PITTSBURGH, Feb. 27,
2025 /PRNewswire/ --

- Meets 2024 Guidance for Total Revenues, Adjusted EBITDA and
Adjusted EPS; Exceeds 2024 Guidance for Free Cash Flow [1]
- Reports 2024 Total Revenues of $14.7
Billion, U.S. GAAP Net Loss of $(634)
Million, Adjusted EBITDA of $4.7
Billion, U.S. GAAP Diluted EPS Loss of $(0.53) per Share, Adjusted EPS of $2.65 per Share, U.S. GAAP Net Cash Provided by
Operating Activities of $2.3 Billion,
and Free Cash Flow of $2.0 Billion
Including ~$650 Million of
Transaction-Related Costs
- Delivers Strong New Product Revenues of $582 Million in 2024
- Returns $825 Million in
Capital to Shareholders and Repays $3.7
Billion of Debt in 2024
- Announces Plan to Prioritize Capital Return in 2025,
Including $500 Million to
$650 Million in Share Repurchases
- Expects Six Phase 3 Data Readouts and Achievement of
Important Late-Stage Development Milestones for Innovative Assets
Selatogrel, Cenerimod and Sotagliflozin in 2025
- Provides 2025 Financial Guidance Including the Expected
Financial Impact From Indore Facility Warning Letter and Import
Alert
- Begins Enterprise-Wide Initiative to Review its Global
Infrastructure and Identify Additional Cost Savings
Viatris Inc. (Nasdaq: VTRS) today announced strong
financial results for the fourth quarter and full year
2024—including divestiture-adjusted operational revenue growth of
2% for the full year with growth across all segments, new product
revenues of $582 million and full
year free cash flow that exceeded the Company's guidance.[2]
"2024 was a good year for Viatris with full year operational
revenue growth of 2%, excluding divestitures, in line with our
guidance," said Scott A. Smith, CEO,
Viatris. "As we head into 2025, we are focused on driving strong
commercial execution, advancing our pipeline—including several
important late-stage development milestones for selatogrel,
cenerimod and sotagliflozin and six Phase 3 readouts—prioritizing
capital return with a focus on share repurchases, executing our
remediation plan for Indore and beginning an enterprise-wide
initiative to review our global infrastructure and identify
additional cost savings."
"In 2024, we delivered strong cash flows that exceeded our
expectations, strengthened our balance sheet with $3.7 billion of debt paydown and achieved our
long-term gross leverage target, ending the year at 2.9x," said
Doretta Mistras, CFO,
Viatris. "Looking at the year ahead, our focus will include
executing on our 2025 operating plan and identifying opportunities
to grow our business and streamline our global infrastructure
post-divestitures. In addition, we will prioritize capital return
to our shareholders, including a sizeable minimum commitment to
share repurchases."
[1] With respect to the 2024 guidance ranges provided on
November 7, 2024, Viatris 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. U.S. GAAP net cash
provided by operating activities for 2024 was estimated to be
between $2.62 billion and
$2.92 billion. As previously
disclosed, such guidance ranges excluded the impact of any
divestiture-related taxes and transaction costs as well as any
acquired IPR&D for unsigned deals to be incurred in any future
period as it could not be reasonably forecasted. U.S. GAAP net cash
provided by operating activities for 2024 was $2.3 billion and free cash flow excluding the
impact of transaction costs for 2024 was $2.6 billion. Please see "Non-GAAP Financial
Measures" for additional information.
[2] For the year ended December 31,
2024, total revenues declined ~(4)%, Developed Markets net
sales declined ~(3)%, Emerging Markets net sales declined ~(12)%,
JANZ net sales declined ~(5)% and Greater
China net sales were flat, in each case, on a U.S. GAAP
basis. As previously disclosed, our free cash flow guidance
range excluded the impact of any divestiture-related taxes and
transaction costs.
Fourth Quarter Results
|
Three Months
Ended
|
|
December
31,
|
(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
|
$
3,515.4
|
|
$
3,825.9
|
|
(8) %
|
|
(7) %
|
|
1 %
|
Developed
Markets
|
2,146.1
|
|
2,319.2
|
|
(7) %
|
|
(7) %
|
|
1 %
|
Emerging
Markets
|
513.0
|
|
619.1
|
|
(17) %
|
|
(13) %
|
|
1 %
|
JANZ
|
334.5
|
|
372.3
|
|
(10) %
|
|
(7) %
|
|
(5) %
|
Greater
China
|
521.8
|
|
515.3
|
|
1 %
|
|
2 %
|
|
2 %
|
|
|
|
|
|
|
|
|
|
|
Net Sales by Product
Category
|
|
|
|
|
|
|
|
|
|
Brands
|
$
2,165.9
|
|
$
2,402.4
|
|
(10) %
|
|
(8) %
|
|
— %
|
Generics
|
1,349.5
|
|
1,423.5
|
|
(5) %
|
|
(5) %
|
|
2 %
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Gross
Profit
|
$
1,215.0
|
|
$
1,596.5
|
|
(24) %
|
|
|
|
|
U.S. GAAP Gross
Margin
|
34.4 %
|
|
41.6 %
|
|
|
|
|
|
|
Adjusted Gross Profit
(2)
|
$
1,986.9
|
|
$
2,208.3
|
|
(10) %
|
|
|
|
|
Adjusted Gross Margin
(2)
|
56.3 %
|
|
57.5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Net
Loss
|
$
(516.5)
|
|
$
(765.6)
|
|
(33) %
|
|
|
|
|
U.S. GAAP Loss Per
Share
|
$
(0.43)
|
|
$
(0.64)
|
|
(33) %
|
|
|
|
|
Adjusted Net Earnings
(2)
|
$
655.6
|
|
$
746.6
|
|
(12) %
|
|
|
|
|
Adjusted EPS
(2)
|
$ 0.54
|
|
$ 0.62
|
|
(13) %
|
|
(12) %
|
|
1 %
|
|
|
|
|
|
|
|
|
|
|
EBITDA
(2)
|
$
339.9
|
|
$
(69.7)
|
|
nm
|
|
|
|
|
Adjusted EBITDA
(2)
|
$
983.5
|
|
$
1,117.4
|
|
(12) %
|
|
(12) %
|
|
— %
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Net Cash
Provided by Operating Activities (4)
|
$
482.7
|
|
$
568.5
|
|
(15) %
|
|
|
|
|
Capital
Expenditures
|
140.4
|
|
$
165.5
|
|
(15) %
|
|
|
|
|
Free Cash Flow
(2)(4)(5)
|
$
342.3
|
|
$
403.0
|
|
(15) %
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Represents operational
change for net sales, adjusted EBITDA, and adjusted EPS which
excludes the impacts of foreign currency translation. See "Certain
Key Terms and Presentation Matters" in this release for more
information.
|
(2)
|
Non-GAAP financial
measures. See "Non-GAAP Financial Measures" for additional
information.
|
(3)
|
Represents adjustments
for the impact of proportionate results from the divestitures that
closed in 2023 and 2024, from the 2023 period on an operational
basis. See "Certain Key Terms and Presentation Matters" in this
release for more information.
|
(4)
|
Beginning in 2024,
upfront and milestone payments related to externally developed
IPR&D projects acquired directly in a transaction other than a
business combination, which were previously included in cash flows
from operating activities in the consolidated statements of cash
flows, are now classified as cash flows from investing activities.
