- Meets 2023 Guidance for Total Revenues, Adjusted EBITDA and Free Cash Flow[1]
- Reports 2023 Total Revenues of
$15.4 Billion ,U.S. GAAP Net Earnings of$54.7 Million , Adjusted EBITDA of$5.1 Billion ,U.S. GAAP Net Cash Provided by Operating Activities of$2.8 Billion and Free Cash Flow of$2.4 Billion
Reports Third Consecutive Quarter of Operational Revenue Growth on a Divestiture-Adjusted Basis in 2023 and Expects to see Continued Growth in 2024[2]
- Immediately Adds Two Phase 3 Assets, Selatogrel and Cenerimod, Both With Blockbuster Revenue Potential,
Through Global Research and Development Collaboration With Idorsia; Announces R&D Event to be HeldMarch 27, 2024
- Completes
$250 Million in Share Repurchases to Date in 2024; Board of Directors Increases Share Repurchase Authorization by Additional$1 Billion , Bringing Total Authorization to$2 Billion
- Board of Directors Maintains Dividend Policy for 2024 of
48 Cents ($0.48 ) per Share and Declares First Quarter Dividend of12 Cents ($0.12 ) per Share
Financial Impact of Transactions and Acquired IPR&D |
||||||||||
($M) |
2023 Guidance ( |
– |
Divestitures and |
– |
Acquired IPR&D(2) |
= |
2023 Adjusted |
2023 Results |
||
Total Revenues |
|
( |
— |
|
|
|||||
Adjusted EBITDA |
|
( |
( |
|
|
|||||
Free Cash Flow |
|
( |
( |
|
|
As previously disclosed, guidance ranges as provided on
|
|||||
(1) |
Divestitures and Acquisitions impact includes |
||||
(2) |
Acquired IPR&D impact on Adjusted EBITDA and Free Cash Flow of |
Executive Commentary
Viatris CFO
[1] With respect to the 2023 guidance ranges provided on
[2] For the quarter ended
2024 Financial Guidance
The Company is providing the following financial guidance metrics for fiscal year 2024.
The Company is not providing forward-looking guidance for
(In billions, except Adjusted EPS) |
2024 Guidance |
2024 Midpoint |
||
Total Revenues |
|
|
||
Adjusted EBITDA (1) |
|
|
||
Free Cash Flow (1) |
|
|
||
Adjusted EPS (1) |
|
|
(1) |
Non-GAAP financial measures. See "Non-GAAP Financial Measures" for additional information. |
(2) |
Includes the full-year expected performance for the pending announced divestitures and excludes any potential related costs, such as taxes and transaction costs. Also excludes any acquired IPR&D to be incurred in any future period as it cannot be reasonably forecasted. |
(3) |
Estimated 2024 Total Revenues and Adjusted EBITDA associated with the pending announced divestitures is |
Key Exchange Rates Used for 2024 Guidance |
||
China Renminbi ($ / CNY) |
7.25 |
|
Euro ($ / EUR) |
0.92 |
|
Indian Rupee ($ / INR) |
82.00 |
|
Japanese Yen ($ / JPY) |
144.30 |
Return of Capital to Shareholders
In
The Company announced that on
R&D Event
The event will include presentations from
Expert thought leaders presenting at the event are:
- Dr. Deepak L. Bhatt, MD, MPH, a top expert in cardiovascular medicine and interventional cardiology, Director of Mount Sinai Heart.
Dr. Bhatt is highly recognized for his significant breakthroughs in the field of cardiology, including interventional cardiology, heart disease prevention, vascular medicine and heart failure.
- Dr. Anca Askanase, MD, founder and clinical director of
Columbia University's new Lupus Center and the Director of Rheumatology Clinical Trials.Dr. Askanase is an internationally renowned clinician, diagnostician and researcher with more than 15 years specializing in complex SLE.Dr. Askanase trained as a rheumatologist atNew York University where she remained for more than 15 years on faculty, directing clinical trials, training fellows and residents, and treating challenging cases of SLE atNYU's prestigious hospitals.
Interested parties will be able to access a live webcast of the event at investor.viatris.com. An archived version also will be available following the live event and can be accessed at the same location for a limited time.
