- Completed spin-off from 3M and
began trading on April 1, 2024
- Reported sales increased 0.2% to $2.016
billion, organic sales increased 0.9%
- GAAP Earnings Per Share (EPS) of $1.37; adjusted EPS1 of $2.08
- Generated $442 million in cash
from operations; free cash flow1 of $340 million
- Reaffirms full-year 2024 guidance
ST.
PAUL, Minn., May 9, 2024
/PRNewswire/ -- Solventum (NYSE: SOLV) today reported carve-out
financial results for the first quarter ended March 31, 2024.
"As a newly independent company, we have an incredible
opportunity to create significant value for our shareholders over
time as we position our company for long-term success," said
Bryan Hanson, chief executive
officer, Solventum. "With the recent spin-off, Solventum is better
positioned to pursue tailored capital allocation plans and more
targeted business strategies to accelerate growth and deliver value
for our customers, investors and employees."
First quarter 2024 financial results:
3 months ended March
31, 2024
(Millions of dollars,
except per share amounts)
|
GAAP
|
non-GAAP1
|
Sales
|
$2,016
|
$2,016
|
Operating
income
|
$381
|
$484
|
Operating income
margin
|
18.9 %
|
24.0 %
|
Earnings per share
(EPS)
|
$1.37
|
$2.08
|
Cash from operations
/
Free cash
flow1
|
$442
|
$340
|
Solventum's historical financials reported in the Form 10 and Q1
2024 financials in this release and the Form 10-Q to be filed are
prepared as a carve-out of 3M. This
basis of presentation is different than what has been reported in
3M's historical consolidated results for the Health Care segment.
Starting in Q2 2024, Solventum will report its results as a
stand-alone company instead of on a carve-out basis.
Organic sales growth1 benefited from the
annualization of 2023 pricing actions, partially offset by lower
volumes. Additionally, organic sales growth in the Purification and
Filtration segment included a benefit from the timing of customer
orders in Q1 2024. Operating income and adjusted operating income
increased due to higher gross profit associated with the
2023 pricing actions, partially offset by an increase in
operating expenses related to public company and functional
stand-up costs.
1
|
Represents non-GAAP
financial measure; see the "Non-GAAP Financial Measures" section
for applicable information.
|
Segment
Sales:
|
|
|
Three months ended
March 31,
|
|
|
2024
|
|
2023
|
|
Sales Change 2024 vs
2023
|
(Dollars in
millions)
|
|
Net
Sales
|
|
Net
Sales
|
|
Total Sales
Change
|
|
Translation
|
|
Divestiture
|
|
Organic
Sales
|
MedSurg
|
|
$
|
1,119
|
|
|
$
|
1,123
|
|
|
(0.4)
|
%
|
|
(0.5)
|
%
|
|
—
|
%
|
|
0.1
|
%
|
Dental
Solutions
|
|
335
|
|
|
341
|
|
|
(1.8)
|
|
|
(0.4)
|
|
|
(1.8)
|
|
|
0.4
|
|
Health Information
Systems
|
|
317
|
|
|
316
|
|
|
0.3
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
Purification and
Filtration
|
|
245
|
|
|
231
|
|
|
6.1
|
|
|
(0.6)
|
|
|
—
|
|
|
6.7
|
|
Total
Company
|
|
$
|
2,016
|
|
|
$
|
2,011
|
|
|
0.2
|
%
|
|
(0.4)
|
%
|
|
(0.3)
|
%
|
|
0.9
|
%
|
Capital Allocation Update
As communicated during the
recent Investor Day, Solventum intends to prioritize debt paydown
for approximately the next 24 months and has decided not to pay a
cash dividend on its common stock or authorize the repurchase of
shares at this time. The company will continue to assess its
capital allocation plans for potential future actions.
Full-Year 2024
Guidance
Solventum reaffirms its full-year 2024
guidance:
- Organic sales growth of -2% to 0%
- Adjusted EPS of $6.10 to $6.40
- Free cash flow of $700M to $800M
Additional Considerations:
- Solventum expects a waning benefit from pricing for the
remainder of 2024 and a return to a normalized pricing
environment.