Certain reclassifications were made to conform the prior period
consolidated financial statements to the current period
presentation. The adjustments resulted in an increase to net cash
provided by operating activities, free cash flow, and net cash used
in investing activities of $89 million for the three months
ended December 31, 2023.
|
(5)
|
Excluding the impact of
transaction costs and taxes primarily related to the divestitures
of $343 million, free cash flow for the three months ended
December 31, 2024 was $685 million. Excluding the impact of
transaction costs primarily related to the divestitures and the eye
care acquisitions of $140 million, free cash flow for the
three months ended December 31, 2023 was
$543 million.
|
Full Year Results
|
Year
Ended
|
|
December
31,
|
(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
|
$
14,692.8
|
|
$
15,388.4
|
|
(5) %
|
|
(3) %
|
|
2 %
|
Developed
Markets
|
8,929.4
|
|
9,251.9
|
|
(3) %
|
|
(4) %
|
|
1 %
|
Emerging
Markets
|
2,250.7
|
|
2,551.6
|
|
(12) %
|
|
(7) %
|
|
5 %
|
JANZ
|
1,346.2
|
|
1,424.5
|
|
(5) %
|
|
— %
|
|
1 %
|
Greater
China
|
2,166.5
|
|
2,160.4
|
|
— %
|
|
2 %
|
|
2 %
|
|
|
|
|
|
|
|
|
|
|
Net Sales by Product
Category
|
|
|
|
|
|
|
|
|
|
Brands
|
$
9,200.3
|
|
$
9,800.5
|
|
(6) %
|
|
(4) %
|
|
1 %
|
Generics
|
5,492.5
|
|
5,587.9
|
|
(2) %
|
|
(1) %
|
|
3 %
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Gross
Profit
|
$
5,623.6
|
|
$
6,438.6
|
|
(13) %
|
|
|
|
|
U.S. GAAP Gross
Margin
|
38.2 %
|
|
41.7 %
|
|
|
|
|
|
|
Adjusted Gross Profit
(2)
|
$
8,538.6
|
|
$
9,124.8
|
|
(6) %
|
|
|
|
|
Adjusted Gross Margin
(2)
|
57.9 %
|
|
59.1 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Net (Loss)
Earnings
|
$
(634.2)
|
|
$
54.7
|
|
nm
|
|
|
|
|
U.S. GAAP (Loss)
Earnings Per Share
|
$
(0.53)
|
|
$
0.05
|
|
nm
|
|
|
|
|
Adjusted Net Earnings
(2)
|
$
3,192.4
|
|
$
3,537.7
|
|
(10) %
|
|
|
|
|
Adjusted EPS
(2)
|
$
2.65
|
|
$
2.93
|
|
(10) %
|
|
(8) %
|
|
— %
|
|
|
|
|
|
|
|
|
|
|
EBITDA
(2)
|
$
2,820.0
|
|
$
3,516.5
|
|
(20) %
|
|
|
|
|
Adjusted EBITDA
(2)
|
$
4,669.4
|
|
$
5,124.1
|
|
(9) %
|
|
(8) %
|
|
— %
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Net Cash
Provided by Operating Activities (4)
|
$
2,302.9
|
|
$
2,900.0
|
|
(21) %
|
|
|
|
|
Capital
Expenditures
|
326.0
|
|
377.0
|
|
(14) %
|
|
|
|
|
Free Cash Flow
(2)(4)(5)
|
$
1,976.9
|
|
$
2,523.0
|
|
(22) %
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Represents operational
change for net sales, adjusted EBITDA, and adjusted EPS which
excludes the impacts of foreign currency translation. See "Certain
Key Terms and Presentation Matters" in this release for more
information.
|
(2)
|
Non-GAAP financial
measures. See "Non-GAAP Financial Measures" for additional
information.
|
(3)
|
Represents adjustments
for the impact of proportionate results from the divestitures that
closed in 2023 and 2024, from the 2023 period on an operational
basis. See "Certain Key Terms and Presentation Matters" in this
release for more information.
|
(4)
|
Beginning in 2024,
upfront and milestone payments related to externally developed
IPR&D projects acquired directly in a transaction other than a
business combination, which were previously included in cash flows
from operating activities in the consolidated statements of cash
flows, are now classified as cash flows from investing activities.
Certain reclassifications were made to conform the prior period
consolidated financial statements to the current period
presentation. The adjustments resulted in an increase to net cash
provided by operating activities, free cash flow, and net cash used
in investing activities of $100 million for the year ended December
31, 2023.
|
(5)
|
Excluding the impact of
transaction costs and taxes primarily related to the divestitures
of $649 million, free cash flow for the year ended December
31, 2024 was $2.6 billion. Excluding the impact of transaction
costs primarily related to the divestitures and the eye care
acquisitions of $219 million, free cash flow for the year
ended December 31, 2023 was $2.7 billion.
|
Financial Highlights
- Fourth quarter 2024 total net sales were $3.5 billion, up 1% on a divestiture-adjusted
operational basis compared to fourth-quarter 2023 results.
- Brands net sales reflect the expansion of the Company's
portfolio in Emerging Markets and JANZ, and strong growth in
Greater China.
- Generics net sales reflect strong growth from new product
performance in Developed Markets, continued growth from complex
products, and solid performance across our broader European
portfolio.
- The Company generated approximately $85
million in new product revenues in the quarter
(approximately $582 million for the
year). The Company expects to deliver $450
million to $550 million in new
product revenues in 2025.
- The Company had U.S. GAAP net cash provided by operating
activities of $483 million in the
quarter ($2.3 billion for the year)
and generated free cash flow, excluding the impact of transaction
costs, of $685 million in the fourth
quarter ($2.6 billion for the
year).
- The Company paid down approximately $1.4
billion in debt in the fourth quarter (approximately
$3.7 billion for the year) and
achieved its long-term gross leverage target, ending the year at
2.9x.
