Viatris Reports First Quarter 2025 Results and Reaffirms 2025 Outlook
- Returned over $450 million to shareholders YTD ($300M in share repurchases, $143M in dividends)
- Generated $67 million in new product revenues in Q1
- Achieved three positive Phase 3 clinical trial results
- Greater China segment showed 4% operational growth
- Strong free cash flow generation of $493 million in Q1
- Brands segment showed 3% divestiture-adjusted operational growth
- $3.0 billion net loss due to $2.9 billion goodwill impairment charge
- Total revenues declined 11% year-over-year to $3.3 billion
- Adjusted EBITDA decreased 23% to $923 million
- Adjusted EPS fell 25% to $0.50 per share
- Generics segment declined 16% in net sales
- Gross margin decreased to 35.7% from 41.1% year-over-year
Insights
Viatris reported mixed Q1 results with significant GAAP loss due to goodwill impairment, but maintained guidance with strong cash flow and pipeline progress.
Viatris delivered $3.3 billion in Q1 2025 revenue, representing an 11% reported decline but only a 2% drop on a divestiture-adjusted operational basis. The stark difference between reported and adjusted figures highlights the impact of recent portfolio reshaping. The company posted a substantial $3.0 billion GAAP net loss largely attributed to a one-time $2.9 billion goodwill impairment charge, causing diluted EPS to fall to -$2.55 from +$0.09 in Q1 2024.
Looking past the accounting adjustment, adjusted EBITDA of $923 million declined 23% on a reported basis (12% divestiture-adjusted), while adjusted EPS of $0.50 decreased 25% reported (14% divestiture-adjusted). Both metrics were negatively affected by the repeatedly mentioned but unexplained "Indore Impact."
Geographic performance was mixed, with only Greater China showing positive growth at 2% reported/4% operational, while Developed Markets (-13%/-11%), Emerging Markets (-17%/-13%), and JANZ (-13%/-9%) all declined. By product category, Brands outperformed Generics, with Brands declining 8% reported but growing 3% on a divestiture-adjusted operational basis, while Generics dropped 16% reported and 11% divestiture-adjusted.
Despite revenue and profit pressures, free cash flow generation remained robust at $493 million ($535 million excluding transaction costs), allowing the company to maintain its shareholder-friendly capital allocation strategy. Year-to-date, Viatris has returned over $450 million to shareholders through $300+ million in share repurchases and ~$143 million in dividends.
The pipeline showed encouraging progress with three positive Phase 3 data readouts: EFFEXOR for anxiety in Japan (already filed), a novel fast-acting meloxicam formulation for pain (NDA planned for late 2025), and XULANE LO contraceptive patch (NDA planned for H2 2025). These developments support future revenue potential amid current operational challenges.
Management's reaffirmation of 2025 financial guidance suggests confidence in navigating current headwinds, with expected total revenues of $13.5-14.0 billion, adjusted EBITDA of $3.89-4.19 billion, and adjusted EPS of $2.16-2.30.
- Delivers Total Revenues in Line With Expectations Demonstrating Strength of the Base Business
- Makes Significant Pipeline Progress With Three Positive Phase 3 Data Readouts
- Returns More Than
in Capital to Shareholders Year-to-Date and Reaffirms 2025 Capital Allocation Priorities$450 Million
Executive Commentary
"2025 is off to a good start as we continue to focus on executing our strategic priorities," said Scott A. Smith, CEO, Viatris. "Our growing pipeline, capital discipline, operational execution, and significant global scope give us confidence in our ability to navigate the periods of increased volatility and uncertainty that our industry has been experiencing much of this year."
