- Reported sales increased 0.4% to $2.082
billion; organic sales increased 0.3%
- GAAP Earnings Per Share (EPS) of $0.70; adjusted EPS1 of $1.64
- Generated $169 million in cash
from operations; free cash flow1 of $76 million
- Raises full-year 2024 organic sales growth, adjusted EPS and
free cash flow guidance
ST.
PAUL, Minn., Nov. 7, 2024
/PRNewswire/ -- Solventum (NYSE: SOLV) today reported
financial results for the third quarter ended September 30, 2024.
"We have now delivered consecutive quarters of outperformance
against our expectations, and based on these results, we are again
raising our full-year guidance," said Bryan Hanson, chief executive
officer, Solventum. "It has been an exciting start, and we are
confident that our three-phased approach will drive long-term
growth and significant value creation."
Third Quarter 2024 Financial Results
3 months ended
September 30, 2024
(Millions of dollars,
except per share amounts)
|
GAAP
|
non-GAAP1
|
Sales
|
$2,082
|
$2,082
|
Operating
income
|
$275
|
$475
|
Operating income
margin
|
13.2 %
|
22.8 %
|
Earnings per share
(EPS)
|
$0.70
|
$1.64
|
Cash from
operations/free cash flow1
|
$169
|
$76
|
Reported and organic sales growth reflect the expected
normalization of pricing. By segment, organic sales growth was
primarily driven by the MedSurg and Health Information Systems
segments, partially offset by the Dental Solutions and Purification
and Filtration segments.
GAAP and adjusted operating income margin declined due to lower
gross margins, including the impact from the 3M supply agreement mark-up, 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
September 30
|
|
Increase/(Decrease)
|
(Dollars in
millions)
|
|
2024
|
|
2023
|
|
Total
|
|
Currency
Impact
|
|
Other2
|
|
Organic
|
MedSurg
|
|
$
1,182
|
|
$
1,180
|
|
0.1 %
|
|
(0.1) %
|
|
(0.7) %
|
|
1.0 %
|
Dental
Solutions
|
|
313
|
|
331
|
|
(5.2)
|
|
—
|
|
(1.2)
|
|
(3.9)
|
Health Information
Systems
|
|
326
|
|
321
|
|
1.5
|
|
0.1
|
|
—
|
|
1.5
|
Purification and
Filtration
|
|
238
|
|
242
|
|
(1.5)
|
|
—
|
|
(1.1)
|
|
(0.3)
|
Corporate and
Unallocated3
|
|
23
|
|
—
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
Total
Company
|
|
$
2,082
|
|
$
2,074
|
|
0.4 %
|
|
(0.1) %
|
|
0.2 %
|
|
0.3 %
|
*Data in the
schedule above is intentionally rounded to the nearest million and,
therefore, may not sum.
|
|
2Other represents sales
impact from acquisitions and divestitures measured separately for
the first 12 months post-transaction. Divestiture impacts include
lost sales from the company's dental anesthetics business that was
sold in August 2023 and certain health care businesses retained by
3M India in connection with the spin-off.
|
|
3Corporate and unallocated
includes sales related to product supplied to 3M and other supply
agreements related to legacy 3M business and assumed by the company
at spin-off.
|
Full-Year 2024 Guidance
Solventum is raising its
full-year 2024 guidance
- Organic sales growth to the upper half of 0% to +1.0%
(previously 0% to +1.0%)
- Adjusted EPS of $6.50 to
$6.65 (previously $6.30 to $6.50)
- Free cash flow of $750M to
$850M (previously $700M to $800M)
Organic sales, adjusted EPS and free cash flow amounts included
in Solventum's full-year guidance and additional considerations
below 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.
Solventum's full-year 2024 guidance is based on Q1 2024 as a
carve-out plus 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.
Earnings Conference Call
Solventum will host a
conference call today, November 7, 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 U.S. or +1 (646) 307-1963 for international callers,
using the conference ID 6342275.