Indore Facility Update
- Following an inspection of Viatris' oral finished dose
manufacturing facility in Indore, India, in June
2024 the Company received a warning letter and import alert
from the U.S. Food and Drug Administration (FDA) in December 2024. The import alert affects 11
actively distributed products, including lenalidomide and
everolimus. The FDA made exceptions, subject to certain conditions,
for four products based on shortage concerns. Following recently
concluded interactions with the FDA regarding potential additional
product exceptions, the Company currently does not expect any
additional product exceptions to be granted.
While product continues to be shipped from the Indore facility to
markets outside the U.S., the Company currently anticipates some
impact in other markets, including to parts of its ARV business in
Emerging Markets and to select generic products in Europe. The Company currently estimates the
negative impact on 2025 total revenues to be approximately
$500 million and to 2025 adjusted
EBITDA to be approximately $385
million.
The Company immediately implemented a comprehensive remediation
plan following the FDA's inspection in June
2024. The necessary corrective and preventive actions are
well underway, including, but not limited to, related personnel
actions. Additionally, the Company has engaged independent
third-party subject matter experts to support the remediation
plan.
The Company is more than halfway through its remediation efforts
and expects to be completed in a few months at which time the
Company anticipates requesting FDA to conduct a reinspection of the
facility. The Company takes these matters very seriously and is
working closely with its customers to mitigate any possible supply
disruptions and meet the needs of patients and will continue to
work to ensure that the FDA is satisfied with the steps that have
been taken to resolve all the points raised.
Additional Updates
- In December 2024, the Company
announced the publication of Phase 2b
CARE study result evaluating the efficacy and safety of cenerimod
in adults with moderate-to-severe systemic lupus erythematosus
(SLE). The results, published in Lancet Rheumatology, showed
cenerimod 4 mg demonstrated clinically meaningful and sustained
improvement from baseline on multiple measures of SLE disease
activity compared to placebo, in addition to stable background SLE
therapy. Cenerimod was shown to be well tolerated with an adverse
event profile consistent with the mechanism of action.
- In February 2025, The Lancet
Diabetes & Endocrinology published a research paper
analyzing the ability of sotagliflozin, a dual SGLT1 and SGLT2
inhibitor, to reduce the risks of life-threatening cardiovascular
outcomes. The findings from the study, "Reduction in Major Adverse
Cardiovascular Events with Sotagliflozin: A Prespecified Analysis
of the SCORED Randomized Trial," concluded that the ischemic
benefit of sotagliflozin on both heart attack (myocardial
infarction, or MI), and stroke reduction has not been shown by
other SGLT inhibitors. The researchers note that sotagliflozin
reduced major adverse cardiovascular events (MACE), MI, and stroke
among patients with type 2 diabetes (T2D), chronic kidney disease
(CKD), and high cardiovascular (CV) risk.
The study was a secondary analysis of SCORED, a double-blind,
placebo-controlled, randomized clinical trial enrolling patients
with T2D and CKD. A pre-specified outcome was total MACE, which was
defined as a composite of total CV death, nonfatal MI, and nonfatal
stroke. Other outcomes included total MI and total stroke.
- In February 2025, in order to
preserve the ongoing continuity of the development programs for
selatogrel and cenerimod, the Company updated certain terms of the
original global research and development collaboration agreements
with Idorsia announced in February
2024. Under the updated terms, Viatris will receive
additional territory rights in Japan, South
Korea and certain other countries in the Asia-Pacific region for cenerimod, a reduction
of certain contingent milestone payments by $250 million, of which $200 million is from future development
milestones, and other consideration in exchange for Viatris
assuming $100 million of Idorsia's
obligation to contribute to development costs. In addition, the
updated terms provide for the replacement of the original joint
development committee with a transition committee to oversee the
transition of both development programs to Viatris.
2025 Financial Guidance
The Company is providing the following financial guidance
metrics for fiscal year 2025.
The Company's financial guidance metrics for fiscal year 2025
include the anticipated negative impact from the Indore facility of
~$500 million to total revenues and
~$385 million to adjusted EBITDA. 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 2025 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. U.S. GAAP net cash provided by
operating activities for 2025 is estimated to be between
$2.2 billion and $2.5 billion, with a midpoint of approximately
$2.35 billion.
(In millions,
except Adjusted EPS)
|
|
Estimated
Guidance
Range
|
|
Midpoint
|
Total
Revenues
|
|
$13,500 -
$14,000
|
|
$13,750
|
Adjusted EBITDA
(1)(2)
|
|
$3,900 -
$4,200
|
|
$4,050
|
Adjusted EPS
(1)(2)
|
|
$2.12 -
$2.26
|
|
$2.19
|
Free Cash Flow
(1)(2)
|
|
$1,800 -
$2,200
|
|
$2,000
|
|
|
(1)
|
Non-GAAP financial
measures. See "Non-GAAP Financial Measures" for additional
information.
|
(2)
|
Excludes the impact of
divestiture-related taxes and transaction costs. Also excludes any
acquired IPR&D for unsigned deals to be incurred in any future
period as it cannot be reasonably forecasted.
|
Key Exchange Rates
Used for 2025 Guidance
|
|
|
China Renminbi ($
/CNY)
|
|
7.20
|
Euro ($ /
EUR)
|
|
0.95
|
Indian Rupee ($ /
INR)
|
|
86.71
|
Japanese Yen ($ /
JPY)
|
|
153.64
|
Conference Call and Earnings Materials
Viatris will host a conference call and live webcast, today at
8:30 a.m. ET, to review the Company's
fourth quarter and full-year 2024 financial results, and 2025
financial guidance. 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 Q4 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.
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; 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, divestiture-adjusted operational change, leverage
ratio, and long-term leverage target, 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 and total revenues on an actual and constant currency basis
for each reportable segment for the three and twelve months ended
December 31, 2024 and 2023, 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' Annual Report on
Form 10-K for the year ended December 31, 2024.
With respect to the guidance ranges as provided on November 7, 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 not 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
acquired IPR&D for unsigned deals to be incurred in any future
period as it could not be reasonably forecasted. With respect to
the guidance ranges as provided on November
7, 2024, U.S. GAAP net cash provided by operating activities
for 2024 was estimated to be between $2.62
billion and $2.92 billion,
with a midpoint of approximately $2.77
billion.
Certain Key Terms and Presentation Matters
New product sales, new product launches or new product revenues:
Refers to revenue from new products launched in 2024 and the
carryover impact of new products, including business development,
launched within the last 12 months.
Operational change: Refers to constant currency percentage
changes and is derived by translating amounts for the current
period at prior year comparative period exchange rates, and in
doing so shows the percentage change from 2024 constant currency
net sales, total revenues, adjusted EBITDA, and adjusted EPS to the
corresponding amount in the prior year.
