Merck Announces Fourth-Quarter and Full-Year 2013 Financial Results

Print

February 5, 2014 7:00 am ET

  • Fourth-Quarter 2013 Non-GAAP EPS Increased by 6 Percent Over Prior Year to $0.88, Excluding Certain Items; GAAP EPS Decreased by 13 Percent to $0.26. Full-Year 2013 Non-GAAP EPS of $3.49, Excluding Certain Items; GAAP EPS of $1.47.
  • Fourth-Quarter 2013 Worldwide Sales Were $11.3 Billion, a Decrease of 4 Percent Reflecting Unfavorable Impact of Patent Expiries and a 3 Percent Negative Impact from Foreign Exchange.
  • Full-Year 2013 Worldwide Sales Were $44.0 Billion, a Decrease of 7 Percent Reflecting Unfavorable Impact of Patent Expiries and a 2 Percent Negative Impact from Foreign Exchange.
  • Strong Full-Year Sales Growth for GARDASIL, REMICADE, SIMPONI, ISENTRESS, ZOSTAVAX and the Diabetes Franchise.
  • Returned $11 Billion to Shareholders in 2013 Through Dividends and Share Repurchases.
  • Accelerated Development Program for MK-3475, Including Announcement of Four Collaborations to Evaluate Novel Combination Regimens, Initiation of a Phase I Study in 20 New Cancer Types and Rolling Submission of a BLA to the FDA.
  • 2014 Full-Year Non-GAAP EPS Target of $3.35 to $3.53, Excluding Certain Items; GAAP EPS Range of $2.15 to $2.47.

Merck (NYSE:MRK), known as MSD outside the United States and Canada,
today announced financial results for the fourth quarter and full year
of 2013.

               
Fourth   Fourth   Year Ended   Year Ended
Quarter Quarter Dec. 31, Dec. 31,
$ in millions, except EPS amounts   2013   2012   2013   2012
Sales   $11,319   $11,738   $44,033   $47,267
GAAP EPS   0.26   0.30   1.47   2.00

Non-GAAP EPS that excludes items listed below1

  0.88   0.83   3.49   3.82

GAAP Net Income2

  781   908   4,404   6,168

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

  2,599   2,540   10,443   11,743

Non-GAAP (generally accepted accounting principles) earnings per share
(EPS) for the fourth quarter of $0.88 and $3.49 for the full year of
2013 exclude acquisition-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.

       
$ in millions, except EPS amounts Fourth Quarter   Year Ended
    Dec. 31,   Dec. 31,
2013   2012   2013   2012
EPS                
GAAP EPS   $0.26   $0.30   $1.47   $2.00

Difference3

  0.62   0.53   2.02   1.82

Non-GAAP EPS that excludes items listed below1

  $0.88   $0.83   $3.49   $3.82
 
Net Income                
GAAP net income2   $781   $908   $4,404   $6,168
Difference   1,818   1,632   6,039   5,575
Non-GAAP net income that excludes items listed below1,2   $2,599   $2,540   $10,443   $11,743
 
Decrease (Increase) in Net Income Due to Excluded Items:                

Acquisition-related costs4.

  $1,348   $1,298   $5,549   $5,344
Restructuring costs   962   254   2,401   999

Other5

    493   (13)   493
Net decrease (increase) in income before taxes   2,310   2,045   7,937   6,836

Income tax (benefit) expense6

  (492)   (413)   (1,898)   (1,261)
Decrease (increase) in net income   $1,818   $1,632   $6,039   $5,575

“In 2013 we took decisive action to sharpen our focus, reduce our cost
structure and advance our innovative research and development,” said
Kenneth C. Frazier, chairman and chief executive officer, Merck. “This
year we are excited about the potential of our near- and long-term
pipeline, poised for long-term growth and committed to providing
continued value to patients, customers and our shareholders.”

Select Revenue Highlights

Worldwide sales were $11.3 billion for the fourth quarter of 2013, a
decrease of 4 percent, which includes a 3 percent negative impact from
foreign exchange compared with the fourth quarter of 2012. Full-year
2013 worldwide sales were $44.0 billion, a decrease of 7 percent, which
includes a 2 percent negative impact from foreign exchange, compared to
full-year 2012.

The following table reflects sales of the company’s top human health
pharmaceutical products, as well as total sales of animal health and
consumer care products.

                               
        Year   Year    
Fourth Fourth Change Ended Ended Change
$ in millions Quarter Quarter Ex- Dec. 31, Dec. 31, Ex-
    2013   2012   Change   Exchange   2013   2012   Change   Exchange
Total Sales   $11,319   $11,738   -4%   -1%   $44,033   $47,267   -7%   -5%
Pharmaceutical   9,760   10,085   -3%   0%   37,437   40,601   -8%   -5%
JANUVIA   1,121   1,134   -1%   4%   4,004   4,086   -2%   3%
ZETIA   716   676   6%   9%   2,658   2,567   4%   6%
REMICADE   620   549   13%   9%   2,271   2,076   9%   7%
GARDASIL   394   442   -11%   -9%   1,831   1,631   12%   14%
JANUMET   503   452   11%   11%   1,829   1,659   10%   10%
ISENTRESS   442   381   16%   16%   1,643   1,515   8%   9%
VYTORIN   436   435   0%   -1%   1,643   1,747   -6%   -6%
NASONEX   327   308   6%   10%   1,335   1,268   5%   8%
PROQUAD, M-M-R II and VARIVAX   273   306   -11%   -10%   1,306   1,273   3%   3%
SINGULAIR   298   480   -38%   -31%   1,196   3,853   -69%   -66%
Animal Health   871   898   -3%   -1%   3,362   3,399   -1%   1%
Consumer Care   390   395   -1%   1%   1,894   1,952   -3%   -2%
Other Revenues   298   360   -17%   -19%   1,340   1,315   2%   -1%

Pharmaceutical Revenue Performance

Fourth-quarter pharmaceutical sales declined 3 percent to $9.8 billion,
including a 3 percent negative impact due to foreign exchange. Strong
sales growth for REMICADE (infliximab), ISENTRESS (raltegravir), SIMPONI
(golimumab), JANUMET (sitagliptin and metformin HCI) and ZOSTAVAX
(zoster vaccine live) offset the expected declines in sales of SINGULAIR
(montelukast sodium), MAXALT (rizatriptan benzoate) and TEMODAR
(temozolomide) following loss of market exclusivity. Full-year
pharmaceutical sales declined 8 percent to $37.4 billion, including a 3
percent negative impact due to foreign exchange.

Sales from emerging markets grew 2 percent, including a 6 percent
negative impact due to foreign exchange, and accounted for approximately
21 percent of pharmaceutical sales in the fourth quarter. Sales growth
in the emerging markets was driven by vaccines, acute care and diabetes
products. Full-year sales from emerging markets grew 3 percent,
including a 4 percent negative impact due to foreign exchange.

Worldwide sales of the combined diabetes franchise of JANUVIA
(sitagliptin)/JANUMET, medicines that help lower blood sugar levels in
adults with type 2 diabetes, were $1.6 billion in the fourth quarter of
2013, growing 2 percent compared to the prior year quarter, including a
negative 4 percent impact from foreign exchange, primarily driven by
growth in Europe and the emerging markets. The combined franchise had
sales of $5.8 billion for the full year of 2013, an increase of 2
percent compared with the prior year, including a negative 3 percent
impact from foreign exchange.

Sales of ZETIA (ezetimibe) and VYTORIN (ezetimibe/simvastatin),
medicines for lowering LDL cholesterol, were $1.2 billion in the fourth
quarter, growing 4 percent compared to the prior year quarter, including
a 1 percent negative impact from foreign exchange. The combined
ZETIA/VYTORIN franchise had sales of $4.3 billion for the full year of
2013, comparable to the prior year.

Combined sales of REMICADE and SIMPONI, treatments for inflammatory
diseases, increased 19 percent to $766 million for the fourth quarter of
2013, including a 4 percent benefit from foreign exchange. Global
combined sales for the full year increased to $2.8 billion, 15 percent
over the prior year, including a 2 percent benefit from foreign
exchange. These increases were driven by market growth trends and
continued launch activities for SIMPONI. SIMPONI sales were $500 million
for the full year of 2013.

Sales recorded by Merck for GARDASIL [Human Papillomavirus Quadrivalent
(Types 6, 11, 16, and 18) Vaccine, Recombinant], a vaccine to help
prevent certain diseases caused by four types of human papillomavirus
(HPV), decreased 11 percent to $394 million for the fourth quarter,
including a 2 percent negative impact from foreign exchange. This
decrease was driven by lower sales in the United States as a result of
the timing of public sector purchases and in Japan reflecting the
government’s decision to suspend active promotion of HPV vaccines. These
declines were partially offset by growth in the emerging markets.
Worldwide sales of GARDASIL recorded by Merck for the full year were
$1.8 billion, a 12 percent increase compared to the prior year,
including a 2 percent unfavorable impact from foreign exchange.

Sales of ISENTRESS, an HIV integrase inhibitor for use in combination
with other antiretroviral agents for the treatment of HIV-1 infection,
increased 16 percent to $442 million in the fourth quarter driven by
growth in most markets. Global sales of ISENTRESS for the full year of
2013 were $1.6 billion, an 8 percent increase compared to 2012.

Worldwide sales of SINGULAIR, a once-a-day oral medicine for the chronic
treatment of asthma and the relief of symptoms of allergic rhinitis,
declined 38 percent to $298 million in the fourth quarter. Full-year
2013 worldwide sales for SINGULAIR were $1.2 billion, a 69 percent
decrease compared to the prior year. The patent for SINGULAIR expired in
the United States in August 2012 and in major European markets in
February 2013.

Sales recorded by Merck for ZOSTAVAX, a vaccine for the prevention of
herpes zoster, grew 18 percent to $264 million in the fourth quarter
compared to the prior year quarter, driven by new launches, primarily in
Asia. Global sales of ZOSTAVAX recorded by Merck for the full year of
2013 grew 16 percent to $758 million.

Animal Health Revenue Performance

Global sales of Animal Health products totaled $871 million for the
fourth quarter of 2013, a 3 percent decline compared with the same
period last year, including a 2 percent negative impact due to foreign
exchange. Revenue performance in the quarter reflects lower sales of
ruminant products, which were partially offset by growth in poultry and
aqua products. Global sales for the full year of 2013 were $3.4 billion,
a decline of 1 percent, including a 2 percent negative impact from
foreign exchange, when compared with 2012. Lower sales of ruminant
products were partially offset by growth in companion animal and poultry
products. During the third quarter of 2013, Merck Animal Health
voluntarily suspended the sale of ZILMAX (zilpaterol hydrochloride), a
feed supplement for beef cattle, in the United States and Canada.

Consumer Care Revenue Performance

Fourth-quarter global sales of Consumer Care were $390 million, a
decrease of 1 percent, including a 2 percent negative impact from
foreign exchange, compared to the fourth quarter of 2012. Full-year 2013
global sales were $1.9 billion, a 3 percent decrease compared to
full-year 2012, including a 1 percent negative impact due to foreign
exchange.

Other Revenue Performance

Other revenues – primarily comprised of alliance revenue, miscellaneous
corporate revenues and third-party manufacturing sales – decreased 17
percent to $298 million in the fourth quarter driven by lower revenue
from AstraZeneca (AZ) recorded by Merck as well as by lower third-party
manufacturing sales. Other revenues increased 2 percent to $1.3 billion
for the full year of 2013. Merck anticipates that AZ will exercise its
option to buy Merck’s interest in a subsidiary and, through it, Merck’s
interest in Nexium and Prilosec. If AZ does so, as of July 1, 2014,
Merck will no longer record equity income from AZ and supply sales to AZ
are expected to terminate. The company recorded $920 million of revenue
and $352 million of equity income from AZ for the full year of 2013.

Fourth-Quarter and Full-Year Expense and Other Information

The costs detailed below totaled $10.0 billion on a GAAP basis for the
fourth quarter of 2013 and include $2.3 billion of acquisition-related
costs and restructuring costs.

 

$ in millions

               
  Acquisition-    
Related Restructuring
Fourth Quarter 2013   GAAP   Costs(4)   Costs   Non-GAAP(1)
Materials and production   $4,607   $1,301   $253   $3,053
Marketing and administrative   2,982   32   81   2,869
Research and development   1,836   15   63   1,758
Restructuring costs   565     565  

Fourth Quarter 2012

               
Materials and production   $4,160   $1,185   $40   $2,935
Marketing and administrative   3,390   89   20   3,281
Research and development   2,224   24   3   2,197
Restructuring costs   191     191  

The costs detailed below totaled $38.1 billion on a GAAP basis for
full-year 2013 and include $8.0 billion of acquisition-related costs and
restructuring costs.

 

$ in millions

               
  Acquisition-    
Year Ended Related Restructuring
Dec. 31, 2013   GAAP   Costs(4)   Costs   Non-GAAP(1)
Materials and production   $16,954   $5,176   $446   $11,332
Marketing and administrative   11,911   94   145   11,672
Research and development   7,503   279   101   7,123
Restructuring costs   1,709     1,709  

Year Ended

Dec. 31, 2012

               
Materials and production   $16,446   $4,872   $188   $11,386
Marketing and administrative   12,776   272   90   12,414
Research and development   8,168   200   57   7,911
Restructuring costs   664     664  

The gross margin was 59.3 percent for the fourth quarter of 2013
compared to 64.6 percent for last year’s fourth quarter, reflecting
unfavorable impacts of 13.7 and 10.4 percentage points, respectively,
from the acquisition-related and restructuring costs noted above. The
gross margin was 61.5 percent for the full year of 2013 compared to 65.2
percent for the full year of 2012, reflecting unfavorable impacts of
12.8 and 10.7 percentage points, respectively, from the
acquisition-related and restructuring costs noted above. The non-GAAP
gross margin declines in the fourth quarter and full year of 2013
reflect the unfavorable impacts of recent patent expiries, product mix
and continued pricing pressure in mature markets.

Marketing and administrative expenses, on a non-GAAP basis, were $2.9
billion in the fourth quarter of 2013, a decrease from $3.3 billion in
last year’s fourth quarter. Full-year marketing and administrative
expenses in 2013, on a non-GAAP basis, were $11.7 billion, a decrease
from $12.4 billion in 2012. The declines were primarily due to
productivity measures and the beneficial impact of foreign exchange.

Research and development (R&D) expenses, on a non-GAAP basis, were $1.8
billion in the fourth quarter of 2013, a decrease from $2.2 billion in
the fourth quarter of 2012. For full-year 2013, these expenses, on a
non-GAAP basis, were $7.1 billion, a decrease from $7.9 billion in 2012.
The declines reflect targeted reductions and lower clinical development
spend as a result of portfolio prioritization and increased focus on the
company’s key therapeutic opportunities, as well as lower payments for
licensing activity.

Equity income from affiliates was $53 million for the fourth quarter and
$404 million for the full year, which primarily reflects partnerships
with AZ and Sanofi Pasteur.

Other (income) expense, net, was $157 million of expense in the fourth
quarter of 2013 compared with $669 million of expense in last year’s
fourth quarter, and for the full-year 2013 was $815 million of expense
compared with $1.1 billion of expense in 2012. The fourth quarter of
2012 includes a $493 million net charge related to the settlement of
certain shareholder litigation.

Key Developments

Clinical

  • Accelerated development program for MK-3475, the company’s anti-PD-1
    immunotherapy, including announcement of four collaborations to
    evaluate novel combination regimens and initiation of a Phase I study
    in 20 new cancer types;
  • Interim data for MK-5172/MK-8742, the company’s investigational oral
    combination regimen for treatment of chronic hepatitis C virus (HCV),
    presented at the 2013 American Association for the Study of Liver
    Diseases Annual Meeting showed sustained virologic response in
    100 percent of patients reaching post-treatment follow-up week 12 in
    two of the three combination arms studied;
  • MK-5172/MK-8742 advanced into Phase IIB in a diverse range of chronic
    HCV patients;
  • Interim data for MK-3475, presented at the 10th
    International Congress of the Society for Melanoma Research, showed an
    estimated survival rate of 81 percent at one year in patients with
    advanced melanoma;
  • Phase III data on V503, the company’s 9-valent HPV vaccine candidate,
    showed prevention of 97 percent of cervical, vaginal and vulvar
    pre-cancers caused by five additional HPV types;
  • Phase III trials for MK-8931, the company’s investigational BACE
    inhibitor for Alzheimer’s disease, were initiated; and
  • BACE inhibitor dosing in Phase III study of prodromal disease
    patients is planned.

Regulatory

  • Breakthrough Therapy designation was granted by U.S. Food and Drug
    Administration (FDA) for MK-5172/MK-8742;
  • FDA advisory committee recommended approval of vorapaxar, Merck’s
    investigational antiplatelet medicine; and
  • FDA advisory committee discussed GRASTEK (Timothy Grass Pollen
    Allergen Extract) and RAGWITEK (Short Ragweed Pollen Allergen
    Extract), Merck’s investigational sublingual allergy immunotherapy
    tablets.

Business

  • $11 billion returned to shareholders in 2013 through dividends and
    share repurchases;
  • Divested a portion of the company’s U.S. ophthalmics business; and
  • In January 2014, sold the U.S. marketing rights for SAPHRIS; announced
    plans to divest Sirna Therapeutics, Inc. to Alnylam Pharmaceuticals,
    Inc.

Looking Ahead

  • Rolling submission for MK-3475 in patients with advanced melanoma who
    have previously been treated with ipilimumab to be completed in first
    half of 2014; and
  • New Drug Applications anticipated to the FDA for odanacatib for
    osteoporosis, suvorexant for insomnia and sugammadex sodium injection
    for reversal of neuromuscular blockade induced by rocuronium or
    vecuronium.
  • Anticipate regulatory actions for:

    • V503 (submitted Biologics License Application to the FDA in 2013);
    • Vintafolide in the European Union for use in platinum-resistant
      ovarian cancer;
    • Vorapaxar for the reduction of atherothrombotic events when added
      to standard of care in patients with a history of heart attack and
      no history of stroke or transient ischemic attack;
    • NOXAFIL IV for fungal infections;
    • Vaniprevir in Japan for the treatment of chronic HCV;
    • Allergy immunotherapies GRASTEK and RAGWITEK;
  • Exploring strategic options for the company’s Animal Health and
    Consumer Care businesses to determine the most value-creating option
    for each and could reach different decisions about the two businesses.
    The company expects to complete the process and take action, if any,
    in 2014; and
  • Merck will hold an R&D event for investors and media scheduled for May
    6, 2014.6

Financial Targets

Merck expects full-year 2014 non-GAAP EPS to be between $3.35 and $3.53,
and 2014 GAAP EPS to be between $2.15 and $2.47. The 2014 non-GAAP range
excludes acquisition-related costs and costs related to restructuring
programs, as well as potential gains associated with the expected
termination of the AZ joint venture. The 2014 EPS targets (both non-GAAP
and GAAP) include a potential devaluation of the Venezuelan Bolivar.

Merck expects full-year 2014 revenues to be between $42.4 billion and
$43.2 billion at today’s currency rates. This includes the expectation
that AZ will elect to end the partnership between the companies at
mid-year, as well as lost revenue from patent expirations across
multiple markets and recently announced product divestitures.

In addition, the company expects full-year 2014 non-GAAP marketing and
administrative as well as R&D expenses to be below 2013 levels due to
continuing prioritization and focused spending on core product lines and
upcoming launches.

The company expects its full-year 2014 non-GAAP tax rate to be in the
range of 24 to 26 percent; the rate does not include a 2014 benefit of
an 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   $2.15 to $2.47
Difference3   1.20 to 1.06
Non-GAAP EPS that excludes items listed below   $3.35 to $3.53
 
Acquisition-related costs4   $4,600 to $4,350
Restructuring costs   1,300 to 1,000
Gain on AZ option exercise   (700) to (725)
Net decrease (increase) in income before taxes   5,200 to 4,625
Estimated income tax (benefit) expense   (1,675) to (1,535)
Decrease (increase) in net income   $3,525 to $3,090

Total Employees

As of Dec. 31, 2013, Merck had approximately 76,000 employees worldwide.
In addition, the company’s joint ventures in China and Brazil, which are
included in the consolidated results of Merck, had about 1,300 employees.

Earnings Conference Call

Investors are invited to a live audio webcast of Merck’s fourth-quarter
earnings conference call today at 8:00 a.m. EST by visiting Merck’s
website, 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
26402847. Journalists are invited to monitor the call by dialing (706)
758-9928 or (800) 399-7917 and using ID code number 26402847.
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
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.

Merck 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 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 2012 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 2013 and 2012 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 Tables 2a and 2b, 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 for the period.

4 Includes expenses for the amortization of intangible assets
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 Amount for 2012 represents a net charge related to the
settlement of certain shareholder litigation.

6 Includes an estimated income tax (benefit) expense on the
reconciling items. In addition, the full year amount for 2013 includes
net benefits of approximately $325 million related to the settlements of
certain federal income tax issues.

 
MERCK & CO., INC.
CONSOLIDATED STATEMENT OF OPERATIONS – GAAP
(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)
(UNAUDITED)
Table 1
   
           

GAAP

 

GAAP

 

 

% Change

Full Year   Full Year

% Change

4Q13   4Q12   2013   2012  
       

 

     
Sales $ 11,319 $ 11,738 -4 % $ 44,033 $ 47,267 -7 %
 
Costs, Expenses and Other
Materials and production (1) 4,607 4,160 11 % 16,954 16,446 3 %
Marketing and administrative (1) 2,982 3,390 -12 % 11,911 12,776 -7 %
Research and development (1) 1,836 2,224 -17 % 7,503 8,168 -8 %
Restructuring costs (2) 565 191 * 1,709 664 *
Equity income from affiliates (3) (53 ) (231 ) -77 % (404 ) (642 ) -37 %
Other (income) expense, net (1) (4) 157 669 -77 % 815 1,116 -27 %
Income Before Taxes 1,225 1,335 -8 % 5,545 8,739 -37 %
Income Tax Provision 410 385 1,028 2,440
Net Income 815 950 -14 % 4,517 6,299 -28 %
Less: Net Income Attributable to Noncontrolling Interests 34 42 113 131
Net Income Attributable to Merck & Co., Inc. $ 781 $ 908 -14 % $ 4,404 $ 6,168 -29 %
Earnings per Common Share Assuming Dilution $ 0.26     $ 0.30   -13 % $ 1.47     $ 2.00   -27 %
           
Average Shares Outstanding Assuming Dilution 2,959 3,074 2,996 3,076
Tax Rate (5)   33.5 %     28.8 %   18.5 %     27.9 %
 

* 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 fourth quarter and full year of
2012 reflect a $493 million net charge related to the settlement of
certain shareholder litigation.

(5) The effective tax rate for the full year 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. The effective tax rates for the fourth quarter
and full year of 2012 reflect a favorable ruling on a state tax matter.
In addition, the effective tax rate for the full year of 2012 reflects
the favorable impacts of a settlement with a foreign tax authority and
the realization of foreign tax credits.

MERCK & CO., INC.
CONSOLIDATED STATEMENT OF OPERATIONS
GAAP TO NON-GAAP RECONCILIATION
FOURTH QUARTER 2013
(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)
(UNAUDITED)
Table 2a
                   
Acquisition- Restructuring Adjustment
GAAP

Related Costs(1)

Costs(2)

Subtotal Non-GAAP
   
Sales $ 11,319 $ 11,319
 
Costs, Expenses and Other
Materials and production 4,607 1,301 253 1,554 3,053
Marketing and administrative 2,982 32 81 113 2,869
Research and development 1,836 15 63 78 1,758
Restructuring costs 565 565 565
Equity income from affiliates (53 ) (53 )
Other (income) expense, net 157 157
Income Before Taxes 1,225 (1,348 ) (962 ) (2,310 ) 3,535
Taxes on Income 410

(492

)(3)

902
Net Income 815 (1,818 ) 2,633
Less: Net Income Attributable to Noncontrolling Interests 34 34
Net Income Attributable to Merck & Co., Inc. $ 781 $ (1,818 ) $ 2,599
Earnings per Common Share Assuming Dilution $ 0.26   $ 0.88  
   
Average Shares Outstanding Assuming Dilution 2,959 2,959
Tax Rate   33.5 %   25.5 %
 

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.

 
MERCK & CO., INC.
CONSOLIDATED STATEMENT OF OPERATIONS
GAAP TO NON-GAAP RECONCILIATION
FULL YEAR 2013
(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)
(UNAUDITED)
Table 2b
                       
Acquisition- Restructuring Certain Other Adjustment
GAAP

Related Costs(1)

Costs(2)

Items Subtotal Non-GAAP
   
Sales $ 44,033 $ 44,033
 
Costs, Expenses and Other
Materials and production 16,954 5,176 446 5,622 11,332
Marketing and administrative 11,911 94 145 239 11,672
Research and development 7,503 279 101 380 7,123
Restructuring costs 1,709 1,709 1,709
Equity income from affiliates (404 ) (404 )
Other (income) expense, net 815 (13 ) (13 ) 828
Income Before Taxes 5,545 (5,549 ) (2,401 ) 13 (7,937 ) 13,482
Taxes on Income 1,028

(1,898

)(3)

2,926
Net Income 4,517 (6,039 ) 10,556
Less: Net Income Attributable to Noncontrolling Interests 113 113
Net Income Attributable to Merck & Co., Inc. $ 4,404 $ (6,039 ) $ 10,443
Earnings per Common Share Assuming Dilution $ 1.47   $ 3.49  
   
Average Shares Outstanding Assuming Dilution 2,996 2,996
Tax Rate   18.5 %   21.7 %
 

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 $4.7 billion for the amortization of intangible assets recognized as
a result of mergers and acquisitions, as well as $486 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
(AMOUNTS IN MILLIONS)
Table 3
           
2013 2012 % Change   % Change
1Q   2Q   3Q   4Q   Full Year 1Q   2Q   3Q   4Q   Full Year

4Q

 

Full Year

TOTAL SALES (1) $10,671   $11,010   $11,032   $11,319   $44,033 $11,731   $12,311   $11,488   $11,738   $47,267 -4   -7
PHARMACEUTICAL 8,891   9,310   9,475   9,760   37,437 10,082   10,560   9,875   10,085   40,601 -3   -8
 
Primary Care and Women’s Health
Cardiovascular
Zetia 629 650 662 716 2,658 614 632 645 676 2,567 6 4
Vytorin 394 417 396 436 1,643 444 445 423 435 1,747 -6
 
Diabetes & Obesity
Januvia 884 1,072 927 1,121 4,004 919 1,058 975 1,134 4,086 -1 -2
Janumet 409 474 442 503 1,829 392 411 405 452 1,659 11 10
 
Respiratory
Nasonex 385 325 297 327 1,335 375 293 292 308 1,268 6 5
Singulair 337 281 280 298 1,196 1,340 1,431 602 480 3,853 -38 -69
Dulera 68 79 82 95 324 39 50 52 67 207 42 56
Asmanex 40 49 43 51 184 48 51 42 44 185 17 -1
 
Women’s Health & Endocrine
NuvaRing 151 171 170 193 686 146 157 156 164 623 17 10
Fosamax 137 144 140 139 560 184 186 152 154 676 -10 -17
Follistim AQ 122 134 124 101 481 116 125 111 116 468 -13 3
Implanon 84 102 96 120 403 76 85 93 94 348 28 16
Cerazette 61 48 51 50 208 67 72 64 68 271 -28 -23
 
Other
Arcoxia 121 121 112 131 484 112 117 109 115 453 13 7
Avelox 36 29 38 37 140 73 44 30 55 201 -32 -31
 
Hospital and Specialty
 
Immunology
Remicade 549 527 574 620 2,271 519 518 490 549 2,076 13 9
Simponi 108 120 126 146 500 74 76 86 95 331 53 51
 
Infectious Disease
Isentress 362 412 427 442 1,643 337 398 399 381 1,515 16 8
Cancidas 162 163 151 183 660 145 166 163 145 619 26 7
PegIntron 126 142 104 124 496 162 183 165 143 653 -13 -24
Invanz 110 120 130 128 488 101 110 118 116 445 10 10
Victrelis 110 116 121 81 428 111 126 149 115 502 -29 -15
Noxafil 65 71 75 98 309 59 66 66 68 258 44 20
 
Oncology
Temodar 216 219 162 111 708 237 225 227 229 917 -51 -23
Emend 116 135 123 134 507 102 145 111 131 489 2 4
 
Other
Cosopt / Trusopt 105 103 104 103 416 124 105 102 113 444 -9 -6
Bridion 63 69 75 82 288 58 60 68 75 261 10 10
Integrilin 47 48 45 46 186 53 60 48 51 211 -9 -12
 
Diversified Brands
Cozaar / Hyzaar 267 255 238 246 1,006 336 337 295 315 1,284 -22 -22
Primaxin 84 85 88 79 335 88 104 109 83 384 -5 -13
Zocor 82 74 65 79 301 103 96 86 98 383 -19 -21
Propecia 68 67 71 77 283 108 100 104 112 424 -31 -33
Clarinex 61 64 54 55 235 134 140 64 56 393 -1 -40
Remeron 52 53 44 56 206 57 66 52 57 232 -1 -11
Claritin Rx 76 40 36 52 204 87 48 47 63 244 -16 -16
Proscar 39 58 38 48 183 51 55 55 56 217 -15 -15
Maxalt 40 43 40 25 149 156 154 166 162 638 -85 -77
 
Vaccines
Gardasil 390 383 665 394 1,831 284 324 581 442 1,631 -11 12
ProQuad, M-M-R II and Varivax 272 339 421 273 1,306 255 316 396 306 1,273 -11 3
Zostavax 168 141 185 264 758 76 148 202 225 651 18 16
Pneumovax 23 111 108 193 241 653 112 101 160 208 580 16 13
RotaTeq 162 144 201 129 636 142 142 150 168 601 -23 6
 
Other Pharmaceutical (2) 1,022 1,115 1,059 1,126 4,316 1,066 1,034 1,065 1,161 4,333 -3
 
 
ANIMAL HEALTH 840 851 800 871 3,362 821 865 815 898 3,399 -3 -1
 
CONSUMER CARE (3) 571 490 443 390 1,894 554 552 451 395 1,952 -1 -3
Claritin OTC 177 78 123 92 471 169 145 118 100 532 -8 -12
 
Other Revenues (4) 369 359 314 298 1,340 274 333 347 360 1,315 -17 2

Astra

262   245   220   193   920 186   223   255   251   915 -23   1
 

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 $53
million, $86 million, $127 million, and $101 million for the first,
second, third, and fourth quarters of 2013. Other Vaccines sales
included in Other Pharmaceutical were $60 million, $75 million, $116
million, and $69 million for the first, second, third, and fourth
quarters of 2012, respectively.

(3) The decrease in Consumer Care sales in the second quarter
and full year of 2013 resulted from the ongoing 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. 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.

Merck
Media:
Kelley Dougherty, 908- 423-4291
Steve Cragle, 908-423-3461
or
Investors:
Carol Ferguson, 908-423-4465
Joe Romanelli, 908-423-5185

Unsubscribe from email alerts