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 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 "Spin-Off"); (23) any
failure to realize the expected benefits of the Spin-Off; (24)
Solventum's ability to execute its turnaround strategy; (25) a
determination by the IRS or other tax authorities that the
Separation or certain related transactions should be treated as
taxable transactions; (26) indebtedness incurred in the financing
transactions undertaken in connection with the Separation and risks
associated with additional indebtedness; (27) 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 Spin-Off will exceed
Solventum's estimates; and (28) the impact of the Spin-Off on
Solventum's businesses and the risk that the separation from
3M 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 Solventum's Quarterly Report on
Form 10-Q for the quarter ended March 31,
2024. 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 sales growth, adjusted operating
income, adjusted operating income margin, adjusted effective tax
rate, 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, 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 2024 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 AND COMBINED STATEMENTS OF
INCOME
|
(Dollars in millions,
except per-share amounts)
|
(Unaudited)
|
|
|
|
Three months
ended
September 30,
|
|
Nine months
ended
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales of
product
|
|
$
1,608
|
|
$
1,593
|
|
$
4,766
|
|
$
4,750
|
Net sales of software
and rentals
|
|
474
|
|
481
|
|
1,413
|
|
1,411
|
Total net
sales
|
|
2,082
|
|
2,074
|
|
6,179
|
|
6,161
|
Cost of
product
|
|
793
|
|
748
|
|
2,341
|
|
2,262
|
Cost of software and
rentals
|
|
124
|
|
117
|
|
364
|
|
364
|
Gross
profit
|
|
1,165
|
|
1,209
|
|
3,474
|
|
3,535
|
Selling, general and
administrative expenses
|
|
701
|
|
525
|
|
1,998
|
|
1,681
|
Research and
development expenses
|
|
189
|
|
180
|
|
576
|
|
568
|
Total operating
expenses
|
|
1,807
|
|
1,570
|
|
5,279
|
|
4,875
|
Operating
income
|
|
275
|
|
504
|
|
900
|
|
1,286
|
Interest expense,
net
|
|
107
|
|
—
|
|
260
|
|
—
|
Other expense (income),
net
|
|
1
|
|
4
|
|
48
|
|
10
|
Income before income
taxes
|
|
167
|
|
500
|
|
592
|
|
1,276
|
Provision for income
taxes
|
|
45
|
|
40
|
|
144
|
|
202
|
Net Income
|
|
$
122
|
|
$
460
|
|
$
448
|
|
$
1,074
|
|
|
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
|
|
|
|
Basic earnings per
share
|
|
$
0.70
|
|
$
2.66
|
|
$
2.59
|
|
$
6.22
|
Diluted earnings per
share
|
|
0.70
|
|
2.66
|
|
2.58
|
|
6.22
|
Weighted-average number
of share outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
173.4
|
|
172.7
|
|
173.1
|
|
172.7
|
Diluted
|
|
173.9
|
|
172.7
|
|
173.4
|
|
172.7
|
Solventum Corporation
|
CONDENSED CONSOLIDATED AND COMBINED BALANCE
SHEETS
|
(Dollars in
millions)
|
(Unaudited)
|
|
|
|
September
30,
|
|
December
31,
|
(Millions)
|
|
2024
|
|
2023
|
Assets
|
|
|
|
|
Current
assets
|
|
|
|
|