Divestiture-adjusted operational change: Refers to
operational changes, further adjusted for the impact of the
proportionate results from the divestitures that closed in 2023 and
2024, from the 2023 period by excluding such net sales from those
divested businesses from comparable prior periods. Also, for
adjusted EBITDA and adjusted EPS, refers to operational changes,
adjusted as outlined in the previous sentence and further adjusted
for the mark up for the TSA services provided to Biocon Biologics
Limited ("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 expense (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
contribution of the biosimilars business to Biocon Biologics in
November 2022. 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 the majority 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 2025 financial guidance including the expected
financial impact from Indore facility warning letter and import
alert; plan to prioritize capital return in 2025, including
$500 million to $650 million in share repurchases; expects six
Phase 3 data readouts and achievement of important late-stage
development milestones for innovative assets selatogrel, cenerimod
and sotagliflozin in 2025; enterprise-wide initiative to review its
global infrastructure and identify additional cost savings; as we
head into 2025, we are focused on driving strong commercial
execution, advancing our pipeline—including several important
late-stage development milestones for selatogrel, cenerimod and
sotagliflozin and six Phase 3 readouts—prioritizing capital return
with a focus on share repurchases, executing our remediation plan
for Indore and beginning an enterprise-wide initiative to review
our global infrastructure and identify additional cost savings;
looking at the year ahead, our focus will include executing on our
2025 operating plan and identifying opportunities to grow our
business and streamline our global infrastructure
post-divestitures; we will prioritize capital return to our
shareholders, including a sizeable minimum commitment to share
repurchases; the Company expects to deliver $450 million to $550
million in new product revenues in 2025; the Company
currently does not expect any additional product exceptions to be
granted for the Indore facility; while product continues to be
shipped from the Indore facility to markets outside the U.S., the
Company currently anticipates some impact in other markets,
including to parts of its ARV business in Emerging Markets and to
select generic products in Europe;
the Company currently estimates the negative impact on 2025 total
revenues to be approximately $500
million and to 2025 adjusted EBITDA to be approximately
$385 million; the Company immediately
implemented a comprehensive remediation plan following the FDA's
inspection in June 2024; the
necessary corrective and preventive actions are well underway,
including, but not limited to, related personnel actions; the
Company has engaged independent third-party subject matter experts
to support the remediation plan; the Company is more than halfway
through its remediation efforts and expects to be completed in a
few months at which time the Company anticipates requesting FDA to
conduct a reinspection of the facility; the Company is working
closely with its customers to mitigate any possible supply
disruptions and meet the needs of patients and will continue to
work to ensure that the FDA is satisfied with the steps that have
been taken to resolve all the points raised; the outcomes of
clinical trials and research studies; updated terms of the
Company's development collaboration agreements with Idorsia; the
goals or outlooks with respect to the Company's strategic
initiatives and priorities, including but not limited to
divestitures, acquisitions, strategic alliances, collaborations, or
other potential transactions; the benefits and synergies of such
divestitures, acquisitions, strategic alliances, collaborations, 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, share
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
value, 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 and priorities
(including divestitures, acquisitions, strategic alliances,
collaborations, or other potential transactions) or accelerate its
growth by building on the strength of its base business with an
expanding portfolio of innovative, best-in-class, patent-protected
assets; 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, strategic alliances, collaborations, or
other transactions, or restructuring programs, within the expected
timeframes or at all; the ongoing risks and uncertainties
associated with our recent divestitures; goodwill or impairment
charges or other losses; the Company's failure to achieve expected
or targeted future financial and operating performance and results;
the potential impact of natural or man-made disasters, public
health outbreaks, epidemics, pandemics, or social disruption in
regions where we or our partners or suppliers operate; 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; 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
adverse regulatory action, 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, tariffs and trade
policies, 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, the
Company's Annual Report on Form 10-K for the year ended
December 31, 2024, which is expected
to be filed with the SEC on February 27,
2025, 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.
Viatris Inc. and
Subsidiaries
|
Condensed
Consolidated Statements of Operations
|
(Unaudited)
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
December
31,
|
|
December
31,
|
(In millions,
except per share amounts)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenues:
|
|
|
|
|
|
|
|
Net sales
|
$ 3,515.4
|
|
$ 3,825.9
|
|
$
14,692.8
|
|
$
15,388.4
|
Other
revenues
|
12.7
|
|
11.4
|
|
46.5
|
|
38.5
|
Total
revenues
|
3,528.1
|
|
3,837.3
|
|
14,739.3
|
|
15,426.9
|
Cost of
sales
|
2,313.1
|
|
2,240.8
|
|
9,115.7
|
|
8,988.3
|
Gross profit
|
1,215.0
|
|
1,596.5
|
|
5,623.6
|
|
6,438.6
|
Operating
expenses:
|
|
|
|
|
|
|
|
Research and
development
|
206.5
|
|
202.8
|
|
808.7
|
|
805.2
|
Acquired
IPR&D
|
30.0
|
|
94.3
|
|
28.3
|
|
105.5
|
Selling, general and
administrative
|
1,046.7
|
|
1,605.8
|
|
4,425.6
|
|
4,650.1
|
