PITTSBURGH, Nov. 7, 2024
/PRNewswire/ --
- 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]
Viatris Inc. (Nasdaq: VTRS) today 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 $3.8 billion including
new product revenues of $133 million;
it added to its financial strength with the repayment of
approximately $1.9 billion of debt;
and it expanded its innovative portfolio by entering into an
exclusive licensing agreement with Lexicon Pharmaceuticals for
sotagliflozin outside of the U.S. and Europe.
"I am very pleased to report strong third quarter results that
continue the momentum we've seen all year," said Scott A. Smith, chief executive officer,
Viatris. "We are in a period of strong global execution which has
led to consistent base business growth and we expect this momentum
to continue into next year. Our company is operating from a
position of financial strength with a clear and focused outlook
that centers on capital allocation. Returning value to shareholders
through dividends and share repurchases will remain a central
element of optimizing and maximizing shareholder value. We will
balance this with making disciplined investments in commercialized
or late-stage assets through regional and global business
development to drive our future growth."
"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 Doretta Mistras, chief financial officer,
Viatris. "With sector-leading cash flow and a strong balance sheet
as our foundation, I believe we are well-positioned to deliver
consistent base business growth, while simultaneously investing in
our business and returning significant capital to our
shareholders."
[1] For the quarter ended September 30,
2024, total revenues declined ~(5)% on a U.S. GAAP
basis.
[2] For the quarter ended September 30,
2024, U.S. GAAP net earnings declined from $332 million to $95
million, or ~(71)%, and U.S. GAAP diluted EPS declined from
$0.27 per share to $0.08 per share, or ~(70)%.
[3] Debt repayment of ~$1.9
billion includes the impact of the make-whole call of €292M
(~$325M) of remaining 2025 Euro Senior Notes on October 16, 2024. The Company has not quantified
future amounts to develop its long-term gross leverage target,
which does not reflect company guidance, but has stated its goal to
manage notional gross debt and adjusted EBITDA over time in order
to generally maintain or reach the target. See "Non-GAAP Financial
Measures" and "Long-Term Gross Leverage Target" for additional
information.
[4] U.S. GAAP total revenues for 2024 as of November 7, 2024, are estimated to be between
$14.60 and $15.10 billion, with a midpoint of $14.85 billion or a full-year decrease of ~(4)%.
See "Financial Guidance" and "Non-GAAP Financial Measures" for
additional information.
Third Quarter
Results
|
|
|
Three Months
Ended
|
|
September
30,
|
(Unaudited; in
millions, except %s and per share amounts)
|
2024
|
|
2023
|
|
Reported
Change
|
|
Operational
Change(1)
(2)
|
|
Divestiture
Adjusted
Operational
Change(2)(3)
|
Total Net
Sales
|
$ 3,738.0
|
|
$ 3,933.9
|
|
(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 %
|
Greater
China
|
561.8
|
|
548.4
|
|
2 %
|
|
3 %
|
|
3 %
|
|
|
|
|
|
|
|
|
|
|
Net Sales by Product
Category
|
|
|
|
|
|
|
|
|
|
Brands
|
$ 2,362.2
|
|
$ 2,533.1
|
|
(7) %
|
|
(6) %
|
|
2 %
|
Generics
(4)
|
1,375.8
|
|
1,400.8
|
|
(2) %
|
|
(2) %
|
|
4 %
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Gross
Profit
|
$ 1,459.2
|
|
$ 1,691.3
|
|
(14) %
|
|
|
|
|
U.S. GAAP Gross
Margin
|
38.9 %
|
|
42.9 %
|
|
|
|
|
|
|
Adjusted Gross Profit
(2)
|
$ 2,192.9
|
|
$ 2,333.9
|
|
(6) %
|
|
|
|
|
Adjusted Gross Margin
(2)
|
58.5 %
|
|
59.2 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Net
Earnings
|
$
94.8
|
|
$
331.6
|
|
(71) %
|
|
|
|
|
U.S. GAAP Earnings Per
Share
|
$
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
|
|
$ 1,223.1
|
|
(26) %
|
|
|
|
|
Adjusted EBITDA
(2)
|
$ 1,284.6
|
|
$ 1,360.1
|
|
(6) %
|
|
(5) %
|
|
4 %
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Net Cash
Provided by Operating Activities (5)
|
$
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 September 30, 2023.