Cash and cash
equivalents
|
|
$
772
|
|
$
194
|
Accounts receivable —
net of allowances of $86 and $82
|
|
1,105
|
|
1,313
|
Due from related
parties
|
|
222
|
|
—
|
Inventories
|
|
|
|
|
Finished
goods
|
|
529
|
|
453
|
Work in
process
|
|
181
|
|
171
|
Raw materials and
supplies
|
|
243
|
|
233
|
Total
inventories
|
|
953
|
|
857
|
Other current
assets
|
|
302
|
|
155
|
Total current
assets
|
|
3,354
|
|
2,519
|
Property, plant and
equipment — net
|
|
1,599
|
|
1,457
|
Goodwill
|
|
6,592
|
|
6,535
|
Intangible assets —
net
|
|
2,651
|
|
2,902
|
Other assets
|
|
549
|
|
530
|
Total
assets
|
|
$
14,745
|
|
$
13,943
|
Liabilities
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Short-term borrowings
and current portion of long-term debt
|
|
$
300
|
|
$
—
|
Accounts
payable
|
|
560
|
|
477
|
Due to related
parties
|
|
450
|
|
—
|
Unearned
revenue
|
|
563
|
|
574
|
Other current
liabilities
|
|
1,031
|
|
677
|
Total current
liabilities
|
|
2,904
|
|
1,728
|
Long-term
debt
|
|
7,809
|
|
—
|
Pension and
postretirement benefits
|
|
321
|
|
166
|
Deferred income
taxes
|
|
214
|
|
231
|
Other
liabilities
|
|
305
|
|
152
|
Total
liabilities
|
|
$
11,553
|
|
$
2,277
|
|
|
|
|
|
Equity
|
|
|
|
|
Common stock par
value, $0.01 par value, 750,000,000 shares authorized
|
|
$
2
|
|
$
—
|
Shares issued and
outstanding - September 30, 2024: 172,754,070
|
|
|
|
|
Shares issued and
outstanding - December 31, 2023: 0
|
|
|
|
|
Additional paid-in
capital
|
|
3,744
|
|
—
|
Retained
earnings
|
|
211
|
|
—
|
Net parent
investment
|
|
—
|
|
12,003
|
Accumulated other
comprehensive income (loss)
|
|
(765)
|
|
(337)
|
Total
equity
|
|
3,192
|
|
11,666
|
Total liabilities and
equity
|
|
$
14,745
|
|
$
13,943
|
Solventum Corporation
|
CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF
CASH FLOWS
|
(Dollars in
millions)
|
(Unaudited)
|
|
|
|
Nine months ended
September 30,
|
(Millions)
|
|
2024
|
|
2023
|
Cash Flows from
Operating Activities
|
|
|
|
|
Net income
|
|
$
448
|
|
$
1,074
|
Adjustments to
reconcile net income to net cash provided by operating
activities
|
|
|
|
|
Depreciation and
amortization
|
|
405
|
|
422
|
Postretirement benefit
plan expense
|
|
30
|
|
31
|
Stock-based
compensation expense
|
|
87
|
|
32
|
Gain on business
divestitures
|
|
—
|
|
(56)
|
Deferred income
taxes
|
|
(93)
|
|
(99)
|
Changes in assets and
liabilities
|
|
|
|
|
Accounts
receivable
|
|
14
|
|
(24)
|
Due from related
parties
|
|
200
|
|
—
|
Inventories
|
|
(99)
|
|
(7)
|
Accounts
payable
|
|
200
|
|
48
|
Due to related
parties
|
|
(393)
|
|
—
|
All other operating
activities
|
|
167
|
|
(53)
|
Net cash provided by
operating activities
|
|
966
|
|
1,368
|
|
|
|
|
|
Cash Flows from
Investing Activities
|
|
|
|
|
Purchases of property,
plant and equipment
|
|
(253)
|
|
(202)
|
Proceeds from sale of
business
|
|
—
|
|
60
|
Net cash used in
investing activities
|
|
(253)
|
|
(142)
|
|
|
|
|
|
Cash Flows from
Financing Activities
|
|
|
|
|
Repayment of
debt
|