Litigation settlements
and other contingencies, net
|
111.6
|
|
148.1
|
|
350.9
|
|
111.6
|
Total operating
expenses
|
1,394.8
|
|
2,051.0
|
|
5,613.5
|
|
5,672.4
|
(Loss) earnings from
operations
|
(179.8)
|
|
(454.5)
|
|
10.1
|
|
766.2
|
Interest
expense
|
120.2
|
|
140.9
|
|
550.0
|
|
573.1
|
Other expense (income),
net
|
226.5
|
|
259.6
|
|
83.3
|
|
(9.8)
|
(Loss) earnings before
income taxes
|
(526.5)
|
|
(855.0)
|
|
(623.2)
|
|
202.9
|
Income tax (benefit)
provision
|
(10.0)
|
|
(89.4)
|
|
11.0
|
|
148.2
|
Net (loss)
earnings
|
(516.5)
|
|
(765.6)
|
|
(634.2)
|
|
54.7
|
(Loss) earnings per
share attributable to Viatris Inc. shareholders
|
|
|
|
|
|
|
|
Basic
|
$
(0.43)
|
|
$
(0.64)
|
|
$
(0.53)
|
|
$
0.05
|
Diluted
|
$
(0.43)
|
|
$
(0.64)
|
|
$
(0.53)
|
|
$
0.05
|
Weighted average shares
outstanding:
|
|
|
|
|
|
|
|
Basic
|
1,193.6
|
|
1,200.1
|
|
1,193.3
|
|
1,200.3
|
Diluted
|
1,193.6
|
|
1,200.1
|
|
1,193.3
|
|
1,206.9
|
Viatris Inc. and
Subsidiaries
|
Condensed
Consolidated Balance Sheets
|
(Unaudited)
|
|
(In
millions)
|
December 31,
2024
|
|
December 31,
2023
|
ASSETS
|
Assets
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
734.8
|
|
$
991.9
|
Accounts receivable,
net
|
3,221.3
|
|
3,700.4
|
Inventories
|
3,854.1
|
|
3,469.7
|
Prepaid expenses and
other current assets
|
1,710.5
|
|
2,028.1
|
Assets held for
sale
|
—
|
|
2,786.0
|
Total current
assets
|
9,520.7
|
|
12,976.1
|
Intangible assets,
net
|
17,070.9
|
|
19,181.1
|
Goodwill
|
9,133.3
|
|
9,867.1
|
Other non-current
assets
|
5,776.0
|
|
5,661.2
|
Total assets
|
$
41,500.9
|
|
$
47,685.5
|
LIABILITIES AND
EQUITY
|
Liabilities
|
|
|
|
Current portion of
long-term debt and other long-term obligations
|
$
8.3
|
|
$
1,943.4
|
Liabilities held for
sale
|
—
|
|
275.1
|
Other current
liabilities
|
5,771.1
|
|
5,558.9
|
Long-term
debt
|
14,038.9
|
|
16,188.1
|
Other non-current
liabilities
|
3,047.1
|
|
3,252.6
|
Total
liabilities
|
22,865.4
|
|
27,218.1
|
Shareholders'
equity
|
18,635.5
|
|
20,467.4
|
Total liabilities and
equity
|
$
41,500.9
|
|
$
47,685.5
|
Viatris Inc. and
Subsidiaries
|
Key Product Net
Sales, on a Consolidated Basis
|
(Unaudited)
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
|
December
31,
|
|
December
31,
|
(In
millions)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Select Key Global
Products
|
|
|
|
|
|
|
|
|
Lipitor ®
|
|
$
355.9
|
|
$
379.8
|
|
$
1,468.8
|
|
$
1,559.3
|
Norvasc ®
|
|
166.2
|
|
171.8
|
|
673.3
|
|
732.4
|
Lyrica ®
|
|
127.0
|
|
133.4
|
|
495.4
|
|
556.5
|
Creon ®
|
|
90.4
|
|
80.6
|
|
328.2
|
|
304.9
|
Viagra ®
|
|
88.6
|
|
92.3
|
|
395.6
|
|
428.8
|
EpiPen®
Auto-Injectors
|
|
73.1
|
|
87.0
|
|
392.0
|
|
442.2
|
Celebrex ®
|
|
67.1
|
|
75.1
|
|
285.6
|
|
330.6
|
Effexor ®
|
|
64.5
|
|
68.0
|
|
252.9
|
|
262.9
|
Zoloft ®
|
|
58.2
|
|
62.0
|
|
235.7
|
|
235.7
|
Xalabrands
|
|
37.1
|
|
48.2
|
|
166.4
|
|
193.2
|
|
|
|
|
|
|
|
|
|
Select Key Segment
Products
|
|
|
|
|
|
|
|
|
Yupelri ®
|
|
$
66.6
|
|
$
60.5
|
|
$
238.5
|
|
$
220.8
|
Influvac ®
|
|
52.7
|
|
54.9
|
|
178.7
|
|
192.4
|
Dymista ®
|
|
41.3
|
|
45.0
|
|
188.0
|
|
200.0
|
Amitiza ®
|
|
41.1
|
|
41.2
|
|
149.2
|
|
157.0
|
Xanax ®
|
|
36.5
|
|
35.1
|
|
145.0
|
|
154.8
|
|
|
|
|
|
|
(a)
|
The Company does not
disclose net sales for any products considered competitively
sensitive.
|
(b)
|
Products disclosed may
change in future periods, including as a result of seasonality,
competition or new product launches.
|
(c)
|
Amounts for the three
months and year ended December 31, 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 (Loss) Earnings to Adjusted Net Earnings and U.S.
GAAP (Loss) Earnings Per Share to Adjusted EPS
|
|
Below is a
reconciliation of U.S. GAAP net (loss) earnings and diluted (loss)
earnings per share to adjusted net earnings and adjusted
EPS
for the three months and year ended December 31, 2024,
compared to the prior year periods:
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
(In millions,
except per share amounts)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP net (loss)
earnings and U.S. GAAP diluted
(loss) earnings per share
|
$
(516.5)
|
|
$ (0.43)
|
|
$
(765.6)
|
|
$ (0.64)
|
|
$
(634.2)
|
|
$ (0.53)
|
|
$ 54.7
|
|
$ 0.05
|
Purchase accounting
amortization (primarily included in
cost of sales) (a)
|
673.5
|
|
|
|
556.9
|
|
|
|
2,581.1
|
|
|
|
2,421.5
|
|
|
Impairment of goodwill
(included in SG&A) (b)
|
—
|
|
|
|
580.1
|
|
|
|
321.0
|
|
|
|
580.1
|
|
|
Litigation settlements
and other contingencies, net
|
111.6
|
|
|
|
148.1
|
|
|
|
350.9
|
|
|
|
111.6
|
|
|
Interest expense
(primarily amortization of premiums and
discounts on long term debt)
|
(9.0)
|
|
|
|
(10.9)
|
|
|
|
(23.0)
|
|
|
|
(42.4)
|
|
|
Acquisition and
divestiture-related costs (primarily included
in SG&A) (c)
|
70.0
|
|
|
|
147.8
|
|
|
|
361.0
|
|
|
|
377.9
|
|
|
Loss on divestitures of
businesses (included in other
expense (income), net) (d)
|
103.6
|
|
|
|
239.9
|
|
|
|
399.4
|
|
|
|
239.9
|
|
|
Restructuring-related
costs (e)
|
65.2
|
|
|
|
26.5
|
|
|
|
211.1
|
|
|
|
125.2
|
|
|
Share-based
compensation expense
|
32.3
|
|
|
|
55.8
|
|
|
|
146.1
|
|
|
|
180.7
|
|
|
Other special items
included in:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
(f)
|
50.5
|
|
|
|
27.3
|
|
|
|
143.0
|
|
|
|
119.2
|
|
|
Research and
development expense
|
—
|
|
|
|
0.1
|
|
|
|
2.8
|
|
|
|
2.8
|
|
|
Selling, general and
administrative expense
|
47.4
|
|
|
|
(117.5)
|
|
|
|
90.5
|
|
|
|
(83.5)
|
|
|
Other expense
(income), net (g)
|
161.9
|
|
|
|
89.6
|
|
|
|
(160.2)
|
|
|
|
(24.4)
|
|
|
Tax effect of the above
items and other income tax related
items (h)
|
(134.9)
|
|
|
|
(231.5)
|
|
|
|
(597.1)
|
|
|
|
(525.6)
|
|
|
Adjusted net earnings
and adjusted EPS
|
$ 655.6
|
|
$
0.54
|
|
$ 746.6
|
|
$ 0.62
|
|
$
3,192.4
|
|
$
2.65
|
|
$
3,537.7
|
|
$ 2.93
|
Weighted average
diluted shares outstanding
|
1,203.1
|
|
|
|
1,210.9
|
|
|
|
1,202.7
|
|
|
|
1,206.9
|
|
|
|
|
|
|
|
|
Significant items
include the following:
|
(a)
|
For the three months
and year ended December 31, 2024, includes IPR&D
intangible asset impairment charges of $75.1 million and
$177.1 million, respectively, as the Company concluded that
certain of its IPR&D assets were fully impaired due to
unfavorable clinical results and/or changes in market conditions
which led to the termination of the development
programs.