Conference Call and Earnings Materials
Financial Summary |
|||||||||
Three Months Ended |
|||||||||
|
|||||||||
(Unaudited; in millions, except %s) |
2023 |
2022 |
Reported |
Operational |
Divestiture- |
||||
Total |
|
|
(1) % |
(2) % |
1 % |
||||
Developed Markets |
2,319.2 |
2,382.2 |
(3) % |
(5) % |
(1) % |
||||
Emerging Markets |
619.1 |
580.6 |
7 % |
10 % |
14 % |
||||
JANZ |
372.3 |
398.5 |
(7) % |
(2) % |
(1) % |
||||
|
515.3 |
505.8 |
2 % |
2 % |
2 % |
||||
|
|||||||||
Brands |
|
|
4 % |
3 % |
4 % |
||||
Generics (4) |
1,423.5 |
1,555.0 |
(8) % |
(9) % |
(3) % |
||||
|
|
|
25 % |
||||||
|
41.6 % |
32.9 % |
|||||||
Adjusted Gross Profit (3) |
|
|
— % |
||||||
Adjusted Gross Margin (3) |
57.5 % |
56.9 % |
|||||||
|
$ (765.6) |
|
nm |
||||||
Adjusted Net Earnings (3) |
$ 746.6 |
$ 823.0 |
(9) % |
||||||
EBITDA (3) |
$ (69.7) |
|
nm |
||||||
Adjusted EBITDA (3) |
|
|
(8) % |
(8) % |
(5) % |
||||
|
$ 479.4 |
$ 142.6 |
236 % |
||||||
Capital expenditures |
165.5 |
$ 153.7 |
8 % |
||||||
Free cash flow (3)(5) |
$ 313.9 |
$ (11.1) |
nm |
___________
|
|
(1) |
Represents operational change for net sales and adjusted EBITDA which excludes the impacts of foreign currency translation. See "Certain Key Terms and Presentation Matters" in this release for more information. |
(2) |
Represents adjustments for the impact of the results from the divested biosimilars business and proportionate results from the divestitures that closed in 2023 from the 2022 period on an operational basis. See "Certain Key Terms and Presentation Matters" in this release for more information. |
(3) |
Non-GAAP financial measures. See "Non-GAAP Financial Measures" for additional information. |
(4) |
As a result of the contribution of the biosimilars business to |
(5) |
Excluding the impact of transaction costs primarily related to the divestitures and the eye care acquisitions of |
Year Ended |
|||||||||
|
|||||||||
(Unaudited; in millions, except %s) |
2023 |
2022 |
Reported |
Operational |
Divestiture- |
||||
Total |
$ 15,388.4 |
$ 16,218.1 |
(5) % |
(4) % |
— % |
||||
Developed Markets |
9,251.9 |
9,768.9 |
(5) % |
(6) % |
(1) % |
||||
Emerging Markets |
2,551.6 |
2,615.6 |
(2) % |
4 % |
7 % |
||||
JANZ |
1,424.5 |
1,632.4 |
(13) % |
(7) % |
(6) % |
||||
|
2,160.4 |
2,201.2 |
(2) % |
2 % |
2 % |
||||
|
|||||||||
Brands |
$ 9,800.5 |
$ 9,889.6 |
(1) % |
1 % |
1 % |
||||
Generics (4) |
5,587.9 |
6,328.5 |
(12) % |
(10) % |
— % |
||||
|
$ 6,438.6 |
$ 6,497.0 |
(1) % |
||||||
|
41.7 % |
40.0 % |
|||||||
Adjusted Gross Profit (3) |
$ 9,124.8 |
$ 9,581.7 |
(5) % |
||||||
Adjusted Gross Margin (3) |
59.1 % |
58.9 % |
|||||||
|
$ 54.7 |
$ 2,078.6 |
nm |
||||||
Adjusted Net Earnings (3) |
$ 3,537.7 |
$ 4,077.1 |
(13) % |
||||||
EBITDA (3) |
$ 3,516.5 |
$ 6,433.2 |
(45) % |
||||||
Adjusted EBITDA (3) |
$ 5,124.1 |
$ 5,776.8 |
(11) % |
(9) % |
(7) % |
||||
|
$ 2,799.6 |
$ 2,952.6 |
(5) % |
||||||
Capital expenditures |
377.0 |
406.0 |
(7) % |
||||||
Free cash flow (3)(5) |
$ 2,422.6 |
$ 2,546.6 |
(5) % |
___________ |
|
(1) |
Represents operational change for net sales and adjusted EBITDA which excludes the impacts of foreign currency translation. See "Certain Key Terms and Presentation Matters" in this release for more information. |
(2) |
Represents adjustments for the impact of the results from the divested biosimilars business and proportionate results from the divestitures that closed in 2023 from the 2022 period on an operational basis and a reclassification. See "Certain Key Terms and Presentation Matters" in this release for more information. |
(3) |
Non-GAAP financial measures. See "Non-GAAP Financial Measures" for additional information. |
(4) |
As a result of the contribution of the biosimilars business to |
(5) |
Excluding the impact of transaction costs primarily related to the divestitures and the eye care acquisitions of |
Financial Highlights
- Fourth quarter 2023 total net sales totaled
$3.83 billion , up 1% on a divestiture-adjusted operational basis (as defined in "Certain Key Terms and Presentation Matters" below) compared to fourth-quarter 2022 results.
- Brands performed in line with expectations, with overall solid year-over-year performance in key brands including Lipitor®, Yupelri® and Dona®.
- Generics, which include diversified product forms such as oral solids, injectables, transdermals, topicals, and complex generics, performed ahead of expectations due to solid performance across the broader portfolio in Developed and Emerging Markets.
- The Company generated approximately
$107 million in new product revenues (as defined in "Certain Key Terms and Presentation Matters" below) in the fourth quarter (approximately$450 million for the year) primarily driven by Breyna™ in theU.S.
- The Company had
U.S. GAAP net cash provided by operating activities of$479 million in the fourth quarter ($2.80 billion for the year) and generated free cash flow of$314 million in the fourth quarter ($2.42 billion for the year), in each case primarily driven by strong operating results.U.S. GAAP net cash provided by operating activities and free cash flow included approximately$140 million for the fourth quarter ($219 million for the year) of transaction costs primarily related to the eye care acquisitions and the divestitures.
- The Company paid down approximately
$500 million in debt in the fourth quarter (approximately$1.25 billion for the year). The Company remains fully committed to maintaining its investment grade credit rating.
Certain Key Terms and Presentation Matters
New product sales, new product launches or new product revenues: Refers to revenue from new products launched in 2023 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 2023 constant currency net sales, revenues and adjusted EBITDA to the corresponding amount in the prior year.
Divestiture-adjusted operational change: Refers to operational changes, further adjusted for the impact of the results from the divested Biosimilars business and proportionate results from the divestitures that closed in 2023 from the 2022 period by excluding net sales from those divested businesses from comparable prior periods, and a reclassification to conform prior year-to-date amounts to current year presentation of divestiture-adjusted operational net sales. Also, for adjusted EBITDA refers to operational changes, adjusted as outlined in the previous sentence and further adjusted for the mark up for the
SG&A and R&D TSA reimbursement: Expenses related to
Closed divestitures or divestitures closed in 2023: Refers to the divestiture of the Company's rights to two women's healthcare products in certain countries (other than the
Remaining divestitures or pending announced divestitures: Refers to the remaining announced divestitures that have not been consummated to date, including the divestiture of substantially all of our over-the-counter ("OTC") business, women's healthcare business primarily related to oral and injectable contraceptives, active pharmaceutical ingredient ("API") business in
Non-GAAP Financial Measures
This press release includes the presentation and discussion of certain financial information that differs from what is reported under accounting principles generally accepted in
With respect to the guidance ranges as provided on
About