|
(200)
|
|
—
|
Net transfers to
3M
|
|
(8,247)
|
|
(1,248)
|
Proceeds from long-term
debt, net of issuance costs
|
|
8,303
|
|
—
|
Other — net
|
|
8
|
|
2
|
Net cash used in
financing activities
|
|
(136)
|
|
(1,246)
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
1
|
|
1
|
|
|
|
|
|
Net increase (decrease)
in cash and cash equivalents
|
|
578
|
|
(19)
|
Cash and cash
equivalents at beginning of year
|
|
194
|
|
61
|
Cash and cash
equivalents at end of period
|
|
$
772
|
|
$
42
|
Solventum Corporation
|
SALES CHANGE
ANALYSIS4
|
(Dollars in
millions)
|
(Unaudited)
|
|
Segment and Total
Company Net Sales for the First Nine Months*
|
|
|
Nine months
ended
September 30,
|
|
Increase/(Decrease)
|
(Dollars in
millions)
|
|
2024
|
|
2023
|
|
Total
|
|
Currency
Impact
|
|
Other
|
|
Organic
|
MedSurg
|
|
$
3,463
|
|
$
3,464
|
|
— %
|
|
(0.6) %
|
|
(0.5) %
|
|
1.1 %
|
Dental
Solutions
|
|
979
|
|
1,023
|
|
(4.3)
|
|
(0.6)
|
|
(1.9)
|
|
(1.8)
|
Health Information
Systems
|
|
971
|
|
953
|
|
1.8
|
|
—
|
|
—
|
|
1.8
|
Purification and
Filtration
|
|
721
|
|
721
|
|
0.1
|
|
(0.7)
|
|
(0.9)
|
|
1.7
|
Corporate and
Unallocated5
|
|
45
|
|
—
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
Total
Company
|
|
$
6,179
|
|
$
6,161
|
|
0.3 %
|
|
(0.5) %
|
|
— %
|
|
0.8 %
|
*Data in the
schedule above is intentionally rounded to the nearest million and,
therefore, may not sum.
|
|
4Total sales
change is calculated based on reported sales results. The
components of sales change include organic local-currency sales,
translation, and other. Organic local-currency sales include both
organic volume impacts (which excludes acquisition and divestiture
impacts, in addition to supply agreement and impacts) and selling
price changes. Other represents sales impact from acquisitions and
divestitures measured separately for the first 12 months
post-transaction. Divestiture impacts include lost sales from the
company's dental anesthetics business that was sold in August 2023
and certain health care businesses retained by 3M India in
connection with the spin-off.
|
|
5Corporate
and Unallocated also includes sales and cost of sales related to
products supplied to 3M and other supply agreements related to
legacy 3M business and assumed by the company at
spin-off.
|
Solventum Corporation and
Subsidiaries
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 and related charges, benefits or
costs related to capitalized manufacturing variances, spin-off and
separation-related costs and other net costs that the company chose
not to allocate directly to its business segments. Spin-off and
separation-related costs include any costs incurred as part of our
separation from 3M and costs to setup
operations as a standalone company, including system
implementations, manufacturing relocation, legal entity separation,
certain equity awards granted as part of the spin-off, profit
mark-ups on transition service arrangements with 3M and other one-time costs.
