Solventum Reports Third Quarter 2025 Financial Results
Solventum (NYSE: SOLV) reported third-quarter 2025 results on Nov. 6, 2025: net sales $2.096B (+0.7% reported, +2.7% organic) and GAAP diluted EPS $7.22 (adjusted diluted EPS $1.50). Operating cash flow was $75M and free cash flow was ($22M). Management raised full‑year guidance: organic sales expected at the high end of +2.0%–+3.0% and adjusted EPS to $5.98–$6.08. Solventum launched a 4‑year "Transform for the Future" program targeting ~$500M annual cost savings with ~$500M cumulative pretax costs. Free cash flow guidance revised to $150M–$250M. The company cited tariff impacts, public‑company stand‑up costs, Purification and Filtration divestiture, and segment mix as drivers of results.
Solventum (NYSE: SOLV) ha riportato i risultati del terzo trimestre 2025 il 6 novembre 2025: fatturato netto 2,096 miliardi di dollari (+0,7% a livello riportato, +2,7% organico) e EPS diluito GAAP 7,22 dollari (EPS diluito aggiustato 1,50). Il flusso di cassa operativo è stato 75 milioni di dollari e il flusso di cassa libero è stato (22 milioni di dollari). La direzione ha rialzato la guidance per l'anno fiscale: le vendite organiche dovrebbero attestarsi nella fascia alta di +2,0% a +3,0% e l'EPS rettificato a 5,98–6,08 dollari. Solventum ha avviato un programma di 4 anni “Transform for the Future” mirato a circa 500 milioni di dollari di risparmi annuali sui costi con circa 500 milioni di dollari di costi pre-imposti cumulativi. La guidance sul free cash flow è stata rivista a 150–250 milioni di dollari. L’azienda ha citato tariffe doganali, costi di stand‑up da società quotata, la cessione di Purificazione e Filtrazione e la composizione delle business line come driver dei risultati.
Solventum (NYSE: SOLV) presentó los resultados del tercer trimestre de 2025 el 6 de noviembre de 2025: ventas netas de 2.096 millones de dólares (+0,7% reportado, +2,7% orgánico) y EPS diluido GAAP de 7,22 dólares (EPS diluido ajustado 1,50). El flujo de efectivo operativo fue de 75 millones de dólares y el flujo de efectivo libre fue de (22 millones de dólares). La dirección elevó la guía para el año completo: se esperan ventas orgánicas en el extremo superior de +2,0% a +3,0% y un EPS ajustado de 5,98–6,08 dólares. Solventum lanzó un programa de 4 años “Transformar para el Futuro” destinado a ~500 millones de dólares en ahorros de costos anuales con ~500 millones de dólares de costos previos a impuestos. La guía de flujo de caja libre se revisó a 150–250 millones de dólares. La compañía citó impactos arancelarios, costos de puesta en marcha como empresa pública, la desinversión de Purificación y Filtración y la mezcla por segmentos como impulsores de los resultados.
Solventum (NYSE: SOLV)는 2025년 11월 6일 2025년 3분기 실적을 발표했습니다: 순매출 20억9600만 달러 (+보고된 0.7%, 유기적 2.7%) 및 GAAP 희석 EPS 7.22달러 (조정 희석 EPS 1.50). 영업현금흐름은 7500만 달러, 자유현금흐름은 (2200만 달러)였다. 경영진은 연간 가이던스를 상향 수정했습니다: 유기 매출은 +2.0%~ +3.0%의 상단에서, 조정 EPS는 5.98~6.08달러로 예상됩니다. Solventum은 4년간의 “Transform for the Future” 프로그램을 시작해 연간 약 5억 달러의 비용 절감을 목표로 하며, 세전 누적 비용도 약 5억 달러에 이를 예정입니다. 자유현금흐름 가이던스도 150–2500만 달러로 수정되었습니다. 관세 영향, 상장사로서의 준비 비용, Purification and Filtration 매각, 세그먼트 구성의 혼합이 결과의 원인이라고 회사는 밝혔습니다.
Solventum (NYSE : SOLV) a publié les résultats du troisième trimestre 2025 le 6 novembre 2025 : ventes nettes 2,096 milliards de dollars (+0,7 % déclaré, +2,7 % organique) et EPS dilué GAAP 7,22 dollars (EPS dilué ajusté 1,50). Le flux de trésorerie d’exploitation s’est élevé à 75 millions de dollars et le flux de trésorerie libre à (22 millions de dollars). La direction a relevé l’objectif annuel : les ventes organiques devraient se situer dans la tranche haute de +2,0 % à +3,0 %, et l’EPS ajusté à 5,98–6,08 dollars. Solventum a lancé un programme de 4 ans « Transform for the Future » visant environ 500 millions de dollars d’économies annuelles sur les coûts, avec environ 500 millions de dollars de coûts pré-impositifs cumulatifs. La guidance du flux de trésorerie libre a été révisée à 150–250 millions de dollars. L’entreprise a cité les tarifs, les coûts de démarrage en tant que société cotée, la cession de Purification and Filtration et la répartition par segments comme moteurs des résultats.
Solventum (NYSE: SOLV) meldete am 6. November 2025 die Ergebnisse des dritten Quartals 2025: Netto-Umsatz 2,096 Mrd. USD (+0,7% berichtet, +2,7% organisch) und GAAP bereinigtes dilutes EPS 7,22 USD (angepasstes dilutes EPS 1,50). Der operative Cashflow betrug 75 Mio. USD und der freie Cashflow (22 Mio. USD). Das Management hob die Guidance für das Gesamtjahr an: Organische Verkäufe sollen im oberen Bereich von +2,0% bis +3,0% liegen und das bereinigte EPS auf 5,98–6,08 USD steigen. Solventum startete ein vierjähriges Programm „Transform for the Future“ mit dem Ziel von ca. 500 Mio. USD jährlichen Kosteneinsparungen und ca. 500 Mio. USD kumulativen pretax Kosten. Die Guidance zum Free Cash Flow wurde auf 150–250 Mio. USD angepasst. Das Unternehmen nannte Tarife, Kosten für die Börsenreife, die Veräußerung von Purification and Filtration und die Segmentenmischung als Treiber der Ergebnisse.