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 our 2024 financial guidance; key exchange rates used for 2024 guidance; expecting to see continue growth in 2024; immediately adding to phase 3 assets, selatogrel and cenerimod, both with blockbuster revenue potential, through global research and development collaboration with Idorsia; announced R&D event to be held on
For more detailed information on the risks and uncertainties associated with
Condensed Consolidated Statements of Operations (Unaudited) |
|||||||
Three Months Ended |
Year Ended |
||||||
|
|
||||||
(In millions, except per share amounts) |
2023 |
2022 |
2023 |
2022 |
|||
Revenues: |
|||||||
Net sales |
$ 3,825.9 |
$ 3,867.1 |
$ 15,388.4 |
$ 16,218.1 |
|||
Other revenues |
11.4 |
8.9 |
38.5 |
44.6 |
|||
Total revenues |
3,837.3 |
3,876.0 |
15,426.9 |
16,262.7 |
|||
Cost of sales |
2,240.8 |
2,601.9 |
8,988.3 |
9,765.7 |
|||
Gross profit |
1,596.5 |
1,274.1 |
6,438.6 |
6,497.0 |
|||
Operating expenses: |
|||||||
Research and development |
202.8 |
182.4 |
805.2 |
662.2 |
|||
Acquired IPR&D |
94.3 |
36.4 |
105.5 |
36.4 |
|||
Selling, general and administrative |
1,605.8 |
1,265.4 |
4,650.1 |
4,179.1 |
|||
Litigation settlements and other contingencies, net |
148.1 |
(8.8) |
111.6 |
4.4 |
|||
Total operating expenses |
2,051.0 |
1,475.4 |
5,672.4 |
4,882.1 |
|||
(Loss) earnings from operations |
(454.5) |
(201.3) |
766.2 |
1,614.9 |
|||
Interest expense |
140.9 |
147.1 |
573.1 |
592.4 |
|||
Other expense (income), net |
259.6 |
(1,817.3) |
(9.8) |
(1,790.7) |
|||
(Loss) earnings before income taxes |
(855.0) |
1,468.9 |
202.9 |
2,813.2 |
|||
Income tax (benefit) provision |
(89.4) |
457.7 |
148.2 |
734.6 |
|||
Net (loss) earnings |
(765.6) |
1,011.2 |
54.7 |
2,078.6 |
|||
(Loss) earnings per share attributable to |
|||||||
Basic |
$ (0.64) |
$ 0.83 |
$ 0.05 |
$ 1.71 |
|||
Diluted |
$ (0.64) |
$ 0.83 |
$ 0.05 |
$ 1.71 |
|||
Weighted average shares outstanding: |
|||||||
Basic |
1,200.1 |
1,213.1 |
1,200.3 |
1,212.1 |
|||
Diluted |
1,200.1 |
1,221.4 |
1,206.9 |
1,217.4 |
Condensed Consolidated Balance Sheets (Unaudited)
|
|||
(In millions) |
|
|
|
ASSETS |
|||
Assets |
|||
Current assets |
|||
Cash and cash equivalents |
$ 991.9 |
$ 1,259.9 |
|
Accounts receivable, net |
3,700.4 |
3,814.5 |
|
Inventories |
3,469.7 |
3,519.5 |
|
Prepaid expenses and other current assets |
2,028.1 |
1,811.2 |
|
Assets held for sale |
2,786.0 |
230.3 |
|
Total current assets |
12,976.1 |
10,635.4 |
|
Intangible assets, net |
19,181.1 |
22,607.1 |
|
|
9,867.1 |
10,425.8 |
|
Other non-current assets |
5,661.2 |
6,353.9 |
|
Total assets |
$ 47,685.5 |
$ 50,022.2 |
|
LIABILITIES AND EQUITY |
|||
Liabilities |
|||
Current portion of long-term debt and other long-term obligations |
$ 1,943.4 |
$ 1,259.1 |
|
Liabilities held for sale |
275.1 |
— |
|
Other current liabilities |
5,558.9 |
5,487.1 |
|
Long-term debt |
16,188.1 |
18,015.2 |
|
Other non-current liabilities |
3,252.6 |
4,188.5 |
|
Total liabilities |
27,218.1 |
28,949.9 |
|
Shareholders' equity |
20,467.4 |
21,072.3 |
|
Total liabilities and equity |
$ 47,685.5 |
$ 50,022.2 |
|
||||||||
Key Product |
||||||||
(Unaudited) |
||||||||
Three Months Ended |
Year Ended |