|
(6)
|
Excluding the impact of
transaction costs primarily related to the divestitures of
$116 million, free cash flow for the three months ended
September 30, 2024, was $866 million. Excluding the
impact of transaction costs primarily related to the
divestitures and the eye care acquisitions of
$48 million, free cash flow for the three months ended
September 30, 2023, was $787 million.
|
|
Nine Months
Ended
|
|
September
30,
|
(Unaudited; in
millions, except %s and per share amounts)
|
2024
|
|
2023
|
|
Reported
Change
|
|
Operational
Change(1)
(2)
|
|
Divestiture
Adjusted
Operational
Change(2)(3)
|
Total Net
Sales
|
$ 11,177.4
|
|
$
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 %
|
Greater
China
|
1,644.7
|
|
1,645.1
|
|
— %
|
|
3 %
|
|
3 %
|
|
|
|
|
|
|
|
|
|
|
Net Sales by Product
Category
|
|
|
|
|
|
|
|
|
|
Brands
|
$
7,034.4
|
|
$
7,398.1
|
|
(5) %
|
|
(3) %
|
|
1 %
|
Generics
(4)
|
4,143.0
|
|
4,164.4
|
|
(1) %
|
|
— %
|
|
4 %
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Gross
Profit
|
$
4,408.6
|
|
$ 4,842.1
|
|
(9) %
|
|
|
|
|
U.S. GAAP Gross
Margin
|
39.3 %
|
|
41.8 %
|
|
|
|
|
|
|
Adjusted Gross Profit
(2)
|
$
6,551.6
|
|
$ 6,916.5
|
|
(5) %
|
|
|
|
|
Adjusted Gross Margin
(2)
|
58.4 %
|
|
59.7 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Net (Loss)
Earnings
|
$
(117.7)
|
|
$
820.3
|
|
NM
|
|
|
|
|
U.S. GAAP (Loss)
Earnings Per Share
|
$
(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) %
|
|
— %
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Net Cash
Provided by Operating Activities (5)
|
$
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 September 30, 2023.
|
(6)
|
Excluding the impact of
transaction costs primarily related to the divestitures of
$306 million, free cash flow for the nine months ended
September 30, 2024, was $1.9 billion. Excluding the impact of
transaction costs primarily related to the divestitures and the eye
care acquisitions of $79 million, free cash flow for the nine
months ended September 30, 2023, was $2.2 billion.
|
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 and Greater China. This was partially offset by
unfavorable channel dynamics in North
America and the impact of government price regulations in
Japan and Australia.
- 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 the Pharmaceuticals 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. and Europe. This licensing agreement leverages
Viatris' 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 the U.S. Food and Drug Administration in May 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 November 7, 2024. The
Company is not providing forward-looking guidance for U.S. GAAP net
earnings (loss) or U.S. GAAP diluted earnings (loss) per share
(EPS) or a quantitative reconciliation of its 2024 adjusted EBITDA
or adjusted EPS guidance to the most directly comparable U.S. GAAP
measures, U.S. GAAP net earnings (loss) or U.S. GAAP diluted EPS,
respectively, because it is unable to predict with reasonable
certainty the ultimate outcome of certain significant items,
including integration, acquisition and divestiture-related
expenses, restructuring expenses, asset impairments, litigation
settlements, and other contingencies, such as changes to contingent
consideration, acquired IPR&D and certain other gains or
losses, including for the fair value accounting for non-marketable
equity investments, as well as related income tax accounting,
because certain of these items have not occurred, are out of the
Company's control and/or cannot be reasonably predicted without
unreasonable effort. These items are uncertain, depend on various
factors, and could have a material impact on U.S. GAAP reported
results for the guidance period. With respect to the Estimated
Ranges provided as of August 8, 2024,
and November 7, 2024, U.S. GAAP net
cash provided by operating activities for 2024 is estimated to be
between $2.62 billion and
$2.92 billion, with a midpoint of
approximately $2.77 billion. With
respect to the Estimated Ranges provided as of August 8, 2024, Viatris did not provide
forward-looking guidance for U.S. GAAP net earnings or U.S. GAAP
diluted EPS or a quantitative reconciliation of its 2024 adjusted
EBITDA or adjusted EPS guidance. Please see "Non-GAAP Financial
Measures" for additional information. The Company currently expects
to be at the midpoint of the November 7,
2024, guidance ranges.