Solventum (بورصة نيويورك: SOLV) أبلغت عن نتائج الربع الثالث من عام 2025 في 6 نوفمبر 2025: المبيعات الصافية 2.096 مليار دولار (+0.7% كما ورد، +2.7% عضوي) و EPS المخفف وفق GAAP 7.22 دولار (EPS المخفف المعدل 1.50 دولار). كان التدفق النقدي من التشغيل 75 مليون دولار والتدفق النقدي الحر (22 مليون دولار). رفعت الإدارة التوجيه للسنة الكاملة: من المتوقع أن تكون المبيعات العضوية عند الحد العلوي من +2.0% إلى +3.0% وEPS المعدل إلى 5.98–6.08 دولار. أطلق Solventum برنامجاً مدته أربع سنوات بعنوان “Transform for the Future” يهدف إلى توفير نحو 500 مليون دولار سنوياً في التكاليف مع نحو 500 مليون دولار من التكاليف قبل الضرائب المتراكمة. تم تعديل توجيه التدفق النقدي الحر ليصبح 150–250 مليون دولار. قالت الشركة إن التعريفات الجمركية وتكاليف الإعداد كشركة عامة، والتصفية Purification and Filtration وتكوين القطاع هي العوامل الدافعة وراء النتائج.
- Organic sales +2.7% in Q3 2025
- Raised full‑year adjusted EPS guidance to $5.98–$6.08
- Transform program targeting ~$500M annual cost savings
- Revised free cash flow guidance to $150M–$250M
- Free cash flow negative $22M in Q3 2025
- Adjusted diluted EPS down 8.5% YoY to $1.50 in Q3
- SG&A expenses +11.3% YoY in Q3
- Anticipated ~ $500M cumulative pretax transformation costs
Insights
Solid organic sales and modest guidance lift, offset by one-time items and weak near-term cash conversion.
Sales rose
Margins and cash flow show important caveats: adjusted operating margin declined and adjusted diluted EPS fell year-over-year in the quarter, driven by incremental tariffs and higher operating costs for public company stand-up and growth investments. Operating cash flow of
The company launched the four-year "Transform for the Future" program targeting approximately
- Reported sales increased
0.7% ; organic sales increased2.7% - Expects full year organic sales growth to be at the high end of +
2.0% to +3.0% range - Increases full year adjusted earnings per share outlook to
to$5.98 $6.08 - Announces 4-year 'Transform for the Future' initiative
Third Quarter 2025 Highlights
- Sales increased
0.7% to ; up$2.1 billion 2.7% on an organic basis - GAAP diluted earnings per share of
; adjusted diluted earnings per share of$7.22 $1.50 - Operating cash flow of
; free cash flow of$75 million ( $22) million
"Our solid third quarter results and increased full-year 2025 guidance demonstrate we are delivering on our commitments and clearly progressing towards achieving our long-range plan," said Bryan Hanson, chief executive officer of Solventum. "Our underlying momentum, combined with the deliberate steps we are taking to accelerate growth and optimize our business, gives us even more confidence that we will drive long-term sustainable growth and significant value creation."
|
Third Quarter and First Nine Months 2025 Financial Results |
|||||||||||
|
|
Three months ended September 30, |
|
Nine months ended September 30, |
||||||||
|
(Dollars in millions, except per share |
2025 |
|
2024 |
|
Year over year |
|
2025 |
|
2024 |
|
Year over year |
|
Net sales |
$ 2,096 |
|
$ 2,082 |
|
0.7 % |
|
$ 6,327 |
|
$ 6,179 |
|
2.4 % |
|
Selling, general and administrative |
$ 780 |
|
$ 701 |
|
11.3 % |
|
$ 2,321 |
|
$ 1,998 |
|
16.2 % |
|
Research and development |
$ 183 |
|
$ 189 |
|
(3.2) % |
|
$ 564 |
|
$ 576 |
|
(2.1) % |
|
Operating income margin |
80.6 % |
|
13.2 % |
|
6,740 bps |
|
32.5 % |
|
14.6 % |
|
1,790 bps |
|
Adjusted operating income margin1 |
20.6 % |
|
22.8 % |
|
(220) bps |
|
20.7 % |
|
22.5 % |
|
(180) bps |
|
Net income |
$ 1,266 |
|
$ 122 |
|
937.7 % |
|
$ 1,493 |
|
$ 448 |
|
233.3 % |
|
Diluted earnings per share |
$ 7.22 |
|
$ 0.70 |
|
931.4 % |
|
$ 8.53 |
|
$ 2.58 |
|
230.6 % |
|
Adjusted diluted earnings per |
$ 1.50 |
|
$ 1.64 |
|
(8.5) % |
|
$ 4.53 |
|
$ 5.28 |
|
(14.2) % |
|
Net cash provided by operating |
$ 75 |
|
$ 169 |
|
(55.6) % |
|
$ 274 |
|
$ 966 |
|
(71.6) % |
|
Free cash flow1 |
$ (22) |
|
$ 76 |
|
(128.9) % |
|
$ (42) |
|
$ 713 |
|
(105.9) % |
Organic sales growth in the quarter reflects positive performance from all segments, primarily driven by the Dental Solutions and Health Information Systems ("HIS") segments.
GAAP and adjusted operating income margin declined due to the impact of incremental tariffs resulting in lower gross margins, and an increase in operating expenses related to public company stand-up costs and growth investments.