|||||||
|
|
|||||||
(In millions) |
2023 |
2022 |
2023 |
2022 |
||||
Select Key Global Products |
||||||||
Lipitor ® |
$ 379.8 |
$ 369.1 |
$ 1,559.3 |
$ 1,635.2 |
||||
Norvasc ® |
171.8 |
175.0 |
732.4 |
775.1 |
||||
Lyrica ® |
133.4 |
139.9 |
556.5 |
623.8 |
||||
Viagra ® |
92.3 |
97.0 |
428.8 |
458.9 |
||||
EpiPen® Auto-Injectors |
87.0 |
68.3 |
442.2 |
378.0 |
||||
Creon ® |
80.6 |
77.5 |
304.9 |
304.0 |
||||
Celebrex ® |
75.1 |
84.7 |
330.6 |
338.1 |
||||
Effexor ® |
68.0 |
64.2 |
262.9 |
279.6 |
||||
Zoloft ® |
62.0 |
57.5 |
235.7 |
246.2 |
||||
Xalabrands |
48.2 |
48.4 |
193.2 |
195.1 |
||||
Select Key Segment Products |
||||||||
Yupelri ® |
$ 60.5 |
$ 56.0 |
$ 220.8 |
$ 202.1 |
||||
Influvac ® |
54.9 |
47.2 |
192.4 |
225.5 |
||||
Dymista ® |
45.0 |
41.8 |
200.0 |
179.8 |
||||
Amitiza ® |
41.2 |
42.6 |
157.0 |
167.9 |
||||
Xanax ® |
35.1 |
41.0 |
154.8 |
156.5 |
____________
|
|
(a) |
The Company does not disclose net sales for any products considered competitively sensitive. |
(b) |
Products disclosed may change in future periods, including as a result of seasonality, competition or new product launches. |
(c) |
Amounts for the three months and year ended |
Reconciliation of Non-GAAP Financial Measures (Unaudited) |
|||||||
Reconciliation of |
|||||||
Below is a reconciliation of |
|||||||
Three Months Ended |
Year Ended |
||||||
(In millions) |
2023 |
2022 |
2023 |
2022 |
|||
|
$ (765.6) |
$ 1,011.2 |
$ 54.7 |
$ 2,078.6 |
|||
Purchase accounting related amortization (primarily included in cost of sales) (a) |
556.9 |
790.8 |
2,421.5 |
2,721.3 |
|||
Impairment of goodwill related to assets held for sale (included in SG&A) (b) |
580.1 |
117.0 |
580.1 |
117.0 |
|||
Litigation settlements and other contingencies, net |
148.1 |
(8.8) |
111.6 |
4.4 |
|||
Interest expense (primarily amortization of premiums and discounts on long term debt) |
(10.9) |
(11.9) |
(42.4) |
(48.7) |
|||
Acquisition and divestiture-related costs (primarily included in SG&A) (c) |
147.8 |
169.4 |
377.9 |
475.7 |
|||
Loss (gain) on divestitures of businesses (included in other expense (income), net) (d) |
239.9 |
(1,754.1) |
239.9 |
(1,754.1) |
|||
Restructuring-related costs (e) |
26.5 |
44.9 |
125.2 |
86.9 |
|||
Share-based compensation expense |
55.8 |
29.7 |
180.7 |
116.5 |
|||
Other special items included in: |
|||||||
Cost of sales (f) |
27.3 |
104.8 |
119.2 |
255.2 |
|||
Research and development expense |
0.1 |
0.1 |
2.8 |
1.0 |
|||
Selling, general and administrative expense (g) |
(117.5) |
24.5 |
(83.5) |
68.8 |
|||
Other expense (income), net (h) |
89.6 |
4.4 |
(24.4) |
(3.8) |
|||
Tax effect of the above items and other income tax related items (i) |
(231.5) |
301.0 |
(525.6) |
(41.7) |
|||
Adjusted net earnings |
$ 746.6 |
$ 823.0 |
$ 3,537.7 |
$ 4,077.1 |
____________
|
|
Significant items for the three months and year ended |
|
(a) |
For the year ended |
(b) |
For the three months and year ended |
(c) |
Acquisition and divestiture-related costs consist primarily of transaction costs including legal and consulting fees and integration activities. |
(d) |
For the three months and year ended |
(e) |
For the three months ended |
(f) |
For the three months and year ended |