(In millions,
except Adjusted EPS)
|
Estimated Ranges
(2)
August 8,
2024
|
|
Midpoint
(2)
August 8,
2024
|
|
Acquired
IPR&D(3)
|
|
Estimated Ranges
(4)
November 7,
2024
|
|
Midpoint
(4)
November 7,
2024
|
Total
Revenues
|
$14,600 -
$15,100
|
|
$14,850
|
|
|
|
$14,600 -
$15,100
|
|
$14,850
|
Adjusted EBITDA
(1)
|
$4,600 -
$4,870
|
|
$4,735
|
|
($25)
|
|
$4,575 -
$4,845
|
|
$4,710
|
Free Cash Flow
(1)
|
$2,170 -
$2,570
|
|
$2,370
|
|
|
|
$2,170 -
$2,570
|
|
$2,370
|
Adjusted EPS
(1)
|
$2.58 -
$2.73
|
|
$2.66
|
|
($0.02)
|
|
$2.56 -
$2.71
|
|
$2.64
|
|
|
(1)
|
Non-GAAP financial
measures. See "Non-GAAP Financial Measures" for additional
information.
|
(2)
|
2024 Financial Guidance
as provided as of August 8, 2024, excluded the impact of any
divestiture-related taxes and transaction costs as well as any
acquired IPR&D to be incurred in any future period as it could
not be reasonably forecasted.
|
(3)
|
Acquired IPR&D
impact related to sotagliflozin licensing agreement entered into in
October 2024.
|
(4)
|
2024 Financial Guidance
as provided as of November 7, 2024, excludes the impact of any
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.
|
Conference Call and Earnings Materials
Viatris will host a conference call and live webcast, today at
8:30 a.m. ET, to review the Company's
third quarter 2024 financial results.
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
"Viatris Q3 2024 Earnings Presentation," which will be referenced
during the call, can be found at investor.viatris.com. A replay of
the webcast also will be available on the website.
About Viatris
Viatris Inc. (Nasdaq: VTRS) is a global healthcare company
uniquely positioned to bridge the traditional divide between
generics and brands, combining the best of both to more
holistically address healthcare needs globally. With a mission to
empower people worldwide to live healthier at every stage of life,
we provide access at scale, currently supplying high-quality
medicines to approximately 1 billion patients around the world
annually and touching all of life's moments, from birth to the end
of life, acute conditions to chronic diseases. With our
exceptionally extensive and diverse portfolio of medicines, a
one-of-a-kind global supply chain designed to reach more people
when and where they need them, and the scientific expertise to
address some of the world's most enduring health challenges, access
takes on deep meaning at Viatris. We are headquartered in the U.S.,
with global centers in Pittsburgh,
Shanghai and Hyderabad, India. Learn more at viatris.com
and investor.viatris.com, and connect with us on LinkedIn,
Instagram, YouTube and X (formerly Twitter).
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 the United States ("U.S. GAAP"). These
non-GAAP financial measures, including, but not limited to,
adjusted gross profit, adjusted gross margins, adjusted net
earnings, adjusted EPS, EBITDA, adjusted EBITDA, free cash flow,
free cash flow excluding the impact of transaction costs primarily
related to the divestitures, adjusted R&D and as a % of total
revenues, adjusted SG&A and as a % of total revenues, adjusted
earnings from operations, adjusted interest expense, adjusted other
income, net, adjusted effective tax rate, constant currency total
revenues, constant currency net sales, constant currency adjusted
EBITDA, constant currency adjusted EPS, and divestiture-adjusted
operational change, are presented in order to supplement investors'
and other readers' understanding and assessment of the financial
performance of Viatris Inc. ("Viatris" or the "Company"). Free cash
flow refers to U.S. GAAP net cash provided by operating activities
less capital expenditures. Management uses these measures
internally for forecasting, budgeting, measuring its operating
performance, and incentive-based awards. Primarily due to
acquisitions, divestitures and other significant events which may
impact comparability of our periodic operating results, Viatris
believes that an evaluation of its ongoing operations (and
comparisons of its current operations with historical and future
operations) would be difficult if the disclosure of its financial
results was limited to financial measures prepared only in
accordance with U.S. GAAP. We believe that non-GAAP financial
measures are useful supplemental information for our investors and
when considered together with our U.S. GAAP financial measures and
the reconciliation to the most directly comparable U.S. GAAP
financial measure, provide a more complete understanding of the
factors and trends affecting our operations. The financial
performance of the Company is measured by senior management, in
part, using adjusted metrics included herein, along with other
performance metrics. In addition, the Company believes that
including EBITDA and supplemental adjustments applied in presenting
adjusted EBITDA is appropriate to provide additional information to
investors to demonstrate the Company's ability to comply with
