Johnson & Johnson Reports Q3 2025 Results; Raises 2025 Sales Outlook
-
2025 Third-Quarter reported sales growth of 6.8% to
$24.0 Billion with operational growth of 5.4%* and adjusted operational growth of 4.4%* -
2025 Third-Quarter reflects earnings per share (EPS) of
$2.12 and adjusted EPS of$2.80 - Significant innovation including approvals of INLEXZO for high-risk non-muscle invasive bladder cancer and TREMFYA subcutaneous in ulcerative colitis, submission of icotrokinra for plaque psoriasis, landmark data for RYBREVANT plus LAZCLUZE overall survival in non-small cell lung cancer, and DanGer Shock long-term survival benefit of Impella Heart Pump
-
Company increases full year estimated reported sales5 guidance to
$93.7B or 5.7% at the midpoint; reaffirms full year adjusted EPS4 guidance of$10.85 at the midpoint, absorbing higher tax costs
Overall financial results
|
Q3 |
|||||
($ in Millions, except EPS) |
2025 |
|
2024 |
|
% Change |
|
Reported Sales |
|
|
|
|
6.8% |
|
Net Earnings |
|
|
|
|
91.2% |
|
EPS (diluted) |
|
|
|
|
91.0% |
|
|
|
|||||
|
Q3 |
|||||
Non-GAAP* ($ in Millions, except EPS) |
2025 |
|
2024 |
|
% Change |
|
Operational Sales1,2 |
|
|
|
5.4% |
||
Adjusted Operational Sales1,3 |
|
|
|
4.4% |
||
Adjusted Net Earnings1,4 |
|
|
|
|
15.7% |
|
Adjusted EPS (diluted)1,4 |
|
|
|
|
15.7% |
|
Free Cash Flow6,7 |
|
|
|
|
|
1 |
|
Non-GAAP financial measure; refer to reconciliations of non-GAAP financial measures included in accompanying schedules |
2 |
|
Excludes the impact of translational currency |
3 |
|
Excludes the net impact of acquisitions and divestitures and translational currency |
4 |
|
Excludes intangible amortization expense and special items |
5 |
|
Excludes COVID-19 Vaccine |
6 |
|
Non-GAAP measure; defined as cash flow from operating activities, less additions to property, plant and equipment. Cash flow from operations, the most directly comparable GAAP financial measure, will be included in subsequent |
7 |
|
Third-quarter YTD 2025 is estimated as of |
Note: values may have been rounded |
Regional sales results
Q3 |
|
|
|
% Change |
|
|||||||
($ in Millions) |
2025 |
2024 |
Reported |
Operational1,2 |
Currency |
Adjusted
|
||||||
|
|
|
6.2% |
6.2 |
- |
4.4 |
||||||
International |
10,285 |
9,562 |
7.6 |
4.4 |
3.2 |
4.4 |
||||||
Worldwide |
|
|
6.8% |
5.4 |
1.4 |
4.4 |
1 |
|
Non-GAAP financial measure; refer to reconciliations of non-GAAP financial measures included in accompanying schedules |
2 |
|
Excludes the impact of translational currency |
3 |
|
Excludes the net impact of acquisitions and divestitures and translational currency |
Note: values may have been rounded |
Segment sales results
Q3 |
|
|
|
% Change |
|
|||||||
($ in Millions) |
2025 |
2024 |
Reported |
Operational1,2 |
Currency |
Adjusted Operational1,3 |
||||||
Innovative Medicine |
|
|
6.8% |
5.3 |
1.5 |
3.7 |
||||||
|
8,430 |
7,891 |
6.8 |
5.6 |
1.2 |
5.7 |
||||||
Worldwide |
|
|
6.8% |
5.4 |
1.4 |
4.4 |
1 |
|
Non-GAAP financial measure; refer to reconciliations of non-GAAP financial measures included in accompanying schedules |
2 |
|
Excludes the impact of translational currency |
3 |
|
Excludes the net impact of acquisitions and divestitures and translational currency |
Note: values may have been rounded |
Third-Quarter 2025 segment commentary:
Operational sales* reflected below excludes the impact of translational currency.
Innovative Medicine
Innovative Medicine worldwide operational sales grew 5.3%*, with net acquisitions and divestitures positively impacting growth by 1.6% due to CAPLYTA. Growth was primarily driven by DARZALEX, CARVYKTI, ERLEADA and RYBREVANT/LAZCLUZE in Oncology, TREMFYA and SIMPONI/SIMPONI ARIA in Immunology, and SPRAVATO in Neuroscience. Growth was partially offset by an approximate (1,070) basis points impact from STELARA in Immunology, as well as IMBRUVICA in Oncology.
Full-year 2025 guidance:
($ in Billions, except EPS) |
|
|
Adjusted Operational Sales1,2,5 Change vs. Prior Year / Mid-point |
3.5% – 4.0% / 3.8% |
3.2% – 3.7% / 3.5% |
Operational Sales2,5 / Mid-point Change vs. Prior Year / Mid-point |
4.8% – 5.3% / 5.1% |
4.5% – 5.0% / 4.8% |
Estimated Reported Sales3,5/ Mid-point Change vs. Prior Year / Mid-point |
5.4% – 5.9% / 5.7% |
5.1% – 5.6% / 5.4% |
Adjusted Operational EPS (Diluted)2,4 / Mid-point Change vs. Prior Year / Mid-point |
6.5% – 7.5% / 7.0% |
6.5% – 7.5% / 7.0% |
Adjusted EPS (Diluted)3,4 / Mid-point Change vs. Prior Year / Mid-point |
8.2% – 9.2% / 8.7% |
8.2% – 9.2% / 8.7% |
1 |
Non-GAAP financial measure; excludes the net impact of acquisitions and divestitures |
|
2 |
Non-GAAP financial measure; excludes the impact of translational currency |
|
3 |
Calculated using Euro Average Rate: |
|
4 |
Non-GAAP financial measure; excludes intangible amortization expense and special items |
|
5 |
Excludes COVID-19 Vaccine |
|
Note: percentages may have been rounded |
Other modeling considerations will be provided on the webcast.
Notable announcements in the quarter:
The information contained in this section should be read together with Johnson & Johnson’s other disclosures filed with the Securities and Exchange Commission, including its Current Reports on Form 8-K, Quarterly Reports on Form 10-Q and Annual Reports on Form 10-K. Copies of these filings are available online at www.sec.gov, www.jnj.com or on request from
Regulatory |
|
|
|
TREMFYA (guselkumab) achieves |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Data Releases |
|
|
|
Icotrokinra data in ulcerative colitis show potential for a standout combination of therapeutic benefit and a favorable safety profile in once-daily pill1 |
|
|
TREMFYA (guselkumab) is first and only IL-23 inhibitor to demonstrate sustained clinical and endoscopic outcomes with a fully subcutaneous regimen through 48 weeks in ulcerative colitis1 |
|
|
Johnson & Johnson Unveils New Data Demonstrating Superior Clarity of Vision and Comfort of ACUVUE OASYS MAX 1-Day for ASTIGMATISM, and MULTIFOCAL for ASTIGMATISM Contact Lenses1 |
|
|
Johnson & Johnson’s investigational seltorexant shows numerically higher response in patients with depression with insomnia symptoms, with fewer side effects compared to quetiapine XR |
|
|
TECVAYLI plus DARZALEX FASPRO treatment demonstrates 100 percent overall response rate in transplant-eligible patients newly diagnosed with multiple myeloma |
|
|
Icotrokinra shows superiority to deucravacitinib in first reported head-to-head trials reinforcing promise of novel targeted oral peptide for treatment of plaque psoriasis |
|
|
|
|
|
Data published in |
|
|
RYBREVANT (amivantamab-vmjw) plus LAZCLUZE (lazertinib) prevents acquired resistance versus osimertinib in first-line EGFR-mutated non-small cell lung cancer |
|
New real-world data elevating patient perspectives highlight the need for scientific advancement in maternal fetal immunology at ISUOG 2025 |
||
Johnson & Johnson Unveils Results from the VARIPURE Substudy of SECURE, a Real-World Study on VARIPULSE Platform, at 2025 |
||
New Data from the DanGer Shock Randomized Control Trial, Published in |
||
|
||
Product Launch |
|
|
Johnson & Johnson Launches VIRTUGUIDE AI-Powered Patient-Matched Lapidus System in |
||
Other |
Johnson & Johnson Elects |
|
1 Subsequent to the quarter |
Webcast information:
About
At
Non-GAAP financial measures:
* “Operational sales growth” excluding the impact of translational currency, “adjusted operational sales growth” excluding the net impact of acquisitions and divestitures and translational currency, as well as “adjusted net earnings”, “adjusted diluted earnings per share” and “adjusted operational diluted earnings per share” excluding after-tax intangible amortization expense and special items, are non-GAAP financial measures and should not be considered replacements for, and should be read together with, the most comparable GAAP financial measures. Except for guidance measures, reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures can be found in the accompanying financial schedules of the earnings release and the Investor Relations section of the company's website at quarterly results.