(g) |
For the three months and year ended |
(h) |
For the three months |
(i) |
Adjusted for changes for uncertain tax positions. |
Reconciliation of |
|||||||
Below is a reconciliation of |
|||||||
Three Months Ended |
Year Ended |
||||||
|
|
||||||
(In millions) |
2023 |
2022 |
2023 |
2022 |
|||
|
$ (765.6) |
$ 1,011.2 |
$ 54.7 |
$ 2,078.6 |
|||
Add / (deduct) adjustments: |
|||||||
Income tax (benefit) provision |
(89.4) |
457.7 |
148.2 |
734.6 |
|||
Interest expense (a) |
140.9 |
147.1 |
573.1 |
592.4 |
|||
Depreciation and amortization (b) |
644.4 |
869.8 |
2,740.5 |
3,027.6 |
|||
EBITDA |
$ (69.7) |
$ 2,485.8 |
$ 3,516.5 |
$ 6,433.2 |
|||
Add / (deduct) adjustments: |
|||||||
Share-based compensation expense |
55.8 |
29.6 |
180.7 |
116.4 |
|||
Litigation settlements and other contingencies, net |
148.1 |
(8.8) |
111.6 |
4.4 |
|||
Loss (gain) on divestitures of businesses |
239.9 |
(1,754.1) |
239.9 |
(1,754.1) |
|||
Impairment of goodwill related to assets held for sale |
580.1 |
117.0 |
580.1 |
117.0 |
|||
Restructuring, acquisition and divestiture related and other special items (c) |
163.2 |
341.1 |
495.3 |
859.9 |
|||
Adjusted EBITDA |
$ 1,117.4 |
$ 1,210.6 |
$ 5,124.1 |
$ 5,776.8 |
____________
|
|
(a) |
Includes amortization of premiums and discounts on long-term debt. |
(b) |
Includes purchase accounting related amortization. |
(c) |
See items detailed in the Reconciliation of |
Summary of Total Revenues by Segment |
|||||||||||||||||
Three Months Ended |
|||||||||||||||||
|
|||||||||||||||||
(In millions, except |
2023 |
2022 |
% Change |
2023 |
2023 |
Constant |
2022 |
2022 |
Divestiture- |
||||||||
Net sales |
|||||||||||||||||
Developed Markets |
|
|
(3) % |
$ (61.6) |
$ 2,257.6 |
(5) % |
$ 90.2 |
2,292.0 |
(1) % |
||||||||
|
515.3 |
505.8 |
2 % |
2.1 |
517.4 |
2 % |
0.1 |
505.7 |
2 % |
||||||||
JANZ |
372.3 |
398.5 |
(7) % |
18.5 |
390.8 |
(2) % |
4.0 |
394.5 |
(1) % |
||||||||
Emerging Markets |
619.1 |
580.6 |
7 % |
17.7 |
636.8 |
10 % |
21.6 |
559.0 |
14 % |
||||||||
Total net sales |
3,825.9 |
3,867.1 |
(1) % |
(23.3) |
3,802.6 |
(2) % |
115.9 |
3,751.2 |
1 % |
||||||||
Other revenues (7) |
11.4 |
8.9 |
NM |
(0.2) |
11.2 |
NM |
|||||||||||
Consolidated total |
|
|
(1) % |
$ (23.5) |
$ 3,813.8 |
(2) % |
Year Ended |
|||||||||||||||||||
|
|||||||||||||||||||
(In millions, except |
2023 |
2022 |
% |
2023 |
2023 |
Constant |
2022 |
Other |
2022 |
Divestiture- |
|||||||||
Net sales |
|||||||||||||||||||
Developed Markets |
|
|
(5) % |
$ (85.2) |
$ 9,166.6 |
(6) % |
$ 539.6 |
|
$ 9,215.4 |
(1) % |
|||||||||
|
2,160.4 |
2,201.2 |
(2) % |
87.1 |
2,247.6 |
2 % |
0.7 |
(4.2) |
2,204.7 |
2 % |
|||||||||
JANZ |
1,424.5 |
1,632.4 |
(13) % |
96.2 |
1,520.6 |
(7) % |
18.8 |
(9.7) |
1,623.3 |
(6) % |
|||||||||
Emerging Markets |
2,551.6 |
2,615.6 |
(2) % |
160.8 |
2,712.4 |
4 % |
70.4 |
— |
2,545.2 |
7 % |
|||||||||
Total net sales |
15,388.4 |
16,218.1 |
(5) % |
258.9 |
15,647.2 |
(4) % |
629.5 |
— |
15,588.6 |
— % |
|||||||||
Other revenues (7) |
38.5 |
44.6 |
NM |
(0.1) |
38.4 |
NM |
|||||||||||||
Consolidated total |
$ 15,426.9 |
$ 16,262.7 |
(5) % |
$ 258.8 |
$ 15,685.6 |
(4) % |
____________
|
|