"We continue to generate strong cash flow and we are delivering on our capital allocation plan including share repurchases of over
[1] Viatris is not providing forward-looking guidance for
First Quarter Results
Three Months Ended | |||||||||
March 31, | |||||||||
(Unaudited; in millions, except %s and per share amounts) | 2025 | 2024 | Reported | Operational | Divestiture | ||||
Total Revenues | $ 3,254.3 | $ 3,663.4 | (11) % | (9) % | (2) % | ||||
Total Net Sales | $ 3,243.2 | $ 3,653.5 | (11) % | (9) % | (3) % | ||||
Developed Markets | 1,891.7 | 2,165.4 | (13) % | (11) % | (3) % | ||||
Emerging Markets | 519.9 | 626.4 | (17) % | (13) % | (5) % | ||||
JANZ | 276.1 | 317.8 | (13) % | (9) % | (6) % | ||||
555.5 | 543.9 | 2 % | 4 % | 4 % | |||||
Net Sales by Product Category | |||||||||
Brands | $ 2,116.9 | $ 2,309.1 | (8) % | (5) % | 3 % | ||||
Generics | 1,126.3 | 1,344.4 | (16) % | (15) % | (11) % | ||||
$ 1,161.2 | $ 1,504.0 | (23) % | |||||||
35.7 % | 41.1 % | ||||||||
Adjusted Gross Profit (2) | $ 1,819.6 | $ 2,154.8 | (16) % | ||||||
Adjusted Gross Margin (2) | 55.9 % | 58.8 % | |||||||
$ (3,042.0) | $ 113.9 | NM | |||||||
$ (2.55) | $ 0.09 | NM | |||||||
Adjusted Net Earnings (2) | $ 600.3 | $ 812.7 | (26) % | ||||||
Adjusted EPS (2) | $ 0.50 | $ 0.67 | (25) % | (23) % | (14) % | ||||
EBITDA (2) | $ (2,316.8) | $ 1,034.0 | NM | ||||||
Adjusted EBITDA (2) | $ 923.5 | $ 1,193.4 | (23) % | (20) % | (12) % | ||||
$ 535.5 | $ 614.6 | (13) % | |||||||
Capital Expenditures | 42.6 | 49.8 | (14) % | ||||||
Free Cash Flow (2)(4) | $ 492.9 | $ 564.8 | (13) % |
___________ | |
(1) | 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) | For the three months ended March 31, 2025, includes a goodwill impairment charge of |
(4) | Excluding the impact of transaction costs and taxes primarily related to the divestitures of |
Quarterly Financial Highlights
- First quarter 2025 total revenues were
, down$3.3 billion 11% on a reported basis and down2% on a divestiture-adjusted operational basis compared to first quarter 2024, primarily driven by the negative Indore Impact. Excluding the Indore Impact, total revenues would have increased2% on a divestiture-adjusted operational basis compared to first quarter 2024.
- Brands net sales reflect the expansion of the Company's portfolio in Emerging Markets, and strong growth in
Greater China and Developed Markets.
- Generics net sales reflect the expected negative Indore Impact, partially offset by growth in certain complex products in
North America , strong performance across key European markets, and volume growth in JANZ.
- The Company generated approximately
in new product revenues in the quarter and continues to expect to deliver approximately$67 million to$450 million in new product revenues in 2025.$550 million
- First quarter 2025 U.S. GAAP net loss was
compared to$(3.0) billion U.S. GAAP net earnings of in the first quarter of 2024, and$114 million U.S. GAAP diluted EPS was a loss of per share in Q1 2025 compared to a gain of$(2.55) per share in Q1 2024, in each case primarily driven by a non-cash goodwill impairment charge of$0.09 in the current quarter. See "Goodwill Impairment" for more information.$2.9 billion
- First quarter 2025 adjusted EBITDA was
, down$923 million 23% on a reported basis and down12% on a divestiture-adjusted operational basis compared to the first quarter of 2024, and adjusted EPS was per share in Q1 2025, down$0.50 25% on a reported basis and down14% on a divestiture-adjusted operational basis compared to Q1 2024, both primarily driven by the negative Indore Impact.
- The Company generated
U.S. GAAP net cash provided by operating activities of , and free cash flow of$535 million , including$493 million in transaction-related costs.$43 million
Additional Highlights
- The Company received positive results from the Phase 3 open-label, long-term extension study for EFFEXOR® required for approval in
Japan and the Company filed applications to the Ministry of Health, Labor and Welfare for approval of EFFEXOR SR Capsules (venlafaxine hydrochloride), a serotonin-noradrenaline reuptake inhibitor to treat adults with generalized anxiety disorder, an indication for which no other treatment option is currently approved inJapan .
