Company logo

VTRS - Viatris Inc.

NASDAQ -> Healthcare -> Drug Manufacturers—Specialty & Generic
Canonsburg, United States
Type: Equity

VTRS price evolution
VTRS
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $991.9 $1309.6 $629.2 $506.6
Short term investments
Net receivables $3700.4 $3738.5 $3607.3 $3497.5
Inventory $3469.7 $3671.9 $3641.5 $3664.3
Total current assets $12976.1 $10932 $9778 $9630.3
Long term investments
Property, plant & equipment $2759.6 $2926.6 $2983.2 $3007.8
Goodwill & intangible assets $29048.2 $31558.6 $32616.9 $33274.8
Total noncurrent assets $34709.4 $37810.6 $38917.2 $39659.9
Total investments
Total assets $47685.5 $48742.6 $48695.2 $49290.2
Current liabilities
Accounts payable $1938.2 $1989.1 $1962 $1957.5
Deferred revenue
Short long term debt $1943.4 $1307.5 $1357.6 $713.3
Total current liabilities $7777.4 $6834 $6523.8 $6108.1
Long term debt $16188.1 $17076.9 $17246 $18069.4
Total noncurrent liabilities $19440.7 $21043 $21328.1 $22254.2
Total debt $18131.5 $18384.4 $18603.6 $18782.7
Total liabilities $27218.1 $27877 $27851.9 $28362.3
Shareholders' equity
Retained earnings $4639.7 $5553 $5369.1 $5252.5
Other shareholder equity -$2747.4 -$3208.5 -$3005.6 -$2764.6
Total shareholder equity $20467.4 $20865.6 $20843.3 $20927.9
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $991.9 $1259.9 $701.2 $844.4
Short term investments $84.9
Net receivables $3700.4 $3814.5 $4266.4 $4843.8
Inventory $3469.7 $3519.5 $3977.7 $5471.9
Total current assets $12976.1 $10635.4 $10902.9 $12867.5
Long term investments $47.9
Property, plant & equipment $2759.6 $3283.8 $3188.6 $3459.9
Goodwill & intangible assets $29048.2 $33032.9 $38247.9 $42030.2
Total noncurrent assets $34709.4 $39386.8 $43939.9 $48685.5
Total investments
Total assets $47685.5 $50022.2 $54842.8 $61553
Current liabilities
Accounts payable $1938.2 $1158 $1657.4 $1904.2
Deferred revenue
Short long term debt $1943.4 $1259.1 $3370.5 $3409.4
Total current liabilities $7777.4 $6746.2 $9884.4 $10562.9
Long term debt $16188.1 $18015.2 $19717.1 $22429.2
Total noncurrent liabilities $19440.7 $22203.7 $24465.7 $28036
Total debt $18131.5 $19274.3 $23087.6 $25838.6
Total liabilities $27218.1 $28949.9 $34350.1 $38598.9
Shareholders' equity
Retained earnings $4639.7 $5175.6 $3688.8 $5361.2
Other shareholder equity -$2747.4 -$2758.9 -$1744.3 -$858
Total shareholder equity $20467.4 $21072.3 $20492.7 $22954.1
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $3837.3 $3941.9 $3918.6 $3729.1
Cost of revenue $2240.8 $2250.6 $2310 $2186.9
Gross Profit $1596.5 $1691.3 $1608.6 $1542.2
Operating activities
Research & development $202.8 $211.2 $208.3 $182.9
Selling, general & administrative $1605.8 $1053.5 $1031.9 $958.9
Total operating expenses $2051 $1239.6 $1239.4 $1142.4
Operating income -$454.5 $451.7 $369.2 $399.8
Income from continuing operations
EBIT -$714.1 $543.7 $476.7 $469.7
Income tax expense -$89.4 $70.6 $69 $98
Interest expense $140.9 $141.5 $143.7 $147
Net income
Net income -$765.6 $331.6 $264 $224.7
Income (for common shares) -$765.6 $331.6 $264 $224.7
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $15426.9 $16262.7 $17886.3 $11946
Cost of revenue $8988.3 $9765.7 $12310.8 $8149.3
Gross Profit $6438.6 $6497 $5575.5 $3796.7
Operating activities
Research & development $805.2 $662.2 $751.1 $555.1
Selling, general & administrative $4650.1 $4179.1 $4529.2 $3344.6
Total operating expenses $5672.4 $4882.1 $5609.5 $4007.5
Operating income $766.2 $1614.9 -$34 -$210.8
Income from continuing operations
EBIT $776 $3405.6 -$28.2 -$223.4
Income tax expense $148.2 $734.6 $604.7 -$51.3
Interest expense $573.1 $592.4 $636.2 $497.8
Net income
Net income $54.7 $2078.6 -$1269.1 -$669.9
Income (for common shares) $54.7 $2078.6 -$1269.1 -$669.9
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income -$765.6 $331.6 $264 $224.7
Operating activities
Depreciation $644.4 $679.4 $686.7 $730
Business acquisitions & disposals $316.1 $48 -$667.7
Stock-based compensation $55.8 $43.1 $39.2 $42.6
Total cash flows from operations $479.4 $834.1 $514.9 $971.2
Investing activities
Capital expenditures -$164.9 -$95.6 -$54.7 -$47.8
Investments
Total cash flows from investing $115.8 -$53.8 -$76.6 -$749.5
Financing activities
Dividends paid -$144 -$143.9 -$143.9 -$143.8
Sale and purchase of stock $0.6 $0.8 $0.8 -$249.1
Net borrowings -$499.7 -$22.9 -$181.5 -$545.5
Total cash flows from financing -$926.1 -$97.6 -$303.5 -$974.7
Effect of exchange rate $12.7 -$2.3 -$14.1 $1.2
Change in cash and equivalents -$318.2 $680.4 $120.7 -$751.8
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $54.7 $2078.6 -$1269.1 -$669.9
Operating activities
Depreciation $2740.5 $3027.6 $4506.5 $2216.1
Business acquisitions & disposals -$303.6 $1950 $373.7 $435.8
Stock-based compensation $180.7 $116.4 $111.2 $79.2
Total cash flows from operations $2799.6 $2952.6 $3016.9 $1231.8
Investing activities
Capital expenditures -$363 -$392.2 -$438.9 -$240.9
Investments -$0.3 -$0.4 -$57.8
Total cash flows from investing -$764.1 $1520.5 -$117.8 -$301.1
Financing activities
Dividends paid -$575.6 -$581.6 -$399
Sale and purchase of stock -$246.9 $3.3 $0.6
Net borrowings -$1249.6 -$3280.1 -$2099.1 -$401.3
Total cash flows from financing -$2301.9 -$3877.9 -$3012 -$605.7
Effect of exchange rate -$2.5 -$38.9 -$30.9 $33.8
Change in cash and equivalents -$268.9 $556.3 -$143.8 $358.8
Fundamentals
Market cap $13.64B
Enterprise value $30.78B
Shares outstanding 1.20B
Revenue $15.43B
EBITDA $3.52B
EBIT $776.00M
Net Income $54.70M
Revenue Q/Q -1.00%
Revenue Y/Y -5.14%
P/E ratio 249.37
EV/Sales 2.00
EV/EBITDA 8.75
EV/EBIT 39.67
P/S ratio 0.88
P/B ratio 0.59
Book/Share 19.33
Cash/Share 0.83
EPS $0.05
ROA 0.11%
ROE 0.26%
Debt/Equity 1.33
Net debt/EBITDA 7.46
Current ratio 1.67
Quick ratio 1.22