|
(b)
|
For the year ended
December 31, 2024, includes a goodwill impairment charge of
$321.0 million related to the JANZ reporting unit.
|
(c)
|
Acquisition and
divestiture-related costs consist primarily of transaction costs
including legal and consulting fees and integration
activities.
|
(d)
|
For the three months
ended December 31, 2024, consists primarily of pre-tax charges
(gains) related to the divestitures of the OTC, biosimilars, API,
and women's healthcare businesses of approximately
$28.6 million, $60.0 million, $15.3 million, and
$(0.2) million, respectively. For the year ended
December 31, 2024, consists primarily of pre-tax charges
(gains) related to the divestitures of the OTC, biosimilars, API,
and women's healthcare businesses of approximately
$369.0 million, $60.0 million, $47.8 million,
and $(77.8) million, respectively.
|
(e)
|
For the three months
and year ended December 31, 2024, charges include
approximately $17.6 million and $115.7 million, respectively, in
cost of sales, approximately $1.1 million and $3.0 million,
respectively, in R&D, and approximately $46.4 million and
$92.3 million, respectively, in SG&A.
|
(f)
|
For the three months
and year ended December 31, 2024, charges include incremental
manufacturing variances at plants slated for sale or closure of
approximately $31.9 million and $109.4 million,
respectively.
|
(g)
|
For the three months
and year ended December 31, 2024, include: (1) gains of
approximately $4.8 million and $373.5 million,
respectively, as a result of remeasuring the compulsory convertible
preferred shares (CCPS) in Biocon Biologics to fair value; (2) loss
(gain) on the extinguishment of debt of $0.2 million and
$(16.5) million, respectively; and (3) charges of
$184.6 million related to the impairment of our equity
investment in Mapi Pharma Ltd. and advances for GA Depot
inventory.
|
(h)
|
Adjusted for changes
for uncertain tax positions.
|
Reconciliation of
U.S. GAAP Net (Loss) Earnings to EBITDA and Adjusted
EBITDA
|
|
Below is a
reconciliation of U.S. GAAP net (loss) earnings to EBITDA and
adjusted EBITDA for the three months and
year ended December 31, 2024, compared to the prior year
period:
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
December
31,
|
|
December
31,
|
(In
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP net (loss)
earnings
|
$
(516.5)
|
|
$
(765.6)
|
|
$
(634.2)
|
|
$
54.7
|
Add / (deduct)
adjustments:
|
|
|
|
|
|
|
|
Income tax (benefit)
provision
|
(10.0)
|
|
(89.4)
|
|
11.0
|
|
148.2
|
Interest expense
(a)
|
120.2
|
|
140.9
|
|
550.0
|
|
573.1
|
Depreciation and
amortization (b)
|
746.2
|
|
644.4
|
|
2,893.2
|
|
2,740.5
|
EBITDA
|
$
339.9
|
|
$
(69.7)
|
|
$ 2,820.0
|
|
$ 3,516.5
|
Add
adjustments:
|
|
|
|
|
|
|
|
Share-based
compensation expense
|
32.3
|
|
55.8
|
|
146.1
|
|
180.7
|
Litigation settlements
and other contingencies, net
|
111.6
|
|
148.1
|
|
350.9
|
|
111.6
|
Loss on divestitures
of businesses
|
103.6
|
|
239.9
|
|
399.4
|
|
239.9
|
Impairment of
goodwill
|
—
|
|
580.1
|
|
321.0
|
|
580.1
|
Restructuring,
acquisition and divestiture related and other special
items (c)
|
396.1
|
|
163.2
|
|
632.0
|
|
495.3
|
Adjusted
EBITDA
|
$
983.5
|
|
$ 1,117.4
|
|
$ 4,669.4
|
|
$ 5,124.1
|
|
|
|
|
|
|
(a)
|
Includes amortization
of premiums and discounts on long-term debt.
|
(b)
|
Includes purchase
accounting related amortization.
|
(c)
|
See items detailed in
the Reconciliation of U.S. GAAP Net (Loss) Earnings to Adjusted Net
Earnings.