- The SKU rationalization project discussed at Investor Day is
expected to begin impacting financials in the second half of 2024
and continue into 2025 and 2026.
- Solventum now expects an unfavorable impact from foreign
exchange of ~50bps on reported sales for the full year 2024.
- 3M supply agreement mark-up
started on April 1, 2024, and
Solventum anticipates impact to the income statement to begin
largely in the second half of 2024.
- Stand-up functional expenses are expected to ramp up for the
remainder of 2024.
Organic revenue, adjusted 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 set forth above 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, timing and
magnitude of restructuring activities, among other items.
Solventum's full-year 2024 guidance is based on Q1 2024
3M carve-out financial information
and expected results for the remainder of the year as a stand-alone
company, starting April 1, 2024.
See the "Non-GAAP Financial Measures" section for explanations
of our non-GAAP financial measures.
Upcoming Investor Conference
Solventum executives
expect to participate in the Bank of America Merrill Lynch
Healthcare Conference 2024 in Las
Vegas, Nevada on Tuesday, May 14,
2024 at 5:00 p.m. PDT /
8:00 p.m. EDT.
This event will be webcast live and a replay will be available
on the company's website: https://investors.solventum.com.
Forward Looking Statement
This news release contains
forward-looking information about Solventum's financial results and
estimates and business prospects that involve substantial risks and
uncertainties. In particular, statements regarding the future
performance of Solventum, including guidance for 2024, are
forward-looking statements. You can identify these statements by
the use of words such as "anticipates," "believes," "could,"
"estimates," "expects," "forecasts," "goal," "guidance," "intends,"
"may," "outlook," "plans," "projects," "seeks," "sees," "should,"
"targets," "will," "would," and other words and terms 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 are
the following: (1) 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; (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 United States and other countries in which
Solventum operates; (15) potential liabilities related to per-and
polyfluoroalkyl substances; (16) risks related to the highly
regulated environment in which Solventum operates; (17) climate
change and measures to address climate change; (18) security
breaches and other disruptions to information technology
infrastructure; (19) Solventum's failure to obtain, maintain,
protect, or effectively enforce its intellectual property rights;
(20) pension and postretirement obligation liabilities; (21) any
events that adversely affect the sale or profitability of one of
Solventum's key products or the revenue delivered from sales to its
key customers; (22) any failure by 3M
Company ("3M") to perform any of its
obligations under the various separation agreements entered into in
connection with the separation of Solventum from 3M and distribution (the "Separation"); (23) any
failure to realize the expected benefits of the Separation; (24) a
determination by the IRS or other tax authorities that the
Separation or certain related transactions should be treated as
taxable transactions; (25) indebtedness incurred in the financing
transactions undertaken in connection with the Separation and risks
associated with additional indebtedness; (26) the risk that
incremental costs of operating on a standalone basis (including the
loss of synergies), costs of restructuring transactions and other
costs incurred in connection with the Separation will exceed
Solventum's estimates; and (27) the impact of the Separation on
Solventum's businesses and the risk that the Separation may be more
difficult, time-consuming or costly than expected, including the
impact on Solventum's resources, systems, procedures and controls,
diversion of management's attention and the impact on relationships
with customers, suppliers, employees and other business
counterparties.
Changes in such assumptions or factors could produce
significantly different results. A further description of these
factors is located under "Cautionary Note Regarding Forward-Looking
Statements" and "Risk Factors" in the Information Statement
included in the registration statement on Form 10 filed by
Solventum with the Securities and Exchange Commission in connection
with the spin-off. Solventum assumes no obligation to update any
forward-looking statements discussed herein as a result of new
information or future events or developments.
Non-GAAP Financial Measures
In addition to reporting
financial results in accordance with U.S.