financial debt covenants and assess the Company's ability to incur
additional indebtedness. The Company also believes that adjusted
EBITDA better focuses management on the Company's underlying
operational results and true business performance and is used, in
part, for management's incentive compensation. We also report sales
performance using the non-GAAP financial measures of "constant
currency", also referred to herein as "operational change", total
revenues, net sales, adjusted EBITDA, and adjusted EPS. These
measures provide information on the change in total revenues, net
sales, adjusted EBITDA, and adjusted EPS assuming that foreign
currency exchange rates had not changed between the prior and
current period. The comparisons presented at constant currency
rates reflect comparative local currency sales at the prior year's
foreign exchange rates. We routinely evaluate our net sales, total
revenues, adjusted EBITDA, and adjusted EPS performance at constant
currency so that sales results can be viewed without the impact of
foreign currency exchange rates, thereby facilitating a
period-to-period comparison of our operational activities, and
believe that this presentation also provides useful information to
investors for the same reason. Divestiture-adjusted operational
change refers to operational change, further adjusted for the
impact of divestitures that have closed during 2023 and 2024 by
excluding proportionate net sales from those divested businesses
from comparable prior periods. The "Summary of Total Revenues by
Segment" table below compares net sales on an actual and constant
currency basis for each reportable segment for the quarters and
nine months ended September 30, 2024 and 2023 as well as for
total revenues, as well as divestiture adjusted operational change
in net sales and total revenues. Also, set forth below, Viatris has
provided reconciliations of such non-GAAP financial measures to the
most directly comparable U.S. GAAP financial measures. Investors
and other readers are encouraged to review the related U.S. GAAP
financial measures and the reconciliations of the non-GAAP measures
to their most directly comparable U.S. GAAP measures set forth
below, and investors and other readers should consider non-GAAP
measures only as supplements to, not as substitutes for or as
superior measures to, the measures of financial performance
prepared in accordance with U.S. GAAP. For additional information
regarding the components and uses of Non-GAAP financial measures
refer to Management's Discussion and Analysis of Financial
Condition and Results of Operations--Use of Non-GAAP Financial
Measures section of Viatris' Quarterly Report on Form 10-Q for the
three months ended September 30,
2024.
With respect to the Estimated Ranges as provided as of
August 8, 2024, at that time the
Company did not provide forward-looking guidance for U.S. GAAP net
earnings (loss) or U.S. GAAP diluted EPS or a quantitative
reconciliation of its 2024 adjusted EBITDA or adjusted EPS guidance
to the most directly comparable U.S. GAAP measures, U.S. GAAP net
earnings (loss) or U.S. GAAP diluted EPS, respectively, because it
was unable to predict with reasonable certainty the ultimate
outcome of certain significant items, including integration,
acquisition and divestiture-related expenses, restructuring
expenses, asset impairments, litigation settlements and other
contingencies, such as changes to contingent consideration,
acquired IPR&D and certain other gains or losses, including for
the fair value accounting for non-marketable equity investments, as
well as related income tax accounting, because certain of these
items had not occurred, were out of the Company's control and/or
could be reasonably predicted without unreasonable effort. These
items were uncertain, depended on various factors, and could have
had a material impact on U.S. GAAP reported results for the
guidance period. As previously disclosed, such guidance ranges
excluded any divestiture-related taxes and transaction costs as
well as any unknown acquired IPR&D to be incurred in any future
period as it could not be reasonably forecasted.
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 TSA services provided to Biocon Biologics
from the 2023 period.
SG&A and R&D TSA reimbursement and DSA reimbursement:
Expenses related to TSA services provided for divested businesses
are recorded in their respective functional line item; however,
reimbursement of those expenses plus any mark-up is included in
other income, net. For comparability purposes, amounts related to
the cost reimbursement were reclassified to adjusted SG&A and
adjusted R&D during 2023 and the first quarter of 2024,
primarily related to the Biocon Biologics Transaction. This
reclassification had no impact on adjusted net earnings, adjusted
EBITDA or adjusted EPS. Any TSA reimbursement and DSA reimbursement
amounts related to the closed divestitures are not direct offsets
to operational expense and have not been reclassified.