- The Company announced positive top-line results from two pivotal Phase 3 studies of its novel fast-acting formulation of meloxicam (MR-107A-02) for the treatment of moderate-to-severe acute pain. The Phase 3 program consisted of two randomized, double-blind, placebo-(double-dummy) and active-controlled trials – one following herniorrhaphy surgery and one following bunionectomy surgery. In both Phase 3 studies, all primary and secondary endpoints were met and MR-107A-02 demonstrated statistically significant and clinically meaningful results. The Company is targeting to submit a New Drug Application (NDA) to the
U.S. Food and Drug Administration (FDA) by the end of 2025.
- The Company announced positive results of its Phase 3 study evaluating the contraceptive efficacy and safety of investigational XULANE LO™ low dose weekly dermal patch with 150 mcg norelgestromin and 17.5 mcg ethinyl estradiol per day in women of childbearing potential. In this study, XULANE LO demonstrated a favorable efficacy and safety profile with no new safety concerns identified, as well as a potential best-in-class patch performance profile. The Company plans to submit an NDA to the FDA in the second half of 2025.
Capital Allocation
The Company is reaffirming its commitment to prioritizing returning capital to shareholders in 2025 as previously stated.
Year-to-date, the Company returned more than
From a business development perspective, the Company expects to continue to pursue regional licensing and partnership opportunities with immediate revenue contribution that leverage its unique commercial and R&D infrastructure and capabilities.
2025 Financial Guidance
Viatris is reaffirming its 2025 outlook that was previously provided on February 27, 2025, as set forth below, after adjusting the guidance ranges solely to reflect the impact of acquired IPR&D and share repurchases as applicable. The Company is not providing forward-looking guidance for
(In millions, except | Estimated Ranges (2) February 27, 2025 | Midpoint (2) February 27, 2025 | Acquired | Share | Estimated Ranges (4) May 8, 2025 | Midpoint (4) May 8, 2025 | |||||
Total Revenues | — | — | |||||||||
Adjusted EBITDA (1) | ( | — | |||||||||
Adjusted EPS (1) | ( | ||||||||||
Free Cash Flow (1) | — | — |
(1) | Non-GAAP financial measures. See "Non-GAAP Financial Measures" for additional information. |
(2) | 2025 Financial Guidance as provided as of February 27, 2025, excluded the impact of divestiture-related taxes and transaction costs. Also excluded any acquired IPR&D for unsigned deals to be incurred in any future period as it could not be reasonably forecasted. |
(3) | Includes estimated impact of share repurchases executed through and including May 7, 2025, and does not include the expected impact of additional share repurchases in 2025 after such date. |
(4) | 2025 Financial Guidance as provided as of May 8, 2025, 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. 2025 financial guidance does not currently include any potential adverse impact from future tariffs and trade restrictions, which we are unable to predict at this time and could be material. |
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 first quarter 2025 financial results.
Investors and the general public are invited to listen to a live webcast of the call at investor.viatris.com or by calling 844.308.3344 or 412.317.1896 for international callers. The "Viatris Q1 2025 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
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 February 27, 2025, at that time the Company did not provide forward-looking guidance for
Goodwill Impairment
The Company reviews goodwill for impairment annually on April 1 or more frequently if events or changes in circumstances indicate that the carrying value of goodwill may not be recoverable. Since the end of February 2025, the Company has experienced a sharp and sustained decline in its share price and significantly increased uncertainty and volatility in the geopolitical and economic environments in which the Company operates. As a result of these factors, the Company determined that a triggering event had occurred for each of its reporting units and performed an interim goodwill impairment test as of March 31, 2025. When compared to the prior year annual goodwill impairment test completed on April 1, 2024, the recent significantly increased uncertainty and volatility in the geopolitical and economic environments in which the Company operates has increased the Company's business risks, including, but not limited to, the potential for continued or additional drug pricing reduction pressures, general uncertainty related to timing of responses and approvals from the FDA resulting from evolving regulatory priorities and associated changes to the operations of the agency, and the potential for adverse impacts from future tariffs and trade restrictions. The negative impact of any or all of these factors could be material. The recent significant increase in business risks and uncertainty have led to an increase in discount rate assumptions impacting all reporting units as compared to the April 1, 2024, annual goodwill impairment test. For the three months ended March 31, 2025, the Company recorded a non-cash goodwill impairment charge of
Certain Key Terms and Presentation Matters
New product sales, new product launches or new product revenues: Refers to revenue from new products launched in 2025 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 2025 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 2024, from the 2024 period by excluding such net sales or revenues 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 associated net other income.