1 Represents non-GAAP financial measure; see the "Non-GAAP Financial Measures" section for applicable information.
|
Segment and Total Company Net Sales for Third Quarter* |
||||||||||||||
|
|
|
Three months ended |
|
Increase/(Decrease) |
||||||||||
|
(Dollars in millions) |
|
2025 |
|
2024 |
|
Reported |
|
Currency |
|
Constant |
|
Other3 |
|
Organic |
|
Advanced Wound Care |
|
$ 485 |
|
$ 468 |
|
3.5 % |
|
0.8 % |
|
2.7 % |
|
— % |
|
2.7 % |
|
Infection Prevention and |
|
722 |
|
713 |
|
1.2 |
|
1.1 |
|
0.1 |
|
— |
|
— |
|
MedSurg |
|
1,206 |
|
1,182 |
|
2.1 |
|
1.0 |
|
1.1 |
|
— |
|
1.1 |
|
Dental Solutions |
|
340 |
|
313 |
|
8.4 |
|
1.9 |
|
6.5 |
|
— |
|
6.5 |
|
Health Information Systems |
|
345 |
|
326 |
|
5.9 |
|
0.3 |
|
5.6 |
|
— |
|
5.6 |
|
Total business segment |
|
1,891 |
|
1,821 |
|
|
|
|
|
|
|
|
|
|
|
Purification and Filtration |
|
128 |
|
180 |
|
(28.7) |
|
3.4 |
|
(32.1) |
|
(38.5) |
|
6.4 |
|
All Other4 |
|
77 |
|
81 |
|
(5.4) |
|
0.4 |
|
(5.8) |
|
— |
|
(5.8) |
|
Total Company |
|
$ 2,096 |
|
$ 2,082 |
|
0.7 % |
|
1.1 % |
|
(0.4) % |
|
(3.1) % |
|
2.7 % |
|
|
|
*Data in the schedule above is intentionally rounded to the nearest million and, therefore, may not sum. |
|
|
|
2 Constant currency represents the change in net sales absent the impact on sales from foreign currency translation. |
|
|
|
3 Other represents sales impact from acquisitions and divestitures measured separately for the first 12 months post-transaction. Divestiture represents lost sales from the Company's Purification and Filtration business that was sold in September 2025. |
|
|
|
4 All Other includes the drinking water business, which was previously reported within the Purification and Filtration, and sales related to product supplied to 3M and other supply agreements related to legacy 3M business and assumed by the company at Spin-Off, which were historically included in Corporate and Unallocated. |
Transform for the Future
Solventum has launched 'Transform for the Future', a new multiyear global initiative (the "Program") to further accelerate its long-term growth strategy and strengthen its position in a rapidly changing healthcare environment. Designed to reshape the Company's cost structure, enhance operational efficiency and fuel innovation for profitable growth — to deliver greater value for customers and patients worldwide. Once fully implemented, the Program is expected to generate approximately
Full-Year 2025 Guidance
Solventum is updating its full year 2025 guidance as follows:
- Increased organic sales growth range to the high end of the +
2.0% to +3.0% range (high end of the +2.5% to +3.5% excluding ~50 bps of SKU exit impact); - Increased adjusted EPS range to
to$5.98 ; from prior range of$6.08 to$5.88 $6.03 - Revised free cash flow to a range of
to$150M to reflect the impact of Purification and Filtration divestiture costs.$250M
Note: Full year 2025 guidance includes results of the Purification & Filtration segment for the period we owned the business. The sale transaction closed on September 1, 2025.
Organic sales, adjusted diluted EPS and free cash flow amounts included in Solventum's full-year guidance are non-GAAP financial measures. Solventum does not provide reconciliations of the forward-looking non-GAAP financial measures to the respective GAAP metrics as it is unable to predict with reasonable certainty and without unreasonable effort certain items, such as the impact of changes in currency exchange rates, impacts associated with business acquisitions or divestitures, and the timing and magnitude of restructuring activities, among other items.
Please note Solventum's Q1 2024 results were reported on a carve-out basis.
See the "Non-GAAP Financial Measures" section for explanations of our non-GAAP financial measures.
Earnings Conference Call
Solventum will host a conference call today, Nov. 6, at 4:30 p.m. Eastern Time to discuss its third quarter financial results and provide an update on its business. The conference call can be accessed via audio webcast at investors.solventum.com or by dialing (800) 715-9871 within the
A replay of the webcast, along with the earnings press release, slides highlighting the results, and supplemental financial disclosures, will also be available at the same link on the Investor Relations section of the company's website.
Forward-Looking Statements
This news release contains forward-looking information about Solventum's financial results and estimates and business prospects, including guidance for 2025, that contain or incorporate by reference statements that relate to future events and expectations and, as such, constitute forward-looking statements that involve risk and uncertainties. Forward-looking statements include those containing such words as "anticipates," "believes," "could," "estimates," "expects," "forecasts," "goal," "guidance," "intends," "may," "outlook," "plans," "projects," "seeks," "sees," "should," "targets," "will," "would," or other words of similar meaning in connection with any discussion of future operating or financial performance or business plans or prospects. Among the factors that could cause actual results to differ materially from those described in our forward-looking statements are the following: (1) the effects of, and changes in, worldwide economic, political, regulatory, international, trade and geopolitical conditions, natural disasters, war, public health crises, and other events beyond Solventum's control; (2) operational execution risks; (3) damage to Solventum's reputation or its brands; (4) risks from acquisitions, strategic alliances, divestitures and other strategic events, including the divestiture of our Purification and Filtration business; (5) Solventum's business dealings involving third-party partners in various markets; (6) Solventum's ability to access the capital and credit markets and changes in Solventum's credit ratings; (7) exposure to interest rate and currency risks; (8) the highly competitive environment in which Solventum operates and consolidation in the healthcare industry; (9) reduction in customers' research budgets or government funding; (10) the timing and market acceptance of Solventum's new product and service offerings; (11) ongoing working relationships with certain key healthcare professionals; (12) changes in reimbursement practices of governments or private payers or other cost containment measures; (13) Solventum's ability to obtain components or raw materials supplied by third parties and other manufacturing and related supply chain difficulties, interruptions, and disruptive factors; (14) legal and regulatory proceedings and legal compliance risks (including third-party risks) with regards to antitrust, FCPA and other anti-bribery laws, environmental laws, anti-kickback and false claims laws, privacy laws, product liability claims, tax laws, and other laws and regulations in
The above list is not exhaustive or necessarily set forth in the order of importance. Forward-looking statements are based on certain assumptions and expectations of future events and trends, and actual future results and trends may differ materially from historical results or those reflected in any such forward-looking statements depending on a variety of factors. A further description of these factors is located under "Cautionary Note Regarding Forward-Looking Statements" and "Risk Factors" in Solventum's periodic reports on file with the
Non-GAAP Financial Measures
In addition to reporting financial results in accordance with
Solventum calculates forward-looking non-GAAP financial measures, including organic sales growth, adjusted operating income, adjusted operating income margin, adjusted effective tax rate, adjusted diluted earnings per share, and free cash flow based on internal forecasts that omit certain amounts that would be included in GAAP financial measures. Solventum does not provide reconciliations of these forward-looking non-GAAP financial measures to the respective GAAP metrics as it is unable to predict with reasonable certainty and without unreasonable effort certain items such as the impact of changes in currency exchange rates, impacts associated with business acquisitions or divestitures, and the timing and magnitude of restructuring activities, among other items. The timing and amounts of these items are uncertain and could have a material impact on Solventum's results in accordance with GAAP.