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
December 2023 and August 2024, the divestitures of the
commercialization rights in certain of the Upjohn Distributor
markets that closed in 2023 and 2024, the divestiture of the
women's healthcare business that closed in March 2024, the divestiture of the API business
in India that closed in
June 2024, and the divestiture of the
OTC business that closed in July
2024.
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
$3.8 billion including new product
revenues of $133 million; it added to
its financial strength with the repayment of approximately
$1.9 billion of debt; and it expanded
its innovative portfolio by entering into an exclusive licensing
agreement with Lexicon Pharmaceuticals for sotagliflozin outside of
the U.S. and Europe; very pleased
to report strong third quarter results that continue the momentum
we've seen all year; we are in a period of strong global execution
which has led to consistent base business growth and we expect this
momentum to continue into next year; our company is operating from
a position of financial strength with a clear and focused outlook
that centers on capital allocation; returning value to shareholders
through dividends and share repurchases will remain a central
element of optimizing and maximizing shareholder value; we will
balance this with making disciplined investments in commercialized
or late-stage assets through regional and global business
development to drive our future growth; 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; with sector-leading cash flow and a strong balance sheet
as our foundation, I believe we are well-positioned to deliver
consistent base business growth, while simultaneously investing in
our business and returning significant capital to our shareholders;
U.S. GAAP total revenues for 2024 as of November 7, 2024, are estimated to be between
$14.60 and $15.10 billion, with a midpoint of $14.85 billion or a full-year decrease of ~4%;
the Company's expects to deliver approximately $500 million to $600
million in new product revenues in 2024; the Company is
targeting its submission of EFFEXOR® (venlafaxine) to the PMDA in
2025; the outcomes of clinical trials; the Company currently
expects to be at the midpoint of the November 7, 2024, guidance ranges; the goals or
outlooks with respect to the Company's strategic initiatives,
including but not limited to the Company's two-phased strategic
vision and potential, announced and completed divestitures,
acquisitions or other transactions; the benefits and synergies of
such divestitures, acquisitions, or other transactions, or
restructuring programs; future opportunities for the Company and
its products; and any other statements regarding the Company's
future operations, financial or operating results, capital
allocation, dividend policy and payments, stock repurchases, debt
ratio and covenants, anticipated business levels, future earnings,
planned activities, anticipated growth, market opportunities,
strategies, competitions, commitments, confidence in future
results, efforts to create, enhance or otherwise unlock the value
of our unique global platform, and other expectations and targets
for future periods. Forward-looking statements may often be
identified by the use of words such as "will", "may", "could",
"should", "would", "project", "believe", "anticipate", "expect",
"plan", "estimate", "forecast", "potential", "pipeline", "intend",
"continue", "target", "seek" and variations of these words or
comparable words. Because forward-looking statements inherently
involve risks and uncertainties, actual future results may differ
materially from those expressed or implied by such forward-looking
statements. Factors that could cause or contribute to such
differences include, but are not limited to: the possibility that
the Company may not realize the intended benefits of, or achieve
the intended goals or outlooks with respect to, its strategic
initiatives (including divestitures, acquisitions, or other
potential transactions) or move up the value chain by focusing on
more complex and innovative products to build a more durable higher
margin portfolio; the possibility that the Company may be unable to
achieve intended or expected benefits, goals, outlooks, synergies,
growth opportunities and operating efficiencies in connection with
divestitures, acquisitions, other transactions, or restructuring
programs, within the expected timeframes or at all; with respect to
divestitures, failure to realize the total transaction values or
proceeds, including as a result of any purchase price adjustment or
a failure to achieve any conditions to the payment of any
contingent consideration; goodwill or impairment charges or other
losses, including but not limited to related to the divestiture or
sale of businesses or assets; the Company's failure to achieve
expected or targeted future financial and operating performance and
results; the potential impact of public health outbreaks, epidemics
and pandemics; actions and decisions of healthcare and
pharmaceutical regulators; changes in relevant laws, regulations
and policies and/or the application or implementation thereof,
including but not limited to tax, healthcare and pharmaceutical
laws, regulations and policies globally (including the impact of
recent and potential tax reform in the U.S. and pharmaceutical
product pricing policies in China); the ability to attract, motivate and
retain key personnel; the Company's liquidity, capital resources
and ability to obtain financing; any regulatory, legal or other
impediments to the Company's ability to bring new products to
market, including but not limited to "at-risk launches"; success of
clinical trials and the Company's or its partners' ability to
execute on new product opportunities and develop, manufacture and
commercialize products; any changes in or difficulties with the
Company's manufacturing facilities, including with respect to
inspections, remediation and restructuring activities, supply chain
or inventory or the ability to meet anticipated demand; the scope,
timing and outcome of any ongoing legal proceedings, including
government inquiries or investigations, and the impact of any such
proceedings on the Company; any significant breach of data security
or data privacy or disruptions to our IT systems; risks associated
with having significant operations globally; the ability to protect
intellectual property and preserve intellectual property rights;
changes in third-party relationships; the effect of any changes in
the Company's or its partners' customer and supplier relationships
and customer purchasing patterns, including customer loss and
business disruption being greater than expected following an
acquisition or divestiture; the impacts of competition, including
decreases in sales or revenues as a result of the loss of market
exclusivity for certain products; changes in the economic and
financial conditions of the Company or its partners; uncertainties
regarding future demand, pricing and reimbursement for the
Company's products; uncertainties and matters beyond the control of
management, including but not limited to general political and
economic conditions, inflation rates and global exchange rates; and
inherent uncertainties involved in the estimates and judgments used
in the preparation of financial statements, and the providing of
estimates of financial measures, in accordance with U.S. GAAP and
related standards or on an adjusted basis.
For more detailed information on the risks and uncertainties
associated with Viatris, see the risks described in Part I, Item 1A
of the Company's Annual Report on Form 10-K for the year ended
December 31, 2023, as amended, and
our other filings with the SEC. You can access Viatris' filings
with the SEC through the SEC website at www.sec.gov or through our
website and Viatris strongly encourages you to do so. Viatris
routinely posts information that may be important to investors on
our website at investor.viatris.com, and we use this website
address as a means of disclosing material information to the public
in a broad, non-exclusionary manner for purposes of the SEC's
Regulation Fair Disclosure (Reg FD). The contents of our website
are not incorporated into this release or our filings with the SEC.
Viatris undertakes no obligation to update any statements herein
for revisions or changes after the date of this release other than
as required by law.
Contacts
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
|
|
|
|
Viatris Inc. and
Subsidiaries
Condensed
Consolidated Statements of Operations
(Unaudited)
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
(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 Viatris Inc. shareholders
|
|
|
|
|
|
|
|
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
|
Viatris Inc. and
Subsidiaries
Condensed
Consolidated Balance Sheets
(Unaudited)
|
|
(In
millions)
|
September
30,
2024
|
|
December 31,
2023
|
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
|
Goodwill
|
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
|
Viatris Inc. and
Subsidiaries
|
Key Product Net
Sales, on a Consolidated Basis
|
(Unaudited)
|
|
|
Three months ended
September 30,
|
|
Nine months ended
September 30,
|
(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 September 30, 2024 include the impact of
foreign currency translations compared to the prior year
period.
|
Viatris Inc. and
Subsidiaries
Reconciliation of
Non-GAAP Financial Measures
(Unaudited)
|
|
Reconciliation of
U.S. GAAP Net Earnings (Loss) to Adjusted Net Earnings and U.S.
GAAP Earnings (Loss) Per Share to Adjusted
EPS
|
|
Below is a
reconciliation of U.S. GAAP net earnings (loss) and diluted
earnings (loss) per share to adjusted net earnings and
adjusted EPS for the
three and nine months ended September 30, 2024 compared to the
prior year period:
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
(In millions,
except per share amounts)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP net earnings
(loss) and U.S. GAAP
diluted earnings (loss) per share
|
$ 94.8
|
|
$
0.08
|
|
$
331.6
|
|
$
0.27
|
|
$ (117.7)
|
|
$
(0.10)
|
|
$
820.3
|
|
$
0.68
|
Purchase accounting
amortization (primarily
included in cost of sales) (a)
|
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,
net
|
31.5
|
|
|
|
(26.1)
|
|
|
|
239.3
|
|
|
|
(36.5)
|
|
|
Interest expense
(primarily amortization of
premiums and discounts on long term debt)
|
0.4
|
|
|
|
(10.7)
|
|
|
|
(14.0)
|
|
|
|
(31.5)
|
|
|
Loss on divestitures of
businesses (included in
other income, net) (c)
|
107.4
|
|
|
|
—
|
|
|
|
295.8
|
|
|
|
—
|
|
|
Acquisition and
divestiture-related costs
(primarily included in SG&A)(d)
|
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
tax related items (h)
|
(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
|
|
$ 2.11
|
|
$
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 September 30, 2024, includes an IPR&D intangible
asset impairment charge of $102.0 million as the Company
concluded that one of its IPR&D assets was fully impaired due
to unfavorable clinical results and the termination of the
development program.