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 the first quarter of 2024, primarily related to the contribution of the biosimilars business to Biocon Biologics Limited ("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 2024: Refers to the divestiture of the Company's rights to two women's healthcare products in the
Indore Impact: Refers to the estimated negative financial impact on 2025 total revenues and (loss) earnings from operations versus the comparable 2024 periods as a result of the FDA issued warning letter and import alert related to our oral finished dose manufacturing facility in
Forward-Looking Statements
This press 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 2025 financial guidance; reaffirms 2025 outlook; delivers total revenues in line with expectations demonstrating strength of the base business; makes significant pipeline progress with three positive phase 3 data readouts; reaffirms 2025 capital allocation priorities; 2025 is off to a good start as we continue to focus on executing our strategic priorities; our growing pipeline, capital discipline, operational execution, and significant global scope give us confidence in our ability to navigate the periods of increased volatility and uncertainty that our industry has been experiencing much of this year; we continue to generate strong cash flow and we are delivering on our capital allocation plan including share repurchases of over
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, 2024, as amended, Part II, Item 1A of the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2025, which is expected to be filed with the SEC on May 8, 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 press 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 press release other than as required by law.
Viatris Inc. and Subsidiaries Condensed Consolidated Statements of Operations (Unaudited) | |||
Three Months Ended | |||
March 31, | |||
(In millions, except per share amounts) | 2025 | 2024 | |
Revenues: | |||
Net sales | $ 3,243.2 | $ 3,653.5 | |
Other revenues | 11.1 | 9.9 | |
Total revenues | 3,254.3 | 3,663.4 | |
Cost of sales | 2,093.1 | 2,159.4 | |
Gross profit | 1,161.2 | 1,504.0 | |
Operating expenses: | |||
Research and development | 222.0 | 199.7 | |
Acquired IPR&D | 10.0 | 6.1 | |
Selling, general and administrative | 948.1 | 1,017.5 | |
Impairment of goodwill | 2,936.8 | — | |
Litigation settlements and other contingencies, net | (73.5) | 76.8 | |
Total operating expenses | 4,043.4 | 1,300.1 | |
(Loss) earnings from operations | (2,882.2) | 203.9 | |
Interest expense | 115.5 | 138.4 | |
Other expense (income), net | 99.3 | (139.1) | |
(Loss) earnings before income taxes | (3,097.0) | 204.6 | |
Income tax (benefit) provision | (55.0) | 90.7 | |
Net (loss) earnings | $ (3,042.0) | $ 113.9 | |
(Loss) earnings per share attributable to Viatris Inc. shareholders | |||
Basic | $ (2.55) | $ 0.10 | |
Diluted | $ (2.55) | $ 0.09 | |
Weighted average shares outstanding: | |||
Basic | 1,192.4 | 1,195.2 | |
Diluted | 1,192.4 | 1,209.5 |
Viatris Inc. and Subsidiaries Condensed Consolidated Balance Sheets (Unaudited)
| |||
(In millions) | March 31, | December 31, | |
ASSETS | |||
Assets | |||
Current assets: | |||
Cash and cash equivalents | $ 755.0 | $ 734.8 | |
Accounts receivable, net | 3,125.7 | 3,221.3 | |
Inventories | 4,096.4 | 3,854.1 | |
Prepaid expenses and other current assets | 1,645.3 | 1,710.5 | |
Total current assets | 9,622.4 | 9,520.7 | |