GAAP, Solventum also provides non-GAAP measures that we
use, and plan to continue using, when monitoring and evaluating
operating performance and measuring cash available to invest
in our business. The adjusted measures are not in accordance with,
nor are they a substitute for, GAAP measures. These non-GAAP
financial measures are supplemental measures of our
performance and our liquidity that we believe help investors
understand our underlying business performance and Solventum
uses these measures as an indication of the strength of
Solventum and its ability to generate cash.
Solventum calculates forward-looking non-GAAP financial
measures, including organic revenue growth, adjusted operating
income, adjusted operating income margin, adjusted 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, 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 Q1 2024 financial statements and financial information,
including reconciliations of non-GAAP financial measures and
certain prior period reconciliations, are available on Solventum's
website: https://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 COMBINED
STATEMENTS OF INCOME
|
(Dollars in millions,
except per-share amounts)
|
(Unaudited)
|
|
|
|
Three months ended
March 31,
|
|
|
2024
|
|
2023
|
Net sales of
product
|
|
$
|
1,553
|
|
|
$
|
1,550
|
|
Net sales of software
and rentals
|
|
463
|
|
|
461
|
|
Total net
sales
|
|
2,016
|
|
|
2,011
|
|
Cost of
product
|
|
725
|
|
|
752
|
|
Cost of software and
rentals
|
|
119
|
|
|
122
|
|
Gross profit
|
|
1,172
|
|
|
1,137
|
|
Selling, general and
administrative expenses
|
|
596
|
|
|
577
|
|
Research and
development expenses
|
|
195
|
|
|
195
|
|
Total operating
expenses
|
|
1,635
|
|
|
1,646
|
|
Operating
income
|
|
381
|
|
|
365
|
|
Interest expense,
net
|
|
39
|
|
|
—
|
|
Other expense (income),
net
|
|
13
|
|
|
2
|
|
Income before income
taxes
|
|
329
|
|
|
363
|
|
Provision for income
taxes
|
|
92
|
|
|
70
|
|
Net Income
|
|
$
|
237
|
|
|
$
|
293
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
Basic earnings per
share
|
|
$
|
1.37
|
|
|
$
|
1.70
|
|
Diluted earnings per
share
|
|
$
|
1.37
|
|
|
$
|
1.70
|
|
Weighted-average number
of share outstanding:
|
|
|
|
|
Basic
|
|
172.7
|
|
|
172.7
|
|
Diluted
|
|
172.7
|
|
|
172.7
|
|
Solventum Corporation
|
CONDENSED COMBINED BALANCE SHEETS
|
(Dollars in
millions)
|
(Unaudited)
|
|
|
|
March
31,
|
|
December
31,
|
(Millions)
|
|
2024
|
|
2023
|
Assets
|
|
|
|
|
Current
assets
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
996
|
|
|
$
|
194
|
|
Receivables — net of
allowances of $86 and $82
|
|
1,220
|
|
|
1,313
|
|
Inventories
|
|
|
|
|
Finished
goods
|
|
490
|
|
|
453
|
|
Work in
process
|
|
171
|
|
|
171
|
|
Raw materials and
supplies
|
|
240
|
|
|
233
|
|
Total
inventories
|
|
901
|
|
|
857
|
|
Other current
assets
|
|
242
|
|
|
155
|
|
Total current
assets
|
|
3,359
|
|
|
2,519
|
|
Property, plant and
equipment — net
|
|
1,491
|
|
|
1,457
|
|
Goodwill
|
|
6,468
|
|
|
6,535
|
|
Intangible assets —
net
|
|
2,810
|
|
|
2,902
|
|
Other assets
|
|
583
|
|
|
530
|
|
Total assets
|
|
$
|
14,711
|
|
|
$
|
13,943
|
|
Liabilities
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Accounts
payable
|
|