|
Summary of Total
Revenues by Segment
|
|
|
Three Months
Ended
|
|
December
31,
|
(In millions,
except
%s)
|
2024
|
|
2023
|
|
%
Change
|
|
2024
Currency
Impact (1)
|
|
2024
Constant
Currency
Revenues
|
|
Constant
Currency
% Change
(2)
|
|
Closed
Divestitures
(4)
|
|
2023
Adjusted Ex
Divestitures
(5)
|
|
Divestiture-
Adjusted
Operational
Change (6)
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Developed
Markets
|
$
2,146.1
|
|
$
2,319.2
|
|
(7) %
|
|
$
8.2
|
|
$
2,154.3
|
|
(7) %
|
|
$
189.8
|
|
$
2,129.4
|
|
1 %
|
Greater
China
|
521.8
|
|
515.3
|
|
1 %
|
|
4.9
|
|
526.7
|
|
2 %
|
|
—
|
|
515.3
|
|
2 %
|
JANZ
|
334.5
|
|
372.3
|
|
(10) %
|
|
10.8
|
|
345.3
|
|
(7) %
|
|
9.3
|
|
363.0
|
|
(5) %
|
Emerging
Markets
|
513.0
|
|
619.1
|
|
(17) %
|
|
24.8
|
|
537.8
|
|
(13) %
|
|
87.6
|
|
531.5
|
|
1 %
|
Total net
sales
|
3,515.4
|
|
3,825.9
|
|
(8) %
|
|
48.7
|
|
3,564.1
|
|
(7) %
|
|
286.7
|
|
3,539.2
|
|
1 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other revenues
(7)
|
12.7
|
|
11.4
|
|
NM
|
|
0.2
|
|
12.9
|
|
NM
|
|
—
|
|
11.4
|
|
NM
|
Consolidated total
revenues (3)(8)
|
$
3,528.1
|
|
$
3,837.3
|
|
(8) %
|
|
$ 48.9
|
|
$
3,577.0
|
|
(7) %
|
|
$
286.7
|
|
$
3,550.6
|
|
1 %
|
|
|
Year
Ended
|
|
December
31,
|
(In millions,
except
%s)
|
2024
|
|
2023
|
|
%
Change
|
|
2024
Currency
Impact (1)
|
|
2024
Constant
Currency
Revenues
|
|
Constant
Currency
% Change
(2)
|
|
Closed
Divestitures
(4)
|
|
2023
Adjusted Ex
Divestitures
(5)
|
|
Divestiture-
Adjusted
Operational
Change (6)
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Developed
Markets
|
$
8,929.4
|
|
$
9,251.9
|
|
(3) %
|
|
$
(5.3)
|
|
$
8,924.1
|
|
(4) %
|
|
$
421.1
|
|
$
8,830.8
|
|
1 %
|
Greater
China
|
2,166.5
|
|
2,160.4
|
|
— %
|
|
47.2
|
|
2,213.7
|
|
2 %
|
|
0.1
|
|
2,160.3
|
|
2 %
|
JANZ
|
1,346.2
|
|
1,424.5
|
|
(5) %
|
|
81.4
|
|
1,427.6
|
|
— %
|
|
16.4
|
|
1,408.1
|
|
1 %
|
Emerging
Markets
|
2,250.7
|
|
2,551.6
|
|
(12) %
|
|
116.2
|
|
2,366.9
|
|
(7) %
|
|
294.6
|
|
2,257.0
|
|
5 %
|
Total net
sales
|
14,692.8
|
|
15,388.4
|
|
(5) %
|
|
239.5
|
|
14,932.3
|
|
(3) %
|
|
732.2
|
|
14,656.2
|
|
2 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other revenues
(7)
|
46.5
|
|
38.5
|
|
NM
|
|
0.1
|
|
46.6
|
|
NM
|
|
—
|
|
38.5
|
|
NM
|
Consolidated total
revenues (3)(8)
|
$
14,739.3
|
|
$
15,426.9
|
|
(4) %
|
|
$
239.6
|
|
$
14,978.9
|
|
(3) %
|
|
$
732.2
|
|
$ 14,694.7
|
|
2 %
|
|
|
|
|
|
|
(1)
|
Currency impact is
shown as unfavorable (favorable).
|
(2)
|
The constant currency
percentage change is derived by translating net sales or revenues
for the current period at prior year comparative period exchange
rates, and in doing so shows the percentage change from 2024
constant currency net sales or revenues to the corresponding amount
in the prior year.
|
(3)
|
Reductions were driven
primarily by the inclusion of net sales in the prior year period
related to divestitures that have closed during 2023 and
2024.
|
(4)
|
Represents
proportionate net sales relating to divestitures that have closed
during 2023 and 2024 in the relevant period.
|
(5)
|
Represents U.S. GAAP
net sales minus proportionate net sales relating to divestitures
that have closed during 2023 and 2024 for the relevant
period.
|
(6)
|
See "Certain Key Terms
and Presentation Matters" in this release for more
information.
|
(7)
|
For the three months
ended December 31, 2024, other revenues in Developed Markets,
Greater China, JANZ, and Emerging Markets were approximately
$9.4 million, $0.5 million, $1.8 million, and
$1.0 million, respectively. For the year ended December 31,
2024, other revenues in Developed Markets, Greater China, JANZ, and
Emerging Markets were approximately $32.0 million, $1.3 million,
$3.5 million, and $9.7 million, respectively.
|
(8)
|
Amounts exclude
intersegment revenue which eliminates on a consolidated
basis.
|
Reconciliation of
Statements of Operations Line Items
|
(Unaudited)
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
December
31,
|
|
December
31,
|
(In millions,
except %s)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP cost of
sales
|
$
2,313.1
|
|
$ 2,240.8
|
|
$
9,115.7
|
|
$ 8,988.3
|
Deduct:
|
|
|
|
|
|
|
|
Purchase accounting
amortization and other related items
|
(673.5)
|
|
(556.9)
|
|
(2,581.1)
|
|
(2,421.6)
|
Acquisition and
divestiture-related costs
|
(29.1)
|
|
(14.0)
|
|
(71.5)
|
|
(40.7)
|
Restructuring-related
costs
|
(17.6)
|
|
(12.9)
|
|
(115.7)
|
|
(101.8)
|
Share-based
compensation expense
|
(1.2)
|
|
(0.7)
|
|
(3.7)
|
|
(2.9)
|
Other special
items
|
(50.5)
|
|
(27.3)
|
|
(143.0)
|
|
(119.2)
|
Adjusted cost of
sales
|
$
1,541.2
|
|
$ 1,629.0
|
|
$
6,200.7
|
|
$ 6,302.1
|
|
|
|
|
|
|
|
|
Adjusted gross profit
(a)
|
$
1,986.9
|
|
$ 2,208.3
|
|
$
8,538.6
|
|
$ 9,124.8
|
|
|
|
|
|
|
|
|
Adjusted gross margin
(a)
|
56 %
|
|
58 %
|
|
58 %
|
|
59 %
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
December
31,
|
|
December
31,
|
(In millions,
except %s)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP
R&D
|
$
206.5
|
|
$
202.8
|
|
$
808.7
|
|
$
805.2
|
Deduct:
|
|
|
|
|
|
|
|
Acquisition and
divestiture-related costs
|
(3.6)
|
|
(2.7)
|
|
(12.9)
|
|
(11.9)
|
Restructuring and
related costs
|
(1.1)
|
|
(0.3)
|
|
(3.0)
|
|
(0.3)
|
Share-based
compensation expense
|
(1.8)
|
|
(1.4)
|
|
(7.2)
|
|
(5.4)
|
SG&A and R&D
TSA reimbursement (b)
|
—
|
|
(5.3)
|
|
(1.7)
|
|