The Q3 2025 financial statements and financial information, including reconciliations of non-GAAP financial measures, are available on Solventum's website: investors.solventum.com.
About Solventum
At Solventum, we enable better, smarter, safer healthcare to improve lives. As a new company with a long legacy of creating breakthrough solutions for our customers' toughest challenges, we pioneer game-changing innovations at the intersection of health, material and data science that change patients' lives for the better — while empowering healthcare professionals to perform at their best. See how at Solventum.com.
|
Solventum Corporation CONDENSED CONSOLIDATED STATEMENTS OF INCOME* (Dollars in millions, except per-share data) (Unaudited) |
||||||||
|
|
|
Three months ended September |
|
Nine months ended September |
||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Net sales of product |
|
$ 1,594 |
|
$ 1,608 |
|
$ 4,859 |
|
$ 4,766 |
|
Net sales of software and rentals |
|
502 |
|
474 |
|
1,468 |
|
1,413 |
|
Total net sales |
|
2,096 |
|
2,082 |
|
6,327 |
|
6,179 |
|
Cost of product |
|
847 |
|
793 |
|
2,547 |
|
2,341 |
|
Cost of software and rentals |
|
114 |
|
124 |
|
356 |
|
364 |
|
Gross profit |
|
1,135 |
|
1,165 |
|
3,424 |
|
3,474 |
|
Selling, general and administrative expenses |
|
780 |
|
701 |
|
2,321 |
|
1,998 |
|
Research and development expenses |
|
183 |
|
189 |
|
564 |
|
576 |
|
Gain on sale of business |
|
(1,518) |
|
— |
|
(1,518) |
|
— |
|
Operating income |
|
1,690 |
|
275 |
|
2,057 |
|
900 |
|
Interest expense, net |
|
89 |
|
107 |
|
296 |
|
260 |
|
Loss on debt extinguishment, net |
|
82 |
|
— |
|
82 |
|
— |
|
Other expense (income), net |
|
5 |
|
1 |
|
24 |
|
48 |
|
Income before income taxes |
|
1,514 |
|
167 |
|
1,655 |
|
592 |
|
Provision for (benefit from) income taxes |
|
248 |
|
45 |
|
162 |
|
144 |
|
Net Income |
|
$ 1,266 |
|
$ 122 |
|
$ 1,493 |
|
$ 448 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ 7.26 |
|
$ 0.70 |
|
$ 8.58 |
|
$ 2.59 |
|
Diluted earnings per share |
|
7.22 |
|
0.70 |
|
8.53 |
|
2.58 |
|
Weighted-average number of shares outstanding: |
|
|
|
|
|
|
|
|
|
Basic |
|
174.3 |
|
173.4 |
|
174.0 |
|
173.1 |
|
Diluted |
|
175.4 |
|
173.9 |
|
175.1 |
|
173.4 |
|
|
|
*Data in the schedule above is intentionally rounded to the nearest million and, therefore, may not sum. |
|
Solventum Corporation CONDENSED CONSOLIDATED BALANCE SHEETS* (Dollars in millions, except per-share data) (Unaudited) |
||||
|
|
|
September 30, |
|
December 31, |
|
|
|
2025 |
|
2024 |
|
Assets |
|
|
|
|
|
Current assets |
|
|
|
|
|
Cash and cash equivalents |
|
$ 1,642 |
|
$ 762 |
|
Accounts receivable — net of allowances of |
|
1,019 |
|
1,044 |
|
Due from related parties |
|
157 |
|
185 |
|
Inventories |
|
|
|
|
|
Finished goods |
|
625 |
|
539 |
|
Work in process |
|
191 |
|
190 |
|
Raw materials and supplies |
|
233 |
|
236 |
|
Total inventories |
|
1,049 |
|
965 |
|
Other current assets |
|
540 |
|
293 |
|
Total current assets |
|
4,407 |
|
3,249 |
|
Property, plant and equipment — net |
|
1,336 |
|
1,622 |
|
Goodwill |
|
5,260 |
|
6,377 |
|
Intangible assets — net |
|
2,223 |
|
2,544 |
|
Other assets |
|
747 |
|
665 |
|
Total assets |
|
$ 13,973 |
|
$ 14,457 |
|
Liabilities |
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Short-term borrowings and current portion of long-term debt |
|
$ — |
|
$ 200 |
|
Accounts payable |
|
669 |
|
618 |
|
Due to related parties |
|
464 |
|
272 |
|
Unearned revenue |
|
576 |
|
572 |
|
Other current liabilities |
|
1,229 |
|
1,041 |
|
Total current liabilities |
|
2,938 |
|
2,703 |
|
Long-term debt |
|
5,137 |
|
7,810 |
|
Pension and postretirement benefits |
|
306 |
|
350 |
|
Deferred income taxes |
|
169 |
|
225 |
|
Other liabilities |
|
437 |
|
410 |
|
Total liabilities |
|
$ 8,987 |
|
$ 11,498 |
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
Common stock, par value |
|
$ 2 |
|
$ 2 |
|
Shares issued and outstanding - September 30, 2025: 173,439,525 |
|
|
|
|
|
Shares issued and outstanding - December 31, 2024: 172,785,606 |
|
|
|
|
|
Additional paid-in capital |
|
3,854 |
|
3,771 |
|
Retained earnings |
|
1,734 |
|
242 |
|
Accumulated other comprehensive income (loss) |
|
(604) |
|
(1,056) |
|
Total equity |
|
4,986 |
|
2,959 |
|
Total liabilities and equity |
|
$ 13,973 |
|
$ 14,457 |
|
|
|
