Income Statement

Revenue

-16%

+23%

10Y

Currency: USD

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	9	20	31	42	0	0	0	23	46	196	276	345	416	381	369	355	339	318	308	308	318	331	342	348	346	349	337	331	325	322	327	333	332	328	338	346	360	327	320	325	332	339	326	305	330	425	494	552	559	535	528	531	535	542	542	534	527	517	506	491	479	498	547	598	632	636	613	592	594	592	593	591	579	573	565	567	571	550	527	498	472
Revenue	1 070 N/A	1 104 +3%	1 142 +3%	1 175 +3%	1 198 +2%	1 269 +6%	1 325 +4%	1 366 +3%	1 395 +2%	1 375 -1%	1 382 +1%	1 329 -4%	1 270 -4%	1 253 -1%	1 238 -1%	1 229 -1%	1 249 +2%	1 257 +1%	1 290 +3%	1 359 +5%	1 449 +7%	1 612 +11%	1 802 +12%	1 913 +6%	2 179 +14%	3 253 +49%	3 910 +20%	5 090 +30%	5 138 +1%	5 273 +3%	5 337 +1%	4 944 -7%	5 093 +3%	5 175 +2%	5 277 +2%	5 368 +2%	5 451 +2%	5 607 +3%	5 813 +4%	6 033 +4%	6 130 +2%	6 265 +2%	6 379 +2%	6 605 +4%	6 796 +3%	6 824 +0%	6 837 +0%	6 803 -1%	6 909 +2%	6 993 +1%	7 129 +2%	7 445 +4%	7 720 +4%	7 876 +2%	8 410 +7%	9 021 +7%	9 429 +5%	9 749 +3%	9 938 +2%	10 300 +4%	11 077 +8%	11 605 +5%	12 007 +3%	11 937 -1%	11 908 0%	11 873 0%	11 719 -1%	11 594 -1%	11 434 -1%	11 245 -2%	11 288 +0%	11 387 +1%	11 501 +1%	11 624 +1%	11 504 -1%	11 514 +0%	11 946 +4%	13 757 +15%	15 604 +13%	17 168 +10%	17 886 +4%	17 648 -1%	17 187 -3%	16 728 -3%	16 263 -3%	15 800 -3%	15 602 -1%	15 466 -1%	15 427 0%	15 361 0%	15 239 -1%	15 049 -1%	14 739 -2%	14 330 -3%	14 116 -1%	14 124 +0%
Gross Profit
Cost of Revenue	(495)	(480)	(492)	(522)	(553)	(598)	(624)	(624)	(623)	(612)	(618)	(617)	(622)	(630)	(626)	(629)	(629)	(630)	(642)	(658)	(680)	(768)	(850)	(935)	(1 304)	(2 029)	(2 568)	(3 058)	(3 067)	(3 027)	(2 978)	(2 991)	(3 018)	(3 110)	(3 198)	(3 214)	(3 226)	(3 311)	(3 387)	(3 528)	(3 558)	(3 616)	(3 669)	(3 743)	(3 781)	(3 832)	(3 830)	(3 789)	(3 796)	(3 860)	(3 926)	(4 036)	(4 050)	(4 200)	(4 512)	(4 802)	(5 047)	(5 308)	(5 343)	(5 736)	(6 185)	(6 612)	(6 951)	(6 983)	(6 932)	(6 978)	(6 972)	(6 885)	(6 862)	(6 767)	(6 788)	(6 903)	(6 949)	(6 979)	(6 861)	(6 769)	(7 404)	(8 776)	(10 246)	(11 268)	(11 326)	(10 721)	(10 001)	(9 503)	(9 230)	(8 973)	(8 819)	(8 794)	(8 695)	(8 715)	(8 720)	(8 654)	(8 601)	(8 500)	(8 448)	(8 565)
