tax (benefit) provision |
(4.3) |
70.6 |
21.0 |
237.6 |
|||
Interest expense (a) |
145.6 |
141.5 |
429.8 |
432.2 |
|||
Depreciation and amortization (b) |
669.7 |
679.4 |
2,147.0 |
2,096.1 |
|||
EBITDA |
$ 905.8 |
$ 1,223.1 |
$ 2,480.1 |
$ 3,586.2 |
|||
Add / (deduct) adjustments: |
|||||||
Share-based compensation expense |
32.4 |
43.1 |
113.8 |
124.9 |
|||
Litigation settlements and other contingencies, net |
31.5 |
(26.1) |
239.3 |
(36.5) |
|||
Loss on divestitures of businesses |
107.4 |
— |
295.8 |
— |
|||
Impairment of goodwill |
— |
— |
321.0 |
— |
|||
Restructuring, acquisition and divestiture-related and other special items (c) |
207.5 |
120.0 |
235.9 |
332.1 |
|||
Adjusted EBITDA |
$ 1,284.6 |
$ 1,360.1 |
$ 3,685.9 |
$ 4,006.7 |
____________ |
|
(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) |
2024 |
2023 |
% |
2024 |
2024 |
Constant |
Closed |
2023 |
Divestiture- |
||||||||
Net sales |
|||||||||||||||||
Developed Markets |
|
|
(5) % |
$ (15.4) |
$ 2,283.3 |
(5) % |
$ 184.7 |
$ 2,223.8 |
3 % |
||||||||
|
561.8 |
548.4 |
2 % |
1.9 |
563.7 |
3 % |
— |
548.4 |
3 % |
||||||||
JANZ |
344.3 |
334.5 |
3 % |
9.8 |
354.1 |
6 % |
6.5 |
328.0 |
8 % |
||||||||
Emerging Markets |
533.2 |
642.5 |
(17) % |
18.3 |
551.5 |
(14) % |
99.5 |
543.0 |
2 % |
||||||||
Total net sales |
3,738.0 |
3,933.9 |
(5) % |
14.6 |
3,752.6 |
(5) % |
$ 290.7 |
$ 3,643.2 |
3 % |
||||||||
Other revenues (6) |
13.2 |
8.0 |
NM |
(0.1) |
13.1 |
NM |
— |
8.0 |
NM |
||||||||
Consolidated total revenues (7) |
|
|
(5) % |
$ 14.5 |
$ 3,765.7 |
(4) % |
$ 290.7 |
$ 3,651.2 |
3 % |
||||||||
Nine Months Ended |
|||||||||||||||||
|
|||||||||||||||||
(In millions, except %s) |
2024 |
2023 |
% |
2024 |
2024 |
Constant |
Closed |
2023 |
Divestiture- |
||||||||
Net sales |
|||||||||||||||||
Developed Markets |
|
|
(2) % |
$ (13.6) |
$ 6,769.7 |
(2) % |
$ 231.3 |
$ 6,701.4 |
1 % |
||||||||
|
1,644.7 |
1,645.1 |
— % |
42.4 |
1,687.1 |
3 % |
— |
1,645.1 |
3 % |
||||||||
JANZ |
1,011.7 |
1,052.2 |
(4) % |
70.6 |
1,082.3 |
3 % |
7.1 |
1,045.1 |
4 % |
||||||||
Emerging Markets |
1,737.7 |
1,932.5 |
(10) % |
91.5 |
1,829.2 |
(5) % |
207.0 |
1,725.5 |
6 % |
||||||||
Total net sales |
$ 11,177.4 |
$ 11,562.5 |
(3) % |
$ 190.9 |
|
(2) % |
$ 445.4 |
$ 11,117.1 |
2 % |
||||||||
Other revenues (6) |
33.8 |
27.1 |
NM |
(0.1) |
33.7 |
NM |
— |
27.1 |
NM |
||||||||
Consolidated total revenues (7) |
$ 11,211.2 |
$ 11,589.6 |
(3) % |
$ 190.8 |
|
(2) % |
$ 445.4 |
$ 11,144.2 |
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) |
Represents proportionate net sales relating to divestitures that have closed during 2023 and 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 Income Statement Line Items |
|||||||
(Unaudited) |
|||||||
Three Months Ended |
Nine Months Ended |
||||||
|
|
||||||
(In millions, except %s) |
2024 |
2023 |
2024 |
2023 |
|||
|
$ 2,292.0 |
$ 2,250.6 |
$ 6,802.6 |
$ 6,747.5 |
|||
Deduct: |
|||||||
Purchase accounting amortization and other related items |