|
(b)
|
For the nine months
ended September 30, 2024, includes a goodwill impairment
charge of $321.0 million related to the JANZ reporting
unit.
|
(c)
|
For the three months
ended September 30, 2024, consists primarily of additional
pre-tax charges related to the divestitures of the OTC, API, and
women's healthcare businesses of approximately $92.6 million,
$15.1 million, and $2.0 million, respectively. For the
nine months ended September 30, 2024, consists primarily of
additional pre-tax charges / (gains) related to the divestitures of
the OTC, API, and women's healthcare businesses of approximately
$340.2 million, $32.5 million, and $(77.6) million,
respectively.
|
(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 September 30, 2024, charges include approximately
$82.7 million and $98.3 million, respectively, in cost of
sales, approximately $0.9 million and $1.9 million, respectively,
in R&D, and approximately $21.8 million and $45.9 million,
respectively, in SG&A.
|
(f)
|
For the three and nine
months ended September 30, 2024, charges include incremental
manufacturing variances at plants in the 2020 restructuring program
of approximately $4.0 million and $15.5 million,
respectively.
|
(g)
|
For the three and nine
months ended September 30, 2024, includes gains of
approximately $39.4 million and $368.7 million,
respectively, as a result of remeasuring the CCPS in Biocon
Biologics to fair value. Also includes a gain on the extinguishment
of debt of $16.7 million.
|
(h)
|
Adjusted for changes
for uncertain tax positions.
|
Reconciliation of
U.S. GAAP Net Earnings (Loss) to EBITDA and Adjusted
EBITDA
|
|
Below is a
reconciliation of U.S. GAAP net earnings (loss) to EBITDA and
adjusted EBITDA for the three and nine months ended
September 30, 2024 compared to the prior year
period:
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
(In
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP net earnings
(loss)
|
$
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 U.S. GAAP Net Earnings (Loss) to Adjusted Net
Earnings.
|
Summary of Total
Revenues by Segment
|
|
|
Three Months
Ended
|
|
September
30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions,
except %s)
|
2024
|
|
2023
|
|
%
Change
|
|
2024
Currency
Impact (1)
|
|
2024
Constant
Currency
Revenues
|
|
Constant
Currency
%
Change (2)
|
|
Closed
Divestitures (3)
|
|
2023
Adjusted
Ex
Divestitures (4)
|
|
Divestiture-
Adjusted
Operational
Change (5)
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Developed
Markets
|
$ 2,298.7
|
|
$ 2,408.5
|
|
(5) %
|
|
$ (15.4)
|
|
$
2,283.3
|
|
(5) %
|
|
$
184.7
|
|
$ 2,223.8
|
|
3 %
|
Greater
China
|
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)
|
$ 3,751.2
|
|
$ 3,941.9
|
|
(5) %
|
|
$ 14.5
|
|
$
3,765.7
|
|
(4) %
|
|
$
290.7
|
|
$ 3,651.2
|
|
3 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
Ended
|
|
September
30,
|
(In millions,
except %s)
|
2024
|
|
2023
|
|
%
Change
|
|
2024
Currency
Impact (1)
|
|
2024
Constant
Currency
Revenues
|
|
Constant
Currency
% Change (2)
|
|
Closed
Divestitures (3)
|
|
2023
Adjusted
Ex
Divestitures (4)
|
|
Divestiture-
Adjusted
Operational
Change (5)
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Developed
Markets
|
$ 6,783.3
|
|
$ 6,932.7
|
|
(2) %
|
|
$ (13.6)
|
|
$
6,769.7
|
|
(2) %
|
|
$
231.3
|
|
$ 6,701.4
|
|
1 %
|
Greater
China
|
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
|
|
$ 11,368.3
|
|
(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
|
|
$ 11,402.0
|
|
(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 U.S. GAAP
net sales minus proportionate net sales relating to divestitures
that have closed during 2023 and 2024 for the relevant
period.