Intangible assets, net | 16,662.3 | 17,070.9 | |
Goodwill | 6,462.1 | 9,133.3 | |
Other non-current assets | 5,728.1 | 5,776.0 | |
Total assets | $ 38,474.9 | $ 41,500.9 | |
LIABILITIES AND EQUITY | |||
Liabilities | |||
Current portion of long-term debt and other long-term obligations | $ 8.5 | $ 8.3 | |
Other current liabilities | 5,711.6 | 5,771.1 | |
Long-term debt | 14,177.5 | 14,038.9 | |
Other non-current liabilities | 2,926.9 | 3,047.1 | |
Total liabilities | 22,824.5 | 22,865.4 | |
Shareholders' equity | 15,650.4 | 18,635.5 | |
Total liabilities and equity | $ 38,474.9 | $ 41,500.9 |
Viatris Inc. and Subsidiaries | ||||
Key Product Net Sales, on a Consolidated Basis | ||||
(Unaudited) | ||||
Three months ended March 31, | ||||
(In millions) | 2025 | 2024 | ||
Select Key Global Products | ||||
Lipitor ® | $ 388.0 | $ 388.9 | ||
Norvasc ® | 172.3 | 176.3 | ||
Lyrica ® | 112.6 | 114.2 | ||
Viagra ® | 98.5 | 100.7 | ||
EpiPen® Auto-Injectors | 96.7 | 80.2 | ||
Creon ® | 82.4 | 75.0 | ||
Celebrex ® | 63.4 | 72.2 | ||
Zoloft ® | 60.2 | 58.0 | ||
Effexor ® | 59.3 | 59.4 | ||
Xalabrands | 37.1 | 42.5 | ||
Select Key Segment Products | ||||
Yupelri ® | $ 58.3 | $ 55.2 | ||
Dymista ® | 42.8 | 48.2 | ||
Amitiza ® | 33.3 | 33.0 | ||
Xanax ® | 32.3 | 34.5 |
____________ | |
(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 ended March 31, 2025, include the impact of foreign currency translations compared to the prior year period. |
Viatris Inc. and Subsidiaries | |||||||
Reconciliation of | |||||||
Below is a reconciliation of | |||||||
Three Months Ended March 31, | |||||||
(In millions, except per share amounts) | 2025 | 2024 | |||||
$ (2.55) | $ 113.9 | ||||||
Purchase accounting amortization (primarily included in cost of sales) | 583.5 | 611.7 | |||||
Impairment of goodwill (a) | 2,936.8 | — | |||||
Litigation settlements and other contingencies, net | (73.5) | 76.8 | |||||
Interest expense (primarily amortization of premiums and discounts on long term debt) | (9.2) | (11.2) | |||||
Loss (gain) on divestitures of businesses (included in other expense (income), net) (b) | 36.9 | (70.4) | |||||
Acquisition and divestiture-related costs (primarily included in SG&A)(c) | 40.7 | 87.5 | |||||
Restructuring-related costs (d) | 92.9 | 19.6 | |||||
Share-based compensation expense | 55.2 | 46.7 | |||||
Other special items included in: | |||||||
Cost of sales (e) | 41.6 | 28.2 | |||||
Research and development expense | 0.7 | 2.4 | |||||
Selling, general and administrative expense | 17.6 | 16.1 | |||||
Other expense (income), net (f) | 101.4 | (44.5) | |||||
Tax effect of the above items and other income tax related items (g) | (182.3) | (64.1) | |||||
Adjusted net earnings and adjusted EPS | $ 600.3 | $ 0.50 | $ 812.7 | ||||
Weighted average diluted shares outstanding | 1,203.0 | 1,209.5 |
____________ | |
Significant items include the following: | |
(a) | For the three months ended March 31, 2025, includes a goodwill impairment charge of |
(b) | For the three months ended March 31, 2025, consists of pre-tax charges related to the divestitures primarily due to an increase in estimated transaction related costs, including the assumption of additional contractual obligations, as well as the impact of working capital and other transaction-related adjustments. |
(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 March 31, 2025, charges include approximately |