Corporate and Unallocated also includes sales and cost of sales
related to products supplied to 3M
and other supply agreements related to legacy 3M business and assumed by the company at
spin-off. 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
September 30, 2024
|
|
Three months ended
September 30, 2023
|
|
|
|
(Dollars in
millions)
|
|
Net
Sales
|
|
Operating
Income
|
|
Operating
Margin %
|
|
Net
Sales
|
|
Operating
Income
|
|
Operating
Margin %
|
MedSurg
|
|
$ 1,182
|
|
$
243
|
|
20.6 %
|
|
$ 1,180
|
|
$
307
|
|
26.0 %
|
Dental
Solutions
|
|
313
|
|
72
|
|
23.0
|
|
331
|
|
114
|
|
34.4
|
Health Information
Systems
|
|
326
|
|
105
|
|
32.2
|
|
321
|
|
114
|
|
35.5
|
Purification and
Filtration
|
|
238
|
|
20
|
|
8.4
|
|
242
|
|
48
|
|
19.8
|
Total business segment
operating income
|
|
|
|
$
440
|
|
|
|
|
|
$
583
|
|
|
Corporate and
Unallocated:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
expense
|
|
|
|
$
(88)
|
|
|
|
|
|
$
(92)
|
|
|
Other Corporate and
Unallocated
|
|
|
|
(77)
|
|
|
|
|
|
13
|
|
|
Total Corporate and
Unallocated
|
|
23
|
|
(165)
|
|
NM
|
|
—
|
|
(79)
|
|
NM
|
Total
Company
|
|
$ 2,082
|
|
$
275
|
|
13.2 %
|
|
$ 2,074
|
|
$
504
|
|
24.3 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BUSINESS SEGMENT INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
September 30, 2024
|
|
Nine months ended
September 30, 2023
|
|
|
|
(Dollars in
millions)
|
|
Net
Sales
|
|
Operating
Income
|
|
Operating
Margin %
|
|
Net
Sales
|
|
Operating
Income
|
|
Operating
Margin %
|
MedSurg
|
|
$ 3,463
|
|
$
678
|
|
19.6 %
|
|
$ 3,464
|
|
$
829
|
|
23.9 %
|
Dental
Solutions
|
|
979
|
|
272
|
|
27.8
|
|
1,023
|
|
349
|
|
34.1
|
Health Information
Systems
|
|
971
|
|
317
|
|
32.6
|
|
953
|
|
304
|
|
31.9
|
Purification and
Filtration
|
|
721
|
|
78
|
|
10.8
|
|
721
|
|
134
|
|
18.6
|
Total business segment
operating income
|
|
|
|
$ 1,345
|
|
|
|
|
|
$ 1,616
|
|
|
Corporate and
Unallocated:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
expense
|
|
|
|
$
(261)
|
|
|
|
|
|
$
(276)
|
|
|
Other Corporate and
Unallocated
|
|
|
|
(184)
|
|
|
|
|
|
(54)
|
|
|
Total Corporate and
Unallocated
|
|
45
|
|
(445)
|
|
NM
|
|
—
|
|
(330)
|
|
NM
|
Total
Company
|
|
$ 6,179
|
|
$
900
|
|
14.6 %
|
|
$ 6,161
|
|
$ 1,286
|
|
20.9 %
|
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. Management believes 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
September 30, 2024
|
(Dollars in
millions, except per share amounts)
|
|
Net
sales
|
|
Cost of
Sales6
|
|
Gross
Margin %
|
|
Other
Operating
Expenses7
|
|
Operating
Income
|
|
Operating
Income
Margin %
|
|
Non-
Operating
Expense
(Income),
net8
|
|
Income
Before
Income
Taxes
|
|
Net Income
Attributable
to
Solventum
|
|
Diluted
EPS
|
|
Effective
Tax Rate
|
GAAP
|
|
$ 2,082
|
|
$
917
|
|
56.0 %
|
|
$
1,807
|
|
$
275
|
|
13.2 %
|
|
$
108
|
|
$
167
|
|
$ 122
|
|
$
0.70
|
|
26.9 %
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
acquisition-related intangible assets
|
|
—
|
|
—
|
|
—
|
|
(88)
|
|
88
|
|
4.2
|
|
—
|
|
88
|
|
73
|
|
0.42
|
|
|
Restructuring costs
(a)
|
|
—
|
|
(1)
|
|
—
|
|
(1)
|
|
1
|
|
0.1
|
|
—
|
|
1
|
|
1
|
|
0.01
|
|
|
Spin-off and
separation-related costs (b)
|
|
—
|
|
(27)