(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 2023 constant currency net sales or revenues to the corresponding amount in the prior year. |
(3) |
Represents net sales relating to divestitures that have closed during 2022 and 2023 in the relevant period |
(4) |
Represents a reclassification to conform prior year amounts to current year presentation of divestiture-adjusted operational net sales. |
(5) |
Represents |
(6) |
See "Certain Key Terms and Presentation Matters" in this release for more information. |
(7) |
For the three months ended |
(8) |
Amounts exclude intersegment revenue which eliminates on a consolidated basis. |
Reconciliation of Statements of Operations (Unaudited) |
|||||||
Three Months Ended |
Year Ended |
||||||
|
|
||||||
(In millions, except %s) |
2023 |
2022 |
2023 |
2022 |
|||
|
$ 2,240.8 |
$ 2,601.9 |
$ 8,988.3 |
$ 9,765.7 |
|||
Deduct: |
|||||||
Purchase accounting amortization and other related items |
(556.9) |
(790.8) |
(2,421.6) |
(2,721.2) |
|||
Acquisition and divestiture-related costs |
(14.0) |
(8.9) |
(40.7) |
(50.0) |
|||
Restructuring-related costs |
(12.9) |
(28.4) |
(101.8) |
(56.8) |
|||
Share-based compensation expense |
(0.7) |
(0.3) |
(2.9) |
(1.5) |
|||
Other special items |
(27.3) |
(104.8) |
(119.2) |
(255.2) |
|||
Adjusted cost of sales |
$ 1,629.0 |
$ 1,668.7 |
$ 6,302.1 |
$ 6,681.0 |
|||
Adjusted gross profit (a) |
$ 2,208.3 |
$ 2,207.3 |
$ 9,124.8 |
$ 9,581.7 |
|||
Adjusted gross margin (a) |
58 % |
57 % |
59 % |
59 % |
|||
Three Months Ended |
Year Ended |
||||||
|
|
||||||
(In millions, except %s) |
2023 |
2022 |
2023 |
2022 |
|||
|
$ 202.8 |
$ 182.4 |
$ 805.2 |
$ 662.2 |
|||
Deduct: |
|||||||
Acquisition and divestiture-related costs |
(2.7) |
(5.6) |
(11.9) |
(11.9) |
|||
Restructuring and related costs |
(0.3) |
(1.4) |
(0.3) |
(1.4) |
|||
Share-based compensation expense |
(1.4) |
(1.5) |
(5.4) |
(5.6) |
|||
SG&A and R&D TSA reimbursement (b) |
(5.3) |
(4.3) |
(32.3) |
(4.3) |
|||
Other special items |
(0.1) |
(0.1) |
(2.8) |
(1.0) |
|||
Adjusted R&D |
$ 193.0 |
$ 169.5 |
$ 752.5 |
$ 638.0 |
|||
Adjusted R&D as % of total revenues |
5 % |
4 % |
5 % |
4 % |
|||
Three Months Ended |
Year Ended |
||||||
|
|
||||||
(In millions, except %s) |
2023 |
2022 |
2023 |
2022 |
|||
|
$ 1,605.8 |
$ 1,265.4 |
$ 4,650.1 |
$ 4,179.1 |
|||
Deduct: |
|||||||
Acquisition and divestiture-related costs |
(131.1) |
(154.5) |
(325.2) |
(413.4) |
|||
Restructuring and related costs |
(13.3) |
(15.1) |
(23.1) |
(28.7) |
|||
Purchase accounting amortization and other related items |
— |
— |
— |
(0.1) |
|||
Share-based compensation expense |
(53.8) |
(27.9) |
(172.5) |
(109.4) |
|||
Impairment of goodwill related to held for sale assets |
(580.1) |
(117.0) |
(580.1) |
(117.0) |
|||
SG&A and R&D TSA reimbursement (b) |
(10.6) |
(9.7) |
(90.4) |
(9.7) |
|||
Other special items and reclassifications |
117.5 |
(24.5) |
83.5 |
(68.8) |
|||
Adjusted SG&A |
$ 934.4 |
$ 916.7 |
$ 3,542.3 |
$ 3,432.0 |
|||
Adjusted SG&A as % of total revenues |
24 % |
24 % |
23 % |
21 % |
|||
Three Months Ended |
Year Ended |
||||||
|
|
||||||
(In millions) |
2023 |
2022 |
2023 |
2022 |
|||
|
$ 2,051.0 |
$ 1,475.4 |
$ 5,672.4 |
$ 4,882.1 |
|||
Add / (Deduct): |