$
|
587
|
|
|
$
|
477
|
|
Unearned
revenue
|
|
566
|
|
|
574
|
|
Other current
liabilities
|
|
701
|
|
|
677
|
|
Total current
liabilities
|
|
1,854
|
|
|
1,728
|
|
Long-term
debt
|
|
8,303
|
|
|
—
|
|
Pension and
postretirement benefits
|
|
321
|
|
|
166
|
|
Deferred income
taxes
|
|
211
|
|
|
231
|
|
Other
liabilities
|
|
171
|
|
|
152
|
|
Total
liabilities
|
|
10,860
|
|
|
2,277
|
|
|
|
|
|
|
Equity
|
|
|
|
|
Net parent
investment
|
|
4,809
|
|
|
12,003
|
|
Accumulated other
comprehensive income (loss) — net
|
|
(958)
|
|
|
(337)
|
|
Total equity
|
|
3,851
|
|
|
11,666
|
|
Total liabilities and
equity
|
|
$
|
14,711
|
|
|
$
|
13,943
|
|
Solventum Corporation
|
CONDENSED COMBINED STATEMENTS OF CASH
FLOWS
|
(Dollars in
millions)
|
(Unaudited)
|
|
|
|
Three months ended
March 31,
|
(Millions)
|
|
2024
|
|
2023
|
Cash Flows from
Operating Activities
|
|
|
|
|
Net income
|
|
$
|
237
|
|
|
$
|
293
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities
|
|
|
|
|
Depreciation and
amortization
|
|
139
|
|
|
145
|
|
Postretirement benefit
plan expense
|
|
9
|
|
|
10
|
|
Stock-based
compensation expense
|
|
4
|
|
|
18
|
|
Deferred income
taxes
|
|
(25)
|
|
|
(34)
|
|
Changes in assets and
liabilities
|
|
|
|
|
Accounts receivable
|
|
78
|
|
|
32
|
|
Inventories
|
|
(52)
|
|
|
(6)
|
|
Accounts payable
|
|
115
|
|
|
26
|
|
All other operating
activities
|
|
(63)
|
|
|
25
|
|
Net cash provided by
operating activities
|
|
442
|
|
|
509
|
|
|
|
|
|
|
Cash Flows from
Investing Activities
|
|
|
|
|
Purchases of property,
plant and equipment
|
|
(102)
|
|
|
(65)
|
|
Net cash used in
investing activities
|
|
(102)
|
|
|
(65)
|
|
|
|
|
|
|
Cash Flows from
Financing Activities
|
|
|
|
|
Net transfers to
3M
|
|
(7,851)
|
|
|
(460)
|
|
Proceeds from long-term
debt, net of issuance costs
|
|
8,303
|
|
|
—
|
|
Other — net
|
|
10
|
|
|
(2)
|
|
Net cash provided by
(used in) financing activities
|
|
462
|
|
|
(462)
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
—
|
|
|
—
|
|
|
|
|
|
|
Net increase (decrease)
in cash and cash equivalents
|
|
802
|
|
|
(18)
|
|
Cash and cash
equivalents at beginning of year
|
|
194
|
|
|
61
|
|
Cash and cash
equivalents at end of period
|
|
$
|
996
|
|
|
$
|
43
|
|
Solventum Corporation
|
SALES CHANGE ANALYSIS
|
(Dollars in
millions)
|
(Unaudited)
|
|
Sales Change Analysis
By Geographic Area:
|
|
|
Three months ended
March 31, 2024
|
|
|
United
States
|
|
International
|
|
Worldwide
|
Net sales
(millions)
|
|
$
|
1,116
|
|
|
$
|
900
|
|
|
$
|
2,016
|
|
% of worldwide
sales
|
|
55.4
|
%
|
|
44.6
|
%
|
|
100.0
|
%
|
Total sales
change
|
|
1.2
|
%
|
|
(0.9)
|
%
|
|
0.2
|
%
|
Translation
|
|
—
|
|
|
(0.9)
|
|
|
(0.4)
|
|
Divestitures
|
|
—
|
|
|
(0.7)
|
|
|
(0.3)
|
|
Organic
sales
|
|
1.2
|
%
|
|
0.7
|
%
|
|
0.9
|
%
|
|
1
|
Total sales change is
calculated based on reported sales results. The components of sales
change include organic local-currency sales, acquisitions,
divestitures, and translation. Organic local-currency sales include
both organic volume impacts (which excludes acquisition and
divestiture impacts) and selling price changes. Acquisition and
divestiture impacts are measured separately for the first 12 months
post-transaction.