(e) | For the three months ended March 31, 2025, charges include incremental manufacturing variances at plants slated for sale or closure or undergoing remediation activities of approximately |
(f) | For the three months ended March 31, 2025, includes a loss of approximately |
(g) | Adjusted for changes for uncertain tax positions. |
Reconciliation of | |||
Below is a reconciliation of | |||
Three Months Ended | |||
March 31, | |||
(In millions) | 2025 | 2024 | |
$ (3,042.0) | $ 113.9 | ||
Add / (deduct) adjustments: | |||
Income tax (benefit) provision | (55.0) | 90.7 | |
Interest expense (a) | 115.5 | 138.4 | |
Depreciation and amortization (b) | 664.7 | 691.0 | |
EBITDA | $ (2,316.8) | $ 1,034.0 | |
Add / (deduct) adjustments: | |||
Share-based compensation expense | 55.2 | 46.7 | |
Litigation settlements and other contingencies, net | (73.5) | 76.8 | |
Loss (gain) on divestitures of businesses | 36.9 | (70.4) | |
Impairment of goodwill | 2,936.8 | — | |
Restructuring, acquisition and divestiture-related and other special items (c) | 284.9 | 106.3 | |
Adjusted EBITDA | $ 923.5 | $ 1,193.4 |
____________ | |
(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 | |||||||||||||||||
March 31, | |||||||||||||||||
(In millions, except %s) | 2025 | 2024 | % | 2025 | 2025 | Constant | Closed | 2024 | Divestiture- | ||||||||
Net sales | |||||||||||||||||
Developed Markets | (13) % | $ 33.2 | $ 1,924.9 | (11) % | $ 179.7 | $ 1,985.7 | (3) % | ||||||||||
| 555.5 | 543.9 | 2 % | 12.0 | 567.5 | 4 % | 0.5 | 543.4 | 4 % | ||||||||
JANZ | 276.1 | 317.8 | (13) % | 12.3 | 288.4 | (9) % | 9.7 | 308.1 | (6) % | ||||||||
Emerging Markets | 519.9 | 626.4 | (17) % | 27.6 | 547.5 | (13) % | 47.5 | 578.9 | (5) % | ||||||||
Total net sales | (11) % | $ 85.1 | $ 3,328.3 | (9) % | $ 237.4 | $ 3,416.1 | (3) % | ||||||||||
Other revenues (6) | 11.1 | 9.9 | NM | 0.1 | 11.2 | NM | 1.8 | 8.1 | NM | ||||||||
Consolidated total | (11) % | $ 85.2 | $ 3,339.5 | (9) % | $ 239.2 | $ 3,424.2 | (2) % |
____________ | |
(1) | Currency impact is shown as unfavorable (favorable). |
(2) | The constant currency percentage change is derived by translating net sales or revenues for the current period at prior year comparative period exchange rates, and in doing so shows the percentage change from 2025 constant currency net sales or revenues to the corresponding amount in the prior year. |
(3) | Represents proportionate net sales relating to divestitures that closed during 2024 in the relevant period. |
(4) | Represents |
(5) | See "Certain Key Terms and Presentation Matters" in this release for more information. |
(6) | For the three months ended March 31, 2025, other revenues in Developed Markets, JANZ, and Emerging Markets were approximately |
(7) | Amounts exclude intersegment revenue which eliminates on a consolidated basis. |
Reconciliation of Statements of Operations Line Items (Unaudited) | |||
Three Months Ended | |||
March 31, | |||
(In millions, except %s) | 2025 | 2024 | |
$ 2,093.1 | $ 2,159.4 | ||
Deduct: | |||
Purchase accounting amortization and other related items | (583.5) | (611.5) | |
Acquisition and divestiture-related costs | (12.2) | (6.3) | |
Restructuring related costs | (19.8) | (4.0) | |
Share-based compensation expense | (1.3) | (0.8) | |
Other special items | (41.6) | (28.2) | |
Adjusted cost of sales | $ 1,434.7 | $ 1,508.6 | |
Adjusted gross profit (a) | $ 1,819.6 | $ 2,154.8 | |
Adjusted gross margin (a) | 56 % | 59 % | |
Three Months Ended | |||
March 31, | |||