|||||||
Litigation settlements and other contingencies, net |
(148.1) |
8.8 |
(111.6) |
(4.4) |
|||
R&D adjustments |
(9.8) |
(12.9) |
(52.7) |
(24.2) |
|||
SG&A adjustments |
(671.4) |
(348.7) |
(1,107.8) |
(747.1) |
|||
Adjusted total operating expenses |
$ 1,221.7 |
$ 1,122.6 |
$ 4,400.3 |
$ 4,106.4 |
|||
Adjusted earnings from operations (c) |
$ 986.6 |
$ 1,084.7 |
$ 4,724.5 |
$ 5,475.3 |
|||
Three Months Ended |
Year Ended |
||||||
|
|
||||||
(In millions) |
2023 |
2022 |
2023 |
2022 |
|||
|
$ 140.9 |
$ 147.1 |
$ 573.1 |
$ 592.4 |
|||
Add / (Deduct): |
|||||||
Accretion of contingent consideration liability |
(1.8) |
(1.7) |
(8.1) |
(7.3) |
|||
Amortization of premiums and discounts on long-term debt |
13.6 |
14.7 |
54.4 |
60.4 |
|||
Other special items |
(0.9) |
(1.1) |
(3.9) |
(4.4) |
|||
Adjusted interest expense |
$ 151.8 |
$ 159.0 |
$ 615.5 |
$ 641.1 |
|||
Three Months Ended |
Year Ended |
||||||
|
|
||||||
(In millions) |
2023 |
2022 |
2023 |
2022 |
|||
|
$ 259.6 |
$ (1,817.3) |
$ (9.8) |
$ (1,790.7) |
|||
Add / (Deduct): |
|||||||
(Loss) gain on divestitures of businesses (included in other expense |
(239.9) |
1,754.1 |
(239.9) |
1,754.1 |
|||
Acquisition and divestiture-related costs |
— |
(0.4) |
— |
(0.4) |
|||
Fair value adjustments on non-marketable equity investments |
(71.7) |
— |
43.4 |
— |
|||
SG&A and R&D TSA reimbursement (b) |
15.9 |
14.0 |
122.7 |
14.0 |
|||
Other items |
(17.9) |
(4.4) |
(19.0) |
3.8 |
|||
Adjusted other income, net |
$ (54.0) |
$ (54.0) |
$ (102.6) |
$ (19.2) |
|||
Three Months Ended |
Year Ended |
||||||
|
|
||||||
(In millions, except %s) |
2023 |
2022 |
2023 |
2022 |
|||
|
$ (855.0) |
$ 1,468.9 |
$ 202.9 |
$ 2,813.2 |
|||
Total pre-tax non-GAAP adjustments |
1,743.8 |
(489.1) |
4,008.6 |
2,040.2 |
|||
Adjusted earnings before income taxes |
$ 888.8 |
$ 979.8 |
$ 4,211.5 |
$ 4,853.4 |
|||
|
$ (89.4) |
$ 457.7 |
$ 148.2 |
$ 734.6 |
|||
Adjusted tax expense (benefit) |
231.6 |
(301.0) |
525.6 |
41.7 |
|||
Adjusted income tax provision |
$ 142.2 |
$ 156.7 |
$ 673.8 |
$ 776.3 |
|||
Adjusted effective tax rate |
16.0 % |
16.0 % |
16.0 % |
16.0 % |
___________
|
|
(a) |
|
(b) |
Refer to "Certain Key Terms and Presentation Matters" section in this release for more information on reclassifications related to |
(c) |
|
Reconciliation of Estimated 2024 (Unaudited) A reconciliation of the estimated 2024 U.S. GAAP
|
|
(In millions) |
|
Estimated U,S, GAAP |
|
Less: Capital Expenditures |
|
Free Cash Flow(a) |
|
___________
|
|
(a) |
Includes the full-year expected performance for the pending announced divestitures and excludes any potential related costs, such as taxes and transaction costs. Also excludes any acquired IPR&D to be incurred in any future period as it cannot be reasonably forecasted. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/viatris-reports-fourth-quarter-and-full-year-2023-financial-results-and-provides-2024-financial-guidance-302073719.html
SOURCE
Media: +1.724.514.1968, Communications@viatris.com; Jennifer Mauer, Jennifer.Mauer@viatris.com; Matt Klein, Matthew.Klein@viatris.com; Investors: +1.724.514.1813, InvestorRelations@viatris.com; Bill Szablewski, William.Szablewski@viatris.com