|
|
1.3
|
|
(111)
|
|
111
|
|
5.3
|
|
—
|
|
111
|
|
85
|
|
0.49
|
|
|
Legal entity
restructuring (c)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4
|
|
0.02
|
|
|
Non-GAAP
|
|
$ 2,082
|
|
$
889
|
|
57.3 %
|
|
$
1,607
|
|
$
475
|
|
22.8 %
|
|
$
108
|
|
$
367
|
|
$ 285
|
|
$
1.64
|
|
22.3 %
|
|
|
|
|
|
Three months ended
September 30, 2023
|
(Dollars in
millions, except per share amounts)
|
|
Net
sales
|
|
Cost of
Sales6
|
|
Gross
Margin %
|
|
Other
Operating
Expenses7
|
|
Operating
Income
|
|
Operating
Income
Margin %
|
|
Non-
Operating
Expense
(Income),
net8
|
|
Income
Before
Income
Taxes
|
|
Net Income
Attributable
to
Solventum
|
|
Diluted
EPS
|
|
Effective
Tax Rate
|
GAAP
|
|
$ 2,074
|
|
$
865
|
|
58.3 %
|
|
$
1,570
|
|
$
504
|
|
24.3 %
|
|
$
4
|
|
$
500
|
|
$ 460
|
|
$
2.66
|
|
8.0 %
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
acquisition-related intangible assets
|
|
—
|
|
—
|
|
—
|
|
(92)
|
|
92
|
|
4.4
|
|
—
|
|
92
|
|
77
|
|
0.45
|
|
|
Restructuring costs
(a)
|
|
—
|
|
(1)
|
|
—
|
|
1
|
|
(1)
|
|
—
|
|
—
|
|
(1)
|
|
(1)
|
|
(0.01)
|
|
|
Spin-off and
separation-related costs (b)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Gain on business
divestitures
|
|
—
|
|
—
|
|
—
|
|
56
|
|
(56)
|
|
(2.7)
|
|
—
|
|
(56)
|
|
(40)
|
|
(0.23)
|
|
|
Non-GAAP
|
|
$ 2,074
|
|
$
864
|
|
58.3 %
|
|
$
1,535
|
|
$
539
|
|
26.0 %
|
|
$
4
|
|
$
535
|
|
$ 496
|
|
$
2.87
|
|
7.3 %
|
_________
*Data in the
schedule above is intentionally rounded to the nearest million and,
therefore, may not sum.
|
|
(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.
|
|
6Cost of
sales is the combination of cost of product and cost of software
and rental line items from the Condensed Consolidated and Combined
Statements of Income and represents the total company cost of
sales.
|
|
7Other
operating expenses is a combination of selling, general and
administrative expenses and research and development expenses from
the Condensed Consolidated and Combined Statements of Income and
represents the total company other operating expenses.
|
|
8 Non-operating expense (income), net
is the combination of interest expense, net and other expense
(income), net line items from the Condensed Consolidated and
Combined 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, 2024
|
(Dollars in
millions, except per share amounts)
|
|
Net
sales
|
|
Cost of
Sales6
|
|
Gross
Margin %
|
|
Other
Operating
Expenses7
|
|
Operating
Income
|
|
Operating
Income
Margin %
|
|
Non-
Operating
Expense
(Income),
net8
|
|
Income
Before
Income
Taxes
|
|
Net Income
Attributable
to
Solventum
|
|
Diluted
EPS
|
|
Effective
Tax Rate
|
GAAP
|
|
$ 6,179
|
|
$ 2,705
|
|
56.2 %
|
|
$
5,279
|
|
$
900
|
|
14.6 %
|
|
$
308
|
|
$
592
|
|
$ 448
|
|
$
2.58
|
|
24.3 %
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
acquisition-related intangible assets
|
|
—
|
|
—
|
|
—
|
|
(261)
|
|
261
|
|
4.2
|
|
—
|
|
261
|
|
218
|
|
1.26
|
|
|
Restructuring costs
(a)
|
|
—
|
|
(5)
|
|
0.1
|
|
(13)
|
|
13
|
|
0.2
|
|
—
|
|
13
|
|
9
|
|
0.06
|
|
|
Spin-off and
separation-related costs (b)
|
|
—
|
|
(48)
|
|
0.8
|
|
(215)
|
|
215
|
|
3.5
|
|
(38)
|
|
253
|
|
205
|
|
1.18
|
|
|
Legal entity