Gross Profit	575 N/A	624 +8%	650 +4%	653 +0%	645 -1%	671 +4%	701 +5%	742 +6%	772 +4%	762 -1%	765 +0%	712 -7%	649 -9%	624 -4%	612 -2%	600 -2%	620 +3%	628 +1%	648 +3%	701 +8%	770 +10%	844 +10%	952 +13%	978 +3%	874 -11%	1 225 +40%	1 342 +10%	2 032 +51%	2 070 +2%	2 246 +8%	2 359 +5%	1 953 -17%	2 074 +6%	2 065 0%	2 079 +1%	2 154 +4%	2 224 +3%	2 296 +3%	2 426 +6%	2 505 +3%	2 572 +3%	2 648 +3%	2 709 +2%	2 861 +6%	3 016 +5%	2 991 -1%	3 008 +1%	3 014 +0%	3 113 +3%	3 133 +1%	3 203 +2%	3 409 +6%	3 669 +8%	3 675 +0%	3 898 +6%	4 219 +8%	4 382 +4%	4 441 +1%	4 595 +3%	4 564 -1%	4 892 +7%	4 993 +2%	5 056 +1%	4 954 -2%	4 976 +0%	4 895 -2%	4 747 -3%	4 709 -1%	4 572 -3%	4 478 -2%	4 501 +1%	4 485 0%	4 552 +2%	4 645 +2%	4 643 0%	4 745 +2%	4 542 -4%	4 982 +10%	5 358 +8%	5 900 +10%	6 560 +11%	6 927 +6%	7 186 +4%	7 226 +1%	7 033 -3%	6 828 -3%	6 783 -1%	6 672 -2%	6 732 +1%	6 646 -1%	6 520 -2%	6 394 -2%	6 138 -4%	5 831 -5%	5 668 -3%	5 560 -2%
Operating Income
Operating Expenses	(234)	(229)	(224)	(221)	(231)	(259)	(279)	(291)	(300)	(303)	(309)	(318)	(328)	(347)	(365)	(368)	(359)	(328)	(303)	(290)	(288)	(319)	(357)	(414)	(596)	(932)	(1 164)	(1 384)	(1 371)	(1 335)	(1 348)	(1 327)	(1 325)	(1 342)	(1 324)	(1 338)	(1 296)	(1 394)	(1 433)	(1 465)	(1 461)	(1 519)	(1 574)	(1 626)	(1 684)	(1 704)	(1 684)	(1 714)	(1 753)	(1 812)	(1 898)	(1 897)	(1 972)	(2 012)	(2 178)	(2 357)	(2 445)	(2 571)	(2 628)	(2 774)	(2 939)	(2 996)	(3 035)	(3 014)	(3 017)	(2 996)	(2 940)	(2 866)	(2 843)	(2 843)	(2 903)	(2 937)	(2 936)	(2 909)	(2 830)	(2 809)	(3 079)	(3 514)	(3 954)	(4 389)	(4 548)	(4 381)	(4 257)	(4 190)	(4 266)	(4 370)	(4 532)	(4 605)	(5 135)	(5 162)	(5 116)	(5 042)	(4 364)	(4 306)	(4 237)	(4 241)
Selling, General & Administrative	(173)	(170)	(165)	(159)	(159)	(173)	(184)	(192)	(200)	(202)	(212)	(222)	(234)	(259)	(273)	(270)	(255)	(225)	(204)	(197)	(202)	(216)	(243)	(289)	(450)	(703)	(885)	(1 064)	(1 053)	(1 042)	(1 063)	(1 047)	(1 050)	(1 064)	(1 053)	(1 066)	(1 023)	(1 099)	(1 132)	(1 167)	(1 170)	(1 223)	(1 257)	(1 273)	(1 288)	(1 292)	(1 254)	(1 272)	(1 294)	(1 338)	(1 396)	(1 433)	(1 488)	(1 493)	(1 630)	(1 712)	(1 793)	(1 883)	(1 940)	(2 084)	(2 241)	(2 334)	(2 372)	(2 361)	(2 360)	(2 336)	(2 307)	(2 259)	(2 274)	(2 288)	(2 372)	(2 419)	(2 417)	(2 418)	(2 343)	(2 324)	(2 571)	(2 956)	(3 368)	(3 775)	(3 894)	(3 747)	(3 605)	(3 516)	(3 606)	(3 671)	(3 787)	(3 824)	(4 333)	(4 344)	(4 302)	(4 240)	(3 561)	(3 480)	(3 399)	(3 356)