(586.2) |
(602.0) |
(1,907.6) |
(1,864.7) |
|||
Acquisition and divestiture-related costs |
(18.8) |
(14.1) |
(42.1) |
(26.7) |
|||
Restructuring related costs |
(82.7) |
(9.1) |
(98.3) |
(88.9) |
|||
Share-based compensation expense |
(0.8) |
(0.7) |
(2.5) |
(2.2) |
|||
Other special items |
(45.2) |
(16.7) |
(92.5) |
(91.9) |
|||
Adjusted cost of sales |
$ 1,558.3 |
$ 1,608.0 |
$ 4,659.6 |
$ 4,673.1 |
|||
Adjusted gross profit (a) |
$ 2,192.9 |
$ 2,333.9 |
$ 6,551.6 |
$ 6,916.5 |
|||
Adjusted gross margin (a) |
58 % |
59 % |
58 % |
60 % |
|||
Three Months Ended |
Nine Months Ended |
||||||
|
|
||||||
(In millions, except %s) |
2024 |
2023 |
2024 |
2023 |
|||
|
$ 198.4 |
$ 211.2 |
$ 602.2 |
$ 602.4 |
|||
Deduct: |
|||||||
Acquisition and divestiture-related costs |
(1.6) |
(2.2) |
(9.3) |
(9.2) |
|||
Restructuring and related costs |
(0.9) |
— |
(1.9) |
— |
|||
Share-based compensation expense |
(1.7) |
(1.5) |
(5.4) |
(4.0) |
|||
SG&A and R&DTSA reimbursement(b) |
— |
(8.6) |
(1.7) |
(27.0) |
|||
Other special items |
— |
(0.3) |
(2.8) |
(2.7) |
|||
Adjusted R&D |
$ 194.2 |
$ 198.6 |
$ 581.1 |
$ 559.5 |
|||
Adjusted R&D as % of total revenues |
5 % |
5 % |
5 % |
5 % |
|||
Three Months Ended |
Nine Months Ended |
||||||
|
|
||||||
(In millions, except %s) |
2024 |
2023 |
2024 |
2023 |
|||
|
$ 1,003.4 |
$ 1,053.5 |
$ 3,378.9 |
$ 3,044.3 |
|||
Deduct: |
|||||||
Acquisition and divestiture-related costs |
(77.9) |
(99.4) |
(239.3) |
(194.1) |
|||
Restructuring and related costs |
(21.8) |
(5.8) |
(45.9) |
(9.8) |
|||
Purchase accounting amortization and other related items |
0.2 |
— |
— |
— |
|||
Share-based compensation expense |
(29.8) |
(40.9) |
(105.9) |
(118.7) |
|||
Impairment of goodwill |
— |
— |
(321.0) |
— |
|||
SG&A and R&DTSA reimbursement(b) |
— |
(27.6) |
(5.7) |
(79.8) |
|||
Other special items and reclassifications |
(15.5) |
(2.7) |
(43.1) |
(34.0) |
|||
Adjusted SG&A |
$ 858.6 |
$ 877.1 |
$ 2,618.0 |
$ 2,607.9 |
|||
Adjusted SG&A as % of total revenues |
23 % |
22 % |
23 % |
23 % |
|||
Three Months Ended |
Nine Months Ended |
||||||
|
|
||||||
(In millions) |
2024 |
2023 |
2024 |
2023 |
|||
|
$ 1,233.3 |
$ 1,239.6 |
$ 4,218.7 |
$ 3,621.4 |
|||
Add / (Deduct): |
|||||||
Litigation settlements and other contingencies, net |
(31.5) |
26.1 |
(239.3) |
36.5 |
|||
R&D adjustments |
(4.2) |
(12.6) |
(21.1) |
(42.9) |
|||
SG&A adjustments |
(144.8) |
(176.4) |
(760.9) |
(436.4) |
|||
Adjusted total operating expenses |
$ 1,052.8 |
$ 1,076.7 |
$ 3,197.4 |
$ 3,178.6 |
|||
Adjusted earnings from operations (c) |
$ 1,140.1 |
$ 1,257.2 |
$ 3,354.2 |
$ 3,737.9 |
|||
Three Months Ended |
Nine Months Ended |
||||||
|
|
||||||
(In millions) |
2024 |
2023 |
2024 |
2023 |
|||
|
$ 145.6 |
$ 141.5 |
$ 429.8 |
$ 432.2 |
|||
Add / (Deduct): |
|||||||
Accretion of contingent consideration liability |
(11.4) |
(2.0) |
(22.6) |
(6.3) |
|||
Amortization of premiums and discounts on long-term debt |
12.0 |
13.7 |