*Data in the schedule above is intentionally rounded to the nearest million and, therefore, may not sum. |
|
Solventum Corporation CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS* (Dollars in millions) (Unaudited) |
||||
|
|
|
Nine months ended September |
||
|
|
|
2025 |
|
2024 |
|
Cash Flows from Operating Activities |
|
|
|
|
|
Net income |
|
$ 1,493 |
|
$ 448 |
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
|
|
Depreciation and amortization |
|
372 |
|
405 |
|
Pension and postretirement benefit expense |
|
49 |
|
30 |
|
Stock-based compensation expense |
|
124 |
|
87 |
|
Gain on sale of business |
|
(1,518) |
|
— |
|
Purification and Filtration transaction costs |
|
(86) |
|
— |
|
Deferred income taxes |
|
(47) |
|
(93) |
|
Changes in assets and liabilities |
|
|
|
|
|
Accounts receivable |
|
36 |
|
14 |
|
Due from related parties |
|
37 |
|
200 |
|
Inventories |
|
(134) |
|
(99) |
|
Accounts payable |
|
74 |
|
200 |
|
Due to related parties |
|
18 |
|
(321) |
|
Accrued compensation |
|
(9) |
|
53 |
|
All other operating activities — net |
|
(135) |
|
42 |
|
Net cash provided by operating activities |
|
274 |
|
966 |
|
|
|
|
|
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
Purchases of property, plant and equipment |
|
(316) |
|
(253) |
|
Proceeds from sale of business |
|
3,870 |
|
— |
|
Other — net |
|
(12) |
|
— |
|
Net cash provided by (used in) investing activities |
|
3,542 |
|
(253) |
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
Repayment of debt |
|
(2,970) |
|
(200) |
|
Net transfers to 3M |
|
(21) |
|
(8,247) |
|
Proceeds from long-term debt, net of issuance costs |
|
— |
|
8,303 |
|
Other — net |
|
49 |
|
8 |
|
Net cash used in financing activities |
|
(2,942) |
|
(136) |
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
6 |
|
1 |
|
Net increase (decrease) in cash and cash equivalents |
|
880 |
|
578 |
|
Cash and cash equivalents at beginning of period |
|
762 |
|
194 |
|
Cash and cash equivalents at end of period |
|
$ 1,642 |
|
$ 772 |
|
|
|
*Data in the schedule above is intentionally rounded to the nearest million and, therefore, may not sum. |
|
Solventum Corporation SALES CHANGE ANALYSIS (Dollars in millions) (Unaudited)
|
||||||||||||||
|
Segment and Total Company Net Sales for the First Nine Months* |
||||||||||||||
|
|
|
Nine months ended September |
|
Increase/(Decrease) |
||||||||||
|
|
|
2025 |
|
2024 |
|
Reported |
|
Currency |
|
Constant |
|
Other3 |
|
Organic Growth |
|
Advanced Wound Care |
|
$ 1,400 |
|
$ 1,369 |
|
2.2 % |
|
0.2 % |
|
2.0 % |
|
(0.1) % |
|
2.1 % |
|
Infection Prevention and |
|
2,182 |
|
2,093 |
|
4.2 |
|
0.1 |
|
4.1 |
|
(0.5) |
|
4.6 |
|
MedSurg |
|
3,581 |
|
3,463 |
|
3.4 |
|
0.1 |
|
3.3 |
|
(0.3) |
|
3.6 |
|
Dental Solutions |
|
1,006 |
|
979 |
|
2.8 |
|
0.5 |
|
2.3 |
|
(0.3) |
|
2.5 |
|
Health Information Systems |
|
1,012 |
|
971 |
|
4.3 |
|
0.1 |
|
4.2 |
|
— |
|
4.2 |
|
Total business segment |
|
5,600 |
|
5,413 |
|
|
|
|
|
|
|
|
|
|
|
Purification and Filtration |
|
497 |
|
532 |
|
(6.6) |
|
1.0 |
|
(7.6) |
|
(13.1) |
|
5.5 |
|
All Other4 |
|
230 |
|
234 |
|
(2.0) |
|
0.1 |
|
(2.1) |
|
5.6 |
|
(7.6) |
|
Total Company |
|
$ 6,327 |
|
$ 6,179 |
|
2.4 % |
|
0.2 % |
|
2.2 % |
|
(1.1) % |
|
3.2 % |
|
|
|
*Data in the schedule above is intentionally rounded to the nearest million and, therefore, may not sum. |
|
|
|
2 Constant currency represents the change in net sales absent the impact on sales from foreign currency translation. |
|
|
|
3
Other represents sales impact from acquisitions and divestitures measured separately for the first 12 months post-transaction. Acquisitions include non-healthcare related supply agreements that conveyed from 3M to the Company at Spin-Off and sales from new supply agreements with 3M that commenced at Spin-Off. Divestiture impacts include certain health care businesses retained by 3M |
|
|
|
4 All Other includes the drinking water business, which was previously reported within the Purification and Filtration, and sales related to product supplied to 3M and other supply agreements related to legacy 3M business and assumed by the company at Spin-Off, which were historically included in Corporate and Unallocated. |
Solventum Corporation and Subsidiaries
BUSINESS SEGMENTS – (CONTINUED)*
(Unaudited)
The Company's operating activities are primarily managed through three segments: MedSurg, Dental Solutions, and Health Information Systems.
