|
| [April 27, 2012] |
 |
Merck Announces First-Quarter 2012 Financial Results
WHITEHOUSE STATION, N.J. --(Business Wire)--
Merck (NYSE: MRK), known as MSD outside the United States and Canada,
today announced financial results for the first quarter of 2012.
|
|
|
|
|
|
|
$ in millions, except EPS amounts
|
|
First Quarter 2012
|
|
First Quarter 2011
|
|
Sales
|
|
$11,731
|
|
$11,580
|
|
GAAP EPS
|
|
0.56
|
|
0.34
|
|
Non-GAAP EPS that excludes items listed below1
|
|
0.99
|
|
0.92
|
|
GAAP Net Income2
|
|
1,738
|
|
1,043
|
|
Non-GAAP Net Income that excludes items listed below 1,2
|
|
3,044
|
|
2,861
|
Non-GAAP (generally accepted accounting principles) earnings per share
(EPS) for the first quarter of $0.99 exclude acquisition-related costs
and restructuring costs.
A reconciliation of GAAP to non-GAAP net income and EPS is provided in
the tables that follow.
|
|
|
|
|
|
|
|
|
First Quarter 2012
|
|
First Quarter 2011
|
|
$ in millions, except EPS amounts
|
|
Net Income2
|
|
EPS
|
|
Net Income2
|
|
EPS
|
|
GAAP
|
|
$1,738
|
|
$0.56
|
|
$1,043
|
|
$0.34
|
|
Difference
|
|
1,306
|
|
0.433
|
|
1,818
|
|
0.583
|
|
Non-GAAP that excludes items listed below
|
|
$3,044
|
|
$0.99
|
|
$2,861
|
|
$0.92
|
|
|
|
|
|
|
|
$ in millions
|
|
First Quarter 2012
|
|
First Quarter 2011
|
|
Acquisition-related costs4
|
|
$1,289
|
|
$1,657
|
|
Restructuring costs
|
|
293
|
|
126
|
|
Arbitration settlement charge
|
|
-
|
|
500
|
|
Other5
|
|
-
|
|
(134)
|
|
Net decrease (increase) in income before taxes
|
|
1,582
|
|
2,149
|
|
Estimated income tax (benefit) expense
|
|
(276)
|
|
(331)
|
|
Decrease (increase) in net income
|
|
$1,306
|
|
$1,818
|
"Merck's first-quarter results again demonstrated our ability to execute
on our strategic plans and grow the top and bottom lines," said Kenneth
C. Frazier, chairman and chief executive officer of Merck. "Our
performance this quarter was driven by the solid contributions across
our pharmaceutical, animal health and consumer care divisions and by our
ongoing efforts to operate more effectively and efficiently.
"We're continuing to drive double-digit growth of key brands like
JANUVIA, GARDASIL and ISENTRESS, launch new products like VICTRELIS and
achieve solid performance from our diverse businesses. The growth
momentum of our underlying business and strength of our late-stage
pipeline position us well, as we prepare for the SINGULAIR patent expiry
and beyond."
Select Revenue Highlights
Worldwide sales were $11.7 billion for the first quarter of 2012, an
increase of 1 percent compared with the first quarter of 2011, including
a 1 percent negative effect from foreign exchange and a 2 percent
unfavorable impact from the arbitration settlement agreement with
Johnson & Johnson discussed below.
The following table reflects sales of the company's top pharmaceutical
products, as well as total sales of animal health and consumer care
products.
|
|
|
|
|
|
|
|
|
$ in millions
|
|
First Quarter 2012
|
|
First Quarter 2011
|
|
Change
|
|
Total Sales
|
|
$11,731
|
|
$11,580
|
|
1%
|
|
Pharmaceutical
|
|
10,082
|
|
9,820
|
|
3%
|
|
SINGULAIR
|
|
1,340
|
|
1,328
|
|
1%
|
|
JANUVIA
|
|
919
|
|
739
|
|
24%
|
|
ZETIA
|
|
614
|
|
582
|
|
6%
|
|
REMICADE
|
|
519
|
|
753
|
|
-31%
|
|
VYTORIN
|
|
444
|
|
480
|
|
-8%
|
|
JANUMET
|
|
392
|
|
305
|
|
29%
|
|
NASONEX
|
|
375
|
|
373
|
|
1%
|
|
ISENTRESS
|
|
337
|
|
292
|
|
15%
|
|
COZAAR/HYZAAR
|
|
336
|
|
426
|
|
-21%
|
|
GARDASIL
|
|
284
|
|
214
|
|
33%
|
|
PROQUAD, M-M-R II and VARIVAX
|
|
255
|
|
244
|
|
4%
|
|
Animal Health
|
|
821
|
|
758
|
|
8%
|
|
Consumer Care
|
|
554
|
|
517
|
|
7%
|
|
Other Revenues
|
|
274
|
|
486
|
|
-43%
|
Pharmaceutical Revenue Performance
First-quarter pharmaceutical sales grew 3 percent to $10.1 billion.
Adjusting pharmaceutical sales in the first quarter of 2011 to exclude
sales of REMICADE (infliximab) and SIMPONI (golimumab) from the
territories transferred to Johnson & Johnson as a result of the
arbitration settlement agreement, pharmaceutical sales would have
increased 6 percent in the first quarter of 2012.6 The
revenue increases largely reflect strong sales growth for JANUVIA
(sitagliptin), VICTRELIS (boceprevir), JANUMET (sitagliptin/metformin
hydrochloride), GARDASIL [Human Papillomavirus Quadrivalent (Types 6,
11, 16 and 18) Vaccine, Recombinant], ZOSTAVAX (Zoster Vaccine Live) and
ISENTRESS (raltegravir).
Sales from emerging markets accounted for approximately 17 percent of
pharmaceutical sales in the first quarter. China grew 19 percent for the
first quarter, which includes a 5 percent benefit from foreign exchange,
and continues to be a key driver of growth in the emerging markets.
Worldwide sales of the combined diabetes franchise of JANUVIA/JANUMET
grew 26 percent to $1.3 billion in the first quarter of 2012 driven by
growth in the United States, Europe, Japan and the emerging markets.
Worldwide sales of SINGULAIR (montelukast sodium), a once-a-day oral
medicine for the chronic treatment of asthma and the relief of symptoms
of allergic rhinitis, grew 1 percent from the first quarter of 2011 to
$1.3 billion. The U.S. patent for SINGULAIR will expire in Aug. 2012,
and the company expects a significant decline in sales thereafter.
Global sales of REMICADE and SIMPONI, treatments for inflammatory
diseases, declined 26 percent for the first quarter. In Europe, Russia
and Turkey, where Merck retained exclusive marketing rights, the
combined sales of REMICADE and SIMPONI grew 10 percent for the first
quarter of 2012. In July 2011, the company transferred exclusive
marketing rights for REMICADE and SIMPONI to Johnson & Johnson in
Canada, Central and South America, the Middle East, Africa and Asia
Pacific.
ISENTRESS, an HIV integrase inhibitor for use in combination with other
antiretroviral agents for the treatment of HIV-1 infection, grew 15
percent in the first quarter driven by strong growth in the United
States.
Sales recorded by Merck for GARDASIL, a vaccine to help prevent certain
diseases caused by four types of human papillomavirus (HPV), were $284
million, an increase of 33 percent for the quarter driven by increased
vaccination of males ages 9 through 26 and by the launch in Japan.
Sales of VICTRELIS, the company's oral hepatitis C virus NS3/4A protease
inhibitor, were $111 million in the quarter, including $67 million for
the United States and $44 million in the rest of the world. The company
recently launched VICTRELIS in Mexico and Brazil.
Sales of ZOSTAVAX, a vaccine for the prevention of herpes zoster, were
$76 million in the quarter, up from $24 million in the prior year when
the company experienced supply issues. In response to the significantly
improved supply status of ZOSTAVAX, the company began a U.S. national
television campaign in April to help educate consumers about the risk of
shingles.
As expected, global sales of Merck's antihypertensive medicines COZAAR
(losartan potassium) and HYZAAR (losartan potassium and
hydrochlorothiazide) continued to decline in the first quarter of 2012
following loss of marketing exclusivity in the United States and in
major European markets in 2010.
Animal Health Revenue Performance
Animal Health sales totaled $821 million for the first quarter of 2012,
an 8 percent increase over the first quarter of 2011, including a 2
percent negative impact due to foreign exchange. Animal Health had
strong performance in the quarter across most regions, with growth led
by increased sales of cattle and companion animal products. The
division's products include pharmaceutical and vaccine products for the
prevention, treatment and control of disease in all major farm and
companion animal species.
Consumer Care Revenue Performance
First-quarter global sales of Consumer Care were $554 million, an
increase of 7 percent compared to the first quarter of 2011. The sales
increase was primarily due to COPPERTONE and the DR. SCHOLL'S footcare
line.
Other Revenue Performance
Other revenues - primarily comprised of alliance revenue, miscellaneous
corporate revenues and third-party manufacturing sales - declined 43
percent to $274 million. The change was driven largely by lower revenue
from AstraZeneca LP recorded by Merck, which declined 42 percent to $186
million, as well as by lower third-party manufacturing sales partially
due to the divestiture of certain manufacturing facilities in 2011.
First-Quarter Expense and Other Information
The costs detailed below totaled $9.2 billion on a GAAP basis during the
first quarter of 2012 and include $1.6 billion of acquisition-related
costs and restructuring costs.
|
|
|
|
|
$ in millions
|
|
Included in expenses for the period
|
|
First Quarter 2012
|
|
GAAP
|
|
Acquisition- Related Costs4
|
|
Restructuring Costs
|
|
Non-GAAP1
|
|
Materials and production
|
|
$4,037
|
|
$1,229
|
|
$5
|
|
$2,803
|
|
Marketing and administrative
|
|
3,074
|
|
51
|
|
24
|
|
2,999
|
|
Research and development
|
|
1,862
|
|
9
|
|
45
|
|
1,808
|
|
Restructuring costs
|
|
219
|
|
--
|
|
219
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter 2011
|
|
|
|
|
|
|
|
|
|
Materials and production
|
|
$4,059
|
|
$1,297
|
|
$72
|
|
$2,690
|
|
Marketing and administrative
|
|
3,164
|
|
58
|
|
23
|
|
3,083
|
|
Research and development
|
|
2,158
|
|
302
|
|
45
|
|
1,811
|
|
Restructuring costs
|
|
(14)
|
|
-
|
|
(14)
|
|
-
|
The gross margin was 65.6 percent for the first quarter of 2012 and 64.9
percent for the first quarter of 2011, reflecting 10.5 and 11.9
percentage point unfavorable impacts, respectively, from the
acquisition-related costs and restructuring costs noted above.
Marketing and administrative expenses, on a non-GAAP basis, were $3.0
billion in the first quarter of 2012, a decrease from $3.1 billion in
the first quarter of 2011. The decrease was primarily due to ongoing
productivity measures.
Research and development (R&D) expenses, on a non-GAAP basis, were $1.8
billion in the first quarter of 2012, comparable with the first quarter
of 2011.
Equity income from affiliates was $110 million for the first quarter,
which primarily reflects the performance of partnerships with
AstraZeneca LP and Sanofi Pasteur MSD.
Other (income) expense, net was $142 million of expense in the first
quarter of 2012, compared to $622 million of expense in the first
quarter 2011. The first quarter of 2011 included a $500 million charge
related to the resolution of the arbitration proceeding with Johnson &
Johnson.
Key Developments
The company noted the following developments:
-
Obtained U.S. Food and Drug Administration (FDA) approval for JANUMET
XR (sitagliptin/metformin hydrochloride extended-release) tablets.
JANUMET XR is a new treatment for type 2 diabetes that combines
sitagliptin with extended-release metformin in a once-daily
formulation as a treatment option for patients who need help to
control their blood sugar.
-
Confirmed plans to file a New Drug Application with the FDA in 2012
for suvorexant, an investigational dual orexin receptor antagonist for
the treatment of insomnia, based on the positive results of two
pivotal Phase III studies.
-
Received FDA approval for ZIOPTAN (tafluprost ophthalmic solution)
0.0015%, the first preservative-free prostaglandin analog ophthalmic
solution for reducing elevated intraocular pressure in patients with
open-angle glaucoma or ocular hypertension.
-
Announced plans for a joint venture with Supera Farma Laboratorios
S.A. to commercialize innovative pharmaceutical products and branded
generics in Brazil.
-
Signed an agreement in April with Endocyte Inc. for rights to develop
and commercialize Endocyte's novel investigational therapeutic
candidate vintafolide for multiple cancer indications.
Financial Targets
Merck reiterated that it expects full-year 2012 non-GAAP EPS to be
between $3.75 and $3.85. The company also expects the 2012 GAAP EPS
range to be $2.04 to $2.30. The 2012 non-GAAP range excludes
acquisition-related costs and costs related to restructuring programs.
Merck continues to expect full-year 2012 revenues to be at or near 2011
levels on a constant currency basis. At current exchange rates, sales
would be affected unfavorably by about 2 to 3 percent.
In addition, the company continues to expect full-year 2012 non-GAAP R&D
expenses to be at approximately the same level as in 2011 and the
full-year 2012 non-GAAP tax rate to be in the range of 23 to 25 percent.
A reconciliation of anticipated 2012 EPS as reported in accordance with
GAAP to non-GAAP EPS that excludes certain items is provided in the
table below.7
|
|
|
|
|
$ in millions, except EPS amounts
|
|
Full Year 2012
|
|
GAAP EPS
|
|
$2.04 to $2.30
|
|
Difference3
|
|
1.71 to 1.55
|
|
Non-GAAP EPS that excludes items listed below
|
|
$3.75 to $3.85
|
|
|
|
|
|
|
|
|
|
Acquisition-related costs4
|
|
$5,200 to $4,900
|
|
Restructuring costs
|
|
1,100 to 800
|
|
Net decrease (increase) in income before taxes
|
|
6,300 to 5,700
|
|
Estimated income tax (benefit) expense
|
|
(1,110) to (985)
|
|
Decrease (increase) in net income
|
|
$5,190 to $4,715
|
|
|
|
|
|
|
|
|
Total Employees
As of March 31, 2012, Merck had approximately 84,000 employees worldwide.
Earnings Conference Call
Investors are invited to a live audio webcast of Merck's first-quarter
earnings conference call today at 8:00 a.m. EDT by visiting Merck's Web
site, www.merck.com/investors/events-and-presentations/home.html.
Institutional investors and analysts can participate in the call by
dialing (706) 758-9927 or (877) 381-5782. Journalists are invited to
monitor the call by dialing (706) 758-9928 or (800) 399-7917. A replay
of the call will be available starting at 11 a.m. EDT today for
approximately one week. To listen to the replay, dial (404) 537-3406 or
(855) 859-2056 and enter ID No. 56855442.
About Merck
Today's Merck is a global healthcare leader working to help the world be
well. Merck is known as MSD outside the United States and Canada.
Through our prescription medicines, vaccines, biologic therapies, and
consumer care and animal health products, we work with customers and
operate in more than 140 countries to deliver innovative health
solutions. We also demonstrate our commitment to increasing access to
healthcare through far-reaching policies, programs and partnerships. For
more information, visit www.merck.com
and connect with us on Twitter, Facebook and YouTube.
Forward-Looking Statement
This news release includes "forward-looking statements" within the
meaning of the safe harbor provisions of the United States Private
Securities Litigation Reform Act of 1995. Such statements may include,
but are not limited to, statements about the benefits of the merger
between Merck and Schering-Plough, including future financial and
operating results, the combined company's plans, objectives,
expectations and intentions and other statements that are not historical
facts. Such statements are based upon the current beliefs and
expectations of Merck's management and are subject to significant risks
and uncertainties. Actual results may differ from those set forth in the
forward-looking statements.
The following factors, among others, could cause actual results to
differ from those set forth in the forward-looking statements: the
possibility that all of the expected synergies from the merger of Merck
and Schering-Plough will not be realized, or will not be realized within
the expected time period; the impact of pharmaceutical industry
regulation and health care legislation in the United States and
internationally; Merck's ability to accurately predict future market
conditions; dependence on the effectiveness of Merck's patents and other
protections for innovative products; and the exposure to litigation
and/or regulatory actions.
Merck undertakes no obligation to publicly update any forward-looking
statement, whether as a result of new information, future events or
otherwise. Additional factors that could cause results to differ
materially from those described in the forward-looking statements can be
found in Merck's 2011 Annual Report on Form 10-K and the company's other
filings with the Securities and Exchange Commission (SEC) available at
the SEC's Internet site (www.sec.gov).
1 Merck is providing certain 2012 and 2011 non-GAAP
information that excludes certain items because of the nature of these
items and the impact they have on the analysis of underlying business
performance and trends. Management believes that providing this
information enhances investors' understanding of the company's
performance. This information should be considered in addition to, but
not in lieu of, information prepared in accordance with GAAP. For a
description of the items, see Table 2a including the related footnotes,
attached to this release.
2 Net income attributable to Merck & Co., Inc.
3 Represents the difference between calculated GAAP EPS and
calculated non-GAAP EPS which may be different than the amount
calculated by dividing the impact of the excluded items by the weighted
average shares.
4 Includes expenses for the amortization of intangible assets
and amortization of purchase accounting adjustments to inventories
recognized as a result of mergers and acquisitions, as well as
intangible asset impairment charges. Also includes integration and other
costs associated with mergers and acquisitions.
5 Represents a gain on the sale of certain manufacturing
facilities and related assets reflected in other (income) expense, net.
|
6
|
|
|
|
|
|
|
|
$ in millions
|
|
First Quarter 2012
|
|
First Quarter 2011
|
|
Change
|
|
Pharmaceutical sales as reported
|
|
$10,082
|
|
$9,820
|
|
3%
|
|
Sales of REMICADE and SIMPONI in the territories transferred
|
|
-
|
|
(270)
|
|
|
|
Pharmaceutical sales as adjusted
|
|
$10,082
|
|
$9,550
|
|
6%
|
|
|
|
|
|
|
|
|
7 Both non-GAAP and GAAP EPS guidance for 2012 assume the
potential exercise by AstraZeneca of the Shares Option in mid-2012 and
include the estimated associated impact on revenue and equity income
from affiliates. They do not reflect any gain on the potential
transaction, which would be reflected only in the company's GAAP results.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MERCK & CO., INC.
CONSOLIDATED STATEMENT OF OPERATIONS - GAAP
(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)
(UNAUDITED)
Table 1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
% Change
|
|
|
|
|
|
1Q12
|
|
1Q11
|
|
|
|
Sales
|
|
|
|
$
|
11,731
|
|
|
$
|
11,580
|
|
|
|
1%
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs, Expenses and Other
|
|
|
|
|
|
|
|
|
|
|
Materials and production (1)
|
|
|
|
|
4,037
|
|
|
|
4,059
|
|
|
|
-1%
|
|
Marketing and administrative (1)
|
|
|
|
|
3,074
|
|
|
|
3,164
|
|
|
|
-3%
|
|
Research and development (1)
|
|
|
|
|
1,862
|
|
|
|
2,158
|
|
|
|
-14%
|
|
Restructuring costs (2)
|
|
|
|
|
219
|
|
|
|
(14
|
)
|
|
|
*
|
|
Equity income from affiliates (3)
|
|
|
|
|
(110
|
)
|
|
|
(138
|
)
|
|
|
-20%
|
|
Other (income) expense, net (1) / (4)
|
|
|
|
|
142
|
|
|
|
622
|
|
|
|
-77%
|
|
Income Before Taxes
|
|
|
|
|
2,507
|
|
|
|
1,729
|
|
|
|
45%
|
|
Income Tax Provision
|
|
|
|
|
740
|
|
|
|
658
|
|
|
|
|
|
Net Income
|
|
|
|
|
1,767
|
|
|
|
1,071
|
|
|
|
65%
|
|
Less: Net Income Attributable to Noncontrolling Interests
|
|
|
|
|
29
|
|
|
|
28
|
|
|
|
|
|
Net Income Attributable to Merck & Co., Inc.
|
|
|
|
$
|
1,738
|
|
|
$
|
1,043
|
|
|
|
67%
|
|
Earnings per Common Share Assuming Dilution (5)
|
|
|
|
$
|
0.56
|
|
|
$
|
0.34
|
|
|
|
65%
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Shares Outstanding Assuming Dilution
|
|
|
|
|
3,074
|
|
|
|
3,104
|
|
|
|
|
|
Tax Rate (6)
|
|
|
|
|
29.5
|
%
|
|
|
38.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*100% or greater
|
|
|
|
|
|
|
|
|
|
(1) Amounts include the impact of acquisition-related costs,
restructuring costs and certain other items. See accompanying tables for
details.
(2) Represents separation and other related costs associated with
restructuring activities under the company's formal restructuring
programs.
(3) Primarily reflects equity income from the AstraZeneca LP and Sanofi
Pasteur MSD partnerships.
(4) Other (income) expense, net in the first quarter of 2011 includes a
charge of $500 million related to the resolution of the arbitration
proceeding with Johnson & Johnson and a $134 million gain on the sale of
certain manufacturing facilities and related assets.
(5) The company calculates earnings per share pursuant to the two-class
method which requires the allocation of net income between common
shareholders and participating security holders (losses are not
allocated). Net income attributable to Merck & Co., Inc. common
shareholders used to calculate earnings per common share assuming
dilution was $1,736 million for the first quarter of 2012 and was $1,040
million for the first quarter of 2011.
(6) The GAAP effective tax rates for the first quarter of 2012 and 2011
were 29.5% and 38.1%, respectively. Excluding the impact of the non-GAAP
reconciling items detailed in the accompanying tables, the effective tax
rates were 24.8% and 25.5% for the first quarter of 2012 and 2011,
respectively.
|
|
|
|
|
|
|
MERCK & CO., INC. CONSOLIDATED STATEMENT OF OPERATIONS GAAP
TO NON-GAAP RECONCILIATION FIRST QUARTER 2012 (AMOUNTS
IN MILLIONS, EXCEPT PER SHARE FIGURES) (UNAUDITED) Table
2a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
|
Acquisition-Related Costs (1)
|
|
|
|
Restructuring Costs (2)
|
|
|
|
Certain Other Items
|
|
|
|
Adjustment Subtotal
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
|
$
|
11,731
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
-
|
|
|
|
$
|
11,731
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs, Expenses and Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Materials and production
|
|
|
|
|
|
4,037
|
|
|
|
|
1,229
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
1,234
|
|
|
|
|
2,803
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing and administrative
|
|
|
|
|
|
3,074
|
|
|
|
|
51
|
|
|
|
|
24
|
|
|
|
|
|
|
|
|
|
75
|
|
|
|
|
2,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
|
1,862
|
|
|
|
|
9
|
|
|
|
|
45
|
|
|
|
|
|
|
|
|
|
54
|
|
|
|
|
1,808
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring costs
|
|
|
|
|
|
219
|
|
|
|
|
|
|
|
|
219
|
|
|
|
|
|
|
|
|
|
219
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity income from affiliates
|
|
|
|
|
|
(110
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
(110
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (income) expense, net
|
|
|
|
|
|
142
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
142
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Taxes
|
|
|
|
|
|
2,507
|
|
|
|
|
(1,289
|
)
|
|
|
|
(293
|
)
|
|
|
|
-
|
|
|
|
|
(1,582
|
)
|
|
|
|
4,089
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Provision
|
|
|
|
|
|
740
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(276
|
)
|
(3)
|
|
|
1,016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
|
|
1,767
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,306
|
)
|
|
|
|
3,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net Income Attributable to Noncontrolling Interests
|
|
|
|
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Merck & Co., Inc.
|
|
|
|
|
$
|
1,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(1,306
|
)
|
|
|
$
|
3,044
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Common Share Assuming Dilution
|
|
|
|
|
$
|
0.56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.99
|
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Shares Outstanding Assuming Dilution
|
|
|
|
|
|
3,074
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,074
|
|
|
|
Tax Rate
|
|
|
|
|
|
29.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.8
|
%
|
|
Merck is providing non-GAAP information that excludes certain items
because of the nature of these items and the impact they have on the
analysis of underlying business performance and trends. Management
believes that providing this information enhances investors'
understanding of the company's performance. This information should be
considered in addition to, but not in lieu of, information prepared in
accordance with GAAP.
(1) Amounts included in materials and production costs reflect expenses
for the amortization of intangible assets recognized as a result of
mergers and acquisitions. Amounts included in marketing and
administrative expenses reflect merger integration costs. Amounts
included in research and development expenses represent in-process
research and development ("IPR&D") impairment charges.
(2) Amounts primarily include employee separation costs and accelerated
depreciation associated with facilities to be closed or divested related
to actions under the company's formal restructuring programs.
(3) Represents the estimated tax impact on the reconciling items.
(4) The company calculates earnings per share pursuant to the two-class
method which requires the allocation of net income between common
shareholders and participating security holders. Net income attributable
to Merck & Co., Inc. common shareholders used to calculate non-GAAP
earnings per common share assuming dilution was $3,040 million for the
first quarter of 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MERCK & CO., INC. FRANCHISE / KEY PRODUCT SALES (AMOUNTS
IN MILLIONS) Table 3
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
2011
|
|
% Change
|
|
|
|
1Q
|
|
1Q
|
|
2Q
|
|
3Q
|
|
4Q
|
|
Full Year
|
|
1Q
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL SALES (1)
|
|
$11,731
|
|
$11,580
|
|
$12,151
|
|
$12,022
|
|
$12,294
|
|
$48,047
|
|
1
|
|
PHARMACEUTICAL
|
|
10,082
|
|
9,820
|
|
10,360
|
|
10,354
|
|
10,755
|
|
41,289
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Primary Care and Women's Health
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cardiovascular
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zetia
|
|
614
|
|
582
|
|
592
|
|
614
|
|
640
|
|
2,428
|
|
6
|
|
Vytorin
|
|
444
|
|
480
|
|
459
|
|
469
|
|
475
|
|
1,882
|
|
-8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diabetes & Obesity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Januvia
|
|
919
|
|
739
|
|
779
|
|
846
|
|
960
|
|
3,324
|
|
24
|
|
Janumet
|
|
392
|
|
305
|
|
321
|
|
350
|
|
386
|
|
1,363
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Respiratory
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Singulair
|
|
1,340
|
|
1,328
|
|
1,354
|
|
1,336
|
|
1,461
|
|
5,479
|
|
1
|
|
Nasonex
|
|
375
|
|
373
|
|
323
|
|
266
|
|
325
|
|
1,286
|
|
1
|
|
Clarinex
|
|
134
|
|
155
|
|
209
|
|
128
|
|
129
|
|
621
|
|
-14
|
|
Asmanex
|
|
48
|
|
60
|
|
47
|
|
42
|
|
57
|
|
206
|
|
-19
|
|
Dulera
|
|
39
|
|
13
|
|
25
|
|
22
|
|
37
|
|
96
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Women's Health & Endocrine
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fosamax
|
|
184
|
|
208
|
|
221
|
|
215
|
|
211
|
|
855
|
|
-12
|
|
NuvaRing
|
|
146
|
|
142
|
|
154
|
|
159
|
|
168
|
|
623
|
|
2
|
|
Follistim AQ
|
|
116
|
|
133
|
|
143
|
|
129
|
|
126
|
|
530
|
|
-13
|
|
Implanon
|
|
76
|
|
60
|
|
81
|
|
80
|
|
74
|
|
294
|
|
27
|
|
Cerazette
|
|
67
|
|
59
|
|
66
|
|
74
|
|
69
|
|
268
|
|
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maxalt
|
|
156
|
|
173
|
|
131
|
|
156
|
|
178
|
|
639
|
|
-10
|
|
Arcoxia
|
|
112
|
|
114
|
|
100
|
|
108
|
|
110
|
|
431
|
|
-1
|
|
Avelox
|
|
73
|
|
106
|
|
61
|
|
59
|
|
95
|
|
322
|
|
-31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital and Specialty
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Immunology
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remicade
|
|
519
|
|
753
|
|
842
|
|
561
|
|
511
|
|
2,667
|
|
-31
|
|
Simponi
|
|
74
|
|
54
|
|
75
|
|
74
|
|
61
|
|
264
|
|
38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Infectious Disease
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Isentress
|
|
337
|
|
292
|
|
337
|
|
343
|
|
387
|
|
1,359
|
|
15
|
|
PegIntron
|
|
162
|
|
166
|
|
154
|
|
163
|
|
175
|
|
657
|
|
-2
|
|
Cancidas
|
|
145
|
|
158
|
|
168
|
|
150
|
|
164
|
|
640
|
|
-8
|
|
Victrelis
|
|
111
|
|
1
|
|
21
|
|
31
|
|
87
|
|
140
|
|
*
|
|
Invanz
|
|
101
|
|
87
|
|
103
|
|
107
|
|
110
|
|
406
|
|
17
|
|
Primaxin
|
|
88
|
|
136
|
|
136
|
|
124
|
|
119
|
|
515
|
|
-35
|
|
Noxafil
|
|
59
|
|
55
|
|
56
|
|
61
|
|
59
|
|
230
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oncology
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temodar
|
|
237
|
|
248
|
|
234
|
|
223
|
|
230
|
|
935
|
|
-4
|
|
Emend
|
|
102
|
|
87
|
|
120
|
|
98
|
|
114
|
|
419
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cosopt / Trusopt
|
|
124
|
|
114
|
|
122
|
|
124
|
|
117
|
|
477
|
|
9
|
|
Bridion
|
|
58
|
|
41
|
|
47
|
|
52
|
|
60
|
|
201
|
|
39
|
|
Integrilin
|
|
53
|
|
64
|
|
56
|
|
53
|
|
57
|
|
230
|
|
-17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diversified Brands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cozaar / Hyzaar
|
|
336
|
|
426
|
|
406
|
|
404
|
|
427
|
|
1,663
|
|
-21
|
|
Propecia
|
|
108
|
|
106
|
|
112
|
|
112
|
|
117
|
|
447
|
|
2
|
|
Zocor
|
|
103
|
|
127
|
|
107
|
|
110
|
|
111
|
|
456
|
|
-19
|
|
Claritin Rx
|
|
87
|
|
120
|
|
65
|
|
55
|
|
74
|
|
314
|
|
-28
|
|
Remeron
|
|
57
|
|
60
|
|
57
|
|
65
|
|
59
|
|
241
|
|
-5
|
|
Vasotec / Vaseretic
|
|
53
|
|
57
|
|
59
|
|
57
|
|
58
|
|
231
|
|
-6
|
|
Proscar
|
|
51
|
|
60
|
|
53
|
|
58
|
|
52
|
|
223
|
|
-15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vaccines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gardasil
|
|
284
|
|
214
|
|
277
|
|
445
|
|
274
|
|
1,209
|
|
33
|
|
ProQuad, M-M-R II and Varivax
|
|
255
|
|
244
|
|
291
|
|
391
|
|
276
|
|
1,202
|
|
4
|
|
RotaTeq
|
|
142
|
|
125
|
|
148
|
|
184
|
|
195
|
|
651
|
|
14
|
|
Pneumovax
|
|
112
|
|
79
|
|
64
|
|
133
|
|
222
|
|
498
|
|
42
|
|
Zostavax
|
|
76
|
|
24
|
|
122
|
|
108
|
|
78
|
|
332
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Pharmaceutical (2)
|
|
1,013
|
|
892
|
|
1,064
|
|
1,018
|
|
1,064
|
|
4,038
|
|
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ANIMAL HEALTH
|
|
821
|
|
758
|
|
802
|
|
826
|
|
868
|
|
3,253
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSUMER CARE
|
|
554
|
|
517
|
|
541
|
|
421
|
|
361
|
|
1,840
|
|
7
|
|
Claritin OTC
|
|
169
|
|
167
|
|
134
|
|
118
|
|
92
|
|
511
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Revenues (3)
|
|
274
|
|
486
|
|
448
|
|
421
|
|
310
|
|
1,666
|
|
-43
|
|
Astra
|
|
186
|
|
322
|
|
306
|
|
299
|
|
256
|
|
1,184
|
|
-42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* 100% or greater
|
|
Sum of quarterly amounts may not equal year-to-date amounts due to
rounding.
|
(1) Only select products are shown.
(2) Includes Pharmaceutical products not individually shown
above. Other Vaccines sales included in Other Pharmaceutical were $60
million for the first quarter of 2012. Other Vaccines sales included in
Other Pharmaceutical were $54 million, $67 million, $100 million and $62
million for the first, second, third and fourth quarters of 2011,
respectively.
(3) Other revenues are primarily comprised of alliance
revenue, miscellaneous corporate revenues and third party manufacturing
sales.

[ Back To Contact Center Solutions Homepage's Homepage ]
|