|
Solventum Corporation
BUSINESS SEGMENTS
(Unaudited)
Operating segments include components of an enterprise where
separate financial information is available that is evaluated
regularly by the Company's Chief Operating Decision Maker ("CODM")
for the purpose of assessing performance and allocating resources.
The Company's CODM is its Chief Executive Officer. The Company's
operating activities are managed through four operating segments:
MedSurg, Dental Solutions, Health Information Systems, and
Purification and Filtration. There have been no changes to the
composition of the segments or to financial information reported
within each of the business segments. These segments have been
identified based on the nature of the products sold and how the
Company manages its operations. Transactions among reportable
segments are recorded at cost. No operating segments have been
aggregated to form reportable segments.
Corporate and Unallocated includes amortization of acquired
intangible assets, restructuring related charges, costs or benefits
from the capitalization of manufacturing variances and other net
costs that the Company chose not to allocate directly to its
business segments. Because Corporate and Unallocated includes a
variety of miscellaneous items, it is subject to fluctuation on a
quarterly and annual basis. Business segment operating income is
reconciled to total operating income below:
BUSINESS SEGMENT INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31, 2024
|
|
Three months ended
March 31, 2023
|
|
|
|
(Dollars in
millions)
|
|
Net
Sales
|
|
Operating
Income
|
|
Operating Margin
%
|
|
Net
Sales
|
|
Operating
Income
|
|
Operating Margin
%
|
MedSurg
|
|
$
|
1,119
|
|
|
$
|
221
|
|
|
19.7
|
%
|
|
$
|
1,123
|
|
|
$
|
253
|
|
|
22.5
|
%
|
Dental
Solutions
|
|
335
|
|
|
110
|
|
|
32.8
|
|
|
341
|
|
|
111
|
|
|
32.6
|
|
Health Information
Systems
|
|
317
|
|
|
101
|
|
|
31.9
|
|
|
316
|
|
|
94
|
|
|
29.7
|
|
Purification and
Filtration
|
|
245
|
|
|
39
|
|
|
15.9
|
|
|
231
|
|
|
36
|
|
|
15.6
|
|
Total business segment
operating income
|
|
|
|
$
|
471
|
|
|
|
|
|
|
$
|
494
|
|
|
|
Corporate and
Unallocated:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
expense
|
|
|
|
$
|
(87)
|
|
|
|
|
|
|
$
|
(92)
|
|
|
|
Other Corporate and
Unallocated
|
|
|
|
(3)
|
|
|
|
|
|
|
(37)
|
|
|
|
Total Corporate and
Unallocated
|
|
|
|
(90)
|
|
|
|
|
|
|
(129)
|
|
|
|
Total
Company
|
|
$
|
2,016
|
|
|
$
|
381
|
|
|
18.9
|
%
|
|
$
|
2,011
|
|
|
$
|
365
|
|
|
18.2
|
%
|
Solventum Corporation
SUPPLEMENTAL FINANCIAL INFORMATION
NON-GAAP MEASURES
(Unaudited)
In addition to reporting financial results in accordance
with U.S. GAAP, the Company use non-GAAP financial measures to
supplement the financial measures prepared in accordance with U.S.
GAAP. These include (1) Adjusted operating income, and adjusted
operating income margin, (2) Adjusted earnings per share, and (3)
Free cash flow. Managements believe that these non-GAAP financial
measures are useful in evaluating current performance and focusing
management on our underlying operational results.
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 U.S.