- MedSurg provides:
- advanced wound care products such as negative pressure wound therapy, advanced wound dressings and advanced skin care; and
- infection prevention and surgical solutions products, such as I.V. site management, sterilization assurance, temperature management, surgical supplies, medical tapes and wraps, stethoscopes, medical electrodes, and medical technologies Original Equipment Manufacturer ("OEM").
- Dental Solutions provides dental and orthodontic products, including brackets, aligners, restorative cements, and bonding agents that span the "life of the tooth," including products designed for preventative dental care, direct and indirect restoration, and broad orthodontic needs.
- Health Information Systems provides healthcare systems with software solutions – including computer-assisted physician documentation, direct-to-bill and coding automation, classification methodologies, speech recognition, and data visualization platforms.
Purification and Filtration includes filters and membranes for biopharmaceutical and medical technologies, as well as microelectronics and food and beverage.
All Other includes the drinking water business, which was previously reported within the Purification and Filtration business segment. The drinking water business results have been reclassified for comparability within All Other for all historical periods. All Other also includes sales and cost of sales related to our supply agreements with 3M and other supply agreements assumed by the Company at Spin-Off related to legacy 3M businesses, which were historically included in Corporate and Unallocated
|
BUSINESS SEGMENT INFORMATION AND DISAGGREGATED NET SALES* |
|
|
|
|
|
|
||||||
|
|
|
Three months ended September 30, 2025 |
|
Three months ended September 30, 2024 |
||||||||
|
|
|
|
||||||||||
|
(Dollars in millions) |
|
Net Sales |
|
Operating |
|
Operating |
|
Net Sales |
|
Operating |
|
Operating |
|
Advanced Wound Care |
|
$ 485 |
|
|
|
|
|
$ 468 |
|
|
|
|
|
Infection Prevention and Surgical |
|
722 |
|
|
|
|
|
713 |
|
|
|
|
|
MedSurg |
|
1,206 |
|
$ 203 |
|
16.8 % |
|
1,182 |
|
$ 243 |
|
20.6 % |
|
Dental Solutions |
|
340 |
|
87 |
|
25.7 |
|
313 |
|
74 |
|
23.6 |
|
Health Information Systems |
|
345 |
|
134 |
|
38.8 |
|
326 |
|
105 |
|
32.2 |
|
Total reportable segment net |
|
1,891 |
|
424 |
|
|
|
1,821 |
|
422 |
|
|
|
Purification and Filtration |
|
128 |
|
26 |
|
20.1 |
|
180 |
|
19 |
|
10.6 |
|
All Other |
|
77 |
|
12 |
|
15.6 |
|
81 |
|
5 |
|
6.2 |
|
Amortization Expense |
|
|
|
(77) |
|
|
|
|
|
(88) |
|
|
|
Corporate and Unallocated |
|
|
|
1,305 |
|
|
|
|
|
(83) |
|
|
|
Total Company |
|
$ 2,096 |
|
$ 1,690 |
|
80.6 % |
|
$ 2,082 |
|
$ 275 |
|
13.2 % |
|
|
|
*Data in the schedule above is intentionally rounded to the nearest million and, therefore, may not sum. |
|
Solventum Corporation and Subsidiaries BUSINESS SEGMENTS – (CONTINUED)* (Unaudited)
|
||||||||||||
|
BUSINESS SEGMENT INFORMATION AND DISAGGREGATED NET SALES* |
|
|
|
|
|
|
||||||
|
|
|
Nine months ended September 30, 2025 |
|
Nine months ended September 30, 2024 |
||||||||
|
|
|
|
||||||||||
|
(Dollars in millions) |
|
Net Sales |
|
Operating |
|
Operating |
|
Net Sales |
|
Operating |
|
Operating |
|
Advanced Wound Care |
|
$ 1,400 |
|
|
|
|
|
$ 1,369 |
|
|
|
|
|
Infection Prevention and Surgical |
|
2,182 |
|
|
|
|
|
2,093 |
|
|
|
|
|
MedSurg |
|
3,581 |
|
$ 619 |
|
17.3 % |
|
3,463 |
|
$ 678 |
|
19.6 % |
|
Dental Solutions |
|
1,006 |
|
262 |
|
26.1 |
|
979 |
|
277 |
|
28.3 |
|
Health Information Systems |
|
1,012 |
|
363 |
|
35.8 |
|
971 |
|
317 |
|
32.6 |
|
Total reportable segment net |
|
5,600 |
|
1,244 |
|
|
|
5,413 |
|
1,272 |
|
|
|
Purification and Filtration |
|
497 |
|
96 |
|
19.3 |
|
532 |
|
62 |
|
11.7 |
|
All Other |
|
230 |
|
31 |
|
13.5 |
|
234 |
|
24 |
|
10.3 |
|
Amortization Expense |
|
|
|
(235) |
|
|
|
|
|
(261) |
|
|
|
Corporate and Unallocated |
|
|
|
921 |
|
|
|
|
|
(197) |
|
|
|
Total Company |
|
$ 6,327 |
|
$ 2,057 |
|
32.5 % |
|
$ 6,179 |
|
$ 900 |
|
14.6 % |
|
|
|
*Data in the schedule above is intentionally rounded to the nearest million and, therefore, may not sum. |
Solventum Corporation
SUPPLEMENTAL FINANCIAL INFORMATION
NON-GAAP MEASURES
(Unaudited)
In addition to reporting financial results in accordance with
There are limitations to the use of the non-GAAP financial measures presented in this information statement. These non-GAAP financial measures are not prepared in accordance with
The tables below reconcile our non-GAAP financial measures to the nearest financial measure that is in accordance with
Adjusted Operating Income, Adjusted Operating Income Margin and Adjusted Earnings Per Share (Non-GAAP measures)
Adjusted operating income and adjusted operating income margin are not defined under