Copies of the financial schedules accompanying this earnings release are available on the company’s website at quarterly results. These schedules include supplementary sales data, a condensed consolidated statement of earnings, reconciliations of non-GAAP financial measures, and sales of key products/franchises. Additional information on
Note to investors concerning forward-looking statements:
This press release contains “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995 regarding, among other things: future operating and financial performance, product development, and market position and business strategy. The reader is cautioned not to rely on these forward-looking statements. These statements are based on current expectations of future events. If underlying assumptions prove inaccurate or known or unknown risks or uncertainties materialize, actual results could vary materially from the expectations and projections of
|
|||||||||||||||||||||
Supplementary Sales Data | |||||||||||||||||||||
(Unaudited; Dollars in Millions) |
THIRD QUARTER |
|
NINE MONTHS |
||||||||||||||||||
|
|
|
|
Percent Change |
|
|
|
|
|
Percent Change |
|||||||||||
2025 |
|
2024 |
|
Total |
|
Operations |
|
Currency |
|
2025 |
|
2024 |
|
Total |
|
Operations |
|
Currency |
|||
Sales to customers by | |||||||||||||||||||||
segment of business | |||||||||||||||||||||
Innovative Medicine | |||||||||||||||||||||
|
$ |
9,402 |
8,871 |
6.0 |
% |
6.0 |
- |
$ |
26,655 |
24,993 |
6.7 |
% |
6.7 |
- |
|||||||
International |
|
6,161 |
5,709 |
7.9 |
4.3 |
3.6 |
|
17,983 |
17,639 |
1.9 |
1.3 |
0.6 |
|||||||||
|
15,563 |
14,580 |
6.8 |
5.3 |
1.5 |
|
44,638 |
42,632 |
4.7 |
4.5 |
0.2 |
||||||||||
|
|||||||||||||||||||||
|
|
4,306 |
4,038 |
6.6 |
6.6 |
- |
|
12,902 |
12,105 |
6.6 |
6.6 |
- |
|||||||||
International |
|
4,124 |
3,853 |
7.0 |
4.5 |
2.5 |
|
12,089 |
11,564 |
4.5 |
3.9 |
0.6 |
|||||||||
|
8,430 |
7,891 |
6.8 |
5.6 |
1.2 |
|
24,991 |
23,669 |
5.6 |
5.3 |
0.3 |
||||||||||
|
|
13,708 |
12,909 |
6.2 |
6.2 |
- |
|
39,557 |
37,098 |
6.6 |
6.6 |
- |
|||||||||
International |
|
10,285 |
9,562 |
7.6 |
4.4 |
3.2 |
|
30,072 |
29,203 |
3.0 |
2.3 |
0.7 |
|||||||||
Worldwide |
$ |
23,993 |
22,471 |
6.8 |
% |
5.4 |
1.4 |
$ |
69,629 |
66,301 |
5.0 |
% |
4.7 |
0.3 |
|||||||
Note: Percentages have been calculated using actual, non-rounded figures and, therefore, may not recalculate precisely. |
|
|||||||||||||||||||||||
Supplementary Sales Data | |||||||||||||||||||||||
(Unaudited; Dollars in Millions) |
THIRD QUARTER |
|
NINE MONTHS |
||||||||||||||||||||
|
|
|
|
Percent Change |
|
|
|
|
|
Percent Change |
|||||||||||||
2025 |
|
2024 |
|
Total |
|
Operations |
|
Currency |
|
2025 |
|
2024 |
|
Total |
|
Operations |
|
Currency |
|||||
Sales to customers by | |||||||||||||||||||||||
geographic area | |||||||||||||||||||||||
|
$ |
13,708 |
12,909 |
6.2 |
% |
6.2 |
- |
|
$ |
39,557 |
37,098 |
6.6 |
% |
6.6 |
- |
|
|||||||
|
|
5,440 |
4,914 |
10.7 |
4.4 |
6.3 |
|
|
15,937 |
15,291 |
4.2 |
1.5 |
2.7 |
|
|||||||||
Western Hemisphere excluding |
|
1,231 |
1,173 |
4.9 |
7.3 |
(2.4 |
) |
|
3,604 |
3,579 |
0.7 |
7.6 |
(6.9 |
) |
|||||||||
|
|
3,614 |
3,475 |
4.0 |
3.4 |
0.6 |
|
|
10,531 |
10,333 |
1.9 |
1.8 |
0.1 |
|
|||||||||
International |
|
10,285 |
9,562 |
7.6 |
4.4 |
3.2 |
|
|
30,072 |
29,203 |
3.0 |
2.3 |
0.7 |
|
|||||||||
Worldwide |
$ |
23,993 |
22,471 |
6.8 |
% |
5.4 |
1.4 |
|
$ |
69,629 |
66,301 |
5.0 |
% |
4.7 |
0.3 |
|
|||||||
Note: Percentages have been calculated using actual, non-rounded figures and, therefore, may not recalculate precisely. |
|
||||||||||||||||
Condensed Consolidated Statement of Earnings | ||||||||||||||||
(Unaudited; in Millions Except Per Share Figures) | THIRD QUARTER | |||||||||||||||
2025 |
|
2024 |
Percent |
|||||||||||||
|
|
Percent |
|
|
|
Percent |
|
Increase |
||||||||
Amount |
|
to Sales |
|
Amount |
|
to Sales |
|
(Decrease) |
||||||||
Sales to customers |
$ |
23,993 |
|
100.0 |
|
$ |
22,471 |
|
100.0 |
|
6.8 |
|
||||
Cost of products sold |
|
7,303 |
|
30.4 |
|
|
6,963 |
|
31.0 |
|
4.9 |
|
||||
Gross Profit |
|
16,690 |
|
69.6 |
|
|
15,508 |
|
69.0 |
|
7.6 |
|
||||
Selling, marketing and administrative expenses |
|
5,922 |
|
24.7 |
|
|
5,478 |
|
24.3 |
|
8.1 |
|
||||
Research and development expense |
|
3,672 |
|
15.3 |
|
|
4,952 |
|
22.0 |
|
(25.8 |
) |
||||
Interest (income) expense, net |
|
18 |
|
0.1 |
|
|
(99 |
) |
(0.4 |
) |
||||||
Other (income) expense, net |
|
(478 |
) |
(2.0 |
) |
|
1,798 |
|
8.0 |
|
||||||
Restructuring |
|
63 |
|
0.3 |
|
|
41 |
|
0.2 |
|
||||||
Earnings before provision for taxes on income |
|
7,493 |
|
31.2 |
|
|
3,338 |
|
14.9 |
|
124.5 |
|
||||
Provision for taxes on income |
|
2,341 |
|
9.7 |
|
|
644 |
|
2.9 |
|
263.5 |
|
||||
Net earnings |
$ |
5,152 |
|
21.5 |
|
$ |
2,694 |
|
12.0 |
|
91.2 |
|
||||
Net earnings per share (Diluted) |
$ |
2.12 |
|
$ |
1.11 |
|
91.0 |
|
||||||||
Average shares outstanding (Diluted) |
|
2,428.6 |
|
|
2,427.9 |
|
||||||||||
Effective tax rate |
|
31.2 |
|
% |
|
19.3 |
|
% |
||||||||
Adjusted earnings before provision for taxes and net earnings (1) | ||||||||||||||||
Earnings before provision for taxes on income |
$ |
8,436 |
|
35.2 |
|
$ |
7,277 |
|
32.4 |
|
15.9 |
|
||||
Net earnings |
$ |
6,801 |
|
28.3 |
|
$ |
5,876 |
|
26.1 |
|
15.7 |
|
||||
Net earnings per share (Diluted) |
$ |
2.80 |
|
$ |
2.42 |
|
15.7 |
|
||||||||
Effective tax rate |
|
19.4 |
|
% |
|
19.3 |
|
% |
||||||||
(1) See Reconciliation of Non-GAAP Financial Measures. |
|
||||||||||||||||
Condensed Consolidated Statement of Earnings | ||||||||||||||||
(Unaudited; in Millions Except Per Share Figures) | NINE MONTHS | |||||||||||||||
2025 |
|
2024 |
|
Percent |
||||||||||||
|
|
Percent |
|
|
|
Percent |
|
Increase |
||||||||
Amount |
|
to Sales |
|
Amount |
|
to Sales |
|
(Decrease) |
||||||||
Sales to customers |
$ |
69,629 |
|
100.0 |
|
$ |
66,301 |
|
100.0 |
|
5.0 |
|
||||
Cost of products sold |
|
22,288 |
|
32.0 |
|
|
20,343 |
|
30.7 |
|
9.6 |
|
||||
Gross Profit |
|
47,341 |
|
68.0 |
|
|
45,958 |
|
69.3 |
|
3.0 |
|
||||
Selling, marketing and administrative expenses |
|
16,923 |
|
24.3 |
|
|
16,416 |
|
24.8 |
|
3.1 |
|
||||
Research and development expense |
|
10,413 |
|
15.0 |
|
|
11,934 |
|
18.0 |
|
(12.7 |
) |
||||
In-process research and development impairments |
|
- |
|
- |
|
|
194 |
|
0.3 |
|
||||||
Interest (income) expense, net |
|
(62 |
) |
(0.1 |
) |
|
(433 |
) |
(0.7 |
) |
||||||
Other (income) expense, net |
|
(7,692 |
) |
(11.1 |
) |
|
4,855 |
|
7.3 |
|
||||||
Restructuring |
|
144 |
|
0.2 |
|
|
192 |
|
0.3 |
|
||||||
Earnings before provision for taxes on income |
|
27,615 |
|
39.7 |
|
|
12,800 |
|
19.3 |
|
115.7 |
|
||||
Provision for taxes on income |
|
5,927 |
|
8.6 |
|
|
2,165 |
|
3.3 |
|
173.8 |
|
||||
Net earnings |
$ |
21,688 |
|
31.1 |
|
$ |
10,635 |
|
16.0 |
|
103.9 |
|
||||
Net earnings per share (Diluted) |
$ |
8.94 |
|
$ |
4.38 |
|
104.1 |
|
||||||||
Average shares outstanding (Diluted) |
|
2,424.8 |
|
|
2,429.5 |
|
||||||||||
Effective tax rate |
|
21.5 |
|
% |
|
16.9 |
|
% |
||||||||