GAAP nor do they have any standardized meaning under U.S. GAAP. In
addition, other companies may use similarly titled non-GAAP
financial measures that are calculated differently from the way we
calculate such measures. Accordingly, our non-GAAP financial
measures may not be comparable to such similarly titled non-GAAP
financial measures used by other companies. Management cautions you
not to place undue reliance on these non-GAAP financial measures,
but instead to consider them with the most directly comparable U.S.
GAAP measure. These non-GAAP financial measures have limitations as
analytical tools and should not be considered in isolation. These
non-GAAP financial measures should be considered supplements to,
not substitutes for, or superior to, the corresponding financial
measures calculated in accordance with U.S. GAAP.
The tables below reconcile our non-GAAP financial measures to
the nearest financial measure that is in accordance with U.S. GAAP
for the periods presented.
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 U.S. GAAP. Therefore, they should not be
considered a substitute for earnings data prepared in accordance
with U.S. GAAP and may not be comparable to similarly titled
measures used by other companies. Solventum defines adjusted
operating income as operating income excluding the effects of
amortization, restructuring costs, and spin-off and
separation-related costs. Adjusted operating income margin is
adjusted operating income divided by the U.S GAAP measure total net
sales for the same period. The Company believes adjusted operating
income and adjusted operating income margin provide investors with
visibility into the Company's unleveraged, pre-tax operating
results and reflects underlying financial performance. However,
adjusted operating income should not be construed as inferring that
the Company's future results will be unaffected by the items for
which the measure adjusts.
Adjusted earnings per share is not defined under U.S. GAAP.
Therefore, it should not be considered a substitute for earnings
data prepared in accordance with U.S. GAAP and may not be
comparable to similarly titled measures used by other companies.
Solventum defines adjusted earnings per share as net income
excluding the after-tax effects of amortization, restructuring
costs, spin-off and separation-related costs, and legal entity
restructuring costs. The Company believes adjusted earnings per
share provides investors with improved comparability of underlying
operating results and a further understanding and additional
transparency regarding how the Company evaluate the business.
However, adjusted earnings per share should not be construed as
inferring that the Company's future results will be unaffected by
the items for which the measure adjusts.
Solventum Corporation
|
SUPPLEMENTAL
FINANCIAL INFORMATION
|
NON-GAAP MEASURES –
(CONTINUED)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31, 2024
|
(Dollars in
millions, except per share amounts)
|
|
Net
sales
|
|
Cost of
Sales1
|
|
Gross Margin
%
|
|
Operating
Income
|
|
Operating Income
Margin %
|
|
Non-Operating
Expense (Income), net2
|
|
Income Before Income
Taxes
|
|
|
Net Income
Attributable to Solventum
|
|
|
Diluted
EPS
|
|
Effective Tax
Rate
|
GAAP
|
|
$
|
2,016
|
|
|
$
|
844
|
|
|
58.1
|
%
|
|
$
|
381
|
|
|
18.9
|
%
|
|
$
|
52
|
|
|
$
|
329
|
|
|
|
$
|
237
|
|
|
$
|
1.37
|
|
|
28.0
|
%
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
acquisition-related intangible assets
|
|
|
|
|
|
|
|
87
|
|
|
4.3
|
|
|
|
|
87
|
|
|
|
73
|
|
|
|
0.42
|
|
|
16.1
|
%
|
Restructuring
costs (a)
|
|
|
|
(1)
|
|
|
0.1
|
|
|
9
|
|
|
0.5
|
|
|
|
|
9
|
|
|
|
6
|
|
|
|
0.04
|
|
|
33.3
|
%
|
Spin-off and
separation-related costs (b)
|
|
|
|
|
|
|
|
7
|
|
|
0.3
|
|
|
(12)
|
|
|
19
|
|
|
|
16
|
|
|
|
0.09
|
|
|
15.8
|
%
|
Legal entity
restructuring (c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
27
|
|
|
|
0.16
|
|
|
—
|
%
|
Non-GAAP
|
|
$
|
2,016
|
|
|
$
|
843
|
|
|
58.2
|
%
|
|
$
|
484
|
|
|
24.0
|
%
|
|
$
|
40
|
|
|
$
|
444
|
|
|
|
$
|
359
|
|
|
$
|
2.08
|
|
|
19.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31, 2023
|
(Dollars in
millions, except per share amounts)
|
|
Net
sales
|
|
Cost of
Sales1
|
|
Gross Margin
%
|
|
Operating
Income
|
|
Operating Income
Margin %
|
|
Non-Operating
Expense (Income), net2
|
|
Income Before Income
Taxes
|
|
|
Net Income
Attributable to Solventum
|
|
|
Diluted
EPS
|
|
Effective Tax
Rate
|
GAAP
|
|
$
|
2,011
|
|
|
$
|
874
|
|
|
56.5
|
%
|
|
$
|
365
|
|
|
18.2
|
%
|
|
$
|
2
|
|
|
$
|
363
|
|
|
|
$
|
293
|
|
|
$
|
1.70
|
|
|
19.3
|
%
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
acquisition-related intangible assets
|
|
|
|
|
|
|
|
92
|
|
|
4.6
|
|
|
|
|
92
|
|
|
|
|
77
|
|
|
|
0.45
|
|
|
16.3
|
%
|
Restructuring
costs (a)
|
|
|
|
(1)
|
|
|
0.1
|
|
|
9
|
|
|
0.4
|
|
|
|
|
9
|
|
|
|
8
|
|
|
|
0.04
|
|
|
11.1
|
%
|
Non-GAAP
|
|
$
|
2,011
|
|
|
$
|
873
|
|
|
56.6
|
%
|
|
$
|
466
|
|
|
23.2
|
%
|
|
$
|
2
|
|
|
$
|
464
|
|
|
|
$
|
378
|
|
|
$
|
2.19
|
|
|
18.5
|
%
|
____________________
|
(a)
|
Consists of severance
associated with restructuring programs.
|
(b)
|
Consists of costs
specifically incurred in connection with the separation from
3M.
|
(c)
|
Consists of tax impacts
for legal entity restructuring in connection with the separation
from 3M.
|
|
1Cost of
sales is the combination of cost of product and cost of software
and rental line items from the Condensed Combined Statements of
Income and represents the total company cost of sales.
|
|
2 Non-operating expense (income), net
is the combination of interest expense, net and other expense
(income), net line items from the Condensed Combined 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 U.S. GAAP. Therefore,
it should not be considered a substitute for income or cash flow
data prepared in accordance with U.S. GAAP and may not be
comparable to similarly titled measures used by other companies.
The Company defines free cash flow as net cash provided by
operating activities less purchases of property, plant and
equipment. It should not be inferred that the entire free cash flow
amount is available for discretionary expenditures. The Company
believes free cash flow is meaningful to investors as it is a
useful measure of liquidity and the Company uses these measures as
an indication of the strength of the Company and its ability to
generate cash. Free cash flow varies across quarters throughout the
year. Below find a recap of free cash flow.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31,
|
Major GAAP Cash Flow
Categories (dollars in millions)
|
|
2024
|
|
2023
|
Net cash provided by
operating activities
|
|
$
|
442
|
|
|
$
|
509
|
|
Net cash used in
investing activities
|
|
(102)
|
|
|
(65)
|
|
Net cash provided by
(used in) financing activities
|
|
462
|
|
|
(462)
|
|
|
|
|
|
|
Free Cash Flow
(non-GAAP measure) (dollars in millions)
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
|
442
|
|
|
$
|
509
|
|
Purchases of property,
plant and equipment
|
|
(102)
|
|
|
(65)
|
|
Free cash
flow*
|
|
$
|
340
|
|
|
$
|
444
|
|
____________________
|
*Non-GAAP financial
measure.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/solventum-reports-first-quarter-2024-financial-results-and-capital-allocation-update-302141093.html
SOURCE Solventum