(32.3)
|
Other special
items
|
—
|
|
(0.1)
|
|
(2.8)
|
|
(2.8)
|
Adjusted
R&D
|
$
200.0
|
|
$
193.0
|
|
$
781.1
|
|
$
752.5
|
|
|
|
|
|
|
|
|
Adjusted R&D as %
of total revenues
|
6 %
|
|
5 %
|
|
5 %
|
|
5 %
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
December
31,
|
|
December
31,
|
(In millions,
except %s)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP
SG&A
|
$
1,046.7
|
|
$ 1,605.8
|
|
$
4,425.6
|
|
$ 4,650.1
|
Add /
(deduct):
|
|
|
|
|
|
|
|
Acquisition and
divestiture-related costs
|
(37.2)
|
|
(131.1)
|
|
(276.5)
|
|
(325.2)
|
Restructuring and
related costs
|
(46.4)
|
|
(13.3)
|
|
(92.3)
|
|
(23.1)
|
Share-based
compensation expense
|
(29.4)
|
|
(53.8)
|
|
(135.3)
|
|
(172.5)
|
Impairment of
goodwill
|
—
|
|
(580.1)
|
|
(321.0)
|
|
(580.1)
|
SG&A and R&D
TSA reimbursement (b)
|
—
|
|
(10.6)
|
|
(5.7)
|
|
(90.4)
|
Other special items
and reclassifications
|
(47.4)
|
|
117.5
|
|
(90.5)
|
|
83.5
|
Adjusted
SG&A
|
$
886.3
|
|
$
934.4
|
|
$
3,504.3
|
|
$ 3,542.3
|
|
|
|
|
|
|
|
|
Adjusted SG&A as %
of total revenues
|
25 %
|
|
24 %
|
|
24 %
|
|
23 %
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
December
31,
|
|
December
31,
|
(In
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP total
operating expenses
|
$
1,394.8
|
|
$ 2,051.0
|
|
$
5,613.5
|
|
$ 5,672.4
|
Deduct:
|
|
|
|
|
|
|
|
Litigation settlements
and other contingencies, net
|
(111.6)
|
|
(148.1)
|
|
(350.9)
|
|
(111.6)
|
R&D
adjustments
|
(6.5)
|
|
(9.8)
|
|
(27.6)
|
|
(52.7)
|
SG&A
adjustments
|
(160.4)
|
|
(671.4)
|
|
(921.3)
|
|
(1,107.8)
|
Adjusted total
operating expenses
|
$
1,116.3
|
|
$ 1,221.7
|
|
$
4,313.7
|
|
$ 4,400.3
|
|
|
|
|
|
|
|
|
Adjusted earnings from
operations (c)
|
$
870.6
|
|
$
986.6
|
|
$
4,224.9
|
|
$ 4,724.5
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
December
31,
|
|
December
31,
|
(In
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP interest
expense
|
$
120.2
|
|
$
140.9
|
|
$
550.0
|
|
$
573.1
|
Add /
(Deduct):
|
|
|
|
|
|
|
|
Accretion of
contingent consideration liability
|
(1.4)
|
|
(1.8)
|
|
(24.0)
|
|
(8.1)
|
Amortization of
premiums and discounts on long-term debt
|
11.0
|
|
13.6
|
|
50.3
|
|
54.4
|
Other special
items
|
(0.6)
|
|
(0.9)
|
|
(3.3)
|
|
(3.9)
|
Adjusted interest
expense
|
$
129.2
|
|
$
151.8
|
|
$
573.0
|
|
$
615.5
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
December
31,
|
|
December
31,
|
(In
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP other
expense (income), net
|
$
226.5
|
|
$
259.6
|
|
$
83.3
|
|
$
(9.8)
|
Add /
(Deduct):
|
|
|
|
|
|
|
|
Loss on divestitures
of businesses
|
(103.6)
|
|
(239.9)
|
|
(399.4)
|
|
(239.9)
|
Fair value adjustments
on non-marketable equity investments
|
(127.3)
|
|
(71.7)
|
|
207.8
|
|
43.4
|
SG&A and R&D
TSA reimbursement (b)
|
—
|
|
15.9
|
|
7.4
|
|
122.7
|
Other items
|
(34.7)
|
|
(17.9)
|
|
(47.6)
|
|
(19.0)
|
Adjusted other income,
net
|
$
(39.1)
|
|
$
(54.0)
|
|
$
(148.5)
|
|
$ (102.6)
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
December
31,
|
|
December
31,
|
(In millions,
except %s)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. GAAP (loss)
earnings before income taxes
|
$
(526.5)
|
|
$
(855.0)
|
|
$
(623.2)
|
|
$
202.9
|
Total pre-tax non-GAAP
adjustments
|
1,307.0
|
|
1,743.8
|
|
4,423.7
|
|
4,008.6
|
Adjusted earnings
before income taxes
|
$
780.5
|
|
$
888.8
|
|
$ 3,800.5
|
|
$ 4,211.5
|
|
|
|
|
|
|
|
|
U.S. GAAP income tax
(benefit) provision
|
$
(10.0)
|
|
$
(89.4)
|
|
$
11.0
|
|
$
148.2
|
Adjusted tax
expense
|
134.9
|
|
231.6
|
|
597.1
|
|
525.6
|
Adjusted income tax
provision
|
$
124.9
|
|
$
142.2
|
|
$
608.1
|
|
$
673.8
|
|
|
|
|
|
|
|
|
Adjusted effective tax
rate
|
16.0 %
|
|
16.0 %
|
|
16.0 %
|
|
16.0 %
|
|
|
|
|
|
|
(a)
|
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 2025 U.S. GAAP Net Cash Provided by Operating Activities
to Free Cash Flow as
of February 27, 2025
|
(Unaudited)
|
|
A reconciliation of the
estimated 2025 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)
|
$2,200 -
$2,500
|
|
|
Less: Capital
Expenditures
|
$(300) -
($400)
|
|
|
Free Cash
Flow(a)
|
$1,800 -
$2,200
|
|
|
|
|
|
|
(a)
|
Excludes the impact of
any divestiture-related taxes and transaction costs.
|
Gross Leverage
Ratio
|
|
|
Twelve Months
Ended
December 31, 2024
|
Viatris adjusted
EBITDA
|
$
4,669.4
|
|
|
Reported debt
balances:
|
|
Long-term debt,
including current portion
|
14,039.5
|
Short-term borrowings
and other current obligations
|
—
|
Total
|
14,039.5
|
Add /
(deduct):
|
|
Net premiums on various
debt issuances
|
(480.9)
|
Deferred financing
fees
|
24.3
|
Total debt at notional
amounts
|
$
13,582.9
|
|
|
Gross debt to adjusted
EBITDA
|
2.9 x
|
Long-term Gross Leverage Target
The stated forward-looking non-GAAP financial measure of
long-term gross leverage target of ~3.0x, with a range of 2.8x –
3.2x, is based on the ratio of (i) targeted notional gross debt and
(ii) targeted Adjusted EBITDA. However, the Company has not
quantified future amounts to develop this target but has stated its
goal to manage notional gross debt and adjusted EBITDA over time in
order to generally maintain or reach the target. This target does
not reflect Company guidance.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/viatris-reports-fourth-quarter-and-full-year-2024-financial-results-and-provides-2025-financial-guidance-302386887.html
SOURCE Viatris Inc.