Adjusted earnings before provision for taxes and net earnings (1) | ||||||||||||||||
Earnings before provision for taxes on income |
$ |
24,635 |
|
35.4 |
|
$ |
23,558 |
|
35.5 |
|
4.6 |
|
||||
Net earnings |
$ |
20,206 |
|
29.0 |
|
$ |
19,296 |
|
29.1 |
|
4.7 |
|
||||
Net earnings per share (Diluted) |
$ |
8.33 |
|
$ |
7.94 |
|
4.9 |
|
||||||||
Effective tax rate |
|
18.0 |
|
% |
|
18.1 |
|
% |
||||||||
(1) See Reconciliation of Non-GAAP Financial Measures. |
|
|||||||||||||
Reconciliation of Non-GAAP Financial Measures | |||||||||||||
Third Quarter |
|
|
Nine Months Ended |
|
|||||||||
(Dollars in Millions Except Per Share Data) |
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||
Net Earnings, after tax- as reported |
|
|
|
|
|
|
|
|
|||||
Pre-tax Adjustments | |||||||||||||
Litigation related |
15 |
|
2,388 |
|
(6,894 |
) |
5,466 |
|
|||||
Intangible Asset Amortization expense |
1,048 |
|
1,171 |
|
3,435 |
|
3,355 |
|
|||||
COVID-19 Vaccine related costs |
- |
|
4 |
|
- |
|
77 |
|
|||||
Restructuring related 1 |
168 |
|
47 |
|
302 |
|
207 |
|
|||||
Medical Device Regulation |
- |
|
38 |
|
- |
|
157 |
|
|||||
Acquisition, integration and divestiture related |
97 |
|
328 |
|
475 |
|
928 |
|
|||||
(Gains)/losses on securities |
(387 |
) |
(37 |
) |
(327 |
) |
374 |
|
|||||
IPR&D impairments |
- |
|
- |
|
- |
|
194 |
|
|||||
Other |
2 |
|
- |
|
29 |
|
- |
|
|||||
Tax Adjustments | |||||||||||||
Tax impact on special item adjustments 2 |
(168 |
) |
(762 |
) |
826 |
|
(2,055 |
) |
|||||
Tax legislation and other tax related |
874 |
|
5 |
|
672 |
|
(42 |
) |
|||||
Adjusted Net Earnings, after tax |
|
|
|
|
|
|
|
|
|||||
Average shares outstanding (Diluted) |
2,428.6 |
|
2,427.9 |
|
2,424.8 |
|
2,429.5 |
|
|||||
Adjusted net earnings per share (Diluted) |
|
|
|
|
|
|
|
|
|||||
Operational adjusted net earnings per share (Diluted) |
|
|
|
|
Notes: | ||||||||||
1 |
In fiscal 2023, the company completed a prioritization of its research and development (R&D) investment within the Innovative Medicine segment to focus on the most promising medicines with the greatest benefit to patients. This resulted in the exit of certain programs within therapeutic areas. The R&D program exits were primarily in infectious diseases and vaccines including the discontinuation of its respiratory syncytial virus (RSV) adult vaccine program, hepatitis and HIV development. The restructuring expense of |
|||||||||
|
||||||||||
|
In fiscal 2023, the company initiated a restructuring program of its Orthopaedics franchise within the |
|||||||||
|
||||||||||
|
In fiscal 2025, the company initiated a restructuring program of its Surgery franchise within the |
|||||||||
|
||||||||||
2 |
The tax impact related to special item adjustments reflects the current and deferred income taxes associated with the above pre-tax special items in arriving at adjusted earnings. |
|
||||||
Reconciliation of Non-GAAP Financial Measure | ||||||
Adjusted Operational Sales Growth | ||||||
THIRD QUARTER 2025 ACTUAL vs. 2024 ACTUAL | ||||||
Segments | ||||||
Innovative Medicine |
|
Total | ||||
WW As Reported |
6.8% |
|
6.8% |
|
6.8% |
|
|
6.0% |
|
6.6% |
|
6.2% |
|
International |
7.9% |
|
7.0% |
|
7.6% |
|
|
|
|
|
|
||
WW Currency |
1.5 |
|
1.2 |
|
1.4 |
|
|
- |
|
- |
|
- |
|
International |
3.6 |
|
2.5 |
|
3.2 |
|
|
|
|
|
|
||
WW Operational |
5.3% |
|
5.6% |
|
5.4% |
|
|
6.0% |
|
6.6% |
|
6.2% |
|
International |
4.3% |
|
4.5% |
|
4.4% |
|
|
|
|
|
|
||
Caplyta |
(1.6) |
|
|
|
(1.1) |
|
|
(2.7) |
|
|
|
(1.9) |
|
International |
0.0 |
|
|
|
0.0 |
|
|
|
|
|
|
||
All Other Acquisitions and Divestitures (A&D) |
0.0 |
|
0.1 |
|
0.1 |
|
|
0.0 |
|
0.2 |
|
0.1 |
|
International |
0.0 |
|
0.1 |
|
0.0 |
|
|
|
|
|
|
||
WW Adjusted Operational Ex A&D |
3.7% |
|
5.7% |
|
4.4% |
|
|
3.3% |
|
6.8% |
|
4.4% |
|
International |
4.3% |
|
4.6% |
|
4.4% |
|
Note: Percentages are based on actual, non-rounded figures and may not sum |
|
||||||
Reconciliation of Non-GAAP Financial Measure | ||||||
Adjusted Operational Sales Growth | ||||||
NINE MONTHS 2025 ACTUAL vs. 2024 ACTUAL | ||||||
Segments | ||||||
Innovative Medicine |
|
Total | ||||
WW As Reported |
4.7% |
|
5.6% |
|
5.0% |
|
|
6.7% |
|
6.6% |
|
6.6% |
|
International |
1.9% |
|
4.5% |
|
3.0% |
|
|
|
|
|
|
||
WW Currency |
0.2 |
|
0.3 |
|
0.3 |
|
|
- |
|
- |
|
- |
|
International |
0.6 |
|
0.6 |
|
0.7 |
|
|
|
|
|
|
||
WW Operational |
4.5% |
|
5.3% |
|
4.7% |
|
|
6.7% |
|
6.6% |
|
6.6% |
|
International |
1.3% |
|
3.9% |
|
2.3% |
|
|
|
|
|
|
||
Shockwave |
|
|
(1.9) |
|
(0.6) |
|
|
|
|
(2.9) |
|
(0.9) |
|
International |
|
|
(0.8) |
|
(0.2) |
|
|
|
|
|
|
||
Caplyta |
(1.1) |
|
|
|
(0.7) |
|
|
(1.8) |
|
|
|
(1.2) |
|
International |
0.0 |
|
|
|
0.0 |
|
|
|
|
|
|
||
All Other Acquisitions and Divestitures (A&D) |
0.0 |
|
0.3 |
|
0.1 |
|
|
0.0 |
|
0.4 |
|
0.1 |
|
International |
0.1 |
|
0.2 |
|
0.1 |
|
|
|
|
|
|
||
WW Adjusted Operational Ex A&D |
3.4% |
|
3.7% |
|
3.5% |
|
|
4.9% |
|
4.1% |
|
4.6% |
|
International |
1.4% |
|
3.3% |
|
2.2% |
|
Note: Percentages are based on actual, non-rounded figures and may not sum |
REPORTED SALES vs. PRIOR PERIOD ($MM) |
|
REPORTED SALES vs. PRIOR PERIOD ($MM) |
|||||||||||||||||||||||||||
THIRD QUARTER | NINE MONTHS | ||||||||||||||||||||||||||||
|
|
|
% Change |
|
|
|
|
|
% Change |
||||||||||||||||||||
INNOVATIVE MEDICINE SEGMENT (2) |
2025 |
|
2024 |
Reported |
Operational (1) |
Currency |
|
|
2025 |
|
2024 |
Reported |
Operational (1) |
Currency |
|||||||||||||||
ONCOLOGY | |||||||||||||||||||||||||||||
US |
$ |
3,468 |
2,816 |
23.2 |
% |
23.2 |
% |
- |
|
$ |
9,866 |
7,835 |
25.9 |
% |
25.9 |
% |
- |
|
|||||||||||
Intl |
|
3,060 |
2,565 |
19.3 |
% |
14.8 |
% |
4.5 |
% |
|
8,652 |
7,450 |
16.1 |
% |
15.0 |
% |
1.1 |
% |
|||||||||||
WW |
|
6,529 |
5,380 |
21.3 |
% |
19.2 |
% |
2.1 |
% |
|
18,519 |
15,284 |
21.2 |
% |
20.6 |
% |
0.6 |
% |
|||||||||||
CARVYKTI | |||||||||||||||||||||||||||||
US |
|
396 |
258 |
53.3 |
% |
53.3 |
% |
- |
|
|
1,072 |
565 |
89.6 |
% |
89.6 |
% |
- |
|
|||||||||||
Intl |
|
128 |
27 |
* |
* |
* |
|
260 |
63 |
* |
* |
* |
|||||||||||||||||
WW |
|
524 |
286 |
83.5 |
% |
81.4 |
% |
2.1 |
% |
|
1,332 |
629 |
* |
* |
* |
||||||||||||||
DARZALEX | |||||||||||||||||||||||||||||
US |
|
2,088 |
1,684 |
24.0 |
% |
24.0 |
% |
- |
|
|
5,934 |
4,789 |
23.9 |
% |
23.9 |
% |
- |
|
|||||||||||
Intl |
|
1,584 |
1,332 |
18.9 |
% |
14.7 |
% |
4.2 |
% |
|
4,514 |
3,797 |
18.9 |
% |
17.9 |
% |
1.0 |
% |
|||||||||||
WW |
|
3,672 |
3,016 |
21.7 |
% |
19.9 |
% |
1.8 |
% |
|
10,448 |
8,586 |
21.7 |
% |
21.3 |
% |
0.4 |
% |
|||||||||||
ERLEADA | |||||||||||||||||||||||||||||
US |
|
378 |
337 |
12.3 |
% |
12.3 |
% |
- |
|
|
1,048 |
940 |
11.5 |
% |
11.5 |
% |
- |
|
|||||||||||
Intl |
|
558 |
453 |
23.0 |
% |
17.6 |
% |
5.4 |
% |
|
1,567 |
1,275 |
22.9 |
% |
21.1 |
% |
1.8 |
% |
|||||||||||
WW |
|
936 |
790 |
18.4 |
% |
15.3 |
% |
3.1 |
% |
|
2,615 |
2,215 |
18.0 |
% |
17.0 |
% |
1.0 |
% |
|||||||||||
IMBRUVICA | |||||||||||||||||||||||||||||
US |
|
211 |
259 |
(18.3 |
)% |
(18.3 |
)% |
- |
|
|
685 |
770 |
(11.0 |
)% |
(11.0 |
)% |
- |
|
|||||||||||
Intl |
|
483 |
494 |
(2.3 |
)% |