Research & Development	(62)	(59)	(59)	(63)	(72)	(87)	(95)	(98)	(101)	(101)	(98)	(96)	(94)	(88)	(92)	(98)	(104)	(102)	(99)	(93)	(86)	(104)	(114)	(125)	(146)	(230)	(279)	(320)	(317)	(292)	(285)	(281)	(275)	(278)	(271)	(273)	(272)	(296)	(301)	(298)	(291)	(297)	(317)	(353)	(389)	(413)	(430)	(439)	(456)	(470)	(499)	(544)	(564)	(599)	(628)	(645)	(652)	(687)	(688)	(691)	(698)	(661)	(664)	(653)	(657)	(660)	(633)	(607)	(569)	(555)	(531)	(518)	(519)	(492)	(487)	(485)	(508)	(558)	(586)	(613)	(655)	(634)	(652)	(674)	(660)	(699)	(745)	(781)	(802)	(819)	(814)	(802)	(803)	(826)	(838)	(885)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(8)	0	0	(3)	(3)	(3)	(3)	80	80	80	80	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	341 N/A	395 +16%	426 +8%	431 +1%	414 -4%	412 -1%	422 +2%	451 +7%	471 +4%	460 -2%	455 -1%	395 -13%	321 -19%	276 -14%	247 -10%	232 -6%	261 +13%	299 +15%	345 +15%	410 +19%	481 +17%	525 +9%	595 +13%	564 -5%	279 -50%	292 +5%	178 -39%	648 +263%	700 +8%	911 +30%	1 011 +11%	626 -38%	749 +20%	723 -3%	756 +5%	816 +8%	928 +14%	902 -3%	993 +10%	1 041 +5%	1 111 +7%	1 129 +2%	1 135 +1%	1 236 +9%	1 331 +8%	1 287 -3%	1 324 +3%	1 300 -2%	1 360 +5%	1 322 -3%	1 305 -1%	1 513 +16%	1 698 +12%	1 663 -2%	1 720 +3%	1 862 +8%	1 938 +4%	1 871 -3%	1 968 +5%	1 789 -9%	1 953 +9%	1 998 +2%	2 021 +1%	1 940 -4%	1 958 +1%	1 899 -3%	1 807 -5%	1 843 +2%	1 729 -6%	1 635 -5%	1 598 -2%	1 548 -3%	1 616 +4%	1 736 +7%	1 812 +4%	1 937 +7%	1 463 -24%	1 468 +0%	1 404 -4%	1 512 +8%	2 012 +33%	2 546 +27%	2 930 +15%	3 036 +4%	2 767 -9%	2 458 -11%	2 251 -8%	2 067 -8%	1 598 -23%	1 484 -7%	1 404 -5%	1 352 -4%	1 775 +31%	1 525 -14%	1 430 -6%	1 319 -8%
Pre-Tax Income
Interest Income Expense	(4)	(5)	(5)	(6)	(6)	(5)	0	0	0	0	0	0	0	0	0	(9)	(20)	(31)	(42)	(43)	(43)	(52)	(65)	(78)	(196)	(276)	(345)	(416)	(381)	(369)	(355)	(339)	(318)	(308)	(308)	(318)	(364)	(342)	(348)	(346)	(302)	(323)	(313)	(288)	(259)	(300)	(281)	(264)	(250)	(224)	(231)	(313)	(344)	(345)	(354)	(289)	(324)	(331)	(374)	(465)	(496)	(558)	(592)	(611)	(494)	(446)	(474)	(478)	(566)	(621)	(614)	(562)	(587)	(559)	(527)	(515)	(548)	(584)	(622)	(676)	(700)	(642)	(613)	(601)	(592)	(593)	(591)	(579)	(573)	(565)	(567)	(571)	(550)	(527)	(498)	(472)
Non-Reccuring Items	0	0	0	0	0	2	24	24	27	35	39	39	36	26	(12)	(12)	(12)	(12)	(0)	11	46	(97)	(97)	(108)	(1 267)	(1 652)	(1 652)	(1 653)	(402)	(15)	(14)	(128)	(226)	(229)	(241)	(129)	(208)	(168)	(171)	(187)	(106)	(81)	(107)	(139)	(221)	(200)	(193)	(140)	(250)	(139)	(202)	(282)	(334)	(409)	(416)	(447)	(484)	(466)	(570)	(1 186)	(1 409)	(1 336)	(1 153)	(562)	(535)	(559)	(769)	(787)	(849)	(869)	(908)	(872)	(911)	(871)	(925)	(1 021)	(1 691)	(2 146)	(2 248)	(2 352)	(2 054)	(1 616)	(1 403)	(1 311)	(1 156)	(1 175)	(1 213)	(1 157)	(856)	(890)	(1 661)	(1 912)	(2 377)	(5 304)	(4 493)	(4 327)
Total Other Income	32	18	6	7	7	17	14	21	20	18	15	10	9	10	15	17	18	19	23	16	44	50	4	173	87	94	138	(23)	11	9	26	21	22	19	(22)	(37)	(1)	(32)	(11)	17	(49)	(42)	(46)	(66)	(47)	(2)	(35)	(151)	(114)	(199)	(194)	(22)	(45)	(26)	(23)	(157)	(215)	(201)	(128)	(23)	74	71	21	34	(26)	(52)	(28)	(29)	(16)	28	27	(18)	37	(6)	11	27	55	69	34	43	78	17	(0)	16	1 795	1 918	2 105	2 196	34	56	184	179	529	382	(189)	(368)
Pre-Tax Income	369 N/A	408 +11%	426 +4%	432 +1%	415 -4%	427 +3%	460 +8%	495 +8%	518 +5%	513 -1%	510 -1%	444 -13%	367 -17%	312 -15%	250 -20%	228 -9%	247 +8%	275 +11%	326 +19%	394 +21%	528 +34%	426 -19%	438 +3%	552 +26%	(1 098) N/A	(1 542) -40%	(1 682) -9%	(1 444) +14%	(72) +95%	536 N/A	668 +25%	180 -73%	227 +26%	206 -9%	185 -10%	332 +79%	356 +7%	361 +1%	463 +28%	524 +13%	655 +25%	682 +4%	669 -2%	742 +11%	804 +8%	785 -2%	815 +4%	745 -9%	747 +0%	760 +2%	678 -11%	895 +32%	975 +9%	884 -9%	927 +5%	970 +5%	915 -6%	873 -5%	896 +3%	115 -87%	122 +6%	174 +43%	296 +70%	801 +171%	903 +13%	842 -7%	536 -36%	549 +2%	298 -46%	173 -42%	103 -41%	96 -6%	154 +60%	300 +95%	372 +24%	428 +15%	(721) N/A	(1 193) -65%	(1 432) -20%	(1 474) -3%	(664) +55%	304 N/A	913 +200%	1 140 +25%	2 813 +147%	2 608 -7%	2 552 -2%	2 527 -1%	203 -92%	85 -58%	(640) N/A	(952) -49%	(623) +35%	(3 925) -530%	(3 750) +4%	(3 849) -3%
Net Income
Tax Provision	(134)	(148)	(154)	(156)	(149)	(154)	(166)	(178)	(185)	(178)	(177)	(154)	(126)	(109)	(86)	(77)	(82)	(90)	(109)	(135)	(182)	(208)	(216)	(261)	(53)	(13)	65	(103)	(129)	(213)	(268)	(1)	21	27	39	40	(10)	(5)	(47)	(94)	(116)	(119)	(113)	(131)	(161)	(164)	(154)	(137)	(121)	(124)	(94)	28	(41)	(11)	(13)	(126)	(68)	(68)	(90)	142	358	358	365	68	(78)	3	50	104	40	53	(83)	(42)	(138)	(237)	(101)	(161)	51	(535)	(615)	(447)	(605)	(137)	(152)	(337)	(735)	(704)	(698)	(695)	(148)	(141)	(7)	68	(11)	135	282	157
Income from Continuing Operations	235	260	271	276	266	272	294	317	334	335	333	290	240	204	165	152	165	185	217	259	346	217	221	291	(1 151)	(1 555)	(1 616)	(1 546)	(200)	323	400	179	248	233	224	372	346	356	416	430	539	564	556	611	643	621	661	608	627	636	584	924	933	873	914	844	848	805	806	257	480	533	661	869	825	845	586	653	338	226	20	54	17	63	271	266	(670)	(1 728)	(2 047)	(1 921)	(1 269)	168	761	804	2 079	1 904	1 854	1 832	55	(56)	(647)	(883)	(634)	(3 790)	(3 468)	(3 691)