restructuring (c)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
35
|
|
0.20
|
|
|
Non-GAAP
|
|
$ 6,179
|
|
$ 2,652
|
|
57.1 %
|
|
$
4,790
|
|
$ 1,389
|
|
22.5 %
|
|
$
270
|
|
$ 1,119
|
|
$ 915
|
|
$
5.28
|
|
18.2 %
|
|
|
|
|
|
Nine months ended
September 30, 2023
|
(Dollars in
millions, except per share amounts)
|
|
Net
sales
|
|
Cost of
Sales6
|
|
Gross
Margin %
|
|
Other
Operating
Expenses7
|
|
Operating
Income
|
|
Operating
Income
Margin %
|
|
Non-
Operating
Expense
(Income),
net8
|
|
Income
Before
Income
Taxes
|
|
Net Income
Attributable
to
Solventum
|
|
Diluted
EPS
|
|
Effective
Tax Rate
|
GAAP
|
|
$ 6,161
|
|
$ 2,626
|
|
57.4 %
|
|
$
4,875
|
|
$ 1,286
|
|
20.9 %
|
|
$ 10
|
|
$ 1,276
|
|
$
1,074
|
|
$
6.22
|
|
15.8 %
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
acquisition-related intangible assets
|
|
—
|
|
—
|
|
—
|
|
(276)
|
|
276
|
|
4.5
|
|
—
|
|
276
|
|
231
|
|
1.33
|
|
|
Restructuring costs
(a)
|
|
—
|
|
(12)
|
|
0.2
|
|
(38)
|
|
38
|
|
0.6
|
|
—
|
|
38
|
|
31
|
|
0.18
|
|
|
Spin-off and
separation-related costs (b)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Gain on business
divestitures
|
|
—
|
|
—
|
|
—
|
|
56
|
|
(56)
|
|
(0.9)
|
|
—
|
|
(56)
|
|
(40)
|
|
(0.23)
|
|
|
Non-GAAP
|
|
$ 6,161
|
|
$ 2,614
|
|
57.6 %
|
|
$
4,617
|
|
$ 1,544
|
|
25.1 %
|
|
$ 10
|
|
$ 1,534
|
|
$
1,296
|
|
$
7.50
|
|
15.5 %
|
__________
*Data in the
schedule above is intentionally rounded to the nearest million and,
therefore, may not sum.
|
(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.
|
|
6Cost of
sales is the combination of cost of product and cost of software
and rental line items from the Condensed Consolidated and Combined
Statements of Income and represents the total company cost of
sales.
|
|
7Other
operating expenses is a combination of selling, general and
administrative expenses and research and development expenses from
the Condensed Consolidated and Combined Statements of Income and
represents the total company other operating expenses.
|
|
8 Non-operating expense (income), net
is the combination of interest expense, net and other expense
(income), net line items from the Condensed Consolidated and
Combined Statements of Income and represents the total company
non-operating expense.
|
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.
(Dollars in
millions)
|
|
Three months
ended
September 30,
|
|
Nine months
ended
September 30,
|
Major GAAP Cash Flow
Categories
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net cash provided by
operating activities
|
|
$
169
|
|
$
493
|
|
$
966
|
|
$
1,368
|
Net cash used in
investing activities
|
|
(93)
|
|
(6)
|
|
(253)
|
|
(142)
|
Net cash used in
financing activities
|
|
(202)
|
|
(485)
|
|
(136)
|
|
(1,246)
|
|
|
|
|
|
|
|
|
|
Free Cash Flow
(non-GAAP measure)
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
169
|
|
$
493
|
|
$
966
|
|
$
1,368
|
Purchases of property,
plant and equipment
|
|
(93)
|
|
(66)
|
|
(253)
|
|
(202)
|
Free cash
flow*
|
|
76
|
|
427
|
|
713
|
|
1,166
|
__________________
*
Non-GAAP financial measure.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/solventum-reports-third-quarter-2024-financial-results-and-raises-full-year-guidance-302299211.html
SOURCE Solventum