Adjusted diluted earnings per share is not defined under
|
Solventum Corporation SUPPLEMENTAL FINANCIAL INFORMATION NON-GAAP MEASURES – (CONTINUED)* (Unaudited) |
||||||||||||||||||||||
|
|
|
Three months ended September 30, 2025 |
||||||||||||||||||||
|
(Dollars in millions, except per |
|
Net sales |
|
Cost of |
|
Gross |
|
Operating |
|
Operating |
|
Operating |
|
Non-Operating |
|
Income |
|
Net Income |
|
Diluted |
|
Effective |
|
GAAP |
|
$ 2,096 |
|
$ 961 |
|
54.2 % |
|
$ 963 |
|
$ 1,690 |
|
80.6 % |
|
$ 176 |
|
$ 1,514 |
|
$ 1,266 |
|
$ 7.22 |
|
16.4 % |
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Amortization of acquisition- |
|
— |
|
— |
|
— |
|
(77) |
|
77 |
|
3.7 |
|
— |
|
77 |
|
65 |
|
0.37 |
|
|
|
Restructuring costs (a) |
|
— |
|
2 |
|
(0.1) |
|
(4) |
|
2 |
|
0.1 |
|
— |
|
2 |
|
1 |
|
— |
|
|
|
3M spin-off and separation- |
|
— |
|
(37) |
|
1.8 |
|
(123) |
|
160 |
|
7.6 |
|
— |
|
160 |
|
123 |
|
0.71 |
|
|
|
Certain litigation-related |
|
— |
|
— |
|
— |
|
(2) |
|
2 |
|
0.1 |
|
— |
|
2 |
|
2 |
|
0.01 |
|
|
|
Purification and Filtration |
|
— |
|
— |
|
— |
|
(18) |
|
18 |
|
0.9 |
|
— |
|
18 |
|
15 |
|
0.09 |
|
|
|
Gain on sale of business(f) |
|
— |
|
— |
|
— |
|
— |
|
(1,518) |
|
(72.3) |
|
— |
|
(1,518) |
|
(1,271) |
|
(7.25) |
|
|
|
Loss on debt |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(82) |
|
82 |
|
62 |
|
0.35 |
|
|
|
Non-GAAP |
|
$ 2,096 |
|
$ 926 |
|
55.8 % |
|
$ 739 |
|
$ 431 |
|
20.6 % |
|
$ 94 |
|
$ 337 |
|
$ 263 |
|
$ 1.50 |
|
21.8 % |
|
|
|
*Data in the schedule above is intentionally rounded to the nearest million and, therefore, may not sum. |
|
|
|
Three months ended September 30, 2024 |
||||||||||||||||||||
|
(Dollars in millions, except |
|
Net sales |
|
Cost of |
|
Gross |
|
Operating |
|
Operating |
|
Operating |
|
Non- |
|
Income |
|
Net Income |
|
Diluted |
|
Effective |
|
GAAP |
|
$ 2,082 |
|
$ 917 |
|
56.0 % |
|
$ 890 |
|
$ 275 |
|
13.2 % |
|
$ 108 |
|
$ 167 |
|
$ 122 |
|
$ 0.70 |
|
26.9 % |
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Amortization of |
|
|
|
— |
|
— |
|
(88) |
|
88 |
|
4.2 |
|
— |
|
88 |
|
73 |
|
0.42 |
|
|
|
Restructuring costs (a) |
|
|
|
(1) |
|
— |
|
— |
|
1 |
|
0.1 |
|
— |
|
1 |
|
1 |
|
0.01 |
|
|
|
3M spin-off and |
|
|
|
(27) |
|
1.3 |
|
(84) |
|
111 |
|
5.3 |
|
— |
|
111 |
|
85 |
|
0.49 |
|
|
|
Legal entity |
|
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
4 |
|
0.02 |
|
|
|
Non-GAAP |
|
$ 2,082 |
|
$ 889 |
|
57.3 % |
|
$ 718 |
|
$ 475 |
|
22.8 % |
|
$ 108 |
|
$ 367 |
|
$ 285 |
|
$ 1.64 |
|
22.3 % |
|
|
|
|
*Data in the schedule above is intentionally rounded to the nearest million and, therefore, may not sum. |
|
|
(a) |
Severance, asset write-offs and related charges associated with certain restructuring programs. |
|
(b) |
Consists of costs specifically incurred in connection with the Company's separation from 3M. |
|
(c) |
Reflects the tax impacts for legal entity restructuring in connection with the separation from 3M. |
|
(d) |
Consists of charges and recoveries related to certain litigation matters. |
|
(e) |
Costs related to the separation of the Company's Purification and Filtration business, primarily information technology-related. |
|
(f) |
Gain on sale of the Purification and Filtration business, net of applicable tax impacts. |
|
(g) |
Premium paid and related expenses incurred in connection with tender of debt, net of gains from related interest rate hedging contracts. |
|
|
|
5 Cost of sales is the combination of cost of product and cost of software and rentals line items from the Consolidated Statements of Income and represents the total company cost of sales. |
|
|
|
6 Operating expenses is the combination of selling, general and administrative expenses and research and development expenses from the Consolidated Statements of Income and represents the total company other operating expenses. |
|
|
|
7 Non-operating expense (income), net is the combination of interest expense, net, loss on debt extinguishment, net, and other expense (income), net line items from the Consolidated Statements of Income and represents the total company non-operating expense. |
|
Solventum Corporation SUPPLEMENTAL FINANCIAL INFORMATION NON-GAAP MEASURES – (CONTINUED)* (Unaudited) |
||||||||||||||||||||||
|
|
|
Nine months ended September 30, 2025 |
||||||||||||||||||||
|
(Dollars in millions, except per |
|
Net sales |
|
Cost of |
|
Gross |
|
Operating |
|
Operating |
|
Operating |
|
Non- |
|
Income |
|
Net Income |
|
Diluted |
|
Effective |
|
GAAP |
|
$ 6,327 |
|
$ 2,903 |
|
54.1 % |
|
$ 2,885 |
|
$ 2,057 |
|
32.5 % |
|
|
|
$ 1,655 |
|
$ 1,493 |
|
$ 8.53 |
|
9.8 % |
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Amortization of acquisition- |
|