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	3	3	5	5	3	4	(1)	(4)	(5)	(15)	(11)	(8)	(8)	0	(3)	(2)	(3)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(4)	(3)	(2)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	235 N/A	260 +11%	271 +4%	276 +2%	266 -4%	272 +2%	294 +8%	317 +8%	334 +5%	335 +0%	333 -1%	290 -13%	240 -17%	204 -15%	165 -19%	152 -8%	165 +9%	185 +12%	217 +17%	259 +19%	346 +34%	217 -37%	221 +2%	294 +33%	(1 164) N/A	(1 601) -38%	(1 697) -6%	(1 664) +2%	(335) +80%	183 N/A	257 +41%	35 -86%	94 +170%	83 -11%	77 -8%	225 +193%	224 0%	267 +19%	362 +36%	410 +13%	537 +31%	562 +5%	554 -1%	609 +10%	641 +5%	619 -3%	658 +6%	606 -8%	624 +3%	633 +1%	580 -8%	920 +59%	929 +1%	870 -6%	913 +5%	842 -8%	848 +1%	805 -5%	806 +0%	257 -68%	480 +87%	533 +11%	661 +24%	869 +31%	696 -20%	717 +3%	457 -36%	546 +19%	353 -35%	240 -32%	34 -86%	48 +38%	17 -64%	63 +268%	271 +332%	266 -2%	(670) N/A	(1 728) -158%	(2 047) -18%	(1 921) +6%	(1 269) +34%	168 N/A	761 +354%	804 +6%	2 079 +159%	1 904 -8%	1 854 -3%	1 832 -1%	55 -97%	(56) N/A	(647) -1 052%	(883) -37%	(634) +28%	(3 790) -498%	(3 468) +8%	(3 691) -6%
EPS (Diluted)	0.82 N/A	0.91 +11%	0.94 +3%	0.96 +2%	0.93 -3%	0.96 +3%	1.05 +9%	1.14 +9%	1.21 +6%	1.21 N/A	1.21 N/A	1.06 -12%	0.88 -17%	0.74 -16%	0.61 -18%	0.66 +8%	0.75 +14%	0.79 +5%	1 +27%	1.2 +20%	1.61 +34%	0.99 -39%	0.87 -12%	1.17 +34%	-4.53 N/A	-5.26 -16%	-5.51 -5%	-3.63 +34%	-1.1 +70%	0.4 N/A	0.83 +107%	0.11 -87%	0.3 +173%	0.27 -10%	0.24 -11%	0.51 +113%	0.68 +33%	0.59 -13%	0.81 +37%	0.93 +15%	1.22 +31%	1.29 +6%	1.29 N/A	1.47 +14%	1.54 +5%	1.55 +1%	1.69 +9%	1.56 -8%	1.63 +4%	1.61 -1%	1.47 -9%	2.32 +58%	2.49 +7%	1.96 -21%	1.74 -11%	1.63 -6%	1.7 +4%	1.56 -8%	1.57 +1%	0.51 -68%	0.92 +80%	1 +9%	1.22 +22%	1.61 +32%	1.29 -20%	1.38 +7%	0.88 -36%	1.05 +19%	0.68 -35%	0.46 -32%	0.06 -87%	0.1 +67%	0.03 -70%	0.12 +300%	0.53 +342%	0.52 -2%	-1.11 N/A	-1.43 -29%	-1.69 -18%	-1.58 +7%	-1.05 +34%	0.14 N/A	0.63 +350%	0.66 +5%	1.71 +159%	1.57 -8%	1.53 -3%	1.51 -1%	0.05 -97%	-0.05 N/A	-0.55 -1 000%	-0.74 -35%	-0.53 +28%	-3.18 -500%	-2.95 +7%	-3.16 -7%

Income Statement Balance Sheet Cash Flow Statement

Viatris Inc
NASDAQ:VTRS

Income Statement

Earnings Waterfall
Viatris Inc

Income Statement
Viatris Inc

See Also

Company

Help

Tools

Stocks

Viatris Inc NASDAQ:VTRS

Income Statement

Earnings Waterfall Viatris Inc

Income Statement Viatris Inc

See Also

Company

Help

Tools

Stocks

Viatris Inc
NASDAQ:VTRS

Earnings Waterfall
Viatris Inc

Income Statement
Viatris Inc