39.3 |
40.8 |
|||
Other special items |
(0.9) |
(1.0) |
(2.7) |
(3.0) |
|||
Adjusted interest expense |
$ 145.3 |
$ 152.2 |
$ 443.8 |
$ 463.7 |
|||
Three Months Ended |
Nine Months Ended |
||||||
|
|
||||||
(In millions) |
2024 |
2023 |
2024 |
2023 |
|||
|
$ (10.2) |
$ (92.0) |
$ (143.2) |
$ (269.4) |
|||
Add / (Deduct): |
|||||||
Fair value adjustments on non-marketable equity investments |
39.4 |
19.1 |
335.1 |
115.1 |
|||
SG&A and R&DTSA reimbursement(b) |
— |
36.2 |
7.4 |
106.8 |
|||
Loss on divestitures of businesses |
(107.4) |
— |
(295.8) |
— |
|||
Other items |
4.5 |
7.3 |
(12.9) |
(1.1) |
|||
Adjusted other income, net |
$ (73.7) |
$ (29.4) |
$ (109.4) |
$ (48.6) |
|||
Three Months Ended |
Nine Months Ended |
||||||
|
|
||||||
(In millions, except %s) |
2024 |
2023 |
2024 |
2023 |
|||
|
$ 90.5 |
$ 402.2 |
$ (96.7) |
$ 1,057.9 |
|||
Total pre-tax non-GAAP adjustments |
978.0 |
732.1 |
3,116.7 |
2,264.8 |
|||
Adjusted earnings before income taxes |
$ 1,068.5 |
$ 1,134.3 |
$ 3,020.0 |
$ 3,322.7 |
|||
|
$ (4.3) |
$ 70.6 |
$ 21.0 |
$ 237.6 |
|||
Adjusted tax expense |
175.3 |
110.9 |
462.2 |
294.0 |
|||
Adjusted income tax provision |
$ 171.0 |
$ 181.5 |
$ 483.2 |
$ 531.6 |
|||
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 2024 U.S. GAAP Net Cash Provided by Operating Activities to Free Cash Flow as of November 7, 2024 |
|
(Unaudited) |
|
A reconciliation of the estimated 2024 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 and any acquired IPR&D. |
Reconciliation of Estimated 2024 U.S. GAAP Net Cash Provided by Operating Activities to Free Cash Flow as of |
|
(Unaudited) |
|
A reconciliation of the estimated 2024 U.S. GAAP |
|
(In millions) |
|
Estimated |
|
Less: Capital Expenditures |
|
Free Cash Flow (a) |
|
___________ |
|
(a) |
Excluded the impact of any divestiture-related taxes and transaction costs and any acquired IPR&D. |
Gross Leverage Ratio |
|||||||||
Gross Leverage Ratio is the ratio of |
|||||||||
Three Months Ended |
Twelve |
||||||||
(In millions, except ratio) |
December |
|
|
September |
September |
||||
Adjusted EBITDA |
$ 1,117.4 |
$ 1,193.4 |
$ 1,207.9 |
$ 1,284.6 |
$ 4,803.3 |
||||
Reported debt balances: |
|||||||||
Long-term debt, including current portion |
15,742.1 |
||||||||
Short-term borrowings and other current obligations |
1.6 |
||||||||
15,743.7 |
|||||||||
Less: |
(325.0) |
||||||||
Total |
15,418.7 |
||||||||
Add / (deduct): |
|||||||||
Net premiums on various debt issuances |
(498.6) |
||||||||
Deferred financing fees |
25.5 |
||||||||
Total debt at notional amounts |
$ 14,945.6 |
||||||||
Gross debt to adjusted EBITDA |
3.1 x |
___________ |
|
(a) |
Make-whole call of €292M ( |
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. For Q4 2024, in addition to the impact of make-whole call of €292M (
View original content to download multimedia:https://www.prnewswire.com/news-releases/viatris-reports-third-quarter-financial-results-for-2024-302298689.html
SOURCE