— |
|
— |
|
— |
|
(235) |
|
235 |
|
3.7 |
|
— |
|
235 |
|
199 |
|
1.14 |
|
|
|
Restructuring costs (a) |
|
— |
|
(9) |
|
0.1 |
|
(19) |
|
28 |
|
0.4 |
|
— |
|
28 |
|
21 |
|
0.12 |
|
|
|
3M spin-off and separation- |
|
— |
|
(98) |
|
1.5 |
|
(335) |
|
433 |
|
6.8 |
|
— |
|
433 |
|
333 |
|
1.90 |
|
|
|
Certain litigation-related |
|
— |
|
— |
|
— |
|
(29) |
|
29 |
|
0.5 |
|
— |
|
29 |
|
22 |
|
0.13 |
|
|
|
Purification and Filtration |
|
— |
|
— |
|
— |
|
(49) |
|
49 |
|
0.8 |
|
— |
|
49 |
|
39 |
|
0.22 |
|
|
|
Gain on sale of business(f) |
|
— |
|
— |
|
— |
|
— |
|
(1,518) |
|
(24.0) |
|
— |
|
(1,518) |
|
(1,374) |
|
(7.85) |
|
|
|
Loss on debt extinguishment, |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(82) |
|
82 |
|
62 |
|
0.35 |
|
|
|
Non-GAAP |
|
$ 6,327 |
|
$ 2,796 |
|
55.8 % |
|
$ 2,218 |
|
$ 1,312 |
|
20.7 % |
|
|
|
|
|
$ 794 |
|
$ 4.53 |
|
20.0 % |
|
|
|
*Data in the schedule above is intentionally rounded to the nearest million and, therefore, may not sum. |
|
|
|
Nine months ended September 30, 2024 |
||||||||||||||||||||
|
(Dollars in millions, except |
|
Net sales |
|
Cost of |
|
Gross |
|
Operating |
|
Operating |
|
Operating |
|
Non- |
|
Income |
|
Net Income |
|
Diluted |
|
Effective |
|
GAAP |
|
$ 6,179 |
|
$ 2,705 |
|
56.2 % |
|
$ 2,574 |
|
$ 900 |
|
14.6 % |
|
$ 308 |
|
$ 592 |
|
$ 448 |
|
$ 2.58 |
|
24.3 % |
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Amortization of |
|
— |
|
— |
|
— |
|
(261) |
|
261 |
|
4.2 |
|
— |
|
261 |
|
218 |
|
1.26 |
|
|
|
Restructuring costs (a) |
|
— |
|
(5) |
|
0.1 |
|
(8) |
|
13 |
|
0.2 |
|
— |
|
13 |
|
9 |
|
0.06 |
|
|
|
3M spin-off and |
|
— |
|
(48) |
|
0.8 |
|
(167) |
|
215 |
|
3.5 |
|
(38) |
|
253 |
|
205 |
|
1.18 |
|
|
|
Legal entity |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
35 |
|
0.20 |
|
|
|
Non-GAAP |
|
$ 6,179 |
|
$ 2,652 |
|
57.1 % |
|
$ 2,138 |
|
$ 1,389 |
|
22.5 % |
|
$ 270 |
|
$ 1,119 |
|
$ 915 |
|
$ 5.28 |
|
18.2 % |
|
|
|
|
*Data in the schedule above is intentionally rounded to the nearest million and, therefore, may not sum. |
|
|
(a) |
Severance, asset write-offs and related charges associated with certain restructuring programs. |
|
(b) |
Consists of costs specifically incurred in connection with the Company's separation from 3M. |
|
(c) |
Reflects the tax impacts for legal entity restructuring in connection with the separation from 3M. |
|
(d) |
Consists of charges and recoveries related to certain litigation matters. |
|
(e) |
Costs related to the separation of the Company's Purification and Filtration business, including legal, finance and tax advisory, and information technology-related. |
|
(f) |
Gain on sale of the Purification and Filtration business, net of applicable tax impacts. |
|
(g) |
Premium paid and related expenses incurred in connection with tender of debt, net of gains from related interest rate hedging contracts. |
|
|
|
5 Cost of sales is the combination of cost of product and cost of software and rentals line items from the Consolidated Statements of Income and represents the total company cost of sales. |
|
|
|
6 Operating expenses is the combination of selling, general and administrative expenses and research and development expenses from the Consolidated Statements of Income and represents the total company other operating expenses. |
|
|
|
7 Non-operating expense (income), net is the combination of interest expense, net, loss on debt extinguishment, net, and other expense (income), net line items from the Consolidated Statements of Income and represents the total company non-operating expense. |
Solventum Corporation
SUPPLEMENTAL FINANCIAL INFORMATION
NON-GAAP MEASURES – (CONTINUED)*
(Unaudited)
Free Cash Flow (non-GAAP measure):
Free cash flow is not defined under
|
(Dollars in millions) |
|
Three months ended September |
|
Nine months ended September |
||||
|
Major GAAP Cash Flow Categories |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Net cash provided by operating activities |
|
$ 75 |
|
$ 169 |
|
$ 274 |
|
$ 966 |
|
Net cash provided by (used in) investing activities |
|
3,766 |
|
(93) |
|
3,542 |
|
(253) |
|
Net cash used in financing activities |
|
(2,693) |
|
(202) |
|
(2,942) |
|
(136) |
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow (non-GAAP measure) |
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
$ 75 |
|
$ 169 |
|
$ 274 |
|
$ 966 |
|
Purchases of property, plant and equipment |
|
(97) |
|
(93) |
|
(316) |
|
(253) |
|
Free cash flow |
|
(22) |
|
76 |
|
(42) |
|
713 |
|
|
|
*Data in the schedule above is intentionally rounded to the nearest million and, therefore, may not sum. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/solventum-reports-third-quarter-2025-financial-results-302607511.html
SOURCE Solventum