(In millions, except %s) | 2025 | 2024 | |
$ 222.0 | $ 199.7 | ||
Deduct: | |||
Acquisition and divestiture-related costs | (0.7) | (4.6) | |
Restructuring and related costs | (0.8) | — | |
Share-based compensation expense | (2.3) | (1.9) | |
SG&A and R&DTSA reimbursement(b) | — | (1.7) | |
Other special items | (0.7) | (2.4) | |
Adjusted R&D | $ 217.5 | $ 189.1 | |
Adjusted R&D as % of total revenues | 7 % | 5 % | |
Three Months Ended | |||
March 31, | |||
(In millions, except %s) | 2025 | 2024 | |
$ 948.1 | $ 1,017.5 | ||
Deduct: | |||
Acquisition and divestiture-related costs | (27.8) | (76.5) | |
Restructuring and related costs | (72.3) | (15.6) | |
Purchase accounting amortization and other related items | — | (0.1) | |
Share-based compensation expense | (51.7) | (43.9) | |
SG&A and R&DTSA reimbursement(b) | — | (5.7) | |
Other special items and reclassifications | (17.6) | (16.1) | |
Adjusted SG&A | $ 778.7 | $ 859.6 | |
Adjusted SG&A as % of total revenues | 24 % | 23 % | |
Three Months Ended | |||
March 31, | |||
(In millions) | 2025 | 2024 | |
$ 4,043.4 | $ 1,300.1 | ||
Add / (Deduct): | |||
Litigation settlements and other contingencies, net | 73.5 | (76.8) | |
R&D adjustments | (4.5) | (10.6) | |
SG&A adjustments | (169.4) | (157.9) | |
Impairment of goodwill adjustments | (2,936.8) | — | |
Adjusted total operating expenses | $ 1,006.2 | $ 1,054.8 | |
Adjusted earnings from operations (c) | $ 813.4 | $ 1,100.0 | |
Three Months Ended | |||
March 31, | |||
(In millions) | 2025 | 2024 | |
$ 115.5 | $ 138.4 | ||
Add / (Deduct): | |||
Accretion of contingent consideration liability | (1.2) | (1.7) | |
Amortization of premiums and discounts on long-term debt | 11.0 | 13.8 | |
Other special items | (0.6) | (0.9) | |
Adjusted interest expense | $ 124.7 | $ 149.6 | |
Three Months Ended | |||
March 31, | |||
(In millions) | 2025 | 2024 | |
$ 99.3 | $ (139.1) | ||
Add / (Deduct): | |||
Fair value adjustments on non-marketable equity investments | (115.8) | 46.9 | |
SG&A and R&DTSA reimbursement(b) | — | 7.4 | |
(Loss) gain on divestitures of businesses | (36.9) | 70.4 | |
Other items | 14.4 | (2.6) | |
Adjusted other income, net | $ (39.0) | $ (17.0) | |
Three Months Ended | |||
March 31, | |||
(In millions, except %s) | 2025 | 2024 | |
$ (3,097.0) | $ 204.6 | ||
Total pre-tax non-GAAP adjustments | 3,824.7 | 762.9 | |
Adjusted earnings before income taxes | $ 727.7 | $ 967.5 | |
$ (55.0) | $ 90.7 | ||
Adjusted tax expense | 182.3 | 64.1 | |
Adjusted income tax provision | $ 127.3 | $ 154.8 | |
Adjusted effective tax rate | 17.5 % | 16.0 % |
___________ | |
(a) | |
(b) | Refer to "Certain Key Terms and Presentation Matters" section in this release for more information on reclassifications related to TSA reimbursements. |
(c) |
Reconciliation of Estimated 2025 U.S. GAAP Net Cash Provided by Operating Activities to Free Cash Flow as of May 8, 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 | |
Less: Capital Expenditures | |
Free Cash Flow (a) |
___________ | |
(a) | Excludes the impact of any divestiture-related taxes and transaction costs. |
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 | |
Less: Capital Expenditures | |
Free Cash Flow (a) |
___________ | |
(a) | Excluded the impact of any divestiture-related taxes and transaction costs. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/viatris-reports-first-quarter-2025-results-and-reaffirms-2025-outlook-302449910.html
SOURCE Viatris Inc.