(6.6 |
)% |
4.3 |
% |
|
1,453 |
1,537 |
(5.4 |
)% |
(6.4 |
)% |
1.0 |
% |
|||||||||||
WW |
|
695 |
753 |
(7.8 |
)% |
(10.6 |
)% |
2.8 |
% |
|
2,139 |
2,307 |
(7.3 |
)% |
(7.9 |
)% |
0.6 |
% |
|||||||||||
RYBREVANT / LAZCLUZE (3) | |||||||||||||||||||||||||||||
US |
|
136 |
68 |
99.7 |
% |
99.7 |
% |
- |
|
|
388 |
156 |
* |
|
|
* |
|
|
- |
|
|||||||||
Intl |
|
61 |
21 |
* |
|
|
* |
|
|
* |
|
130 |
49 |
* |
|
|
* |
|
|
* |
|||||||||
WW |
|
198 |
89 |
* |
|
|
* |
|
|
* |
|
518 |
205 |
* |
|
|
* |
|
|
* |
|||||||||
TALVEY | |||||||||||||||||||||||||||||
US |
|
85 |
64 |
34.2 |
% |
34.2 |
% |
- |
|
|
235 |
173 |
35.8 |
% |
35.8 |
% |
- |
|
|||||||||||
Intl |
|
37 |
12 |
* |
|
|
* |
|
|
* |
|
79 |
29 |
* |
* |
|
* |
||||||||||||
WW |
|
122 |
75 |
60.8 |
% |
59.1 |
% |
1.7 |
% |
|
314 |
202 |
55.3 |
% |
54.9 |
% |
0.4 |
% |
|||||||||||
TECVAYLI | |||||||||||||||||||||||||||||
US |
|
115 |
105 |
9.3 |
% |
9.3 |
% |
- |
|
|
334 |
310 |
7.5 |
% |
7.5 |
% |
- |
|
|||||||||||
Intl |
|
62 |
30 |
* |
* |
|
* |
|
160 |
93 |
73.0 |
% |
72.6 |
% |
0.4 |
% |
|||||||||||||
WW |
|
177 |
135 |
31.3 |
% |
29.9 |
% |
1.4 |
% |
|
494 |
403 |
22.6 |
% |
22.5 |
% |
0.1 |
% |
|||||||||||
ZYTIGA / abiraterone acetate | |||||||||||||||||||||||||||||
US |
|
5 |
5 |
(25.0 |
)% |
(25.0 |
)% |
- |
|
|
18 |
25 |
(30.4 |
)% |
(30.4 |
)% |
- |
|
|||||||||||
Intl |
|
108 |
144 |
(25.1 |
)% |
(26.8 |
)% |
1.7 |
% |
|
365 |
470 |
(22.3 |
)% |
(23.0 |
)% |
0.7 |
% |
|||||||||||
WW |
|
113 |
150 |
(25.1 |
)% |
(26.8 |
)% |
1.7 |
% |
|
383 |
496 |
(22.8 |
)% |
(23.4 |
)% |
0.6 |
% |
|||||||||||
OTHER ONCOLOGY | |||||||||||||||||||||||||||||
US |
|
56 |
36 |
54.6 |
% |
54.6 |
% |
- |
|
|
153 |
106 |
44.8 |
% |
44.8 |
% |
- |
|
|||||||||||
Intl |
|
39 |
50 |
(22.2 |
)% |
(25.6 |
)% |
3.4 |
% |
|
123 |
136 |
(9.7 |
)% |
(10.6 |
)% |
0.9 |
% |
|||||||||||
WW |
|
94 |
86 |
9.7 |
% |
7.7 |
% |
2.0 |
% |
|
276 |
242 |
14.0 |
% |
13.6 |
% |
0.4 |
% |
|||||||||||
See footnotes at end of schedule | |||||||||||||||||||||||||||||
REPORTED SALES vs. PRIOR PERIOD ($MM) |
|
REPORTED SALES vs. PRIOR PERIOD ($MM) |
|||||||||||||||||||||||||||
THIRD QUARTER |
|
NINE MONTHS |
|||||||||||||||||||||||||||
|
|
|
|
|
% Change |
|
|
|
|
|
|
% Change |
|||||||||||||||||
|
2025 |
|
2024 |
|
Reported |
|
Operational (1) |
|
Currency |
|
|
2025 |
|
2024 |
|
Reported |
|
Operational (1) |
|
Currency |
|||||||||
IMMUNOLOGY | |||||||||||||||||||||||||||||
US |
$ |
2,676 |
3,068 |
(12.8 |
)% |
(12.8 |
)% |
- |
|
$ |
7,377 |
8,499 |
(13.2 |
)% |
(13.2 |
)% |
- |
|
|||||||||||
Intl |
|
1,493 |
1,552 |
(3.9 |
)% |
(6.3 |
)% |
2.4 |
% |
|
4,492 |
5,090 |
(11.8 |
)% |
(11.5 |
)% |
(0.3 |
)% |
|||||||||||
WW |
|
4,168 |
4,621 |
(9.8 |
)% |
(10.6 |
)% |
0.8 |
% |
|
11,868 |
13,590 |
(12.7 |
)% |
(12.6 |
)% |
(0.1 |
)% |
|||||||||||
REMICADE | |||||||||||||||||||||||||||||
US |
|
326 |
281 |
16.2 |
% |
16.2 |
% |
- |
|
|
923 |
778 |
18.7 |
% |
18.7 |
% |
- |
|
|||||||||||
US Exports (4) |
|
19 |
27 |
(30.9 |
)% |
(30.9 |
)% |
- |
|
|
63 |
89 |
(29.6 |
)% |
(29.6 |
)% |
- |
|
|||||||||||
Intl |
|
132 |
112 |
17.7 |
% |
16.7 |
% |
1.0 |
% |
|
413 |
380 |
8.6 |
% |
10.4 |
% |
(1.8 |
)% |
|||||||||||
WW |
|
476 |
419 |
13.6 |
% |
13.3 |
% |
0.3 |
% |
|
1,398 |
1,246 |
12.2 |
% |
12.7 |
% |
(0.5 |
)% |
|||||||||||
SIMPONI / SIMPONI ARIA | |||||||||||||||||||||||||||||
US |
|
309 |
299 |
3.6 |
% |
3.6 |
% |
- |
|
|
906 |
820 |
10.5 |
% |
10.5 |
% |
- |
|
|||||||||||
Intl |
|
377 |
218 |
73.0 |
% |
69.8 |
% |
3.2 |
% |
|
1,130 |
787 |
43.5 |
% |
44.6 |
% |
(1.1 |
)% |
|||||||||||
WW |
|
687 |
516 |
32.9 |
% |
31.5 |
% |
1.4 |
% |
|
2,036 |
1,607 |
26.7 |
% |
27.2 |
% |
(0.5 |
)% |
|||||||||||
STELARA | |||||||||||||||||||||||||||||
US |
|
1,022 |
1,770 |
(42.3 |
)% |
(42.3 |
)% |
- |
|
|
3,081 |
5,021 |
(38.6 |
)% |
(38.6 |
)% |
- |
|
|||||||||||
Intl |
|
549 |
906 |
(39.4 |
)% |
(41.4 |
)% |
2.0 |
% |
|
1,768 |
2,991 |
(40.9 |
)% |
(40.8 |
)% |
(0.1 |
)% |
|||||||||||
WW |
|
1,570 |
2,676 |
(41.3 |
)% |
(42.0 |
)% |
0.7 |
% |
|
4,848 |
8,012 |
(39.5 |
)% |
(39.5 |
)% |
0.0 |
% |
|||||||||||
TREMFYA | |||||||||||||||||||||||||||||
US |
|
989 |
691 |
43.1 |
% |
43.1 |
% |
- |
|
|
2,384 |
1,789 |
33.3 |
% |
33.3 |
% |
- |
|
|||||||||||
Intl |
|
434 |
316 |
37.4 |
% |
33.4 |
% |
4.0 |
% |
|
1,181 |
932 |
26.7 |
% |
26.1 |
% |
0.6 |
% |
|||||||||||
WW |
|
1,424 |
1,007 |
41.3 |
% |
40.1 |
% |
1.2 |
% |
|
3,566 |
2,721 |
31.0 |
% |
30.8 |
% |
0.2 |
% |
|||||||||||
OTHER IMMUNOLOGY | |||||||||||||||||||||||||||||
US |
|
12 |
1 |
* |
|
|
* |
- |
|
|
21 |
3 |
* |
|
|
* |
|
- |
|
||||||||||
Intl |
|
0 |
0 |
- |
|
|
- |
|
- |
|
|
0 |
0 |
- |
|
|
- |
|
- |
|
|||||||||
WW |
|
12 |
1 |
* |
|
|
* |
- |
|
|
21 |
3 |
* |
|
|
* |
|
- |
|
||||||||||
NEUROSCIENCE | |||||||||||||||||||||||||||||
US |
|
1,367 |
1,094 |
25.0 |
% |
25.0 |
% |
- |
|
|
3,712 |
3,250 |
14.2 |
% |
14.2 |
% |
- |
|
|||||||||||
Intl |
|
658 |
662 |
(0.7 |
)% |
(2.6 |
)% |
1.9 |
% |
|
2,011 |
2,090 |
(3.8 |
)% |
(3.7 |
)% |
(0.1 |
)% |
|||||||||||
WW |
|
2,024 |
1,755 |
15.3 |
% |
14.6 |
% |
0.7 |
% |
|
5,722 |
5,340 |
7.2 |
% |
7.2 |
% |
0.0 |
% |
|||||||||||
CAPLYTA (5) | |||||||||||||||||||||||||||||
US |
|
240 |
- |
* |
|
|
* |
|
|
- |
|
|
451 |
- |
* |
|
|
* |
|
- |
|
||||||||
Intl |
|
- |
- |
- |
|
|
- |
|
|
- |
|
|
- |
- |
- |
|
|
- |
|
- |
|
||||||||
WW |
|
240 |
- |
* |
|
|
* |
|
|
- |
|
|
451 |
- |
* |
|
|
* |
|
- |
|
||||||||
CONCERTA / Methylphenidate | |||||||||||||||||||||||||||||
US |
|
14 |
26 |
(49.2 |
)% |
(49.2 |
)% |
- |
|
|
76 |
101 |
(24.9 |
)% |
(24.9 |
)% |
- |
|
|||||||||||
Intl |
|
127 |
117 |
9.0 |
% |
8.5 |
% |
0.5 |
% |
|
376 |
382 |
(1.4 |
)% |
(0.4 |
)% |
(1.0 |
)% |
|||||||||||
WW |
|
140 |
142 |
(1.4 |
)% |
(1.8 |
)% |
0.4 |
% |
|
452 |
482 |
(6.3 |
)% |
(5.5 |
)% |
(0.8 |
)% |
|||||||||||
INVEGA SUSTENNA / XEPLION /
INVEGA TRINZA / TREVICTA |
|||||||||||||||||||||||||||||
US |
|
664 |
780 |
(14.9 |
)% |
(14.9 |
)% |
- |
|
|
2,021 |
2,329 |
(13.2 |
)% |
(13.2 |
)% |
- |
|
|||||||||||
Intl |
|
267 |
269 |
(0.9 |
)% |
(3.0 |
)% |
2.1 |
% |
|
804 |
830 |
(3.1 |
)% |
(3.0 |
)% |
(0.1 |
)% |
|||||||||||
WW |
|
929 |
1,049 |
(11.3 |
)% |
(11.9 |
)% |
0.6 |
% |
|
2,824 |
3,159 |
(10.6 |
)% |
(10.5 |
)% |
(0.1 |
)% |
|||||||||||
SPRAVATO | |||||||||||||||||||||||||||||
US |
|
405 |
243 |
67.1 |
% |
67.1 |
% |
- |
|
|
1,047 |
660 |
58.7 |
% |
58.7 |
% |
- |
|
|||||||||||
Intl |
|
53 |
42 |
28.9 |
% |
23.8 |
% |
5.1 |
% |
|
146 |
120 |
21.9 |
% |
21.4 |
% |
0.5 |
% |
|||||||||||
WW |
|
459 |
284 |
61.5 |
% |
60.8 |
% |
0.7 |
% |
|
1,193 |
780 |
53.0 |
% |
52.9 |
% |
0.1 |
% |
|||||||||||
OTHER NEUROSCIENCE | |||||||||||||||||||||||||||||
US |
|
46 |
46 |
0.4 |
% |
0.4 |
% |
- |
|
|
119 |
161 |
(26.4 |
)% |
(26.4 |
)% |
- |
|
|||||||||||
Intl |
|
210 |
235 |
(10.7 |
)% |
(12.3 |
)% |
1.6 |
% |
|
684 |
759 |
(9.8 |
)% |
(9.9 |
)% |
0.1 |
% |
|||||||||||
WW |
|
256 |
281 |
(8.9 |
)% |
(10.2 |
)% |
1.3 |
% |
|
803 |
920 |
(12.7 |
)% |
(12.8 |
)% |
0.1 |
% |
|||||||||||
See footnotes at end of schedule | |||||||||||||||||||||||||||||
REPORTED SALES vs. PRIOR PERIOD ($MM) |
|
REPORTED SALES vs. PRIOR PERIOD ($MM) |
|||||||||||||||||||||||||||
THIRD QUARTER |
|
NINE MONTHS |
|||||||||||||||||||||||||||
|
|
|
|
|
% Change |
|
|
|
|
|
|
% Change |
|||||||||||||||||
|
2025 |
|
2024 |
|
Reported |
|
Operational (1) |
|
Currency |
|
|
2025 |
|
2024 |
|
Reported |
|
Operational (1) |
|
Currency |
|||||||||
PULMONARY HYPERTENSION | |||||||||||||||||||||||||||||
US |
$ |
815 |
815 |
(0.1 |
)% |
(0.1 |
)% |
- |
|
$ |
2,358 |
2,324 |
1.5 |
% |
1.5 |
% |
- |
|
|||||||||||
Intl |
|
300 |
287 |
4.8 |
% |
2.0 |
% |
2.8 |
% |
|
895 |
866 |
3.4 |
% |
2.6 |
% |
0.8 |
% |
|||||||||||
WW |
|
1,115 |
1,102 |
1.1 |
% |
0.4 |
% |
0.7 |
% |
|
3,253 |
3,190 |
2.0 |
% |
1.8 |
% |
0.2 |
% |
|||||||||||
OPSUMIT / OPSYNVI | |||||||||||||||||||||||||||||
US |
|
409 |
417 |
(1.6 |
)% |
(1.6 |
)% |
- |
|
|
1,175 |
1,149 |
2.3 |
% |
2.3 |
% |
- |
|
|||||||||||
Intl |
|
168 |
166 |
1.1 |
% |
(1.8 |
)% |
2.9 |
% |
|
507 |
506 |
0.2 |
% |
(0.7 |
)% |
0.9 |
% |
|||||||||||
WW |
|
578 |
583 |
(0.8 |
)% |
(1.7 |
)% |
0.9 |
% |
|
1,682 |
1,655 |
1.7 |
% |
1.4 |
% |
0.3 |
% |
|||||||||||
UPTRAVI | |||||||||||||||||||||||||||||
US |
|
392 |
379 |
3.5 |
% |
3.5 |
% |
- |
|
|
1,139 |
1,120 |
1.7 |
% |
1.7 |
% |
- |
|
|||||||||||
Intl |
|
92 |
80 |
15.2 |
% |
12.0 |
% |
3.2 |
% |
|
272 |
232 |
17.0 |
% |
16.4 |
% |
0.6 |
% |
|||||||||||
WW |
|
484 |
458 |
5.6 |
% |
5.0 |
% |
0.6 |
% |
|
1,411 |
1,352 |
4.3 |
% |
4.2 |
% |
0.1 |
% |
|||||||||||
OTHER PULMONARY HYPERTENSION | |||||||||||||||||||||||||||||
US |
|
13 |
21 |
(36.5 |
)% |
(36.5 |
)% |
- |
|
|
44 |
56 |
(21.5 |
)% |
(21.5 |
)% |
- |
|
|||||||||||
Intl |
|
39 |
39 |
(1.0 |
)% |
(2.5 |
)% |
1.5 |
% |
|
116 |
127 |
(8.9 |
)% |
(9.1 |
)% |
0.2 |
% |
|||||||||||
WW |
|
53 |
60 |
(13.1 |
)% |
(14.1 |
)% |
1.0 |
% |
|
160 |
183 |
(12.7 |
)% |
(12.9 |
)% |
0.2 |
% |
|||||||||||
INFECTIOUS DISEASES | |||||||||||||||||||||||||||||
US |
|
326 |
365 |
(10.5 |
)% |
(10.5 |
)% |
- |
|
|
961 |
1,023 |
(6.0 |
)% |
(6.0 |
)% |
- |
|
|||||||||||
Intl |
|
501 |
471 |
6.4 |
% |
0.5 |
% |
5.9 |
% |
|
1,472 |
1,599 |
(7.9 |
)% |
(9.8 |
)% |
1.9 |
% |
|||||||||||
WW |
|
829 |
836 |
(0.9 |
)% |
(4.3 |
)% |
3.4 |
% |
|
2,434 |
2,622 |
(7.2 |
)% |
(8.3 |
)% |
1.1 |
% |
|||||||||||
EDURANT / rilpivirine | |||||||||||||||||||||||||||||
US |
|
7 |
8 |
(7.9 |
)% |
(7.9 |
)% |
- |
|
|
21 |
24 |
(11.8 |
)% |
(11.8 |
)% |
- |
|
|||||||||||
Intl |
|
378 |
323 |
16.9 |
% |
9.9 |
% |
7.0 |
% |
|
1,082 |
926 |
16.8 |
% |
13.6 |
% |
3.2 |
% |
|||||||||||
WW |
|
385 |
330 |
16.4 |
% |
9.5 |
% |
6.9 |
% |
|
1,103 |
950 |
16.1 |
% |
13.0 |
% |
3.1 |
% |
|||||||||||
PREZISTA / PREZCOBIX / REZOLSTA / SYMTUZA | |||||||||||||||||||||||||||||
US |
|
315 |
355 |
(11.0 |
)% |
(11.0 |
)% |
- |
|
|
932 |
990 |
(5.8 |
)% |
(5.8 |
)% |
- |
|
|||||||||||
Intl |
|
81 |
94 |
(13.6 |
)% |
(18.5 |
)% |
4.9 |
% |
|
264 |
315 |
(16.1 |
)% |
(16.6 |
)% |
0.5 |
% |
|||||||||||
WW |
|
397 |
449 |
(11.6 |
)% |
(12.6 |
)% |
1.0 |
% |
|
1,196 |
1,305 |
(8.3 |
)% |
(8.4 |
)% |
0.1 |
% |
|||||||||||
OTHER INFECTIOUS DISEASES | |||||||||||||||||||||||||||||
US |
|
4 |
3 |
57.3 |
% |
57.3 |
% |
- |
|
|
8 |
10 |
(11.0 |
)% |
(11.0 |
)% |
- |
|
|||||||||||
Intl |
|
42 |
54 |
(21.2 |
)% |
(22.3 |
)% |
1.1 |
% |
|
126 |
358 |
(64.7 |
)% |
(64.6 |
)% |
(0.1 |
)% |
|||||||||||
WW |
|
47 |
56 |
(17.5 |
)% |
(18.5 |
)% |
1.0 |
% |
|
135 |
367 |
(63.3 |
)% |
(63.2 |
)% |
(0.1 |
)% |
|||||||||||
CARDIOVASCULAR / METABOLISM / OTHER | |||||||||||||||||||||||||||||
US |
|
750 |
713 |
5.3 |
% |
5.3 |
% |
- |
|
|
2,381 |
2,061 |
15.5 |
% |
15.5 |
% |
- |
|
|||||||||||
Intl |
|
149 |
170 |
(13.1 |
)% |
(15.6 |
)% |
2.5 |
% |
|
461 |
543 |
(15.2 |
)% |
(14.7 |
)% |
(0.5 |
)% |
|||||||||||
WW |
|
899 |
884 |
1.7 |
% |
1.2 |
% |
0.5 |
% |
|
2,842 |
2,605 |
9.1 |
% |
9.2 |
% |
(0.1 |
)% |
|||||||||||
XARELTO | |||||||||||||||||||||||||||||
US |
|
635 |
592 |
7.4 |
% |
7.4 |
% |
- |
|
|
1,946 |
1,697 |
14.7 |
% |
14.7 |
% |
- |
|
|||||||||||
Intl |
|
- |
- |
- |
|
- |
|
- |
|
|
- |
- |
- |
|
- |
|
- |
|
|||||||||||
WW |
|
635 |
592 |
7.4 |
% |
7.4 |
% |
- |
|
|
1,946 |
1,697 |
14.7 |
% |
14.7 |
% |
- |
|
|||||||||||
OTHER | |||||||||||||||||||||||||||||
US |
|
115 |
121 |
(5.2 |
)% |
(5.2 |
)% |
- |
|
|
435 |
364 |
19.4 |
% |
19.4 |
% |
- |
|
|||||||||||
Intl |
|
149 |
170 |
(13.1 |
)% |
(15.6 |
)% |
2.5 |
% |
|
461 |
543 |
(15.2 |
)% |
(14.7 |
)% |
(0.5 |
)% |
|||||||||||
WW |
|
264 |
292 |
(9.8 |
)% |
(11.3 |
)% |
1.5 |
% |
|
896 |
908 |
(1.3 |
)% |
(1.0 |
)% |
(0.3 |
)% |
|||||||||||
TOTAL INNOVATIVE MEDICINE | |||||||||||||||||||||||||||||
US |
|
9,402 |
8,871 |
6.0 |
% |
6.0 |
% |
- |
|
|
26,655 |
24,993 |
6.7 |
% |
6.7 |
% |
- |
|
|||||||||||
Intl |
|
6,161 |
5,709 |
7.9 |
% |
4.3 |
% |
3.6 |
% |
|
17,983 |
17,639 |
1.9 |
% |
1.3 |
% |
0.6 |
% |
|||||||||||
WW |
$ |
15,563 |
14,580 |
6.8 |
% |
5.3 |
% |
1.5 |
% |
$ |
44,638 |
42,632 |
4.7 |
% |
4.5 |
% |
0.2 |
% |
|||||||||||
See footnotes at end of schedule | |||||||||||||||||||||||||||||
REPORTED SALES vs. PRIOR PERIOD ($MM) |
|
REPORTED SALES vs. PRIOR PERIOD ($MM) |
|||||||||||||||||||||||||||
THIRD QUARTER |
|
NINE MONTHS |
|||||||||||||||||||||||||||
|
|
|
|
|
% Change |
|
|
|
|
|
|
% Change |
|||||||||||||||||
MEDTECH SEGMENT (2) |
|
2025 |
|
2024 |
|
Reported |
|
Operational (1) |
|
Currency |
|
|
2025 |
|
2024 |
|
Reported |
|
Operational (1) |
|
Currency |
||||||||
CARDIOVASCULAR | |||||||||||||||||||||||||||||
US |
$ |
1,306 |
1,148 |
13.8 |
% |
13.8 |
% |
- |
|
$ |
3,931 |
3,292 |
19.4 |
% |
19.4 |
% |
- |
|
|||||||||||
Intl |
|
908 |
819 |
10.8 |
% |
8.4 |
% |
2.4 |
% |
|
2,698 |
2,353 |
14.6 |
% |
13.8 |
% |
0.8 |
% |
|||||||||||
WW |
|
2,213 |
1,966 |
12.6 |
% |
11.6 |
% |
1.0 |
% |
|
6,629 |
5,645 |
17.4 |
% |
17.1 |
% |
0.3 |
% |
|||||||||||
ELECTROPHYSIOLOGY | |||||||||||||||||||||||||||||
US |
|
720 |
660 |
9.1 |
% |
9.1 |
% |
- |
|
|
2,145 |
2,057 |
4.3 |
% |
4.3 |
% |
- |
|
|||||||||||
Intl |
|
698 |
619 |
12.6 |
% |
10.4 |
% |
2.2 |
% |
|
2,064 |
1,889 |
9.2 |
% |
8.6 |
% |
0.6 |
% |
|||||||||||
WW |
|
1,418 |
1,279 |
10.8 |
% |
9.7 |
% |
1.1 |
% |
|
4,209 |
3,946 |
6.7 |
% |
6.4 |
% |
0.3 |
% |
|||||||||||
|
|||||||||||||||||||||||||||||
US |
|
336 |
293 |
14.5 |
% |
14.5 |
% |
- |
|
|
1,035 |
905 |
14.3 |
% |
14.3 |
% |
- |
|
|||||||||||
Intl |
|
86 |
68 |
26.8 |
% |
20.2 |
% |
6.6 |
% |
|
256 |
207 |
23.9 |
% |
20.7 |
% |
3.2 |
% |
|||||||||||
WW |
|
423 |
362 |
16.8 |
% |
15.6 |
% |
1.2 |
% |
|
1,291 |
1,112 |
16.1 |
% |
15.5 |
% |
0.6 |
% |
|||||||||||
SHOCKWAVE (6) | |||||||||||||||||||||||||||||
US |
|
220 |
163 |
34.4 |
% |
34.4 |
% |
- |
|
|
659 |
240 |
* |
|
|
* |
|
|
- |
|
|||||||||
Intl |
|
59 |
66 |
(11.2 |
)% |
(12.4 |
)% |
1.2 |
% |
|
169 |
66 |
* |
|
|
* |
|
|
* |
|
|||||||||
WW |
|
278 |
229 |
21.2 |
% |
20.9 |
% |
0.3 |
% |
|
828 |
306 |
* |
|
|
* |
|
|
* |
|
|||||||||
OTHER CARDIOVASCULAR | |||||||||||||||||||||||||||||
US |
|
30 |
30 |
0.0 |
% |
0.0 |
% |
- |
|
|
93 |
89 |
4.2 |
% |
4.2 |
% |
- |
|
|||||||||||
Intl |
|
65 |
66 |
(1.0 |
)% |
(2.5 |
)% |
1.5 |
% |
|
209 |
192 |
9.0 |
% |
8.7 |
% |
0.3 |
% |
|||||||||||
WW |
|
95 |
96 |
(0.7 |
)% |
(1.7 |
)% |
1.0 |
% |
|
302 |
281 |
7.5 |
% |
7.2 |
% |
0.3 |
% |
|||||||||||
ORTHOPAEDICS | |||||||||||||||||||||||||||||
US |
|
1,396 |
1,359 |
2.7 |
% |
2.7 |
% |
- |
|
|
4,200 |
4,229 |
(0.7 |
)% |
(0.7 |
)% |
- |
|
|||||||||||
Intl |
|
878 |
832 |
5.6 |
% |
1.9 |
% |
3.7 |
% |
|
2,620 |
2,614 |
0.3 |
% |
(1.1 |
)% |
1.4 |
% |
|||||||||||
WW |
|
2,274 |
2,191 |
3.8 |
% |
2.4 |
% |
1.4 |
% |
|
6,820 |
6,843 |
(0.3 |
)% |
(0.8 |
)% |
0.5 |
% |
|||||||||||
HIPS | |||||||||||||||||||||||||||||
US |
|
262 |
250 |
4.7 |
% |
4.7 |
% |
- |
|
|
796 |
785 |
1.3 |
% |
1.3 |
% |
- |
|
|||||||||||
Intl |
|
144 |
131 |
9.7 |
% |
5.9 |
% |
3.8 |
% |
|
440 |
435 |
1.2 |
% |
0.0 |
% |
1.2 |
% |
|||||||||||
WW |
|
405 |
381 |
6.4 |
% |
5.1 |
% |
1.3 |
% |
|
1,235 |
1,220 |
1.3 |
% |
0.9 |
% |
0.4 |
% |
|||||||||||
KNEES | |||||||||||||||||||||||||||||
US |
|
216 |
212 |
2.1 |
% |
2.1 |
% |
- |
|
|
673 |
684 |
(1.5 |
)% |
(1.5 |
)% |
- |
|
|||||||||||
Intl |
|
160 |
140 |
14.3 |
% |
10.9 |
% |
3.4 |
% |
|
482 |
463 |
4.0 |
% |
3.0 |
% |
1.0 |
% |
|||||||||||
WW |
|
377 |
352 |
7.0 |
% |
5.6 |
% |
1.4 |
% |
|
1,155 |
1,147 |
0.7 |
% |
0.3 |
% |
0.4 |
% |
|||||||||||
TRAUMA | |||||||||||||||||||||||||||||
US |
|
512 |
497 |
3.0 |
% |
3.0 |
% |
- |
|
|
1,515 |
1,499 |
1.1 |
% |
1.1 |
% |
- |
|
|||||||||||
Intl |
|
281 |
265 |
6.4 |
% |
2.5 |
% |
3.9 |
% |
|
818 |
786 |
4.1 |
% |
2.7 |
% |
1.4 |
% |
|||||||||||
WW |
|
793 |
761 |
4.2 |
% |
2.9 |
% |
1.3 |
% |
|
2,333 |
2,285 |
2.1 |
% |
1.6 |
% |
0.5 |
% |
|||||||||||
SPINE, SPORTS & OTHER | |||||||||||||||||||||||||||||
US |
|
406 |
400 |
1.3 |
% |
1.3 |
% |
- |
|
|
1,216 |
1,262 |
(3.7 |
)% |
(3.7 |
)% |
- |
|
|||||||||||
Intl |
|
293 |
296 |
(1.1 |
)% |
(4.8 |
)% |
3.7 |
% |
|
881 |
930 |
(5.3 |
)% |
(6.8 |
)% |
1.5 |
% |
|||||||||||
WW |
|
698 |
696 |
0.3 |
% |
(1.3 |
)% |
1.6 |
% |
|
2,096 |
2,191 |
(4.3 |
)% |
(5.0 |
)% |
0.7 |
% |
|||||||||||
See footnotes at end of schedule | |||||||||||||||||||||||||||||
REPORTED SALES vs. PRIOR PERIOD ($MM) |
|
REPORTED SALES vs. PRIOR PERIOD ($MM) |
|||||||||||||||||||||||||||
THIRD QUARTER |
|
NINE MONTHS |
|||||||||||||||||||||||||||
|
|
|
|
|
% Change |
|
|
|
|
|
|
% Change |
|||||||||||||||||
|
2025 |
|
2024 |
|
Reported |
|
Operational (1) |
|
Currency |
|
|
2025 |
|
2024 |
|
Reported |
|
Operational (1) |
|
Currency |
|||||||||
SURGERY | |||||||||||||||||||||||||||||
US |
$ |
1,031 |
983 |
4.9 |
% |
4.9 |
% |
- |
|
$ |
3,076 |
2,965 |
3.8 |
% |
3.8 |
% |
- |
|
|||||||||||
Intl |
|
1,511 |
1,451 |
4.1 |
% |
2.2 |
% |
1.9 |
% |
|
4,417 |
4,373 |
1.0 |
% |
0.9 |
% |
0.1 |
% |
|||||||||||
WW |
|
2,542 |
2,434 |
4.4 |
% |
3.3 |
% |
1.1 |
% |
|
7,493 |
7,338 |
2.1 |
% |
2.1 |
% |
0.0 |
% |
|||||||||||
ADVANCED | |||||||||||||||||||||||||||||
US |
|
477 |
448 |
6.2 |
% |
6.2 |
% |
- |
|
|
1,411 |
1,360 |
3.7 |
% |
3.7 |
% |
- |
|
|||||||||||
Intl |
|
688 |
661 |
4.2 |
% |
2.1 |
% |
2.1 |
% |
|
1,991 |
1,977 |
0.7 |
% |
0.5 |
% |
0.2 |
% |
|||||||||||
WW |
|
1,165 |
1,109 |
5.0 |
% |
3.8 |
% |
1.2 |
% |
|
3,402 |
3,337 |
1.9 |
% |
1.8 |
% |
0.1 |
% |
|||||||||||
GENERAL | |||||||||||||||||||||||||||||
US |
|
555 |
535 |
3.8 |
% |
3.8 |
% |
- |
|
|
1,666 |
1,605 |
3.8 |
% |
3.8 |
% |
- |
|
|||||||||||
Intl |
|
823 |
791 |
4.0 |
% |
2.2 |
% |
1.8 |
% |
|
2,426 |
2,397 |
1.2 |
% |
1.3 |
% |
(0.1 |
)% |
|||||||||||
WW |
|
1,378 |
1,325 |
3.9 |
% |
2.9 |
% |
1.0 |
% |
|
4,092 |
4,001 |
2.3 |
% |
2.3 |
% |
0.0 |
% |
|||||||||||
VISION | |||||||||||||||||||||||||||||
US |
|
571 |
549 |
4.2 |
% |
4.2 |
% |
- |
|
|
1,694 |
1,619 |
4.7 |
% |
4.7 |
% |
- |
|
|||||||||||
Intl |
|
828 |
751 |
10.2 |
% |
7.5 |
% |
2.7 |
% |
|
2,354 |
2,224 |
5.8 |
% |
5.0 |
% |
0.8 |
% |
|||||||||||
WW |
|
1,400 |
1,300 |
7.7 |
% |
6.1 |
% |
1.6 |
% |
|
4,048 |
3,843 |
5.3 |
% |
4.8 |
% |
0.5 |
% |
|||||||||||
CONTACT LENSES / OTHER | |||||||||||||||||||||||||||||
US |
|
456 |
441 |
3.5 |
% |
3.5 |
% |
- |
|
|
1,337 |
1,288 |
3.8 |
% |
3.8 |
% |
- |
|
|||||||||||
Intl |
|
562 |
527 |
6.6 |
% |
3.4 |
% |
3.2 |
% |
|
1,565 |
1,508 |
3.8 |
% |
2.4 |
% |
1.4 |
% |
|||||||||||
WW |
|
1,018 |
968 |
5.2 |
% |
3.5 |
% |
1.7 |
% |
|
2,902 |
2,796 |
3.8 |
% |
3.1 |
% |
0.7 |
% |
|||||||||||
SURGICAL | |||||||||||||||||||||||||||||
US |
|
116 |
108 |
7.0 |
% |
7.0 |
% |
- |
|
|
358 |
331 |
8.0 |
% |
8.0 |
% |
- |
|
|||||||||||
Intl |
|
266 |
225 |
18.7 |
% |
17.1 |
% |
1.6 |
% |
|
789 |
717 |
10.1 |
% |
10.3 |
% |
(0.2 |
)% |
|||||||||||
WW |
|
383 |
333 |
14.9 |
% |
13.8 |
% |
1.1 |
% |
|
1,147 |
1,048 |
9.4 |
% |
9.6 |
% |
(0.2 |
)% |
|||||||||||
TOTAL |
|||||||||||||||||||||||||||||
US |
|
4,306 |
4,038 |
6.6 |
% |
6.6 |
% |
- |
|
|
12,902 |
12,105 |
6.6 |
% |
6.6 |
% |
- |
|
|||||||||||
Intl |
|
4,124 |
3,853 |
7.0 |
% |
4.5 |
% |
2.5 |
% |
|
12,089 |
11,564 |
4.5 |
% |
3.9 |
% |
0.6 |
% |
|||||||||||
WW |
$ |
8,430 |
7,891 |
6.8 |
% |
5.6 |
% |
1.2 |
% |
$ |
24,991 |
23,669 |
5.6 |
% |
5.3 |
% |
0.3 |
% |
|||||||||||
Note: Columns and rows within tables may not add due to rounding. Percentages have been calculated using actual, non-rounded figures and, therefore, may not recalculate precisely |
* Percentage greater than 100% or not meaningful |
(1) Operational growth excludes the effect of translational currency |
(2) Unaudited |
(3) Includes the sales of RYBREVANT and RYBREVANT + LAZCLUZE |
(4) Reported as |
(5) Acquired with |
(6) Due to the timing of the integration of the US and foreign affiliates in the year of acquisition (2024), prior quarter (Q3 2024) Shockwave International revenue includes ~$20M of sales that should be reflected in the |
|
|||||||||||||||||||||||||||
GAAP to Non-GAAP Reconciliation |
|||||||||||||||||||||||||||
$ in Millions |
|||||||||||||||||||||||||||
Quarter to Date | |||||||||||||||||||||||||||
Innovative Medicine |
Third Quarter
|
|
Intangible asset amortization |
|
Litigation related |
|
Restructuring related |
|
Acquisition, integration and divestiture related |
|
(Loss)/gain on securities |
|
Tax legislation and other tax related |
|
Other |
|
Third Quarter
|
||||||||||
Cost of products sold |
$ |
3,672 |
|
(568 |
) |
(11 |
) |
3,093 |
|
||||||||||||||||||
Selling, marketing and admin expenses |
|
2,869 |
|
2,869 |
|
||||||||||||||||||||||
Research and development expense |
|
2,944 |
|
2,944 |
|
||||||||||||||||||||||
Other segment items |
|
(368 |
) |
5 |
|
(48 |
) |
174 |
|
(1 |
) |
(238 |
) |
||||||||||||||
Adjusted Income Before Tax by Segment |
|
6,446 |
|
568 |
|
(5 |
) |
- |
|
59 |
|
(174 |
) |
- |
|
1 |
|
6,895 |
|
||||||||
|
Third Quarter Sept 28, 2025 GAAP |
Intangible asset amortization | Litigation related | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Tax legislation and other tax related | Other |
Third Quarter Sept 28, 2025 Non-GAAP |
||||||||||||||||||
Cost of products sold |
$ |
3,612 |
|
(480 |
) |
(12 |
) |
(1 |
) |
3,119 |
|
||||||||||||||||
Selling, marketing and admin expenses |
|
2,801 |
|
2,801 |
|
||||||||||||||||||||||
Research and development expense |
|
728 |
|
728 |
|
||||||||||||||||||||||
Other segment items |
|
2 |
|
5 |
|
(156 |
) |
(48 |
) |
213 |
|
(1 |
) |
15 |
|
||||||||||||
Adjusted Income Before Tax by Segment |
|
1,287 |
|
480 |
|
(5 |
) |
168 |
|
49 |
|
(213 |
) |
- |
|
1 |
|
1,767 |
|
||||||||
Expenses not allocated to segments |
Third Quarter Sept 28, 2025 GAAP |
Intangible asset amortization | Litigation related | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Tax legislation and other tax related | Other |
Third Quarter Sept 28, 2025 Non-GAAP |
||||||||||||||||||
Cost of products sold |
$ |
19 |
|
19 |
|
||||||||||||||||||||||
Selling, marketing and admin expenses |
|
252 |
|
252 |
|
||||||||||||||||||||||
Research and development expense |
|
- |
|
- |
|
||||||||||||||||||||||
Other segment items |
|
(31 |
) |
(25 |
) |
11 |
|
(45 |
) |
||||||||||||||||||
Adjusted Income Before Tax by Segment |
|
(240 |
) |
- |
|
25 |
|
- |
|
(11 |
) |
- |
|
- |
|
- |
|
(226 |
) |
||||||||
Johnson & Johnson Consolidated |
Third Quarter Sept 28, 2025 GAAP |
Intangible asset amortization | Litigation related | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Tax legislation and other tax related | Other |
Third Quarter Sept 28, 2025 Non-GAAP |
||||||||||||||||||
Cost of products sold |
$ |
7,303 |
|
(1,048 |
) |
(12 |
) |
(12 |
) |
6,231 |
|
||||||||||||||||
Selling, marketing and admin expenses |
|
5,922 |
|
5,922 |
|
||||||||||||||||||||||
Research and development expense |
|
3,672 |
|
3,672 |
|
||||||||||||||||||||||
Other (Income) / Expense |
|
(478 |
) |
(15 |
) |
(93 |
) |
(85 |
) |
387 |
|
(2 |
) |
(286 |
) |
||||||||||||
In-process research and development impairments |
|
- |
|
- |
|
||||||||||||||||||||||
Interest (Income)/Expense |
|
18 |
|
18 |
|
||||||||||||||||||||||
Restructuring |
|
63 |
|
(63 |
) |
- |
|
||||||||||||||||||||
Adjusted Income Before Tax |
|
7,493 |
|
1,048 |
|
15 |
|
168 |
|
97 |
|
(387 |
) |
- |
|
2 |
|
8,436 |
|
||||||||
Provision for taxes on income |
|
2,341 |
|
193 |
|
3 |
|
34 |
|
16 |
|
(87 |
) |
(874 |
) |
9 |
|
1,635 |
|
||||||||
Net Earnings |
|
5,152 |
|
855 |
|
12 |
|
134 |
|
81 |
|
(300 |
) |
874 |
|
(7 |
) |
6,801 |
|
|
||||||||||||||||||||||||||||||
GAAP to Non-GAAP Reconciliation |
||||||||||||||||||||||||||||||
$ in Millions |
||||||||||||||||||||||||||||||
Quarter to Date | ||||||||||||||||||||||||||||||
Innovative Medicine |
Third Quarter Sept 29, 2024 GAAP |
Intangible asset amortization | Litigation related | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Medical Device Regulation | COVID-19 Vaccine Related Costs | Tax legislation and other tax related |
Third Quarter Sept 29, 2024 Non-GAAP |
||||||||||||||||||||
Cost of products sold |
$ |
3,549 |
|
(695 |
) |
(2 |
) |
2,852 |
|
|||||||||||||||||||||
Selling, marketing and admin expenses |
|
2,491 |
|
2,491 |
|
|||||||||||||||||||||||||
Research and development expense |
|
4,213 |
|
(2 |
) |
4,211 |
|
|||||||||||||||||||||||
Other segment items |
|
(155 |
) |
(356 |
) |
(19 |
) |
(6 |
) |
41 |
|
(495 |
) |
|||||||||||||||||
Adjusted Income Before Tax by Segment |
|
4,482 |
|
695 |
|
356 |
|
19 |
|
6 |
|
(41 |
) |
- |
|
4 |
|
- |
|
5,521 |
|
|||||||||
|
Third Quarter Sept 29, 2024 GAAP |
Intangible asset amortization | Litigation related | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Medical Device Regulation | COVID-19 Vaccine Related Costs | Tax legislation and other tax related |
Third Quarter Sept 29, 2024 Non-GAAP |
||||||||||||||||||||
Cost of products sold |
$ |
3,381 |
|
(476 |
) |
(6 |
) |
(156 |
) |
(16 |
) |
2,727 |
|
|||||||||||||||||
Selling, marketing and admin expenses |
|
2,723 |
|
(3 |
) |
2,720 |
|
|||||||||||||||||||||||
Research and development expense |
|
739 |
|
(36 |
) |
(19 |
) |
684 |
|
|||||||||||||||||||||
Other segment items |
|
(11 |
) |
(19 |
) |
(22 |
) |
(85 |
) |
(4 |
) |
(141 |
) |
|||||||||||||||||
Adjusted Income Before Tax by Segment |
|
1,059 |
|
476 |
|
19 |
|
28 |
|
277 |
|
4 |
|
38 |
|
- |
|
- |
|
1,901 |
|
|||||||||
Expenses not allocated to segments |
Third Quarter Sept 29, 2024 GAAP |
Intangible asset amortization | Litigation related | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Medical Device Regulation | COVID-19 Vaccine Related Costs | Tax legislation and other tax related |
Third Quarter Sept 29, 2024 Non-GAAP |
||||||||||||||||||||
Cost of products sold |
$ |
33 |
|
33 |
|
|||||||||||||||||||||||||
Selling, marketing and admin expenses |
|
264 |
|
264 |
|
|||||||||||||||||||||||||
Research and development expense |
|
- |
|
- |
|
|||||||||||||||||||||||||
Other segment items |
|
1,906 |
|
(2,013 |
) |
(45 |
) |
(152 |
) |
|||||||||||||||||||||
Adjusted Income Before Tax by Segment |
|
(2,203 |
) |
- |
|
2,013 |
|
- |
|
45 |
|
- |
|
- |
|
- |
|
- |
|
(145 |
) |
|||||||||
Johnson & Johnson Consolidated |
Third Quarter Sept 29, 2024 GAAP |
Intangible asset amortization | Litigation related | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Medical Device Regulation | COVID-19 Vaccine Related Costs | Tax legislation and other tax related |
Third Quarter Sept 29, 2024 Non-GAAP |
||||||||||||||||||||
Cost of products sold |
$ |
6,963 |
|
(1,171 |
) |
(6 |
) |
(156 |
) |
(16 |
) |
(2 |
) |
5,612 |
|
|||||||||||||||
Selling, marketing and admin expenses |
|
5,478 |
|
(3 |
) |
5,475 |
|
|||||||||||||||||||||||
Research and development expense |
|
4,952 |
|
(36 |
) |
(19 |
) |
(2 |
) |
4,895 |
|
|||||||||||||||||||
Other (Income) / Expense |
|
1,798 |
|
(2,388 |
) |
(136 |
) |
37 |
|
(689 |
) |
|||||||||||||||||||
In-process research and development impairments |
|
- |
|
- |
|
|||||||||||||||||||||||||
Interest (Income)/Expense |
|
(99 |
) |
(99 |
) |
|||||||||||||||||||||||||
Restructuring |
|
41 |
|
(41 |
) |
- |
|
|||||||||||||||||||||||
Adjusted Income Before Tax |
|
3,338 |
|
1,171 |
|
2,388 |
|
47 |
|
328 |
|
(37 |
) |
38 |
|
4 |
|
- |
|
7,277 |
|
|||||||||
Provision for taxes on income |
|
644 |
|
169 |
|
527 |
|
9 |
|
59 |
|
(9 |
) |
6 |
|
1 |
|
(5 |
) |
1,401 |
|
|||||||||
Net Earnings |
|
2,694 |
|
1,002 |
|
1,861 |
|
38 |
|
269 |
|
(28 |
) |
32 |
|
3 |
|
5 |
|
5,876 |
|
|||||||||||||||||||||||||||
GAAP to Non-GAAP Reconciliation |
|||||||||||||||||||||||||||
$ in Millions |
|||||||||||||||||||||||||||
Year to Date | |||||||||||||||||||||||||||
Innovative Medicine |
Nine Months Sept 28, 2025 GAAP |
Intangible asset amortization | Litigation related | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Tax legislation and other tax related | Other |
Nine Months Sept 28, 2025 Non-GAAP |
||||||||||||||||||
Cost of products sold |
$ |
11,670 |
|
(2,002 |
) |
(24 |
) |
9,644 |
|
||||||||||||||||||
Selling, marketing and admin expenses |
|
7,919 |
|
7,919 |
|
||||||||||||||||||||||
Research and development expense |
|
8,361 |
|
8,361 |
|
||||||||||||||||||||||
Other segment items |
|
(520 |
) |
74 |
|
(275 |
) |
164 |
|
(14 |
) |
(571 |
) |
||||||||||||||
Adjusted Income Before Tax by Segment |
|
17,208 |
|
2,002 |
|
(74 |
) |
- |
|
299 |
|
(164 |
) |
- |
|
14 |
|
19,285 |
|
||||||||
|
Nine Months Sept 28, 2025 GAAP |
Intangible asset amortization | Litigation related | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Tax legislation and other tax related | Other |
Nine Months Sept 28, 2025 Non-GAAP |
||||||||||||||||||
Cost of products sold |
$ |
10,576 |
|
(1,433 |
) |
(35 |
) |
(52 |
) |
9,056 |
|
||||||||||||||||
Selling, marketing and admin expenses |
|
8,319 |
|
8,319 |
|
||||||||||||||||||||||
Research and development expense |
|
2,052 |
|
37 |
|
2,089 |
|
||||||||||||||||||||
Other segment items |
|
132 |
|
(78 |
) |
(267 |
) |
(155 |
) |
163 |
|
(15 |
) |
(220 |
) |
||||||||||||
Adjusted Income Before Tax by Segment |
|
3,912 |
|
1,433 |
|
78 |
|
302 |
|
170 |
|
(163 |
) |
- |
|
15 |
|
5,747 |
|
||||||||
Expenses not allocated to segments |
Nine Months Sept 28, 2025 GAAP |
Intangible asset amortization | Litigation related | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Tax legislation and other tax related | Other |
Nine Months Sept 28, 2025 Non-GAAP |
||||||||||||||||||
Cost of products sold |
$ |
42 |
|
42 |
|
||||||||||||||||||||||
Selling, marketing and admin expenses |
|
685 |
|
685 |
|
||||||||||||||||||||||
Research and development expense |
|
- |
|
- |
|
||||||||||||||||||||||
Other segment items |
|
(7,222 |
) |
6,898 |
|
(6 |
) |
(330 |
) |
||||||||||||||||||
Adjusted Income Before Tax by Segment |
|
6,495 |
|
- |
|
(6,898 |
) |
- |
|
6 |
|
- |
|
- |
|
- |
|
(397 |
) |
||||||||
Johnson & Johnson Consolidated |
Nine Months Sept 28, 2025 GAAP |
Intangible asset amortization | Litigation related | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Tax legislation and other tax related | Other |
Nine Months Sept 28, 2025 Non-GAAP |
||||||||||||||||||
Cost of products sold |
$ |
22,288 |
|
(3,435 |
) |
(35 |
) |
(76 |
) |
18,742 |
|
||||||||||||||||
Selling, marketing and admin expenses |
|
16,923 |
|
16,923 |
|
||||||||||||||||||||||
Research and development expense |
|
10,413 |
|
37 |
|
10,450 |
|
||||||||||||||||||||
Other (Income) / Expense |
|
(7,692 |
) |
6,894 |
|
(123 |
) |
(436 |
) |
327 |
|
(29 |
) |
(1,059 |
) |
||||||||||||
In-process research and development impairments |
|
- |
|
- |
|
||||||||||||||||||||||
Interest (Income)/Expense |
|
(62 |
) |
(62 |
) |
||||||||||||||||||||||
Restructuring |
|
144 |
|
(144 |
) |
- |
|
||||||||||||||||||||
Adjusted Income Before Tax |
|
27,615 |
|
3,435 |
|
(6,894 |
) |
302 |
|
475 |
|
(327 |
) |
- |
|
29 |
|
24,635 |
|
||||||||
Provision for taxes on income |
|
5,927 |
|
603 |
|
(1,541 |
) |
58 |
|
118 |
|
(73 |
) |
(672 |
) |
9 |
|
4,429 |
|
||||||||
Net Earnings |
|
21,688 |
|
2,832 |
|
(5,353 |
) |
244 |
|
357 |
|
(254 |
) |
672 |
|
20 |
|
20,206 |
|
|
|||||||||||||||||||||||||||||||||
GAAP to Non-GAAP Reconciliation |
|||||||||||||||||||||||||||||||||
$ in Millions |
|||||||||||||||||||||||||||||||||
Year to Date | |||||||||||||||||||||||||||||||||
Innovative Medicine |
Nine Months Sept 29, 2024 GAAP |
Intangible asset amortization | Litigation related | In-process research and development impairments | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Medical Device Regulation | COVID-19 Vaccine Related Costs | Tax legislation and other tax related |
Nine Months Sept. 29, 2024 Non-GAAP |
||||||||||||||||||||||
Cost of products sold |
$ |
10,522 |
|
(2,087 |
) |
(8 |
) |
8,427 |
|
||||||||||||||||||||||||
Selling, marketing and admin expenses |
|
7,594 |
|
7,594 |
|
||||||||||||||||||||||||||||
Research and development expense |
|
9,831 |
|
(19 |
) |
9,812 |
|
||||||||||||||||||||||||||
Other segment items |
|
(225 |
) |
(399 |
) |
(194 |
) |
(100 |
) |
(54 |
) |
26 |
|
(50 |
) |
(996 |
) |
||||||||||||||||
Adjusted Income Before Tax by Segment |
|
14,910 |
|
2,087 |
|
399 |
|
194 |
|
100 |
|
54 |
|
(26 |
) |
- |
|
77 |
|
- |
|
17,795 |
|
||||||||||
|
Nine Months Sept 29, 2024 GAAP |
Intangible asset amortization | Litigation related | In-process research and development impairments | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Medical Device Regulation | COVID-19 Vaccine Related Costs | Tax legislation and other tax related |
Nine Months Sept. 29, 2024 Non-GAAP |
||||||||||||||||||||||
Cost of products sold |
$ |
9,749 |
|
(1,268 |
) |
(15 |
) |
(206 |
) |
(66 |
) |
8,194 |
|
||||||||||||||||||||
Selling, marketing and admin expenses |
|
7,976 |
|
(12 |
) |
7,964 |
|
||||||||||||||||||||||||||
Research and development expense |
|
2,103 |
|
(69 |
) |
(79 |
) |
1,955 |
|
||||||||||||||||||||||||
Other segment items |
|
173 |
|
(15 |
) |
(92 |
) |
(472 |
) |
(48 |
) |
(454 |
) |
||||||||||||||||||||
Adjusted Income Before Tax by Segment |
|
3,668 |
|
1,268 |
|
15 |
|
- |
|
107 |
|
747 |
|
48 |
|
157 |
|
- |
|
- |
|
6,010 |
|
||||||||||
Expenses not allocated to segments |
Nine Months Sept 29, 2024 GAAP |
Intangible asset amortization | Litigation related | In-process research and development impairments | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Medical Device Regulation | COVID-19 Vaccine Related Costs | Tax legislation and other tax related |
Nine Months Sept. 29, 2024 Non-GAAP |
||||||||||||||||||||||
Cost of products sold |
$ |
72 |
|
72 |
|
||||||||||||||||||||||||||||
Selling, marketing and admin expenses |
|
846 |
|
846 |
|
||||||||||||||||||||||||||||
Research and development expense |
|
- |
|
- |
|
||||||||||||||||||||||||||||
Other segment items |
|
4,860 |
|
(5,052 |
) |
(127 |
) |
(352 |
) |
(671 |
) |
||||||||||||||||||||||
Adjusted Income Before Tax by Segment |
|
(5,778 |
) |
- |
|
5,052 |
|
- |
|
- |
|
127 |
|
352 |
|
- |
|
- |
|
- |
|
(247 |
) |
||||||||||
Johnson & Johnson Consolidated |
Nine Months Sept 29, 2024 GAAP |
Intangible asset amortization | Litigation related | In-process research and development impairments | Restructuring related | Acquisition, integration and divestiture related | (Loss)/gain on securities | Medical Device Regulation | COVID-19 Vaccine Related Costs | Tax legislation and other tax related |
Nine Months Sept. 29, 2024 Non-GAAP |
||||||||||||||||||||||
Cost of products sold |
$ |
20,343 |
|
(3,355 |
) |
(15 |
) |
(206 |
) |
(66 |
) |
(8 |
) |
16,693 |
|
||||||||||||||||||
Selling, marketing and admin expenses |
|
16,416 |
|
(12 |
) |
16,404 |
|
||||||||||||||||||||||||||
Research and development expense |
|
11,934 |
|
(69 |
) |
(79 |
) |
(19 |
) |
11,767 |
|
||||||||||||||||||||||
Other (Income) / Expense |
|
4,855 |
|
(5,466 |
) |
(653 |
) |
(374 |
) |
(50 |
) |
(1,688 |
) |
||||||||||||||||||||
In-process research and development impairments |
|
194 |
|
(194 |
) |
- |
|
||||||||||||||||||||||||||
Interest (Income)/Expense |
|
(433 |
) |
(433 |
) |
||||||||||||||||||||||||||||
Restructuring |
|
192 |
|
(192 |
) |
- |
|
||||||||||||||||||||||||||
Adjusted Income Before Tax |
|
12,800 |
|
3,355 |
|
5,466 |
|
194 |
|
207 |
|
928 |
|
374 |
|
157 |
|
77 |
|
- |
|
23,558 |
|
||||||||||
Provision for taxes on income |
|
2,165 |
|
473 |
|
1,224 |
|
43 |
|
42 |
|
222 |
|
5 |
|
29 |
|
17 |
|
42 |
|
4,262 |
|
||||||||||
Net Earnings |
|
10,635 |
|
2,882 |
|
4,242 |
|
151 |
|
165 |
|
706 |
|
369 |
|
128 |
|
60 |
|
(42 |
) |
19,296 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20251013198483/en/
Media contact:
media-relations@its.jnj.com
Investor contact:
investor-relations@its.jnj.com
Source: