Close

Form 8-K Merck & Co. Inc. For: Oct 27

October 27, 2014 7:06 AM EDT

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.� 20549

FORM�8-K

CURRENT REPORT

Pursuant to Section�13 or 15(d)�of

the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported)�October�27, 2014

Merck�& Co.,�Inc.

(Exact Name of Registrant as Specified in Its Charter)

New Jersey

(State or Other Jurisdiction of Incorporation)

1-6571

22-1918501

(Commission File Number)

(I.R.S. Employer Identification No.)

One Merck Drive, PO Box 100, Whitehouse Station, NJ

08889-0100

(Address of Principal Executive Offices)

(Zip Code)

Registrant�s Telephone Number,�Including Area Code�(908) 423-1000

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form�8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o�� Written communications pursuant to Rule�425 under the Securities Act (17 CFR 230.425)

o����������� Soliciting material pursuant to Rule�14a-12 under the Exchange Act (17 CFR 240.14a-12)

o����������� Pre-commencement communications pursuant to Rule�14d-2(b)�under the Exchange Act (17 CFR 240.14d-2(b))

o����������� Pre-commencement communications pursuant to Rule�13e-4(c)�under the Exchange Act (17 CFR 240.13e-4(c))



Item 2.02.� Results of Operations and Financial Condition.

The following information, including the exhibits hereto, is being furnished pursuant to this Item 2.02.

Incorporated by reference is a press release issued by the Company on October�27, 2014, regarding earnings for the third quarter of 2014, attached as Exhibit�99.1.� Also incorporated by reference is certain supplemental information not included in the press release, attached as Exhibit�99.2.

This information shall not be deemed to be �filed� for purposes of Section�18 of the Securities Exchange Act of 1934, as amended (the �Exchange Act�), or otherwise subject to the liabilities of that Section, and is not incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.

Item 9.01.� Financial Statements and Exhibits.

(d)� Exhibits

Exhibit�99.1

Press release issued October�27, 2014, regarding earnings for the third quarter 2014

Exhibit�99.2

Certain supplemental information not included in the press release

2



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Merck�& Co.,�Inc.

Date: October�27, 2014

By:

/s/ Katie E. Fedosz

KATIE E. FEDOSZ

Senior Assistant Secretary

3



EXHIBIT�INDEX

Exhibit

Number

Description

99.1

Press release issued October�27, 2014, regarding earnings for the third quarter 2014

99.2

Certain supplemental information not included in the press release

4


Exhibit 99.1

GRAPHIC

News Release

Media Contacts:

Steve Cragle

Investor Contacts:

Joe Romanelli

(908) 423-3461

(908) 423-5185

Lainie Keller

Justin Holko

(908) 236-5036

(908) 423-5088

Merck Announces Third-Quarter 2014 Financial Results

����������������� Third-Quarter 2014 Non-GAAP EPS of $0.90, Excluding Certain Items, and GAAP EPS of $0.31

����������������� Narrows 2014 Full-Year Non-GAAP EPS Target to $3.46 to $3.50, Excluding Certain Items; Updates 2014 Full-Year GAAP EPS Target to $4.06 to $4.29; Now Expects 2014 Full-Year Revenues to be Between $42.4 Billion and $42.8 Billion

����������������� Generated Worldwide Sales of $10.6 Billion, a Decrease of 4 Percent, Reflecting Unfavorable Impact of Divested Products, Patent Expiries and Decline in Sales of Hepatitis C Products

����������������� Increased Sales of Acute Care,�Immunology, Diabetes and Animal Health Products

����������������� FDA Approved KEYTRUDA for the Treatment of Advanced Melanoma in Patients Who Have Progressed after Other Therapies and BELSOMRA for the Treatment of Insomnia

����������������� KEYTRUDA Received Breakthrough Therapy Designation from the FDA for Patients with Advanced Non-Small Cell Lung Cancer Who Have Progressed Following Platinum-Containing Chemotherapy

WHITEHOUSE STATION, N.J., Oct.�27, 2014 � Merck (NYSE: MRK), known as MSD outside the United States and Canada, today announced financial results for the third quarter of 2014.

$�in�millions,�except�EPS�amounts

Third�Quarter
2014

Third�Quarter
2013

Sales

$10,557

$11,032

GAAP EPS

0.31

0.38

Non-GAAP EPS that excludes items listed below1

0.90

0.92

GAAP Net Income2

895

1,124

Non-GAAP Net Income that excludes items listed below1,2

2,617

2,729


1� Merck is providing certain 2014 and 2013 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 description of the items, see Table 2a, including the related footnotes, attached to this release.

2� Net income attributable to Merck�& Co.,�Inc.



Non-GAAP (generally accepted accounting principles) earnings per share (EPS) for the third quarter of $0.90 exclude acquisition- and divestiture-related costs, restructuring costs and certain other items.

A reconciliation of GAAP to non-GAAP net income and EPS is provided in the tables that follow. Year-to-date results can be found in the attached tables.

$�in�millions,�except�EPS�amounts

Third�Quarter
2014

Third�Quarter
2013

EPS

GAAP EPS

$0.31

$0.38

Difference3

0.59

0.54

Non-GAAP EPS that excludes items listed below1

$0.90

$0.92

Net Income

GAAP net income2

$895

$1,124

Difference

1,722

1,605

Non-GAAP net income that excludes items listed below1,2

$2,617

$2,729

Decrease (Increase) in Net Income Due to Excluded Items:

Acquisition- and divestiture-related costs4

$1,659

$1,196

Restructuring costs

612

967

Additional year of health care reform fee

193

Gain on divestiture of certain ophthalmic products

(396

)

Other

5

Net decrease (increase) in income before taxes

2,073

2,163

Income tax (benefit) expense5

(295

)

(558

)

Acquisition- and divestiture-related costs attributable to non-controlling interests

(56

)

Decrease (increase) in net income2

$1,722

$1,605

�Last October, we launched a multi-year initiative to transform Merck and build a platform for sustained, future growth,� said Kenneth C. Frazier, chairman and chief executive officer, Merck. �One year later, we delivered solid third-quarter results and are making steady progress in our transformation, including divesting non-core assets, reducing our expense base and investing in our promising new product launches and pipeline.�


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 for the period.

4� Includes expenses of $1.0 billion and $1.2 billion in the third quarter of 2014 and 2013, respectively, for the amortization of intangible assets recognized as a result of mergers and acquisitions, as well as intangible asset impairment charges of $541 million in the third quarter of 2014. Also includes merger integration costs, as well as transaction and certain other costs related to business acquisitions and divestitures.

5�Includes the estimated tax impact on the reconciling items.