|
(5)
|
See "Certain Key Terms
and Presentation Matters" in this release for more
information.
|
(6)
|
For the three months
ended September 30, 2024, other revenues in Developed Markets,
Greater China, JANZ, and Emerging Markets were approximately
$9.5 million, $0.4 million, $1.2 million, and
$2.1 million, respectively. For the nine months ended
September 30, 2024, other revenues in Developed Markets,
Greater China, JANZ, and Emerging Markets were approximately
$22.6 million, $0.8 million, $1.7 million, and
$8.7 million, respectively.
|
(7)
|
Amounts exclude
intersegment revenue which eliminates on a consolidated
basis.
|
Reconciliation of
Income Statement Line Items
|
(Unaudited)
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
(In millions,
except %s)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP cost of
sales
|
$
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
|
|
September
30,
|
|
September
30,
|
(In millions,
except %s)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP
R&D
|
$
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
|
|
September
30,
|
|
September
30,
|
(In millions,
except %s)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP
SG&A
|
$
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
|
|
September
30,
|
|
September
30,
|
(In
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP total
operating expenses
|
$
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
|
|
September
30,
|
|
September
30,
|
(In
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP interest
expense
|
$
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
|
|
September
30,
|
|
September
30,
|
(In
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP other
income, net
|
$
(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
|
|
September
30,
|
|
September
30,
|
(In millions,
except %s)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP earnings
(loss) before income taxes
|
$
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
|
|
|
|
|
|
|
|
|
U.S. GAAP income tax
(benefit) provision
|
$
(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)
|
U.S. GAAP gross profit
is calculated as total revenues less U.S. GAAP cost of sales. U.S.
GAAP gross margin is calculated as U.S. GAAP gross profit divided
by total revenues. Adjusted gross profit is calculated as total
revenues less adjusted cost of sales. Adjusted gross margin is
calculated as adjusted gross profit divided by total
revenues.
|
(b)
|
Refer to "Certain Key
Terms and Presentation Matters" section in this release for more
information on reclassifications related to TSA
reimbursements.
|
(c)
|
U.S. GAAP earnings from
operations is calculated as U.S. GAAP gross profit less U.S. GAAP
total operating expenses. Adjusted earnings from operations is
calculated as adjusted gross profit less adjusted total operating
expenses.
|
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 Net Cash provided by Operating
Activities to Free Cash Flow is presented below:
|
|
(In
millions)
|
|
Estimated U.S. GAAP Net
Cash provided by Operating Activities (a)
|
$2,620 -
$2,920
|
|
|
Less: Capital
Expenditures
|
$(350) -
$(450)
|
|
|
Free Cash Flow
(a)
|
$2,170 -
$2,570
|
___________
|
(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 August 8, 2024
|
|
(Unaudited)
|
|
A reconciliation of the
estimated 2024 U.S. GAAP Net Cash provided by Operating Activities
to Free Cash Flow is presented below:
|
|
(In
millions)
|
|
Estimated U.S. GAAP Net
Cash provided by Operating Activities (a)
|
$2,620 -
$2,920
|
|
|
Less: Capital
Expenditures
|
$(350) -
$(450)
|
|
|
Free Cash Flow
(a)
|
$2,170 -
$2,570
|
___________
|
(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 Viatris' total debt at notional amounts at September
30, 2024 to the sum of Viatris' adjusted EBITDA
for the quarters ended December 31, 2023, March 31, 2024,
June 30, 2024 and September 30, 2024.
|
|
|
Three Months
Ended
|
|
Twelve
Months
Ended
|
(In millions,
except ratio)
|
December
31, 2023
|
|
March 31,
2024
|
|
June 30,
2024
|
|
September
30, 2024
|
|
September
30, 2024
|
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: October 2024
make-whole call (a)
|
|
|
|
|
|
|
|
|
(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 (~$325M) of remaining 2025 Euro Senior Notes on October 16,
2024.
|
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 (~$325M) of the remaining 2025 Euro Senior Notes on October 16, 2024, the Company anticipates the
expected repayment of €1.0B (~$1.1B)
maturity of 2024 Euro Senior Notes in
November 2024.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/viatris-reports-third-quarter-financial-results-for-2024-302298689.html
SOURCE Viatris Inc.