Page 2



Select Revenue Highlights

Worldwide sales were $10.6 billion for the third quarter of 2014, a decrease of 4 percent compared with the third quarter of 2013, including a 1 percent positive impact from foreign exchange. The decline includes $425 million of lower sales due to divestitures and the termination of the joint venture with AstraZeneca (AZ).

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

Third�Quarter
2014

Third�Quarter
2013

Change

Change
Ex-exchange

Total Sales

$10,557

$11,032

-4

%

-5

%

Pharmaceutical

9,134

9,475

-4

%

-4

%

JANUVIA/JANUMET

1,439

1,369

5

%

5

%

ZETIA/VYTORIN

1,028

1,059

-3

%

-3

%

REMICADE

604

574

5

%

3

%

GARDASIL

590

665

-11

%

-11

%

PROQUAD, M-M-R II and VARIVAX

421

421

0

%

0

%

ISENTRESS

412

427

-3

%

-3

%

NASONEX

261

297

-12

%

-12

%

SINGULAIR

218

280

-22

%

-20

%

Animal Health

885

800

11

%

10

%

Consumer Care

401

443

-9

%

-9

%

Other Revenues

137

314

-56

%

-71

%

Pharmaceutical Revenue Performance

Third-quarter pharmaceutical sales declined 4 percent to $9.1 billion. Expected declines occurred due to the ongoing impact of product divestitures, as well as the loss of market exclusivity for certain products, including TEMODAR (temozolomide) and SINGULAIR (montelukast sodium). Also contributing to the decline were lower sales from the hepatitis franchise of VICTRELIS (boceprevir) and PEGINTRON (peginterferon alfa-2b) as a result of increased competition, as well as of GARDASIL [Human Papillomavirus Quadrivalent (Types 6, 11, 16, and 18) Vaccine, Recombinant]. These declines were partially offset by growth in the global acute care franchise, including NOXAFIL (posaconazole) and BRIDION (sugammadex); the diabetes franchise of JANUVIA (sitagliptin)/JANUMET (sitagliptin and metformin HCI); REMICADE (infliximab); SIMPONI (golimumab); and DULERA (mometasone furoate and formoterol fumarate dihydrate).

Combined sales of JANUVIA and JANUMET, medicines that help lower blood sugar levels in adults with type 2 diabetes, grew 5 percent to $1.4 billion in the third quarter. The growth reflects higher sales in the United States and Europe, which were partially offset by price reductions in Japan.

Page 3



Combined sales of ZETIA (ezetimibe) and VYTORIN (ezetimibe/simvastatin), medicines for lowering LDL cholesterol, declined 3 percent to $1.0 billion in the third quarter, driven by lower sales in the United States.

Combined sales of REMICADE and SIMPONI, treatments for inflammatory diseases, grew 11 percent to $774 million in the third quarter, including a 2 percent positive impact from foreign exchange. Over the last 12 months, SIMPONI has been the fastest growing anti-TNF agent in all countries where marketed by Merck.

Merck�s sales of GARDASIL, a vaccine to help prevent certain diseases caused by four types of human papillomavirus, were $590 million, a decrease of 11 percent for the third quarter. The results reflect lower purchases in the U.S. public sector.

Worldwide sales of ISENTRESS, an HIV integrase inhibitor for use in combination with other antiretroviral agents for the treatment of HIV-1 infection, decreased 3 percent to $412 million in the third quarter. The decline reflects lower sales in the United States, partially offset by growth in Europe.

On Sept. 4, 2014, the U.S. Food and Drug Administration (FDA) granted accelerated approval of KEYTRUDA (pembrolizumab), the first approved anti-PD-1 therapy in the United States. KEYTRUDA has been approved for the treatment of patients with unresectable or metastatic melanoma and disease progression following ipilimumab and, if BRAF V600 mutation positive, a BRAF inhibitor. Within a few days of approval, initial orders shipped, and the Merck team has already reached more than 75 percent of key physicians. Merck believes there are currently approximately 1,200 patients who may be eligible for KEYTRUDA, based on the product�s label, and to date, approximately 900 patients are being treated with KEYTRUDA.

Animal Health Revenue Performance

Animal Health sales totaled $885 million for the third quarter of 2014, an increase of 11 percent compared with the third quarter of 2013, including a 1 percent positive impact due to foreign exchange. Growth was driven by increases across all species. In companion animals, growth was supported by ongoing launches in Europe and the United States of BRAVECTO (fluralaner), a chewable tablet that kills fleas and ticks in dogs for up to 12 weeks. Growth was partially offset by the loss of sales of ZILMAX (zilpaterol hydrochloride), a feed supplement for beef cattle. The company decided last year to voluntarily suspend sales of ZILMAX in the United States and Canada. Excluding the impact of the ZILMAX sales suspension, Animal Health sales increased 14 percent in the third quarter.

Page 4



Consumer Care Revenue Performance

Third-quarter global sales of Consumer Care products were $401 million, a decline of 9 percent compared to the third quarter of 2013. As previously announced, Merck completed the sale of its Consumer Care business to Bayer AG on Oct.�1, 2014.

Other Revenue Performance

Other revenues � primarily comprising alliance revenue, miscellaneous corporate revenues and third-party manufacturing sales � decreased 56 percent to $137 million compared to the third quarter of 2013. The decrease was driven primarily by the loss of revenue from AZ recorded by Merck, which was $220 million in the third quarter of 2013. On June�30, 2014, AZ exercised its option to buy the company�s interest in a subsidiary and, through it, the company�s interest in Nexium and Prilosec. As of July�1, 2014, Merck no longer records equity income from AZ and supply sales to AZ have ended. The decline in other revenues also reflects $50 million of lower third-party manufacturing sales, primarily driven by the divestiture of a substantial portion of this business in 2013.

Third-Quarter Expense and Other Information

The costs detailed below totaled $9.2 billion on a GAAP basis during the third quarter of 2014 and include $2.4 billion of acquisition- and divestiture-related costs, restructuring costs and certain other items.

Included�in�expenses�for�the�period

$�in�millions

GAAP

Acquisition-
and
Divestiture-
Related
Costs
4

Restructuring
Costs

Certain
Other�Items

Non-GAAP1

Third�Quarter 2014

Materials and production

$4,223

$1,420

$87

$�

$2,716

Marketing and administrative

2,975

110

68

193

2,604

Research and development

1,659

36

81

1,542

Restructuring costs

376

376

Third Quarter 2013

Materials and production

$4,104

$1,176

$57

$�

$2,871

Marketing and administrative

2,803

20

31

2,752

Research and development

1,660

9

1,651

Restructuring costs

870

870

Page 5



The gross margin was 60.0 percent for the third quarter of 2014 compared to 62.8 percent for the third quarter of 2013, reflecting 14.3 and 11.2 unfavorable percentage point impacts, respectively, from the acquisition- and divestiture-related costs, and restructuring costs noted above.

Marketing and administrative expenses, on a non-GAAP basis, were $2.6 billion in the third quarter of 2014, a decrease primarily due to productivity measures from $2.8 billion in the same period of 2013.

Research and development (R&D) expenses, on a non-GAAP basis, were $1.5 billion in the third quarter of 2014, a decrease from $1.7 billion in the third quarter of 2013. The decline reflects targeted cost reductions and lower clinical development spending resulting from portfolio prioritization.

Other (income) expense, net, was $142 million of income in the third quarter of 2014 compared to $172 million of expense in the third quarter of 2013. The third quarter of 2014 includes a gain of $396 million on the divestiture of certain ophthalmic products in several international markets, partially offset by a $93 million goodwill impairment charge related to the company�s joint venture with Supera Farma Laboratorios S.A. in Brazil.

The GAAP effective tax rate of 43.5 percent for the third quarter of 2014 reflects the impacts of acquisition- and divestiture-related costs, restructuring costs and certain other items, including an additional year of expense related to the non-tax deductible health care reform fee. The non-GAAP effective tax rate, which excludes these items, was 26.5 percent for the quarter.

Key Developments

����������������� The FDA granted accelerated approval of KEYTRUDA on Sept. 4, 2014, for the treatment of advanced melanoma in patients who have progressed after other therapies.

����������������� As announced earlier today, KEYTRUDA received Breakthrough Therapy Designation from the FDA for patients with advanced non-small cell lung cancer who have progressed following platinum-containing chemotherapy.

����������������� Interim data in five tumor types exploring investigational uses of KEYTRUDA was presented at the 2014 European Society for Medical Oncology 2014 Congress.

����������������� On Aug.�13, 2014, the FDA approved BELSOMRA (suvorexant) for the treatment of adults with insomnia who have difficulty falling asleep and/or staying asleep.

����������������� Merck completed the sale of its Consumer Care business to Bayer AG on Oct.�1, 2014. As previously announced, the companies have entered into a worldwide collaboration to develop and commercialize soluble guanylate cyclase modulators. The collaboration includes Bayer�s Adempas (riociguat), which is approved to treat pulmonary arterial hypertension and chronic thromboembolic pulmonary hypertension.

Page 6



����������������� On Aug.�5, 2014, Merck completed its acquisition of Idenix Pharmaceuticals,�Inc. to expand its portfolio of investigational therapies for hepatitis C.

����������������� On Oct.�15, 2014, the company announced that it accepted for purchase $1.8 billion in principal amount of eight series of notes as part of a previously announced tender offer. In addition, the company intends to redeem its $1.0 billion 4% Notes due 2015 and its $1.0 billion 6% Senior Notes due 2017. As a result of these transactions, Merck expects to record a pre-tax charge of approximately $650 million in the fourth quarter of 2014, which will be excluded from non-GAAP results.

For a full listing of company developments that occurred in the third quarter of 2014, visit the newsroom at www.merck.com.

Financial Outlook

Merck has narrowed its full-year 2014 non-GAAP EPS range to be between $3.46 and $3.50. The range excludes acquisition- and divestiture-related costs and costs related to restructuring programs, as well as certain other items. Merck now expects the company�s full-year 2014 GAAP EPS range to be between $4.06 and $4.29.

At current exchange rates, Merck now anticipates full-year 2014 revenues to be between $42.4 billion and $42.8 billion.

In addition, the company continues to expect full-year 2014 non-GAAP marketing and administrative and R&D expenses will be below 2013 levels. In the fourth quarter of 2014, the company anticipates R&D expenses will be higher than the fourth quarter of 2013 due to timing of certain programs. The company continues to anticipate its full-year 2014 non-GAAP tax rate will be in the range of 24 to 26 percent, not including a 2014 R&D tax credit.

A reconciliation of anticipated 2014 EPS, as reported in accordance with GAAP to non-GAAP EPS that excludes certain items, is provided in the table below.

$�in�millions,�except�EPS�amounts

Full�Year
2014

GAAP EPS

$4.06 to $4.29

Difference3

(0.60) to (0.79)

Non-GAAP EPS that excludes items listed below

$3.46 to $3.50

Acquisition- and divestiture-related costs

$5,700 to $5,500

Restructuring costs

1,700 to 1,500

Loss on extinguishment of debt

675 to 625

Additional year of health care reform fee

193

Gain on AZ option exercise

(741)

Gain on divestiture of certain ophthalmic products

(490) to (510)

Gain on sale of Merck Consumer Care

(11,000) to (11,300)

Net decrease (increase) in income before taxes

(3,963) to (4,733)

Estimated income tax (benefit) expense

2,250 to 2,475

Decrease (increase) in net income

(1,713) to (2,258)

Acquisition- and divestiture-related costs attributable to non-controlling interests

(56)

Decrease (increase) in net income2

($1,769) to ($2,314)

Page 7



Total Employees

As of Sept. 30, 2014, Merck had approximately 71,000 employees worldwide. In addition, the company�s joint ventures in China and Brazil, which are included in the consolidated results of Merck, had about 1,200 employees.

Earnings Conference Call

Investors, journalists and the general public may access a live audio webcast of the call today at 8:00�a.m. EDT on Merck�s website at http://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 and using ID code number 5243903. Members of the media are invited to monitor the call by dialing (706) 758-9928 or (800) 399-7917 and using ID code number 5243903. Journalists who wish to ask questions are requested to contact a member of Merck�s Media Relations team at the conclusion of the call.

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 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. You can also follow our Twitter conversation at $MRK.

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. These statements are based upon the current beliefs and expectations of Merck�s management and are subject to significant risks and uncertainties. There can be no guarantees with respect to pipeline products that the products will receive the necessary regulatory approvals or that they will prove to be commercially successful. If underlying assumptions prove inaccurate or risks or

Page 8



uncertainties materialize, actual results may differ materially from those set forth in the forward-looking statements.

Risks and uncertainties include but are not limited to, general industry conditions and competition; general economic factors, including interest rate and currency exchange rate fluctuations; the impact of pharmaceutical industry regulation and health care legislation in the United States and internationally; global trends toward health care cost containment; technological advances, new products and patents attained by competitors; challenges inherent in new product development, including obtaining regulatory approval; Merck�s ability to accurately predict future market conditions; manufacturing difficulties or delays; financial instability of international economies and sovereign risk; dependence on the effectiveness of Merck�s patents and other protections for innovative products; and the exposure to litigation, including patent 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 2013 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).

###

Page 9



MERCK�& CO.,�INC.

CONSOLIDATED STATEMENT OF INCOME - GAAP

(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)

(UNAUDITED)

Table 1

GAAP

GAAP

Sep�YTD

Sep�YTD

3Q14

3Q13

%�Change

2014

2013

%�Change

Sales

$

10,557

$

11,032

-4

%

$

31,755

$

32,713

-3

%

Costs, Expenses and Other

Materials and production (1)

4,223

4,104

3

%

13,019

12,347

5

%

Marketing and administrative (1)

2,975

2,803

6

%

8,681

8,929

-3

%

Research and development (1)

1,659

1,660

4,897

5,668

-14

%

Restructuring costs (2)

376

870

-57

%

664

1,144

-42

%

Equity income from affiliates (3)

(24

)

(102

)

-76

%

(241

)

(351

)

-31

%

Other (income) expense, net (1)�(4)

(142

)

172

*

(737

)

656

*

Income Before Taxes

1,490

1,525

-2

%

5,472

4,320

27

%

Income Tax Provision

648

375

865

618

Net Income

842

1,150

-27

%

4,607

3,702

24

%

Less: Net (Loss) Income Attributable to Noncontrolling Interests

(53

)

26

3

79

Net�Income�Attributable�to Merck�&�Co., Inc.

$

895

$

1,124

-20

%

$

4,604

$

3,623

27

%

Earnings per Common Share Assuming Dilution

$

0.31

$

0.38

-18

%

$

1.57

$

1.20

31

%

Average Shares Outstanding Assuming Dilution

2,911

2,960

2,942

3,007

Tax Rate (5)

43.5

%

24.6

%

15.8

%

14.3

%

* 100% or greater

(1)�Amounts include the impact of acquisition and divestiture-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)�Reflects the performance of the company�s joint ventures and other equity method affiliates, including the Sanofi Pasteur MSD partnership, as well as the AstraZeneca LP partnership until its termination on June�30, 2014.

(4)�Other (income) expense, net in the third quarter and first nine months of 2014 includes a gain of $396 million on the divestiture of certain ophthalmic products in several international markets, partially offset by a $93 million goodwill impairment charge related to the company�s joint venture with Supera Farma Laboratorios S.A. Other (income) expense, net in the first nine months of 2014 also includes a gain of $741 million related to AstraZeneca�s option exercise and net gains of $168 million related to the divestiture of the company�s Sirna Therapeutics,�Inc. subsidiary. Other (income) expense, net in the first nine months of 2013 reflects approximately $140 million of exchange losses as a result of a Venezuelan currency devaluation.

(5) The effective income tax rate for the first nine months of 2014 reflects a net benefit of $517 million recorded in connection with AstraZeneca�s option exercise, as well as a benefit of approximately $300 million associated with a capital loss generated in the first quarter of 2014.

The effective income tax rate for the first nine months of 2013 reflects net benefits from the settlements of certain federal income tax issues, reductions in tax reserves upon expiration of applicable statute of limitations and the favorable impact of tax legislation enacted in the first quarter of 2013.



MERCK�& CO.,�INC.

CONSOLIDATED STATEMENT OF INCOME

GAAP TO NON-GAAP RECONCILIATION

THIRD QUARTER 2014

(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)

(UNAUDITED)

Table 2a

Acquisition�and

Divestiture-

Restructuring

Certain�Other

Adjustment

GAAP

Related�Costs�(1)

Costs�(2)

Items�(3)

Subtotal

Non-GAAP

Sales

$

10,557

$

10,557

Costs, Expenses and Other

Materials and production

4,223

1,420

87

1,507

2,716

Marketing and administrative

2,975

110

68

193

371

2,604

Research and development

1,659

36

81

117

1,542

Restructuring costs

376

376

376

Equity income from affiliates

(24

)

(24

)

Other (income) expense, net

(142

)

93

(391

)

(298

)

156

Income Before Taxes

1,490

(1,659

)

(612

)

198

(2,073

)

3,563

Taxes on Income

648

(295

)(4)

943

Net Income

842

(1,778

)

2,620

Less: Net (Loss) Income Attributable to Noncontrolling Interests

(53

)

(56

)

(56

)

3

Net Income Attributable to Merck�& Co.,�Inc.

$

895

$

(1,722

)

$

2,617

Earnings per Common Share Assuming Dilution

$

0.31

$

0.90

Average Shares Outstanding Assuming Dilution

2,911

2,911

Tax Rate

43.5

%

26.5

%

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 of $1.0 billion for the amortization of intangible assets recognized as a result of mergers and acquisitions, as well as $412 million of impairment charges on product intangibles. Amounts included in marketing and administrative expenses reflect merger integration costs, as well as transaction and certain other costs related to business acquisitions and divestitures. Amounts included in research and development expenses represent in-process research and development (�IPR&D�) impairment charges primarily related to the company�s joint venture with Supera. Amount included in other (income) expense, net represents a goodwill impairment charge related to the joint venture with Supera. Amount included in net (loss) income attributable to non-controlling interests represents the portion of intangible asset and goodwill impairment charges related to the joint venture with Supera that are attributable to non-controlling interests.

(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)�Amount included in marketing and administrative expenses represents an additional year of expense related to the healthcare reform fee in accordance with final regulations issued in the third quarter by the Internal Revenue Service. Included in other (income) expenese, net is a $396 million gain on the divestiture of certain ophthalmic products in several international markets.

(4)�Represents the estimated tax impact on the reconciling items.



MERCK�& CO.,�INC.

CONSOLIDATED STATEMENT OF INCOME

GAAP TO NON-GAAP RECONCILIATION

NINE MONTHS ENDED SEPTEMBER 30, 2014

(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)

(UNAUDITED)

Table 2b

Acquisition�and

Divestiture-

Restructuring

Certain�Other

Adjustment

GAAP

Related�Costs�(1)

Costs�(2)

Items�(3)

Subtotal

Non-GAAP

Sales

$

31,755

$

31,755

Costs, Expenses and Other

Materials and production

13,019

4,270

377

4,647

8,372

Marketing and administrative

8,681

153

143

193

489

8,192

Research and development

4,897

36

175

211

4,686

Restructuring costs

664

664

664

Equity income from affiliates

(241

)

(241

)

Other (income) expense, net

(737

)

93

(1,132

)

(1,039

)

302

Income Before Taxes

5,472

(4,552

)

(1,359

)

939

(4,972

)

10,444

Taxes on Income

865

(1,809

)(4)

2,674

Net Income

4,607

(3,163

)

7,770

Less: Net Income (Loss) Attributable to Noncontrolling Interests

3

(56

)

(56

)

59

Net Income Attributable to Merck�& Co.,�Inc.

$

4,604

$

(3,107

)

$

7,711

Earnings per Common Share Assuming Dilution

$

1.57

$

2.62

Average Shares Outstanding Assuming Dilution

2,942

2,942

Tax Rate

15.8

%

25.6

%

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 of $3.2 billion for the amortization of intangible assets recognized as a result of mergers and acquisitions, as well as $1.1 billion of impairment charges on product intangibles. Amounts included in marketing and administrative expenses reflect merger integration costs, as well as transaction and certain other costs related to business acquisitions and divestitures. Amounts included in research and development expenses represent in-process research and development (�IPR&D�) impairment charges primarily related to the company�s joint venture with Supera. Amount included in other (income) expense, net is a goodwill impairment charge related to the joint venture with Supera. Amount included in net income (loss) attributable to non-controlling interests represents the portion of intangible asset and goodwill impairment charges related to the joint venture with Supera that are attributable to non-controlling interests.

(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)�Amount included in marketing and administrative expenses represents an additional year of expense related to the healthcare reform fee in accordance with final regulations issued in the third quarter by the Internal Revenue Service. Included in other (income) expense, net is a $396 million gain on the divestiture of certain ophthalmic products in several international markets and a $741 million net gain related to AstraZeneca�s option exercise.

(4)�Represents the estimated tax impact on the reconciling items, including a net benefit of approximately $517 million recorded in connection with AstraZeneca�s option exercise, as well as a benefit of approximately $300 million associated with a capital loss generated in the first quarter.



MERCK�& CO.,�INC.

FRANCHISE / KEY PRODUCT SALES

(AMOUNTS IN MILLIONS)

Table 3

2014

2013

%�Change

%�Change

1Q

2Q

3Q

Sep�YTD

1Q

2Q

3Q

Sep�YTD

4Q

Full�Year

3Q

Sep�YTD

TOTAL SALES (1)

$

10,264

$

10,934

$

10,557

$

31,755

$

10,671

$

11,010

$

11,032

$

32,713

$

11,319

$

44,033

-4

-3

PHARMACEUTICAL

8,451

9,087

9,134

26,672

8,891

9,310

9,475

27,677

9,760

37,437

-4

-4

Primary Care and Women�s Health

Cardiovascular

Zetia

611

717

660

1,988

629

650

662

1,941

716

2,658

2

Vytorin

361

417

369

1,146

394

417

396

1,207

436

1,643

-7

-5

Diabetes

Januvia / Janumet

1,334

1,577

1,439

4,350

1,293

1,547

1,369

4,208

1,624

5,833

5

3

General Medicine�& Women�s Health

NuvaRing

168

178

186

531

151

171

170

492

193

686

9

8

Implanon / Nexplanon

102

119

158

379

84

102

96

282

120

403

65

34

Dulera

102

103

124

328

68

79

82

229

95

324

51

43

Follistim AQ

110

102

97

309

122

134

124

380

101

481

-22

-19

Hospital and Specialty

Hepatitis

Peglntron

112

103

84

300

126

142

104

372

124

496

-19

-19

Victrelis

59

46

27

132

110

116

121

347

81

428

-78

-62

HIV

Isentress

390

453

412

1,255

362

412

427

1,201

442

1,643

-3

4

Acute Care

Cancidas

166

156

183

505

162

163

151

477

183

660

21

6

Invanz

114

134

141

390

110

120

130

360

128

488

9

8

Noxafil

74

98

107

280

65

71

75

212

98

309

42

32

Bridion

73

82

90

245

63

69

75

206

82

288

20

19

Primaxin

71

81

91

243

84

85

88

256

79

335

4

-5

Immunology

Remicade

604

607

604

1,815

549

527

574

1,651

620

2,271

5

10

Simponi

157

174

170

500

108

120

126

354

146

500

35

41

Other

Cosopt / Trusopt

99

100

34

232

105

103

104

313

103

416

-68

-26

Oncology

Emend

122

144

136

402

116

135

123

373

134

507

11

8

Temodar

83

93

88

264

216

219

162

596

111

708

-46

-56

Diversified Brands

Respiratory

Nasonex

312

258

261

830

385

325

297

1,008

327

1,335

-12

-18

Singulair

271

284

218

773

337

281

280

898

298

1,196

-22

-14

Clarinex

62

69

49

180

61

64

54

180

55

235

-10

Other

Cozaar / Hyzaar

205

214

195

614

267

255

238

760

246

1,006

-18

-19

Arcoxia

128

141

132

400

121

121

112

354

131

484

18

13

Fosamax

123

121

114

358

137

144

140

421

139

560

-19

-15

Propecia

74

58

66

197

68

67

71

206

77

283

-7

-4

Zocor

64

69

61

194

82

74

65

221

79

301

-6

-12

Remeron

50

40

47

137

52

53

44

150

56

206

7

-8

Vaccines

Gardasil

383

409

590

1,382

390

383

665

1,438

394

1,831

-11

-4

ProQuad, M-M-R II and Varivax

280

326

421

1,027

272

339

421

1,032

273

1,306

-1

RotaTeq

169

147

174

490

162

144

201

507

129

636

-14

-3

Zostavax

142

156

181

479

168

141

185

494

264

758

-2

-3

Pneumovax 23

101

102

197

400

111

108

193

412

241

653

2

-3

Other Pharmaceutical (2)

1,175

1,209

1,228

3,617

1,361

1,430

1,350

4,139

1,435

5,570

-9

-13

ANIMAL HEALTH

813

872

885

2,569

840

851

800

2,491

871

3,362

11

3

CONSUMER CARE (3)

546

583

401

1,531

571

490

443

1,504

390

1,894

-9

2

Claritin OTC

170

153

110

433

177

78

123

379

92

471

-11

14

Other Revenues (4)

454

392

137

983

369

359

314

1,041

298

1,340

-56

-5

Astra

147

316

1

465

262

245

220

727

193

920

-99

-36

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 $98 million, $76 million and $116 million for the first, second and third quarters of 2014, respectively. Other Vaccines sales included in Other Pharmaceutical were $53 million, $86 million, $127 million, and $101 million for the first, second, third, and fourth quarters of 2013, respectively.

(3)�The decrease in Consumer Care sales in the second quarter and full year of 2013 resulted from the termination in China of distribution arrangements and a reversal of sales previously made to those distributors, together with associated termination costs.

(4)�Other revenues are comprised primarily of alliance revenue, third-party manufacturing sales and miscellaneous corporate revenues, including revenue hedging activities. On October�1, 2013, the company divested a substantial portion of its third-party manufacturing sales. On June�30, 2014, AstraZeneca exercised its option to buy Merck�s interest in a subsidiary and through it, Merck�s interest in Nexium and Prilosec. As a result, the company no longer records supply sales for these products. Other revenues in the first quarter and September�YTD 2014 include $232 million of revenue recognized in connection with the sale of U.S. Saphris rights. In addition, Other revenues in the fourth quarter and full year of 2013 reflect $50 million of revenue for the out-license of a pipeline compound.


Exhibit 99.2

MERCK�& CO.,�INC.

CONSOLIDATED STATEMENT OF INCOME - GAAP

(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)

(UNAUDITED)

Table 1a

2014

2013

%�Change

1Q

2Q

3Q

Sep�YTD

1Q

2Q

3Q

Sep�YTD

4Q

Full�Year

3Q

Sep�YTD

Sales

$

10,264

$

10,934

$

10,557

$

31,755

$

10,671

$

11,010

$

11,032

$

32,713

$

11,319

$

44,033

-4

%

-3

%

Costs, Expenses and Other

Materials and production

3,903

4,893

4,223

13,019

3,959

4,284

4,104

12,347

4,607

16,954

3

%

5

%

Marketing and administrative

2,734

2,973

2,975

8,681

2,987

3,140

2,803

8,929

2,982

11,911

6

%

-3

%

Research and development

1,574

1,664

1,659

4,897

1,907

2,101

1,660

5,668

1,836

7,503

-14

%

Restructuring costs

125

163

376

664

119

155

870

1,144

565

1,709

-57

%

-42

%

Equity income from affiliates

(124

)

(92

)

(24

)

(241

)

(133

)

(116

)

(102

)

(351

)

(53

)

(404

)

-76

%

-31

%

Other (income) expense, net

(39

)

(558

)

(142

)

(737

)

282

201

172

656

157

815

*

*

Income Before Taxes

2,091

1,891

1,490

5,472

1,550

1,245

1,525

4,320

1,225

5,545

-2

%

27

%

Income Tax Provision (Benefit)

360

(142

)

648

865

(66

)

310

375

618

410

1,028

Net Income

1,731

2,033

842

4,607

1,616

935

1,150

3,702

815

4,517

-27

%

24

%

Less: Net Income (Loss) Attributable to Noncontrolling Interests

26

29

(53

)

3

23

29

26

79

34

113

Net Income Attributable to Merck�& Co.,�Inc.

$

1,705

$

2,004

$

895

$

4,604

$

1,593

$

906

$

1,124

$

3,623

$

781

$

4,404

-20

%

27

%

Earnings per Common Share Assuming Dilution

$

0.57

$

0.68

$

0.31

$

1.57

$

0.52

$

0.30

$

0.38

$

1.20

$

0.26

$

1.47

-18

%

31

%

Average Shares Outstanding Assuming Dilution

2,971

2,949

2,911

2,942

3,053

3,010

2,960

3,007

2,959

2,996

Tax Rate

17.2

%

-7.5

%

43.5

%

15.8

%

-4.3

%

24.9

%

24.6

%

14.3

%

33.5

%

18.5

%

* 100% or greater

Sum of quarterly amounts may not equal year-to-date amounts due to rounding.



MERCK�& CO.,�INC.

CONSOLIDATED STATEMENT OF INCOME

GAAP TO NON-GAAP RECONCILIATION

THIRD QUARTER 2013

(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)

(UNAUDITED)

Table 2c

Acquisition�and

Divestiture-

Restructuring

Adjustment

GAAP

Related�Costs�(1)

Costs�(2)

Subtotal

Non-GAAP

Sales

$

11,032

$

11,032

Costs, Expenses and Other

Materials and production

4,104

1,176

57

1,233

2,871

Marketing and administrative

2,803

20

31

51

2,752

Research and development

1,660

9

9

1,651

Restructuring costs

870

870

870

Equity income from affiliates

(102

)

(102

)

Other (income) expense, net

172

172

Income Before Taxes

1,525

(1,196

)

(967

)

(2,163

)

3,688

Taxes on Income

375

(558

)(3)

933

Net Income

1,150

(1,605

)

2,755

Less: Net Income Attributable to Noncontrolling Interests

26

26

Net Income Attributable to Merck�& Co.,�Inc.

$

1,124

$

(1,605

)

$

2,729

Earnings per Common Share Assuming Dilution

$

0.38

$

0.92

Average Shares Outstanding Assuming Dilution

2,960

2,960

Tax Rate

24.6

%

25.3

%

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.

(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, as well as a net benefit of approximately $165 million related to the settlements of certain federal income tax issues.



MERCK�& CO.,�INC.

CONSOLIDATED STATEMENT OF INCOME

GAAP TO NON-GAAP RECONCILIATION

NINE MONTHS ENDED SEPTEMBER 30, 2013

(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)

(UNAUDITED)

Table 2d

Acquisition�and

Divestiture-

Restructuring

Certain�Other

Adjustment

GAAP

Related�Costs�(1)

Costs�(2)

Items

Subtotal

Non-GAAP

Sales

$

32,713

$

32,713

Costs, Expenses and Other

Materials and production

12,347

3,875

193

4,068

8,279

Marketing and administrative

8,929

62

64

126

8,803

Research and development

5,668

264

38

302

5,366

Restructuring costs

1,144

1,144

1,144

Equity income from affiliates

(351

)

(351

)

Other (income) expense, net

656

(13

)

(13

)

669

Income Before Taxes

4,320

(4,201

)

(1,439

)

13

(5,627

)

9,947

Taxes on Income

618

(1,406

)(3)

2,024

Net Income

3,702

(4,221

)

7,923

Less: Net Income Attributable to Noncontrolling Interests

79

79

Net Income Attributable to
Merck�& Co.,�Inc.

$

3,623

$

(4,221

)

$

7,844

Earnings per Common Share Assuming Dilution

$

1.20

$

2.61

Average Shares Outstanding Assuming Dilution

3,007

3,007

Tax Rate

14.3

%

20.3

%

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 of $3.5 billion for the amortization of intangible assets recognized as a result of mergers and acquisitions, as well as $330 million of impairment charges on product intangibles.� 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, as well as net benefits of approximately $325 million related to the settlements of certain federal income tax issues.



MERCK�& CO.,�INC.

FRANCHISE / KEY PRODUCT SALES

THIRD QUARTER 2014

(AMOUNTS IN MILLIONS)

Table 3a

Global

U.S.

International

3Q�2014

3Q�2013

%�Change

3Q�2014

3Q�2013

%�Change

3Q�2014

3Q�2013

%�Change

TOTAL SALES (1)

$

10,557

$

11,032

-4

$

4,409

$

4,905

-10

$

6,148

$

6,127

PHARMACEUTICAL

9,134

9,475

-4

3,837

4,148

-8

5,297

5,327

-1

Primary Care and Women�s Health

Cardiovascular

Zetia

660

662

361

369

-2

298

293

2

Vytorin

369

396

-7

133

165

-19

236

232

2

Diabetes�& Obesity

Januvia / Janumet

1,439

1,369

5

740

701

6

698

668

4

General Medicine�& Women�s Health

NuvaRing

186

170

9

119

106

12

67

64

4

Implanon / Nexplanon

158

96

65

93

50

86

65

46

42

Dulera

124

82

51

117

78

51

6

4

61

Follistim AQ

97

124

-22

39

55

-29

58

69

-16

Hospital and Specialty

Hepatitis

PegIntron

84

104

-19

4

9

-59

81

95

-15

Victrelis

27

121

-78

45

*

27

75

-64

HIV

Isentress

412

427

-3

207

227

-9

205

199

3

Acute Care

Cancidas

183

151

21

4

7

-49

179

144

24

Invanz

141

130

9

72

70

3

69

59

17

Noxafil

107

75

42

40

23

73

67

52

29

Bridion

90

75

20

90

75

20

Primaxin

91

88

4

1

8

-93

91

80

13

Immunology

Remicade

604

574

5

604

574

5

Simponi

170

126

35

170

126

35

Other

Cosopt / Trusopt

34

104

-68

1

5

-84

33

100

-67

Oncology

Emend

136

123

11

80

73

9

56

49

13

Temodar

88

162

-46

1

71

-99

87

91

-4

Diversified Brands

Respiratory

Nasonex

261

297

-12

154

179

-14

107

118

-9

Singulair

218

280

-22

5

29

-83

214

252

-15

Clarinex

49

54

-10

7

6

4

42

48

-12

Other

Cozaar / Hyzaar

195

238

-18

6

11

-44

188

227

-17

Arcoxia

132

112

18

132

112

18

Fosamax

114

140

-19

3

7

-52

111

133

-17

Propecia

66

71

-7

5

7

-30

61

64

-4

Zocor

61

65

-6

5

6

-14

56

59

-5

Remeron

47

44

7

1

1

-8

46

43

7

Vaccines

Gardasil

590

665

-11

511

548

-7

79

117

-33

ProQuad, M-M-R II and Varivax

421

421

377

386

-2

44

35

26

RotaTeq

174

201

-14

126

154

-19

48

47

3

Zostavax

181

185

-2

149

169

-12

32

16

*

Pneumovax 23

197

193

2

150

149

1

48

44

7

Other Pharmaceutical (2)

1,228

1,350

-9

326

433

-25

902

916

-2

ANIMAL HEALTH

885

800

11

216

208

4

669

591

13

CONSUMER CARE

401

443

-9

262

282

-7

139

160

-13

Claritin OTC

110

123

-11

75

90

-17

35

33

4

Other Revenues (3)

137

314

-56

94

266

-65

43

48

-10

Astra

1

220

-99

1

220

-99

* 100% or greater

(1)�Only select products are shown.

(2)�Includes Pharmaceutical products not individually shown above.� Other Vaccines sales included in Other Pharmaceutical were $116 million and $127 million on a global basis for third quarter 2014 and 2013, respectively.

(3)�Other revenues are comprised primarily of alliance revenue, third-party manufacturing sales and miscellaneous corporate revenues, including revenue hedging activities. On October�1, 2013, the company divested a substantial portion of its third-party manufacturing sales.� On June�30, 2014, AstraZeneca exercised its option to buy Merck�s interest in a subsidiary and through it, Merck�s interest in Nexium and Prilosec.� As a result, the company no longer records supply sales for these products.



MERCK�& CO.,�INC.

FRANCHISE / KEY PRODUCT SALES

SEPTEMBER YEAR-TO-DATE 2014

(AMOUNTS IN MILLIONS)

Table 3b

Global

U.S.

International

Sep�YTD�14

Sep�YTD�13

%�Change

Sep�YTD�14

Sep�YTD�13

%�Change

Sep�YTD�14

Sep�YTD�13

%�Change

TOTAL SALES (1)

$

31,755

$

32,713

-3

$

12,983

$

13,727

-5

$

18,772

$

18,987

-1

PHARMACEUTICAL

26,672

27,677

-4

10,429

11,093

-6

16,243

16,584

-2

Primary Care and Women�s Health

Cardiovascular

Zetia

1,988

1,941

2

1,093

1,054

4

895

887

1

Vytorin

1,146

1,207

-5

410

491

-16

736

716

3

Diabetes�& Obesity

Januvia / Janumet

4,350

4,208

3

2,229

2,167

3

2,121

2,041

4

General Medicine�& Women�s Health

NuvaRing

531

492

8

334

303

10

198

190

4

Implanon / Nexplanon

379

282

34

220

144

53

159

139

14

Dulera

328

229

43

312

218

43

16

11

52

Follistim AQ

309

380

-19

103

158

-34

206

222

-7

Hospital and Specialty

Hepatitis

PegIntron

300

372

-19

16

31

-49

284

341

-17

Victrelis

132

347

-62

5

134

-96

128

213

-40

HIV

Isentress

1,255

1,201

4

626

633

-1

629

569

11

Acute Care

Cancidas

505

477

6

15

22

-33

491

455

8

Invanz

390

360

8

195

185

5

195

175

11

Noxafil

280

212

32

95

63

50

185

149

24

Bridion

245

206

19

245

206

19

Primaxin

243

256

-5

4

15

-76

239

241

-1

Immunology

Remicade

1,815

1,651

10

1,815

1,651

10

Simponi

500

354

41

500

354

41

Other

Cosopt / Trusopt

232

313

-26

2

13

-86

230

299

-23

Oncology

Emend

402

373

8

228

213

7

174

160

9

Temodar

264

596

-56

5

287

-98

259

310

-16

Diversified Brands

Respiratory

Nasonex

830

1,008

-18

428

506

-15

402

501

-20

Singulair

773

898

-14

18

45

-60

755

853

-12

Clarinex

180

180

18

14

32

162

166

-2

Other

Cozaar / Hyzaar

614

760

-19

20

26

-23

594

734

-19

Arcoxia

400

354

13

400

354

13

Fosamax

358

421

-15

13

16

-21

346

405

-15

Propecia

197

206

-4

14

18

-22

183

188

-3

Zocor

194

221

-12

15

18

-16

179

204

-12

Remeron

137

150

-8

3

4

-20

134

146

-8

Vaccines

Gardasil

1,382

1,438

-4

1,075

1,047

3

307

390

-21

ProQuad, M-M-R II and Varivax

1,027

1,032

-1

894

933

-4

133

99

34

RotaTeq

490

507

-3

357

382

-7

133

125

6

Zostavax

479

494

-3

393

443

-11

86

51

69

Pneumovax 23

400

412

-3

318

315

1

82

97

-15

Other Pharmaceutical (2)

3,617

4,139

-13

971

1,195

-19

2,642

2,942

-10

ANIMAL HEALTH

2,569

2,491

3

578

658

-12

1,992

1,833

9

CONSUMER CARE (3)

1,531

1,504

2

1,058

1,073

-1

473

431

10

Claritin OTC

433

379

14

324

343

-6

109

36

*

Other Revenues (4)

983

1,041

-5

919

902

2

64

139

-54

Astra

465

727

-36

465

727

-36

* 100% or greater

(1)�Only select products are shown.

(2)�Includes Pharmaceutical products not individually shown above.� Other Vaccines sales included in Other Pharmaceutical were $291 million and $267 million on a global basis for September�YTD 2014 and 2013, respectively.

(3)�September�YTD 2013 includes a reduction to Consumer Care sales that reflects the termination in China of distribution arrangements and a reversal of sales previously made to those distributors, together with associated termination costs.

(4) Other revenues are comprised primarily of alliance revenue, third-party manufacturing sales and miscellaneous corporate revenues, including revenue hedging activities. On October�1, 2013, the company divested a substantial portion of its third-party manufacturing sales.� On June�30, 2014, AstraZeneca exercised its option to buy Merck�s interest in a subsidiary and through it, Merck�s interest in Nexium and Prilosec.� As a result, the company no longer records supply sales for these products.� Other revenues in September�YTD 2014 include $232 million of revenue recognized in connection with the sale of U.S. Saphris rights.



MERCK�& CO.,�INC.

PHARMACEUTICAL GEOGRAPHIC SALES

(AMOUNTS IN MILLIONS)

(UNAUDITED)

Table 3c

%

%

2014

2013

Change

Change

1Q�2014

2Q�2014

3Q�2014

Sep�YTD

1Q�2013

2Q�2013

3Q�2013

Sep�YTD

4Q�2013

Full�Year

3Q

Sep�YTD

TOTAL PHARMACEUTICAL

$

8,451

$

9,087

$

9,134

$

26,672

$

8,891

$

9,310

$

9,475

$

27,677

$

9,760

$

37,437

-4

-4

United States

3,130

3,462

3,837

10,429

3,256

3,689

4,148

11,093

3,761

14,854

-8

-6

% Pharmaceutical Sales

37.0

%

38.1

%

42.0

%

39.1

%

36.6

%

39.6

%

43.8

%

40.1

%

38.5

%

39.7

%

Europe (1)

2,478

2,537

2,297

7,312

2,465

2,343

2,276

7,084

2,535

9,619

1

3

% Pharmaceutical Sales

29.3

%

27.9

%

25.2

%

27.4

%

27.7

%

25.2

%

24.0

%

25.6

%

26.0

%

25.7

%

Japan

835

859

730

2,423

1,034

948

893

2,875

1,074

3,949

-18

-16

% Pharmaceutical Sales

9.9

%

9.5

%

8.0

%

9.1

%

11.6

%

10.2

%

9.4

%

10.4

%

11.0

%

10.5

%

Asia Pacific

809

840

878

2,528

822

874

799

2,495

870

3,365

10

1

% Pharmaceutical Sales

9.6

%

9.2

%

9.6

%

9.5

%

9.2

%

9.4

%

8.4

%

9.0

%

8.9

%

9.0

%

China

282

309

318

909

271

297

242

810

293

1,103

32

12

Latin America

538

668

673

1,879

596

676

628

1,899

667

2,567

7

-1

% Pharmaceutical Sales

6.4

%

7.3

%

7.4

%

7.0

%

6.7

%

7.3

%

6.6

%

6.9

%

6.8

%

6.9

%

Eastern Europe/Middle East Africa

415

459

443

1,317

439

479

431

1,349

534

1,883

3

-2

% Pharmaceutical Sales

4.9

%

5.1

%

4.9

%

4.9

%

4.9

%

5.1

%

4.5

%

4.9

%

5.5

%

5.0

%

Canada

200

218

218

636

245

257

253

755

276

1,030

-14

-16

% Pharmaceutical Sales

2.4

%

2.4

%

2.4

%

2.4

%

2.8

%

2.8

%

2.7

%

2.7

%

2.8

%

2.8

%

Other

46

44

58

148

34

45

47

127

43

170

22

16

% Pharmaceutical Sales

0.5

%

0.5

%

0.6

%

0.6

%

0.4

%

0.5

%

0.5

%

0.5

%

0.4

%

0.5

%

(1)�Europe primarily represents all European Union countries and the European Union accession markets.



MERCK�& CO.,�INC.

THIRD QUARTER 2014

EQUITY INCOME / JV SALES / OTHER (INCOME) EXPENSE, NET - GAAP

(AMOUNTS IN MILLIONS)

(UNAUDITED)

Table 4

EQUITY INCOME FROM AFFILIATES

Sep�YTD

Sep�YTD

3Q14

3Q13

2014

2013

ASTRAZENECA LP (1)

$

$

72

$

192

$

302

Other (2)

24

30

49

49

TOTAL

$

24

$

102

$

241

$

351

(1)�Effective July�1, 2014, the Company no longers records equity income from AstraZeneca LP.

(2)�Includes results for Sanofi Pasteur MSD.

SANOFI PASTEUR MSD JOINT VENTURE SALES DETAIL

All sales reported here are end-market JV sales, presented on a �NET� basis.

Sep�YTD

Sep�YTD

3Q14

3Q13

2014

2013

GARDASIL

$

73

$

87

$

192

$

221

ZOSTAVAX

60

41

97

41

FLU VACCINES

92

93

92

93

OTHER VIRAL VACCINES

21

23

67

79

ROTATEQ

16

14

48

41

HEPATITIS VACCINES

10

8

27

23

Other Vaccines

125

126

304

331

TOTAL SANOFI PASTEUR MSD SALES

$

397

$

392

$

827

$

829

OTHER (INCOME) EXPENSE, NET

Sep�YTD

Sep�YTD

3Q14

3Q13

2014

2013

INTEREST INCOME

$

(69

)

$

(67

)

$

(190

)

$

(189

)

INTEREST EXPENSE

191

215

567

600

EXCHANGE LOSSES

61

11

114

278

Other, net (1)

(325

)

13

(1,228

)

(33

)

TOTAL

$

(142

)

$

172

$

(737

)

$

656

(1)�Other, net in the third quarter and first nine months of 2014 includes a $396 million gain on the sale of certain ophthalmic products in several international markets.� Other, net in the first nine months of 2014 also includes a $741 million gain on AstraZeneca�s option exercise.




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings