-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, M1FxqCvCLxqXwoHmgH/7eopj7TijGUGr9zNxdVpbw4nC12CYcRjMok8xcJKlAiqo F5MpX3lp0GfVIHja8LEB0w== 0001193125-11-022546.txt : 20110203 0001193125-11-022546.hdr.sgml : 20110203 20110203073641 ACCESSION NUMBER: 0001193125-11-022546 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20110128 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Material Impairments ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20110203 DATE AS OF CHANGE: 20110203 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Merck & Co. Inc. CENTRAL INDEX KEY: 0000310158 STANDARD INDUSTRIAL CLASSIFICATION: PHARMACEUTICAL PREPARATIONS [2834] IRS NUMBER: 221918501 STATE OF INCORPORATION: NJ FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-06571 FILM NUMBER: 11568471 BUSINESS ADDRESS: STREET 1: ONE MERCK DRIVE STREET 2: P.O. BOX 100 CITY: WHITEHOUSE STATION STATE: NJ ZIP: 08889-0100 BUSINESS PHONE: 908-423-4840 MAIL ADDRESS: STREET 1: ONE MERCK DRIVE STREET 2: P.O. BOX 100 CITY: WHITEHOUSE STATION STATE: NJ ZIP: 08889-0100 FORMER COMPANY: FORMER CONFORMED NAME: SCHERING PLOUGH CORP DATE OF NAME CHANGE: 19920703 8-K 1 d8k.htm FORM 8-K Form 8-K

 

 

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) January 28, 2011

 

 

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:

 

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

 

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

 

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

 

¨ 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 Registrant on February 3, 2011, regarding earnings for the fourth quarter of 2010, 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 2.06. Material Impairments.

Vorapaxar is a thrombin receptor antagonist or antiplatelet protease activated receptor-1 inhibitor being studied for the prevention and treatment of thrombosis. Merck was studying vorapaxar in two major clinical endpoint trials to evaluate the investigational medicine for the prevention of cardiac events: TRACER, a study in patients with acute coronary syndrome which has ended, and TRA-2P (also known as TIMI 50), a study in patients with prior heart attack, stroke and peripheral artery disease which is continuing in large part. Both studies were designed as event-driven trials in which patients were planned to be followed for a minimum of one year, and both had completed enrollment. In January 2011, Merck announced that the combined Data and Safety Monitoring Board (DSMB) for the two studies had reviewed the available safety and efficacy data, and made recommendations for study changes to the chairpersons of the steering committees for the two studies. The study chairpersons agreed to implement these changes, and as a result: in the TRACER study, patients were to discontinue study drug and investigators were to begin to close out the study in a timely and orderly fashion. In the TRA-2P study, study drug was continued in patients who had experienced a previous heart attack or peripheral arterial disease (approximately 75% of the patients enrolled in the study), and was immediately discontinued in patients who experienced a stroke prior to entry into the study or during the course of the study. Merck subsequently announced that the chairman of the TRA-2P study reported to investigators that the DSMB had communicated that based on all of the data (safety and efficacy) available to them from both trials, they recommended that subjects with a history of stroke not receive vorapaxar. The DSMB had observed an increase in intracranial hemorrhage in patients with a history of stroke that is not outweighed by their considerations of potential benefit.

As a result of these developments, on January 28, 2011 the Company concluded that a fourth quarter 2010 pre-tax impairment charge of $1.7 billion related to the vorapaxar in process research and development intangible asset that was established as part of the Schering-Plough purchase price allocation was appropriate.


Item 9.01. Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit 99.1    Press release issued February 3, 2011 regarding earnings for fourth quarter 2010
Exhibit 99.2    Certain supplemental information not included in the press release


SIGNATURES

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

 

    Merck & Co., Inc.
Date: February 3, 2011     By:  

/s/ Katie E. Fedosz

      KATIE E. FEDOSZ
      Senior Assistant Secretary


EXHIBIT INDEX

 

Exhibit
Number

  

Description

99.1    Press release issued February 3, 2011 regarding earnings for fourth quarter 2010
99.2    Certain supplemental information not included in the press release
EX-99.1 2 dex991.htm PRESS RELEASE ISSUED FEBRUARY 3, 2011 Press release issued February 3, 2011

Exhibit 99.1

 

LOGO      News Release   

 

Media Contacts:    David Caouette    Investor Contacts:    Alex Kelly
   (908) 423-3461       (908) 423-5185
   Steven Campanini       Joe Romanelli
   (908) 423-4291       (908) 423-5088

Merck Announces Fourth Quarter and Full Year 2010 Financial Results

 

   

Company Reports Double-Digit Non-GAAP EPS Growth in the Fourth Quarter

 

   

Fourth Quarter Non-GAAP EPS of $0.88, Excluding Certain Items; GAAP EPS of $(0.17); Full Year 2010 Non-GAAP EPS of $3.42, Excluding Certain Items; GAAP EPS of $0.28

 

   

Continued Strong Global Growth from JANUVIA/JANUMET, SINGULAIR, ISENTRESS, REMICADE

 

   

Realized More than $2 Billion in Net Synergy Savings in 2010; On Track to Reach $3.5 Billion in Annual Savings by End of 2012

 

   

Company Withdraws Previous Long-Term Non-GAAP EPS Target; Full Year 2011 Non-GAAP EPS Target of $3.64 to $3.76, Excluding Certain Items; GAAP EPS Range of $2.05 to $2.33

WHITEHOUSE STATION, N.J., Feb. 3, 2011 – Merck (NYSE: MRK), known as MSD outside the United States and Canada, today announced financial results for the fourth quarter and full year of 2010. The company reported non-GAAP (generally accepted accounting principles) earnings per share (EPS) for the fourth quarter of $0.88, which excludes purchase accounting adjustments, restructuring costs and merger-related expenses. The purchase accounting adjustments include a $1.7 billion pre-tax charge related to its vorapaxar clinical research program. Fourth quarter GAAP EPS was $(0.17). Merck also announced full year 2010 non-GAAP EPS of $3.42, excluding certain items, and full year GAAP EPS of $0.28.

Worldwide sales for the fourth quarter of 2010 were $12.1 billion. GAAP net loss1 for the fourth quarter was $531 million. For the full year of 2010, worldwide sales were $46.0 billion and GAAP net income was $861 million.

A reconciliation of EPS as reported in accordance with GAAP to non-GAAP EPS that excludes certain items is provided in the table that follows. The fourth quarter and full year 2009 results below include legacy Schering-Plough results only for the post-merger period, which began on Nov. 4, 2009.

 

1

Net loss attributable to Merck & Co., Inc.


     Fourth
Quarter

2010
    Fourth
Quarter

2009
    Year Ended
Dec. 31,
2010
    Year Ended
Dec. 31,

2009
 

GAAP EPS

   $ (0.17   $ 2.35      $ 0.28      $ 5.65   

EPS difference2

     1.05        (1.56     3.14        (2.40

Non-GAAP EPS that excludes certain items, listed below3

   $ 0.88      $ 0.79      $ 3.42      $ 3.25   
     Fourth
Quarter

2010
    Fourth
Quarter

2009
    Year Ended
Dec. 31,
2010
    Year Ended
Dec. 31,
2009
 

Purchase accounting adjustments4

   $ 3,431      $ 2,286      $ 9,007      $ 2,286   

Merger restructuring program

     298        1,460        1,795        1,460   

Costs related to other restructuring programs

     56        36        191        521   

Merger-related costs

     160        288        396        544   

Legal reserve

     —          —          950        —     

Gain on AstraZeneca’s asset option exercise

     —          —          (443     —     

Gain associated with Merck/Schering-Plough partnership

     —          (7,530     —          (7,530

Gain from sale of interest in Merial

     —          (400     —          (3,163

Net decrease (increase) in income before taxes

     3,945        (3,860     11,896        (5,882

Income tax (benefit) expense5

     (658     (458     (2,042     390   

Decrease (increase) in net income

   $ 3,287      $ (4,318   $ 9,854      $ (5,492

EPS difference2

   $ 1.05      $ (1.56   $ 3.14      $ (2.40

 

2

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.

3

Merck is providing certain 2010 and 2009 non-GAAP information in the charts on this page and in the charts on pages 5 and 6 related to expenses 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.

4

Amounts for the fourth quarter and full year of 2010 reflect $2.2 billion and $2.4 billion, respectively, of in-process research and development impairment charges, including a charge of $1.7 billion to write-down the intangible asset related to vorapaxar recorded in conjunction with the merger. The remaining amounts in 2010 and the amounts in 2009 represent expenses for the amortization of intangible assets and amortization of purchase accounting adjustments to inventories recognized as a result of the merger.

5

Includes an estimated income tax (benefit) expense on the reconciling items. In addition, amounts for the full year of 2010 include a $391 million tax benefit from changes in a foreign entity’s tax rate, which resulted in a reduction in deferred tax liabilities on product intangibles recorded in conjunction with the merger, as well as a $147 million tax charge related to U.S. health care reform legislation.

 

Page 2


“Merck today reported a high quality fourth quarter characterized by strong revenue performance, significant cost reductions and double-digit earnings growth,” said Kenneth C. Frazier, president and chief executive officer. “These results clearly demonstrate the benefits of the post-merger Merck with our broader product portfolio, robust late-stage pipeline and expanded global footprint.

“Looking ahead, our focus will be on delivering sustainable, profitable top-line growth,” Frazier added. “To do that, Merck will continue to innovate, make disciplined investments in our business and continue to drive out inefficiencies in our operations. Coming out of our first year as a combined company, Merck employees in markets all over the world are energized and excited about capitalizing on the many new opportunities we have to bring value to patients, customers and shareholders.”

Select Business Highlights

 

   

Merck is currently launching more than 10 medicines in key markets around the world.

 

   

The company continues to make progress in its pipeline, including:

 

   

Boceprevir, an investigational oral hepatitis C virus (HCV) protease inhibitor, was granted Priority Review status by the U.S. Food and Drug Administration (FDA) and accelerated assessment status by the European Union.

 

   

The FDA accepted a new drug application for an investigational extended-release formulation of JANUMET (sitagliptin/metformin HCI).

 

   

In the Phase III DEFINE study with Merck’s investigational CETP inhibitor, anacetrapib, patients with coronary heart disease or CHD risk equivalents showed no significant differences from placebo in the primary safety measures studied. In addition, at 24 weeks, anacetrapib decreased LDL-C (bad cholesterol) by 40 percent and increased HDL-C (good cholesterol) by 138 percent in patients already treated with a statin and at guideline-recommended LDL-C goal.

 

Page 3


   

Top-line results for Phase III SUCCEED trial of ridaforolimus showed it met the primary endpoint in patients with metastatic soft-tissue or bone sarcomas.

 

   

Also in the quarter, the company announced the results of the SHARP trial, which showed that VYTORIN (ezetimibe/simvastatin) significantly reduced major vascular events in patients with chronic kidney disease. The SHARP study is the first and only prospective clinical study in patients with chronic kidney disease to show that an LDL cholesterol-lowering medicine reduced major vascular and atherosclerotic events.

 

   

Merck continued its commitment to develop biosimilars through an alliance with Parexel International Corporation.

 

   

The company acquired SmartCells, Inc., a privately held company developing a glucose responsive insulin formulation potentially for the treatment of type 1 and type 2 diabetes.

 

   

The company completed a $2 billion public offering of senior notes. Proceeds will be used for general corporate purposes.

Fourth Quarter and Full Year Sales Results

The following supplemental combined 2009 non-GAAP sales are adjusted to reflect a full quarter and a full year of legacy Merck and legacy Schering-Plough combined results. See Explanatory Note on page 12 of this release for further information.

 

     GAAP
4Q10
     GAAP
4Q09
     Adj.
4Q09
     Supp.
Comb.

Non-
GAAP
4Q09
     GAAP
FY10
     GAAP
FY09
     Adj.
FY09
     Supp.
Comb.
Non-
GAAP
FY09
 

Total Sales

   $ 12,094       $ 10,093       $ 2,123       $ 12,216       $ 45,987       $ 27,428       $ 18,537       $ 45,964   

Human Health6

     10,581         9,072         1,733         10,805         39,811         25,236         14,862         40,098   

Animal Health

     815         494         265         759         2,941         494         2,222         2,716   

Consumer Care6

     251         149         83         232         1,342         149         1,131         1,281   

Other Revenues7

     447         379         41         420         1,893         1,548         322         1,870   

 

 

6

Human Health includes worldwide prescription pharmaceutical sales and consumer product sales excluding the U.S. and Canada. Consumer Care includes U.S. and Canada consumer product sales.

7

Other revenues are primarily comprised of alliance revenue, miscellaneous corporate revenues and third party manufacturing sales. Revenue from AstraZeneca LP recorded by Merck was $302 million in the fourth quarter and $1.3 billion for the full year of 2010.

 

Page 4


Fourth Quarter and Full Year Expense and Other Information

The fourth quarter and full year 2010 results below reflect the performance of the combined company. The increases in 2010 non-GAAP expenses are largely due to the inclusion of legacy Schering-Plough post-merger results.

The costs detailed below on a GAAP basis during the fourth quarter of 2010 totaled $12.7 billion and include $3.9 billion of purchase accounting adjustments, restructuring costs and merger-related costs.

On a full year 2010 GAAP basis, these costs totaled $43.6 billion and include $11.4 billion in purchase accounting adjustments, restructuring costs and merger-related costs. See below for 2009 comparable periods.

Fourth Quarter

 

            Included in expenses for the period         
     GAAP      Purchase
Accounting
Adjustments4
     Restructuring
Costs
    Merger-
Related

Costs
     Non-GAAP3  

2010

             

Materials and production

   $ 4,440       $ 1,206       $ 105      $ —         $ 3,129   

Marketing and administrative

     3,579         —           13        160         3,406   

Research and development

     4,517         2,225         115        —           2,177   

Restructuring costs

     121         —           121        —           —     

2009

             

Materials and production

   $ 4,901       $ 2,286       $ 19      $ —         $ 2,596   

Marketing and administrative

     3,455         —           —          265         3,190   

Research and development

     1,971         —           (13     —           1,984   

Restructuring costs

     1,490         —           1,490        —           —     

 

Page 5


Full Year

 

            Included in expenses for the period         
     GAAP      Purchase
Accounting
Adjustments4
     Restructuring
Costs
     Merger-
Related

Costs
     Non-GAAP3  

2010

              

Materials and production

   $ 18,396       $ 6,566       $ 430       $ —         $ 11,400   

Marketing and administrative

     13,245         —           143         379         12,723   

Research and development

     10,991         2,441         428         —           8,122   

Restructuring costs

     985         —           985         —           —     

2009

              

Materials and production

   $ 9,019       $ 2,286       $ 115       $ —         $ 6,618   

Marketing and administrative

     8,543         —           —           371         8,172   

Research and development

     5,845         —           232         —           5,613   

Restructuring costs

     1,634         —           1,634         —           —     

The gross margin was 63.3 percent for the fourth quarter and 60.0 percent for the full year of 2010, reflecting 10.8 and 15.2 percentage point unfavorable impacts, respectively, from the purchase accounting adjustments and restructuring costs noted above.

Equity income from affiliates was $171 million in the fourth quarter and $587 million for the full year of 2010. Equity income from affiliates primarily includes the AstraZeneca LP, Johnson & Johnson Merck Consumer Pharmaceuticals Company and Sanofi Pasteur MSD partnerships, and no longer reflects any contribution from the Merck/Schering-Plough partnership or from Merial Limited (Merial).

Other (income) expense, net was $309 million of expense in the fourth quarter of 2010 which includes $120 million of exchange losses due to the Venezuelan currency devaluation. Other (income) expense, net was $1.3 billion of expense for the full year of 2010, which reflects a previously disclosed $950 million legal reserve, $200 million of exchange losses due to Venezuelan currency devaluations and $443 million of income recognized upon AstraZeneca’s asset option exercise in the second quarter. Other (income) expense, net for the fourth quarter of 2009 was $7.8 billion of income primarily reflecting a $7.5 billion gain associated with obtaining a controlling interest in the Merck/Schering-Plough partnership. Other (income) expense, net for the full year of 2009 was $10.7 billion of income which included the $7.5 billion gain associated with obtaining a controlling interest in the Merck/Schering-Plough partnership, and a $3.2 billion gain from the sale of Merck’s interest in Merial.

 

Page 6


The GAAP effective tax rate of 28.7 percent for the fourth quarter of 2010 reflects the impact of purchase accounting adjustments, restructuring costs and merger-related costs. The non-GAAP effective tax rate, which excludes these items, was 14.1 percent for the quarter. Both the GAAP and non-GAAP effective tax rates reflect a benefit of approximately $80 million as a result of the fourth quarter 2010 enactment of the tax extenders legislation, including the R&D tax credit.

Financial Targets

The company expects full year 2011 revenue to grow in the low to mid-single digit percent range from the base of $46.0 billion in the full year 2010.

In 2011, Merck is targeting full year non-GAAP EPS in the range of $3.64 to $3.76, excluding certain items, and a 2011 GAAP EPS range of $2.05 to $2.33. The 2011 non-GAAP EPS range excludes purchase accounting adjustments, restructuring and merger-related costs.

EPS and other financial targets for 2011 assume that Merck will retain full rights to REMICADE and SIMPONI in the applicable markets. The 2011 targets also assume that the results from the animal health business will continue to be reported in net sales and operating expenses for the entire year, and these targets will be adjusted upon formation of the joint venture.

A reconciliation of anticipated 2011 EPS as reported in accordance with GAAP to non-GAAP EPS that excludes certain items is provided in the table below.

Non-GAAP research and development expense, which excludes joint ventures, is anticipated to be approximately $8.1 billion to $8.5 billion for the full year of 2011. This target excludes restructuring costs and in-process R&D impairment charges.

Merck estimates that its consolidated non-GAAP 2011 tax rate will be approximately 20 percent to 22 percent.

Given industry pressures such as greater E.U. austerity measures and the additional impact of U.S. health care reform, as well as developments in its vorapaxar clinical program, the company has withdrawn its previous long-term target of high single-digit non-GAAP EPS compound annual growth rate from 2009 to 2013.

 

Page 7


     Full Year 2011  

GAAP EPS

   $ 2.05 to $2.33   

EPS difference2

   $ 1.59 to $1.43   

Non-GAAP EPS that excludes certain items, listed below

   $ 3.64 to $3.76   
     Full Year 2011  

Purchase accounting adjustments

   $ 4,800 to $4,500   

Costs related to restructuring programs

     900 to 700   

Merger-related costs

     200 to 100   

Net decrease (increase) in income before taxes

     5,900 to 5,300   

Income tax (benefit) expense8 on above items

     (980) to (860

Decrease (increase) in net income

   $ 4,920 to $4,440   

EPS difference2

   $ 1.59 to $1.43   

Product Performance – Human Health

Bone, Respiratory, Immunology and Dermatology

Worldwide sales of SINGULAIR (montelukast sodium), a once-a-day oral medicine indicated for the chronic treatment of asthma and the relief of symptoms of allergic rhinitis, were $1.3 billion for the fourth quarter of 2010, an increase of 7 percent compared with the fourth quarter of 2009. Full year worldwide sales for SINGULAIR were $5.0 billion, a 7 percent increase compared with the prior year.

Global sales of NASONEX (mometasone furoate monohydrate) nasal spray, an inhaled nasal corticosteroid for the treatment of nasal allergy symptoms, were $303 million for the fourth quarter and $1.2 billion for the full year of 2010.

Sales of REMICADE (infliximab) were $710 million for the fourth quarter and $2.7 billion for the full year of 2010. REMICADE is a treatment for inflammatory diseases. Sales of SIMPONI (golimumab) were $42 million for the fourth quarter and $97 million for the full year of 2010. SIMPONI, a once-monthly, subcutaneous treatment for certain inflammatory diseases, has been launched in 18 countries and launches in other international markets are planned. A subsidiary of Merck has exclusive marketing rights for REMICADE and SIMPONI outside the United States except in China, Japan, Indonesia, Taiwan and Hong Kong. The subsidiary’s rights to market REMICADE and SIMPONI are the subject of an ongoing arbitration process with Centocor, which has been previously disclosed.

 

8 Represents an estimated income tax (benefit) expense on the reconciling items.

 

Page 8


Cardiovascular

Global sales of ZETIA (ezetimibe) and VYTORIN (ezetimibe/simvastatin), the company’s cholesterol-lowering medicines, were $629 million and $562 million, respectively, for the fourth quarter of 2010. Annual worldwide sales of ZETIA for 2010 were $2.3 billion and $2.0 billion for VYTORIN.

Diabetes and Obesity

JANUVIA (sitagliptin), Merck’s DPP-4 inhibitor for the treatment of type 2 diabetes, recorded worldwide sales of $675 million during the fourth quarter of 2010, representing a 21 percent increase compared with the same quarter in 2009. JANUMET (sitagliptin/metformin hydrochloride), a single tablet that targets all three key defects of type 2 diabetes, achieved worldwide sales of $288 million during the quarter, an increase of 42 percent compared with the fourth quarter 2009. The JANUVIA/JANUMET combined franchise had sales of $962 million during the fourth quarter of 2010, an increase of 27 percent compared to the same quarter in 2009. JANUVIA reached $2.4 billion in worldwide sales in 2010, while JANUMET achieved $954 million in global sales for the year. The combined JANUVIA/JANUMET franchise had sales of $3.3 billion for the full year of 2010, an increase of 29 percent.

Infectious Disease

ISENTRESS (raltegravir), an HIV integrase inhibitor for use in combination with other antiretroviral agents for the treatment of HIV-1 infection, reported worldwide sales of $313 million for the fourth quarter of 2010, an increase of 34 percent compared with the fourth quarter of 2009. Global sales of ISENTRESS for the full year of 2010 were $1.1 billion, a 45 percent increase compared with the prior year.

Worldwide sales of PEGINTRON (peginterferon alfa-2b) for chronic hepatitis C were $198 million for the fourth quarter and $737 million for the full year of 2010.

Diversified Brands

Merck’s diversified brands are human health pharmaceutical products that are approaching the expiration of their marketing exclusivity or are no longer protected by patents in developed markets, but continue to be a core part of the company’s offering in other markets around the world.

 

Page 9


Global sales of Merck’s antihypertensive medicines, COZAAR (losartan potassium) and HYZAAR9 (losartan potassium and hydrochlorothiazide), were $415 million for the fourth quarter of 2010, representing a 57 percent decrease compared with the fourth quarter of 2009. Full year worldwide sales for COZAAR/HYZAAR were $2.1 billion, a 41 percent decrease compared to the full year of 2009. The company continues to experience a significant decline in COZAAR/HYZAAR sales since these medicines have lost marketing exclusivity in the United States and in major European markets.

Neuroscience and Ophthalmology

Global sales of MAXALT (rizatriptan benzoate), Merck’s tablet for the acute treatment of migraine, were $149 million for the fourth quarter of 2010, a 5 percent decrease from the same quarter last year. MAXALT reported global sales of $550 million for the full year of 2010, a 4 percent decrease from the full year 2009.

Sales of BRIDION (sugammadex), for the reversal of certain muscle relaxants during surgery, were $40 million in the fourth quarter of 2010 and $103 million for the full year of 2010. BRIDION is currently launching in more than 30 countries outside of the United States.

Oncology

Sales of TEMODAR (temozolomide), a treatment for certain types of brain tumors, were $266 million for the fourth quarter and $1.1 billion for the full year of 2010.

Global sales of EMEND (aprepitant), a treatment for chemotherapy-induced nausea and vomiting, were $110 million for the fourth quarter, an increase of 23 percent compared with the same quarter of 2009, and $378 million for full year 2010, an increase of 19 percent compared with the same period last year.

Sales of CAELYX (pegylated liposomal doxorubicin hydrochloride) for the treatment of ovarian cancer, metastatic breast cancer and Kaposi’s sarcoma, were $75 million for the fourth quarter and $284 million for the full year of 2010. As previously disclosed, marketing rights for CAELYX returned to Johnson & Johnson on Dec. 31, 2010.

Vaccines10

Total sales as recorded by Merck of its cervical cancer vaccine, GARDASIL (human papillomavirus (HPV) quadrivalent (types 6, 11, 16, 18) vaccine, recombinant), were $221 million for the fourth quarter of 2010, a 20 percent decrease from the same quarter in 2009. The decrease is primarily a result of a government purchase for the CDC Strategic National Stockpile in the fourth quarter 2009. Worldwide sales of GARDASIL for the year were $988 million, a 12 percent decrease compared with the prior year.

 

9 COZAAR and HYZAAR are registered trademarks of E.I. duPont de Nemours and Company, Wilmington, Del.
10 Vaccines in most major European markets are sold through the company’s joint venture, Sanofi Pasteur MSD, and the results from the company’s interest in the joint venture are recorded in equity income from affiliates.

 

Page 10


Worldwide sales of Merck’s other viral vaccines, which include VARIVAX (varicella virus vaccine live), M-M-R II (measles, mumps and rubella virus vaccine live) and PROQUAD (measles, mumps, rubella and varicella virus vaccine live), as recorded by Merck, were $285 million for the fourth quarter of 2010, a decrease of 14 percent compared with the same period a year earlier. The decrease is primarily a result of a 2009 government purchase of VARIVAX for the CDC Strategic National Stockpile. Sales of other viral vaccines for the year were $1.4 billion, an increase of 1 percent over full year 2009.

ZOSTAVAX (zoster vaccine live), the company’s vaccine to help prevent shingles (herpes zoster), recorded sales of $107 million for the fourth quarter of 2010 compared with $76 million for the fourth quarter of 2009. Sales for the full year of 2010 were $243 million compared with $277 million for 2009. Sales this quarter were driven by significant backorder fulfillment. Product backorders are expected to continue through at least the first quarter of 2011 and the company anticipates sales in future quarters will be affected by availability of supply.

Women’s Health and Endocrine

Global sales of NUVARING (etonogestrel/ethinyl estradiol) vaginal ring, a contraceptive product, were $145 million for the fourth quarter and $559 million for the full year of 2010.

Sales of FOLLISTIM AQ (follitropin beta injection), a fertility treatment, were $138 million for the fourth quarter and $528 million for the full year of 2010.

Product Performance — Animal Health

Animal Health sales totaled $815 million for the fourth quarter and $2.9 billion for the full year of 2010, reflecting continued solid performance among ruminant and swine products. Animal Health includes pharmaceutical and vaccine products for the prevention, treatment and control of disease in all major farm and companion animal species. Merck and sanofi-aventis continue the process of forming the proposed Animal Health joint venture and expect to close the transaction in the first half of 2011.

Product Performance — Consumer Care

Consumer Care sales were $251 million for the fourth quarter and $1.3 billion for the full year of 2010, which reflect continued strong performance of a number of key brands including DR. SCHOLL’s and COPPERTONE. Consumer Care includes footcare and suncare consumer products, and a variety of over-the-counter medicines.

 

Page 11


Total Employees

As of Dec. 31, 2010, Merck had approximately 94,000 employees worldwide.

Explanatory Note

Supplemental combined non-GAAP sales are provided on page 4 and in the attached schedules at the end of this news release to reflect the revenues of the company’s product sales on a comparable basis to periods prior to the merger. Merck has defined supplemental combined non-GAAP sales as GAAP sales adjusted to reflect a full quarter and full year of Merck and Schering-Plough performance as if the merger closed at the beginning of the periods indicated in the applicable table. This supplemental information is provided to enhance investors’ understanding of the company’s products and overall business performance. This information should be considered in addition to, but not in lieu of, sales recorded in accordance with GAAP. Supplemental combined non-GAAP sales are available in Tables 3 and 3a as part of this news release, and additional information is included in the 8-K filing today.

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 Web site, www.merck.com/investors/events-and-presentations/home.html. Institutional investors and analysts can participate in the call by dialing (706) 758-9927 or (877) 381-5782. Journalists are invited to listen in on the call by dialing (706) 758-9928 or (800) 399-7917. A replay of the call will be available starting at 11 a.m. EST on Feb. 3 through 11:59 p.m. EST on Feb. 11. To listen to the replay, dial (706) 645-9291 or (800) 642-1687 and enter ID No. 30176534.

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 that donate and deliver our products to the people who need them. For more information, visit www.merck.com.

 

Page 12


Forward-Looking Statement

This news release includes “forward-looking statements” within the meaning of the safe harbor provisions of the United States Private Securities Litigation Reform Act of 1995. Such statements may include, but are not limited to, statements about the benefits of the merger between Merck and Schering-Plough, including future financial and operating results, the combined company’s plans, objectives, expectations and intentions and other statements that are not historical facts. Such statements are based upon the current beliefs and expectations of Merck’s management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements.

The following factors, among others, could cause actual results to differ from those set forth in the forward-looking statements: the possibility that the expected synergies from the merger of Merck and Schering-Plough will not be realized, or will not be realized within the expected time period; the impact of pharmaceutical industry regulation and health care legislation; the risk that the businesses will not be integrated successfully; disruption from the merger making it more difficult to maintain business and operational relationships; Merck’s ability to accurately predict future market conditions; dependence on the effectiveness of Merck’s patents and other protections for innovative products; the risk of new and changing regulation and health policies in the U.S. and internationally and the exposure to litigation and/or regulatory actions.

Merck undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future events or otherwise. Additional factors that could cause results to differ materially from those described in the forward-looking statements can be found in Merck’s 2009 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 13


MERCK & CO., INC.

CONSOLIDATED STATEMENT OF OPERATIONS - GAAP

(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)

(UNAUDITED)

Table 1

 

     GAAP           GAAP        
     4Q10     4Q09     %
Change
    Full Year
2010
    Full Year
2009
    %
Change
 

Sales

   $ 12,094      $ 10,093        20   $ 45,987      $ 27,428        68

Costs, Expenses and Other

            

Materials and production (1)

     4,440        4,901        -9     18,396        9,019        *   

Marketing and administrative (1)

     3,579        3,455        4     13,245        8,543        55

Research and development (1)

     4,517        1,971        *        10,991        5,845        88

Restructuring costs (2)

     121        1,490        -92     985        1,634        -40

Equity income from affiliates (3)

     (171     (374     -54     (587     (2,235     -74

Other (income) expense, net (4)

     309        (7,813     *        1,304        (10,668     *   

(Loss) Income Before Taxes

     (701     6,463        *        1,653        15,290        -89

Income Tax (Benefit) Provision

     (201     (60       671        2,268     

Net (Loss) Income

     (500     6,523        *        982        13,022        -92

Less: Net Income Attributable to Noncontrolling Interests

     31        29          121        123     

Net (Loss) Income Attributable to Merck & Co., Inc.

   $ (531   $ 6,494        *      $ 861      $ 12,899        -93

(Loss) Earnings per Common Share Assuming Dilution (5)

   $ (0.17   $ 2.35        *      $ 0.28      $ 5.65        -95

Average Shares Outstanding Assuming Dilution (6)

     3,081        2,753          3,120        2,273     

Tax Rate (7)

     28.7     -0.9       40.6     14.8  

*³ 100%

 

(1) Amounts include the impact of purchase accounting adjustments, restructuring costs and merger-related costs. See accompanying tables for details.
(2) Represents separation and other related costs associated with restructuring activities.
(3) In 2010, equity income from affiliates no longer reflects any contribution from the Merck/Schering-Plough partnership, which is now wholly-owned by the company as a result of the merger, or from Merial Limited due to the divesture of Merck’s interest in September 2009.
(4) Other (income) expense, net in the fourth quarter and full year of 2010 includes $120 million and $200 million, respectively, of exchange losses due to Venezuelan currency devaluations. Other (income) expense, net for the full year of 2010 also includes a $950 million legal reserve and a $443 million gain recognized upon AstraZeneca’s exercise of the asset option. Other (income) expense, net in the fourth quarter of 2009 includes a $7.5 billion gain related to the Merck/Schering-Plough partnership recognized in connection with the merger. In addition, other (income) expense, net for the full year of 2009 includes a $3.2 billion gain on the divestiture of Merck’s interest in Merial Limited. Other (income) expense, net includes merger-related costs of $17 million for the full year of 2010 and $23 million and $173 million for the fourth quarter and full year of 2009, respectively.
(5) The company calculates earnings per share pursuant to the two-class method which requires the allocation of net income between common shareholders and participating security holders (losses are not allocated). Net income attributable to Merck & Co., Inc. common shareholders used to calculate earnings per common share assuming dilution was $6,463 million for the fourth quarter of 2009 and was $859 million and $12,853 million for the full year of 2010 and 2009, respectively.
(6) Because the company recorded a loss in the fourth quarter of 2010, no potential dilutive common shares were used in the computation of loss per share assuming dilution as the effect would have been anti-dilutive.
(7) The GAAP effective tax rates for the fourth quarter and full year of 2010 were 28.7% and 40.6%, respectively. Excluding the impact of the non-GAAP items detailed in the accompanying tables, the effective tax rates were 14.1% and 20.0% for the fourth quarter and full year of 2010, respectively. The fourth quarter and full year of 2010 GAAP and non-GAAP effective tax rates reflect a benefit of approximately $80 million as a result of the fourth quarter 2010 enactment of the tax extenders legislation, including the R&D tax credit.

The GAAP effective tax rates for the fourth quarter and full year of 2009 were (0.9)% and 14.8%, respectively. Excluding the impact of the non-GAAP items detailed in the accompanying tables, the effective tax rates were 15.3% and 20.0% for the fourth quarter and full year of 2009, respectively. The fourth quarter and full year of 2009 GAAP and non-GAAP effective tax rates were impacted by the favorable effect of tax settlements.


MERCK & CO., INC.

CONSOLIDATED STATEMENT OF OPERATIONS

GAAP TO NON-GAAP RECONCILIATION

FOURTH QUARTER 2010

(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)

(UNAUDITED)

Table 2a

 

     GAAP     Purchase
Accounting  (1)
    Restructuring
Costs (2)
    Merger-Related
Costs (3)
    Adjustment
Subtotal
    Non-GAAP  

Sales

   $ 12,094            $ —        $ 12,094   

Materials and production

     4,440        1,206        105          1,311        3,129   

Marketing and administrative

     3,579          13        160        173        3,406   

Research and development

     4,517        2,225        115          2,340        2,177   

Restructuring costs

     121          121          121        —     

Equity income from affiliates

     (171           —          (171

Other (income) expense, net

     309              —          309   

(Loss) Income Before Taxes

     (701     (3,431     (354     (160     (3,945     3,244   

Income Tax (Benefit) Provision

     (201           (658 (4)      457   

Net (Loss) Income

     (500           (3,287     2,787   

Less: Net Income Attributable to Noncontrolling Interests

     31              —          31   

Net (Loss) Income Attributable to Merck & Co., Inc.

   $ (531         $ (3,287   $ 2,756   

(Loss) Earnings per Common Share Assuming Dilution

   $ (0.17           $ 0.88  (5) 

Average Shares Outstanding Assuming Dilution

     3,081                3,106   

Tax Rate

     28.7             14.1

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 and the amortization of purchase accounting adjustments to inventories recognized as a result of the merger. Amounts included in research and development expenses represent in-process research and development (“IPR&D”) impairment charges, including a $1.7 billion charge to write-down the intangible asset related to vorapaxar.
(2) Amounts primarily include employee separation costs and accelerated depreciation associated with facilities to be closed or divested.
(3) Merger-related costs include transaction and integration costs associated with the merger.
(4) Represents the estimated tax impact on the reconciling items.
(5) The company calculates earnings per share pursuant to the two-class method which requires the allocation of net income between common shareholders and participating security holders. Net income attributable to Merck & Co., Inc. common shareholders used to calculate non-GAAP earnings per common share assuming dilution was $2,746 million for the fourth quarter of 2010.


MERCK & CO., INC.

CONSOLIDATED STATEMENT OF OPERATIONS

GAAP TO NON-GAAP RECONCILIATION

FULL YEAR 2010

(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)

(UNAUDITED)

Table 2b

 

     GAAP     Purchase
Accounting  (1)
    Restructuring
Costs (2)
    Merger-Related
Costs (3)
    Certain Other
Items (4)
    Adjustment
Subtotal
    Non-GAAP  

Sales

   $ 45,987              $ —        $ 45,987   

Materials and production

     18,396        6,566        430            6,996        11,400   

Marketing and administrative

     13,245          143        379          522        12,723   

Research and development

     10,991        2,441        428            2,869        8,122   

Restructuring costs

     985          985            985        —     

Equity income from affiliates

     (587             —          (587

Other (income) expense, net

     1,304            17        507        524        780   

Income Before Taxes

     1,653        (9,007     (1,986     (396     (507     (11,896     13,549   

Taxes on Income

     671                (2,042 ) (5)      2,713   

Net Income

     982                (9,854     10,836   

Less: Net Income Attributable to Noncontrolling Interests

     121                —          121   

Net Income Attributable to Merck & Co., Inc.

   $ 861              $ (9,854   $ 10,715   

Earnings per Common Share Assuming Dilution

   $ 0.28                $ 3.42  (6) 

Average Shares Outstanding Assuming Dilution

     3,120                  3,120   

Tax Rate

     40.6               20.0

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 and the amortization of purchase accounting adjustments to inventories recognized as a result of the merger. Amounts included in research and development expenses represent in-process research and development (“IPR&D”) impairment charges, including a $1.7 billion charge to write-down the intangible asset related to vorapaxar.
(2) Amounts primarily include employee separation costs and accelerated depreciation associated with facilities to be closed or divested.
(3) Merger-related costs include transaction and integration costs associated with the merger.
(4) Included in other (income) expense, net is a $950 million legal reserve and a $443 million gain recognized upon AstraZeneca’s exercise of the asset option.
(5) Includes a $391 million tax benefit from changes in a foreign entity’s tax rate, a charge of $147 million associated with a change in tax law enacted as part of U.S. health care reform legislation, as well as the estimated tax impact on the other reconciling items.
(6) The company calculates earnings per share pursuant to the two-class method which requires the allocation of net income between common shareholders and participating security holders. Net income attributable to Merck & Co., Inc. common shareholders used to calculate non-GAAP earnings per common share assuming dilution was $10,673 million for the full year of 2010.


MERCK & CO., INC.

FRANCHISE / KEY PRODUCT SALES

FOURTH QUARTER 2010

(AMOUNTS IN MILLIONS)

Table 3

The following Table reflects Supplemental Combined Non-GAAP sales for the prior year which were adjusted to reflect a full quarter of Merck and Schering-Plough combined results as if the merger closed as of January 1, 2009.

 

     GAAP
4Q10
     GAAP
4Q09
     Adjustment
4Q09
     Supp.  Comb.
Non-GAAP

4Q09
     % Change
(4Q10 GAAP vs Supp.
Comb.  Non-GAAP
4Q09)
 
              

TOTAL SALES (1)

   $ 12,094       $ 10,093       $ 2,123       $ 12,216         -1   
                                            

HUMAN HEALTH (2)

     10,581         9,072         1,733         10,805         -2   

Bone, Resp., Imm., & Dermatology

              

Singulair

     1,349         1,260            1,260         7   

Remicade

     710         431         205         635         12   

Nasonex

     303         165         121         286         6   

Fosamax

     234         285            285         -18   

Clarinex

     146         101         55         155         -6   

Arcoxia

     115         98            98         17   

Proventil

     55         26         30         56         -2   

Asmanex

     53         37         21         58         -8   

Cardiovascular

              

Zetia

     629         399         215         614         2   

Vytorin

     562         384         194         577         -3   

Integrilin

     63         46         26         72         -12   

Diabetes & Obesity

              

Januvia

     675         558            558         21   

Janumet

     288         202            202         42   

Infectious Disease

              

Isentress

     313         234            234         34   

PegIntron

     198         149         67         216         -8   

Cancidas

     174         175            175         —     

Primaxin

     158         196            196         -19   

Invanz

     113         88            88         29   

Avelox

     92         66         52         118         -22   

Rebetol

     54         36         21         57         -4   

Crixivan / Stocrin

     58         52            52         11   

Diversified Brands

              

Cozaar / Hyzaar

     415         955            955         -57   

Zocor

     121         139            139         -13   

Propecia

     124         123            123         1   

Claritin Rx

     122         71         38         109         11   

Vasotec / Vaseretic

     64         85            85         -25   

Remeron

     62         38         21         60         5   

Proscar

     44         72            72         -39   

Neurosciences & Ophthalmology

              

Maxalt

     149         156            156         -5   

Cosopt / Trusopt

     131         134            134         -2   

Subutex / Suboxone

     1         36         20         56         -98   

Oncology

              

Temodar

     266         188         103         292         -9   

Emend

     110         89            89         23   

Caelyx

     75         47         24         70         7   

Intron A

     54         38         16         54         -1   

Vaccines

              

ProQuad, M-M-R II and Varivax

     285         333            333         -14   

Gardasil

     221         277            277         -20   

RotaTeq

     169         135            135         25   

Pneumovax

     156         128            128         22   

Zostavax

     107         76            76         41   

Women’s Health & Endocrine

              

NuvaRing

     145         88         47         135         7   

Follistim AQ

     138         96         53         149         -7   

Implanon

     71         37         16         53         34   

Cerazette

     49         35         18         53         -8   

Other Human Health (3)

     1,160         708         372         1,079         8   

ANIMAL HEALTH

     815         494         265         759         7   

CONSUMER CARE (2)

     251         149         83         232         8   

Claritin OTC

     67         39         25         63         6   

Other Revenues (4)

     447         379         41         420         6   

Astra

     302         332            332         -9   

 

(1)

Only select products are shown.

(2)

Human Health includes worldwide prescription pharmaceutical sales and consumer product sales excluding the US and Canada. Consumer Care includes US and Canada consumer product sales.

(3)

Includes Human Health products not individually shown above. Other Vaccines sales included in Other Human Health were $75 million and $50 million for fourth quarter 2010 and 2009, respectively.

(4)

Other revenues are primarily comprised of alliance revenue, miscellaneous corporate revenues and third party manufacturing sales.

Note: The company is providing Supplemental Combined Non-GAAP sales to reflect the revenues of the company’s product sales on a comparable basis to periods prior to the merger. Merck has defined Supplemental Combined Non-GAAP sales as GAAP sales adjusted to reflect a full quarter of Merck and Schering-Plough performance as if the merger closed at the beginning of the periods indicated in this table. This supplemental information is provided to enhance investors’ understanding of the company’s sales performance. This information should be considered in addition to, but not in lieu of, sales reported in accordance with GAAP.


MERCK & CO., INC.

FRANCHISE / KEY PRODUCT SALES

FULL YEAR 2010

(AMOUNTS IN MILLIONS)

Table 3a

The following Table reflects Supplemental Combined Non-GAAP sales for the prior year which were adjusted to reflect the period of Merck and Schering-Plough combined results as if the merger closed as of January 1, 2009.

 

     GAAP
Full Year  10
     GAAP
Full Year  09
     Adjustment
Full  Year 09
     Supp.  Comb.
Non-GAAP

Full Year 09
     % Change
(FY 10 GAAP vs
Supp. Comb.
Non-GAAP FY 09)
 
              

TOTAL SALES (1)

   $ 45,987       $ 27,428       $ 18,537       $ 45,964         —     
                                            

HUMAN HEALTH (2)

     39,811         25,236         14,862         40,098         -1   

Bone, Resp., Imm., & Dermatology

              

Singulair

     4,987         4,660            4,660         7   

Remicade

     2,714         431         1,896         2,327         17   

Nasonex

     1,220         165         1,014         1,179         3   

Fosamax

     926         1,100            1,100         -16   

Clarinex

     659         101         619         719         -8   

Arcoxia

     398         358            358         11   

Proventil

     210         26         198         225         -7   

Asmanex

     208         37         177         214         -3   

Cardiovascular

              

Zetia

     2,297         403         1,841         2,244         2   

Vytorin

     2,014         441         1,671         2,112         -5   

Integrilin

     266         46         249         295         -10   

Diabetes & Obesity

              

Januvia

     2,385         1,922            1,922         24   

Janumet

     954         658            658         45   

Infectious Disease

              

Isentress

     1,090         752            752         45   

PegIntron

     737         149         696         844         -13   

Cancidas

     611         617            617         -1   

Primaxin

     610         689            689         -11   

Invanz

     362         293            293         24   

Avelox

     316         66         302         368         -14   

Rebetol

     221         36         218         254         -13   

Crixivan / Stocrin

     206         206            206         —     

Diversified Brands

              

Cozaar / Hyzaar

     2,104         3,561            3,561         -41   

Zocor

     468         558            558         -16   

Propecia

     447         440            440         1   

Claritin Rx

     420         71         362         433         -3   

Vasotec / Vaseretic

     255         311            311         -18   

Remeron

     223         38         195         234         -5   

Proscar

     216         291            291         -26   

Neurosciences & Ophthalmology

              

Maxalt

     550         575            575         -4   

Cosopt / Trusopt

     484         503            503         -4   

Subutex / Suboxone

     111         36         175         211         -47   

Oncology

              

Temodar

     1,065         188         885         1,073         -1   

Emend

     378         317            317         19   

Caelyx

     284         47         219         265         7   

Intron A

     209         38         192         231         -9   

Vaccines

              

ProQuad, M-M-R II and Varivax

     1,378         1,369            1,369         1   

Gardasil

     988         1,118            1,118         -12   

RotaTeq

     519         522            522         -1   

Pneumovax

     376         346            346         9   

Zostavax

     243         277            277         -12   

Women’s Health & Endocrine

              

NuvaRing

     559         88         422         511         9   

Follistim AQ

     528         96         450         546         -3   

Implanon

     236         37         142         179         32   

Cerazette

     209         35         153         187         11   

Other Human Health (3)

     4,170         1,218         2,787         4,005         4   

ANIMAL HEALTH

     2,941         494         2,222         2,716         8   

CONSUMER CARE (2)

     1,342         149         1,131         1,281         5   

Claritin OTC

     401         39         367         406         -1   

Other Revenues (4)

     1,893         1,548         322         1,870         1   

Astra

     1,252         1,414            1,414         -11   

 

(1)

Only select products are shown.

(2)

Human Health includes worldwide prescription pharmaceutical sales and consumer product sales excluding the US and Canada. Consumer Care includes US and Canada consumer product sales.

(3)

Includes Human Health products not individually shown above. Other Vaccines sales included in Other Human Health were $282 million and $188 million for the full year 2010 and 2009, respectively.

(4)

Other revenues are primarily comprised of alliance revenue, miscellaneous corporate revenues and third party manufacturing sales.

Note: The company is providing Supplemental Combined Non-GAAP sales to reflect the revenues of the company’s product sales on a comparable basis to periods prior to the merger. Merck has defined Supplemental Combined Non-GAAP sales as GAAP sales adjusted to reflect the full year of Merck and Schering-Plough performance as if the merger closed at the beginning of the periods indicated in this table. This supplemental information is provided to enhance investors’ understanding of the company’s sales performance. This information should be considered in addition to, but not in lieu of, sales reported in accordance with GAAP.

EX-99.2 3 dex992.htm CERTAIN SUPPLEMENTAL INFORMATION NOT INCLUDED IN THE PRESS RELEASE Certain supplemental information not included in the press release

Exhibit 99.2

MERCK & CO., INC.

CONSOLIDATED STATEMENT OF OPERATIONS

GAAP TO NON-GAAP RECONCILIATION

FOURTH QUARTER 2009

(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)

(UNAUDITED)

Table 2c

 

     GAAP     Purchase
Accounting (1)
    Restructuring
Costs (2)
    Merger-Related
Costs (3)
    Certain Other
Items (4)
    Adjustment
Subtotal
    Non-GAAP  

Sales

   $ 10,093              $ —        $ 10,093   

Materials and production

     4,901        2,286        19            2,305        2,596   

Marketing and administrative

     3,455            265          265        3,190   

Research and development

     1,971          (13         (13     1,984   

Restructuring costs

     1,490          1,490            1,490        —     

Equity income from affiliates

     (374             —          (374

Other (income) expense, net

     (7,813         23        (7,930     (7,907     94   

Income Before Taxes

     6,463        (2,286     (1,496     (288     7,930        3,860        2,603   

Taxes on Income

     (60             (458 (5)      398   

Net Income

     6,523                4,318        2,205   

Less: Net Income Attributable to Noncontrolling Interests

     29                —          29   

Net Income Attributable to Merck & Co., Inc.

   $ 6,494              $ 4,318      $ 2,176   

Earnings per Common Share Assuming Dilution

   $ 2.35                $ 0.79  (6) 

Average Shares Outstanding Assuming Dilution

     2,753                  2,753   

Tax Rate

     -0.9               15.3

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 and the amortization of purchase accounting adjustments to inventories recognized as a result of the merger.
(2) Amounts primarily include employee separation costs and accelerated depreciation associated with facilities to be closed or divested.
(3) Merger-related costs include transaction and integration costs associated with the merger.
(4) Included in other (income) expense, net is a $7.5 billion gain related to the Merck/Schering-Plough partnership recognized in connection with the merger. Also included in other (income) expense, net is $400 million of additional gain on the divesture of Merck’s interest in Merial Limited which had been deferred.
(5) Represents the estimated tax impact on the reconciling items.
(6) The company calculates earnings per share pursuant to the two-class method which requires the allocation of net income between common shareholders and participating security holders. Net income attributable to Merck & Co., Inc. common shareholders used to calculate non-GAAP earnings per common share assuming dilution was $2,166 million for the fourth quarter of 2009.


MERCK & CO., INC.

CONSOLIDATED STATEMENT OF OPERATIONS

GAAP TO NON-GAAP RECONCILIATION

FULL YEAR 2009

(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES)

(UNAUDITED)

Table 2d

 

     GAAP     Purchase
Accounting (1)
    Restructuring
Costs (2)
    Merger-Related
Costs (3)
    Certain Other
Items (4)
    Adjustment
Subtotal
    Non-GAAP  

Sales

   $ 27,428              $ —        $ 27,428   

Materials and production

     9,019        2,286        115            2,401        6,618   

Marketing and administrative

     8,543            371          371        8,172   

Research and development

     5,845          232            232        5,613   

Restructuring costs

     1,634          1,634            1,634        —     

Equity income from affiliates

     (2,235             —          (2,235

Other (income) expense, net

     (10,668         173        (10,692     (10,519     (149

Income Before Taxes

     15,290        (2,286     (1,981     (544     10,692        5,881        9,409  

Taxes on Income

     2,268                390  (5)      1,878   

Net Income

     13,022                5,491        7,531   

Less: Net Income Attributable to Noncontrolling Interests

     123                —          123   

Net Income Attributable to Merck & Co., Inc.

   $ 12,899              $ 5,491      $ 7,408   

Earnings per Common Share Assuming Dilution

   $ 5.65                $ 3.25  (6) 

Average Shares Outstanding Assuming Dilution

     2,273                  2,273   

Tax Rate

     14.8               20.0

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 and the amortization of purchase accounting adjustments to inventories recognized as a result of the merger.
(2) Amounts primarily include employee separation costs and accelerated depreciation associated with facilities to be closed or divested.
(3) Merger-related costs include transaction and integration costs associated with the merger.
(4) Included in other (income) expense, net is a $7.5 billion gain related to the Merck/Schering-Plough partnership recognized in connection with the merger. Also included in other (income) expense, net is a $3.2 billion gain on the divesture of Merck’s interest in Merial Limited.
(5) Represents the estimated tax impact on the reconciling items.
(6) The company calculates earnings per share pursuant to the two-class method which requires the allocation of net income between common shareholders and participating security holders. Net income attributable to Merck & Co., Inc. common shareholders used to calculate non-GAAP earnings per common share assuming dilution was $7,382 million for 2009.


MERCK & CO., INC.

FRANCHISE / KEY PRODUCT SALES

FOURTH QUARTER 2010

(AMOUNTS IN MILLIONS)

Table 3b

The following Table reflects Supplemental Combined Non-GAAP sales which are adjusted to reflect a full quarter of Merck and Schering-Plough combined results as if the merger closed as of January 1, 2009.

 

    Global     U.S.     International  
  4Q10     Supp. Comb.
Non-GAAP
4Q09
    %
Change
    4Q10     Supp. Comb.
Non-GAAP
4Q09
    %
Change
    4Q10     Supp. Comb.
Non-GAAP
4Q09
    %
Change
 

TOTAL SALES (1)

  $ 12,094      $ 12,216        -1      $ 5,224      $ 5,535        -6      $ 6,870      $ 6,681        3   
                                                                       

HUMAN HEALTH (2)

    10,581        10,805        -2        4,400        4,740        -7        6,182        6,064        2   

Bone, Resp., Imm., & Dermatology

                 

Singulair

    1,349        1,260        7        838        810        3        511        450        14   

Remicade

    710        635        12              710        635        12   

Nasonex

    303        286        6        146        157        -7        157        129        22   

Fosamax

    234        285        -18        25        39        -36        209        246        -15   

Clarinex

    146        155        -6        47        55        -14        99        100        -1   

Arcoxia

    115        98        17              115        98        17   

Proventil

    55        56        -2        53        54        -2        2        2        14   

Asmanex

    53        58        -8        47        55        -15        6        2        *   

Cardiovascular

                 

Zetia

    629        614        2        329        343        -4        299        271        10   

Vytorin

    562        577        -3        296        319        -7        266        258        3   

Integrilin

    63        72        -12        58        67        -14        5        5        9   

Diabetes & Obesity

                 

Januvia

    675        558        21        425        390        9        250        168        49   

Janumet

    288        202        42        164        136        21        123        66        86   

Infectious Disease

                 

Isentress

    313        234        34        164        113        45        149        121        23   

PegIntron

    198        216        -8        35        23        54        163        193        -16   

Cancidas

    174        175        —          17        19        -8        157        156        1   

Primaxin

    158        196        -19        29        41        -31        130        155        -16   

Invanz

    113        88        29        50        43        18        63        45        40   

Avelox

    92        118        -22        86        115        -25        6        4        79   

Rebetol

    54        57        -4              54        57        -4   

Crixivan / Stocrin

    58        52        11        2        2        -20        56        50        13   

Diversified Brands

                 

Cozaar / Hyzaar

    415        955        -57        9        363        -98        406        592        -31   

Zocor

    121        139        -13        12        10        18        109        129        -15   

Propecia

    124        123        1        39        38        3        85        84        1   

Claritin Rx

    122        109        11              122        109        11   

Vasotec / Vaseretic

    64        85        -25              64        85        -25   

Remeron

    62        60        5        1        3        -55        61        57        7   

Proscar

    44        72        -39        1        2        -27        43        71        -39   

Neurosciences & Ophthalmology

                 

Maxalt

    149        156        -5        106        107        -1        43        49        -12   

Cosopt / Trusopt

    131        134        -2        5        7        -24        126        127        -1   

Subutex / Suboxone

    1        56        -98              1        56        -98   

Oncology

                 

Temodar

    266        292        -9        109        103        7        157        189        -17   

Emend

    110        89        23        65        56        16        45        34        34   

Caelyx

    75        70        7              75        70        7   

Intron A

    54        54        -1        28        29        -4        26        25        2   

Vaccines

                 

ProQuad, M-M-R II and Varivax

    285        333        -14        272        310        -12        13        22        -43   

Gardasil

    221        277        -20        157        218        -28        64        59        8   

RotaTeq

    169        135        25        149        123        21        21        12        69   

Pneumovax

    156        128        22        115        74        56        40        54        -26   

Zostavax

    107        76        41        107        76        41         

Women’s Health & Endocrine

                 

NuvaRing

    145        135        7        86        80        8        58        55        5   

Follistim AQ

    138        149        -7        40        45        -10        98        105        -6   

Implanon

    71        53        34        24        18        36        47        36        33   

Cerazette

    49        53        -8              49        53        -8   

Other Human Health (3)

    1,160        1,079        8        263        297        -12        898        780        15   

ANIMAL HEALTH

    815        759        7        169        161        5        646        598        8   

CONSUMER CARE (2)

    251        232        8        232        214        9        18        19        -2   

Claritin OTC

    67        63        6        65        62        5        2        1        *   

Other Revenues (4)

    447        420        6        423        420        1        24          *   

Astra

    302        332        -9        302        332        -9         

 

(1)

Only select products are shown.

(2)

Human Health includes worldwide prescription pharmaceutical sales and consumer product sales excluding the US and Canada. Consumer Care includes US and Canada consumer product sales.

(3)

Includes Human Health products not individually shown above. Other Vaccines sales included in Other Human Health were $75 million and $50 million on a global basis for fourth quarter 2010 and 2009, respectively.

(4)

Other revenues are primarily comprised of alliance revenue, miscellaneous corporate revenues and third party manufacturing sales.

Note: The company is providing Supplemental Combined Non-GAAP sales to reflect the revenues of the company’s product sales on a comparable basis to periods prior to the merger. Merck has defined Supplemental Combined Non-GAAP sales as GAAP sales adjusted to reflect a full quarter of Merck and Schering-Plough performance as if the merger closed at the beginning of the periods indicated in this table. This supplemental information is provided to enhance investors’ understanding of the company’s sales performance. This information should be considered in addition to, but not in lieu of, sales reported in accordance with GAAP.

 

* 100% or over


MERCK & CO., INC.

FRANCHISE / KEY PRODUCT SALES

FULL YEAR 2010

(AMOUNTS IN MILLIONS)

Table 3c

The following Table reflects Supplemental Combined Non-GAAP sales which are adjusted to reflect a full year of Merck and Schering-Plough combined results as if the merger closed as of January 1, 2009.

 

    Global     U.S.     International  
  Full Year
2010
    Supp. Comb.
Non-GAAP
Full Year 2009
    %
Change
    Full Year
2010
    Supp. Comb.
Non-GAAP
Full Year 2009
    %
Change
    Full Year
2010
    Supp. Comb.
Non-GAAP
Full Year 2009
    %
Change
 

TOTAL SALES (1)

  $ 45,987      $ 45,964        —        $ 20,226      $ 21,269        -5      $ 25,761      $ 24,695        4   
                                                                       

HUMAN HEALTH (2)

    39,811        40,098        -1        16,811        17,766        -5        23,000        22,332        3   

Bone, Resp., Imm., & Dermatology

                 

Singulair

    4,987        4,660        7        3,219        3,044        6        1,768        1,615        9   

Remicade

    2,714        2,327        17              2,714        2,327        17   

Nasonex

    1,220        1,179        3        639        648        -1        581        530        9   

Fosamax

    926        1,100        -16        93        161        -42        832        939        -11   

Clarinex

    659        719        -8        203        249        -19        457        470        -3   

Arcoxia

    398        358        11              398        358        11   

Proventil

    210        225        -7        202        220        -8        8        5        58   

Asmanex

    208        214        -3        195        204        -4        13        10        25   

Cardiovascular

                 

Zetia

    2,297        2,244        2        1,227        1,296        -5        1,070        948        13   

Vytorin

    2,014        2,112        -5        1,077        1,219        -12        938        893        5   

Integrilin

    266        295        -10        245        275        -11        20        19        5   

Diabetes & Obesity

                 

Januvia

    2,385        1,922        24        1,563        1,404        11        822        518        59   

Janumet

    954        658        45        576        472        22        378        187        *   

Infectious Disease

                 

Isentress

    1,090        752        45        554        370        50        536        382        40   

PegIntron

    737        844        -13        98        110        -11        639        735        -13   

Cancidas

    611        617        -1        61        73        -16        550        543        1   

Primaxin

    610        689        -11        123        136        -10        487        553        -12   

Invanz

    362        293        24        180        152        19        182        141        29   

Avelox

    316        368        -14        296        353        -16        20        15        36   

Rebetol

    221        254        -13        1        1        3        220        253        -13   

Crixivan / Stocrin

    206        206        —          8        10        -24        198        196        1   

Diversified Brands

                 

Cozaar / Hyzaar

    2,104        3,561        -41        400        1,321        -70        1,705        2,240        -24   

Zocor

    468        558        -16        42        45        -8        426        513        -17   

Propecia

    447        440        1        148        148        —          298        293        2   

Claritin Rx

    420        433        -3              420        433        -3   

Vasotec / Vaseretic

    255        311        -18              255        311        -18   

Remeron

    223        234        -5        7        10        -31        216        224        -4   

Proscar

    216        291        -26        6        6        1        210        285        -26   

Neurosciences & Ophthalmology

                 

Maxalt

    550        575        -4        378        398        -5        173        176        -2   

Cosopt / Trusopt

    484        503        -4        20        39        -50        464        464     

Subutex / Suboxone

    111        211        -47              111        211        -47   

Oncology

                 

Temodar

    1,065        1,073        -1        403        387        4        662        686        -3   

Emend

    378        317        19        230        202        14        147        115        28   

Caelyx

    284        265        7              284        265        7   

Intron A

    209        231        -9        114        121        -6        95        110        -13   

Vaccines

                 

ProQuad, M-M-R II and Varivax

    1,378        1,369        1        1,305        1,288        1        73        81        -9   

Gardasil

    988        1,118        -12        722        802        -10        266        317        -16   

RotaTeq

    519        522        -1        439        468        -6        81        54        49   

Pneumovax

    376        346        9        296        245        21        80        101        -21   

Zostavax

    243        277        -12        243        277        -12         

Women’s Health & Endocrine

                 

NuvaRing

    559        511        9        342        313        9        217        198        10   

Follistim AQ

    528        546        -3        167        179        -6        361        368        -2   

Implanon

    236        179        32        86        63        38        150        116        29   

Cerazette

    209        187        11              209        187        11   

Other Human Health (3)

    4,170        4,005        4        903        1,057        -15        3,266        2,947        11   

ANIMAL HEALTH

    2,941        2,716        8        616        599        3        2,326        2,117        10   

CONSUMER CARE (2)

    1,342        1,281        5        1,213        1,175        3        128        105        22   

Claritin OTC

    401        406        -1        379        390        -3        23        16        45   

Other Revenues (4)

    1,893        1,870        1        1,586        1,729        -8        307        141        *   

Astra

    1,252        1,414        -11        1,252        1,414        -11         

 

(1)

Only select products are shown.

(2)

Human Health includes worldwide prescription pharmaceutical sales and consumer product sales excluding the US and Canada. Consumer Care includes US and Canada consumer product sales.

(3)

Includes Human Health products not individually shown above. Other Vaccines sales included in Other Human Health were $282 million and $188 million on a global basis for full year 2010 and 2009, respectively.

(4)

Other revenues are primarily comprised of alliance revenue, miscellaneous corporate revenues and third party manufacturing sales.

Note: The company is providing Supplemental Combined Non-GAAP sales to reflect the revenues of the company’s product sales on a comparable basis to periods prior to the merger. Merck has defined Supplemental Combined Non-GAAP sales as GAAP sales adjusted to reflect a full year of Merck and Schering-Plough performance as if the merger closed at the beginning of the periods indicated in this table. This supplemental information is provided to enhance investors’ understanding of the company’s sales performance. This information should be considered in addition to, but not in lieu of, sales reported in accordance with GAAP.

 

* 100% or over


MERCK & CO., INC.

HUMAN HEALTH GEOGRAPHIC SALES

(AMOUNTS IN MILLIONS)

Table 3d

 

     1Q10     2Q10     3Q10     4Q10     Full Year  

TOTAL HUMAN HEALTH

   $ 9,793      $ 9,776      $ 9,660      $ 10,581      $ 39,811   
                                        

United States

     4,090        4,041        4,281        4,400        16,811   

% Human Health Sales

     41.8     41.3     44.3     41.6     42.2

Europe (1)

     2,831        2,660        2,360        2,690        10,541   

% Human Health Sales

     28.9     27.2     24.4     25.4     26.5

Japan

     811        902        855        1,077        3,645   

% Human Health Sales

     8.3     9.2     8.9     10.2     9.2

Latin America

     694        728        742        819        2,983   

% Human Health Sales

     7.1     7.4     7.7     7.7     7.5

Asia Pacific

     587        659        659        755        2,659   

% Human Health Sales

     6.0     6.7     6.8     7.1     6.7

Eastern Europe/Middle East Africa

     404        422        371        410        1,607   

% Human Health Sales

     4.1     4.3     3.8     3.9     4.0

Canada

     337        328        374        364        1,403   

% Human Health Sales

     3.4     3.4     3.9     3.4     3.5

Other

     39        37        17        67        161   

% Human Health Sales

     0.4     0.4     0.2     0.6     0.4

 

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


MERCK & CO., INC.

FRANCHISE / KEY PRODUCT SALES

Full Year 2010

(AMOUNTS IN MILLIONS)

Table 3e

 

     2010 - GAAP  
   1Q      2Q      3Q      4Q      Full Year  

TOTAL SALES (1)

   $ 11,422       $ 11,346       $ 11,125       $ 12,094       $ 45,987   
                                            

HUMAN HEALTH (2)

     9,793         9,776         9,660         10,581         39,811   

Bone, Resp., Imm., & Dermatology

              

Singulair

     1,165         1,258         1,215         1,349         4,987   

Remicade

     674         669         661         710         2,714   

Nasonex

     320         338         259         303         1,220   

Fosamax

     230         241         220         234         926   

Clarinex

     174         202         137         146         659   

Arcoxia

     95         95         94         115         398   

Proventil

     57         55         43         55         210   

Asmanex

     51         56         48         53         208   

Cardiovascular

              

Zetia

     534         564         571         629         2,297   

Vytorin

     477         490         485         562         2,014   

Integrilin

     70         70         63         63         266   

Diabetes & Obesity

              

Januvia

     511         600         600         675         2,385   

Janumet

     201         218         247         288         954   

Infectious Disease

              

Isentress

     232         267         278         313         1,090   

PegIntron

     186         185         168         198         737   

Cancidas

     153         150         135         174         611   

Primaxin

     159         158         135         158         610   

Invanz

     75         83         91         113         362   

Avelox

     106         59         59         92         316   

Rebetol

     56         55         55         54         221   

Crixivan / Stocrin

     52         48         49         58         206   

Diversified Brands

              

Cozaar / Hyzaar

     782         485         423         415         2,104   

Zocor

     116         117         114         121         468   

Propecia

     100         113         109         124         447   

Claritin Rx

     124         93         81         122         420   

Vasotec / Vaseretic

     59         63         69         64         255   

Remeron

     51         59         50         62         223   

Proscar

     58         56         58         44         216   

Neurosciences & Ophthalmology

              

Maxalt

     135         133         133         149         550   

Cosopt / Trusopt

     115         123         114         131         484   

Subutex / Suboxone

     52         51         7         1         111   

Oncology

              

Temodar

     274         271         254         266         1,065   

Emend

     84         93         91         110         378   

Caelyx

     74         66         70         75         284   

Intron A

     54         51         50         54         209   

Vaccines

              

ProQuad, M-M-R II and Varivax

     319         340         434         285         1,378   

Gardasil

     233         219         316         221         988   

RotaTeq

     93         139         119         169         519   

Pneumovax

     51         59         110         156         376   

Zostavax

     95         18         23         107         243   

Women’s Health & Endocrine

              

NuvaRing

     135         145         134         145         559   

Follistim AQ

     134         137         119         138         528   

Implanon

     51         51         64         71         236   

Cerazette

     55         49         56         49         209   

Other Human Health (3)

     974         986         1,049         1,160         4,170   

ANIMAL HEALTH

     709         731         687         815         2,941   

CONSUMER CARE (2)

     379         422         291         251         1,342   

Claritin OTC

     110         132         92         67         401   

Other Revenues (4)

     542         417         487         447         1,893   

Astra

     364         241         345         302         1,252   

 

(1)

Only select products are shown.

(2)

Human Health includes worldwide prescription pharmaceutical sales and consumer product sales excluding the US and Canada. Consumer Care includes US and Canada consumer product sales.

(3)

Includes Human Health products not individually shown above. Other Vaccines sales included in Other Human Health were $55 million, $57 million, $94 million and $75 million for the first, second, third and fourth quarters of 2010, respectively.

(4)

Other revenues are primarily comprised of alliance revenue, miscellaneous corporate revenues and third party manufacturing sales.


MERCK & CO., INC.

FRANCHISE / KEY PRODUCT SALES - SUPPLEMENTAL COMBINED NON-GAAP

FULL YEAR 2009

(AMOUNTS IN MILLIONS)

Table 3f

The following Table reflects Supplemental Combined Non-GAAP sales which are adjusted to reflect full quarters and a full year of Merck and Schering-Plough combined results as if the merger closed as of January 1, 2009.

 

     2009 - Supplemental Combined Non-GAAP  
   1Q      2Q      3Q      4Q      Full Year  

TOTAL SALES (1)

   $ 10,683       $ 11,534       $ 11,531       $ 12,216       $ 45,964   
                                            

HUMAN HEALTH (2)

     9,235         9,956         10,101         10,805         40,098   

Bone, Resp., Imm., & Dermatology

              

Singulair

     1,057         1,257         1,085         1,260         4,660   

Remicade

     518         565         608         635         2,327   

Nasonex

     306         321         266         286         1,179   

Fosamax

     261         277         276         285         1,100   

Clarinex

     174         226         164         155         719   

Arcoxia

     81         88         90         98         358   

Proventil

     54         56         59         56         225   

Asmanex

     49         54         53         58         214   

Cardiovascular

              

Zetia

     510         556         563         614         2,244   

Vytorin

     477         532         525         577         2,112   

Integrilin

     76         73         74         72         295   

Diabetes & Obesity

              

Januvia

     411         462         491         558         1,922   

Janumet

     128         155         173         202         658   

Infectious Disease

              

PegIntron

     216         215         198         216         844   

Isentress

     148         172         197         234         752   

Primaxin

     165         160         168         196         689   

Cancidas

     139         149         155         175         617   

Avelox

     109         71         70         118         368   

Invanz

     62         71         73         88         293   

Rebetol

     66         67         64         57         254   

Crixivan / Stocrin

     49         56         49         52         206   

Diversified Brands

              

Cozaar / Hyzaar

     839         906         861         955         3,561   

Zocor

     137         141         141         139         558   

Propecia

     103         106         109         123         440   

Claritin Rx

     132         96         95         109         433   

Vasotec / Vaseretic

     77         76         73         85         311   

Proscar

     72         79         67         72         291   

Remeron

     50         50         74         60         234   

Neurosciences & Ophthalmology

              

Maxalt

     133         141         144         156         575   

Cosopt / Trusopt

     121         125         123         134         503   

Subutex / Suboxone

     50         52         53         56         211   

Oncology

              

Temodar

     247         256         278         292         1,073   

Emend

     69         77         82         89         317   

Caelyx

     61         68         67         70         265   

Intron A

     54         67         56         54         231   

Vaccines

              

ProQuad, M-M-R II and Varivax

     252         322         462         333         1,369   

Gardasil

     262         268         311         277         1,118   

RotaTeq

     134         126         127         135         522   

Pneumovax

     41         47         130         128         346   

Zostavax

     75         42         84         76         277   

Women’s Health & Endocrine

              

Follistim AQ

     131         145         122         149         546   

NuvaRing

     115         129         131         135         511   

Cerazette

     39         46         49         53         187   

Implanon

     37         43         45         53         179   

Other Human Health (3)

     945         965         1,016         1,079         4,005   

ANIMAL HEALTH

     621         672         664         759         2,716   

CONSUMER CARE (2)

     384         381         283         232         1,281   

Claritin OTC

     149         108         85         63         406   

Other Revenues (4)

     443         524         483         420         1,870   

Astra

     356         386         340         332         1,414   

 

(1)

Only select products are shown.

(2)

Human Health includes worldwide prescription pharmaceutical sales and consumer product sales excluding the US and Canada. Consumer Care includes US and Canada consumer product sales.

(3)

Includes Human Health products not individually shown above. Other Vaccines sales included in Other Human Health were $50M in 1Q09, $34M in 2Q09, $54M in 3Q09, and $50M in 4Q09, respectively.

(4)

Other revenues are primarily comprised of alliance revenue, miscellaneous corporate revenues and third party manufacturing sales.

Note: The company is providing Supplemental Combined Non-GAAP sales to reflect the revenues of the company’s product sales on a comparable basis to periods prior to the merger. Merck has defined Supplemental Combined Non-GAAP sales as GAAP sales adjusted to reflect a full year of Merck and Schering-Plough performance as if the merger closed at the beginning of the periods indicated in this table. This supplemental information is provided to enhance investors’ understanding of the company’s sales performance. This information should be considered in addition to, but not in lieu of, sales reported in accordance with GAAP.


MERCK & CO., INC.

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

FOURTH QUARTER 2010

Table 4

 

EQUITY INCOME FROM AFFILIATES (millions of dollars)

 

     4Q10     4Q09      FY 2010      FY 2009  

ASTRAZENECA LP

   $ 190      $ 192       $ 546       $ 674   

MERCK / SCHERING-PLOUGH (1)

     —          151         —           1,195   

Other (2)

     (19     31         41         366   
                                  

TOTAL

   $ 171      $ 374       $ 587       $ 2,235   
                                  

 

(1)

Upon completion of the merger with Schering-Plough, the Merck/Schering-Plough partnership became wholly-owned by the company.

(2)

Primarily reflects results for Merial Limited (which was disposed of on September 17, 2009), Sanofi Pasteur MSD and Johnson & JohnsonºMerck Consumer Pharmaceuticals.

 

 

SANOFI PASTEUR MSD JOINT VENTURE SALES DETAIL (millions of dollars)

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

 

     4Q10      4Q09      FY 2010      FY 2009  

GARDASIL

   $ 106       $ 132       $ 350       $ 549   

FLU VACCINES

     62         82         220         249   

OTHER VIRAL VACCINES

     27         33         93         112   

ROTATEQ

     9         13         42         42   

HEPATITIS VACCINES

     7         9         25         44   

Other Vaccines

     135         167         487         593   
                                   

TOTAL SANOFI PASTEUR MSD SALES

   $ 346       $ 436       $ 1,217       $ 1,589   
                                   

 

 

OTHER (INCOME) EXPENSE, NET (millions of dollars)

 

     4Q10     4Q09     FY 2010     FY 2009  

INTEREST INCOME

   $ (27   $ (11   $ (83   $ (210

INTEREST EXPENSE

     177        169        715        460   

EXCHANGE LOSSES (GAINS)

     130        (9     214        (12

Other, net (1)

     29        (7,962     458        (10,906
                                

TOTAL

   $ 309      $ (7,813   $ 1,304      $ (10,668
                                

 

(1)

Other, net for the full year of 2010 primarily reflects a $950 million legal reserve and a $443 million gain recognized upon AstraZeneca’s exercise of the asset option. Other, net for the fourth quarter and full year of 2009 primarily reflects a $7.5 billion gain associated with the Merck/Schering-Plough partnership. In addition, the full year of 2009 also reflects a $3.2 billion gain on the sale of Merck’s interest in Merial Limited.

 

 

GRAPHIC 5 g147285ex99_1apg001.jpg GRAPHIC begin 644 g147285ex99_1apg001.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`/@#.`P$1``(1`0,1`?_$`+L```("`00#```````` M```````*"`D'!`4&"P$"`P$``0,%`0````````````````,$!0$"!P@)!A`` M``8!`P,!!0,$$04``````0(#!`4&!P`1""$2"1,Q(A05"D$6%S-3TW=1,M(C MD]25M5:6MK!D<$R"*&QT4)2,Q05\.%B=H(+YG`AS8R M0UK2'OJ'!CEJ0K"%JZD1%M M$T3]2`1(.W]G?6:K72FG+./IPV<%.+FAQ/>75/RKG9G7G=YL9_=&[S#/\SYR MZH$<[X6#&OA9"6,`&ZC5)/C3YA.9N`+#'J6/(,EG*AE513F*3E%XI,NE6/J` M*YH&WG`;'#2A4A-Z1SK.6O>("H@H`;:A\Y\O]/YI">A$+:ZW/C%!7]IOND<< M`>!"]_Y?_%-YJ:+OHSF-Z_-\E!`?!=DR$MW].8_Q6/IL)<]E<71N3EO%WDSC M/EMARMYGQ8_56A)LJC.5AWWI$FZG9&14PF*O/MT3J$1DHU50OO%$4UT3IK)B M9-0HCKYG.3WF1Y@_+[T4E;L(V.:=CF]A^0U!Q"ZJ>7NOL@\RM+V^JM.O)LYA M1['4ZD,HISQ2`$@.;4;,'-+7M):X%2%U%+VR-"$:$(T(1H0C0A&A"-"$:$(T M(1H0C0A&A"-"$:$(T(1H0C0A&A"-"$:$+C=RLC6FU&TVY\4#LZM79NQ.B"WA8US)+)@=D#?>>\-'>31,X+K7LG7ZTYPLXK*WH(8F!HW8`4]9VGM7`_4F<9GJ?/KS M4.:%[[^\N'RO))/B>XN(!.X5HT;``````%P;T5OS*O\`!'_(4)TI/L MGU(]%;\RK_!'_KO(#*6#'+EP-4R)C]6[-&*RAB M-FENI,C&LOBVJ*A=@7DH":536$@@)RM4MP$"!MBCS6L(9YS13O/%;P_!#JF^L=99CH^4N_+;VR-PUI.`F@>QM0.+HY'!Q&T,;6O** M-X:P.NG"-"$:$+1.)*.9G!)V_9-5!*!P3<.D$#B01$`,!%%"F$HB`]?9TU4` MG8%0D#:O+:0CWAC$9OF;HY"@8Y&SE%(7V+ M(,#-S/"OF9FA#=IW17*(MRFW`.TRX'],IMS`&PC[1T4-:4Q144KN6G^>0G_F M(O\`E!I^FT3\:W% MXI'U'(=&M3]$RI%F-;ML!./$CHE[EB*-HR0=+$,D4-S`)0$H>W5Q:X;00K0] MCO=(/I7+W+YDR[/C'C5IZG=Z?Q+A)#O[=N[L]4Y.[MW#?;V;ZH`3L520-J]V M[IJ[(*K1R@Z2`PD%1NLFL0#@`")1.F8Q0,`"'3V]=!!&U5!!V+PY=M&9"J.W M3=JF8W84[E9-`AC[";L*94Q0$W:41V]NP:`"=BH2!M6F+,1)RJG)*1QR(E*= M8Y7K8Q4BG."9#*F!403*=00*`CL`FZ>W1RG@45'$*GSRH>4-OPNC&&*\4-XF MQ;'/K6ZBYQS MXLM8S4-E>WZ[WD'IQG"C2]_AY6O42NO*CD%DV\L<@Y.RY?K[,L9MC-_#3EED MCPV[%^@_".:5]!="!CXQ4R`$^&0;)H=@[=NVL\P9#E-I:&TL[>*.,M(\+1S8 MBE2[:3VDDKF-F?F9KC/\[9GFH,SN[RZ;*U]))'&/`@\K8Z]-C#058QK6TW+L M%\22>*\Q8OQ_E2J5NI/*[D&HP-LBE4(6(5(1O-1R#T6IS%:>ZX8JJF05*.QB M*IF*8`$!#6JU]'>V%Y+93O>)HI'-.)V@TKW':.Q=M--7.GM4:>LM19;!;.L; MVUCF80QAPD:'4.&UI):X;B"#B%D/[DTS^B-8_D"*_BFFOXB?[;_6?I4Y^597 M_;6_\MGT(^Y-,_HC6/Y`BOXIH_$3_;?ZS]*/RK*_[:W_`);/H2^7G^RE4\?8 MAP[ARHI1M?OMTO9[\Z7KB"4-,Q]0I\7)Q0*J/(Q-LY1:S$Y/D(0.\`5%FIT' ML';*?E;837>83W]Q5]K'%R>+$%[B#L/`-QX5'%:3?&GJ;+\ATQE>F,KZ<&=7 M5X;@F,!CVPPL?'B6@$!\DHICCTW8&F%+7$'RG\I>*-DBB*7:>RSBLKA`D]B^ M_P`X]FFJD:`]BWW4GI0S^4J4HDD.Z)D#F:&.4H+(*%]F1<_T/DN=PN+8VP7U M/#(P`8_M`4#AQKCP(6IOE=\2'F'Y<7\;);N;,M-\PZEK<2.>.79_!D=S.A(Z7FC&,F,G4;K&?&M/6*"3^,?-UE&.8$KQ8Y]X6M5FLTP?'N1I+\%\B)R8O(B#XG\8,V\A)Y1OZ.,J% M-3<2T<#[DM:E4/E]/@P+N!E#35H>M&VP=0*J(^P!U&1LYWAJEI7].,OX!=6! M8MEBN%F?6"TSF<"Z( M3M,(;`<`V$0^T=-B?_J!W\A^8IT/Z-W[X]BH_P"'?$/E1SNO5JQSQS<_/K33 M*F2ZSS>SY+B/2JW8'7/<%Q/'_`(._(SE?C]2^1>-)NEVZ MN7ZA1&1JO4FN6[#'7>0A9F.+*LV2;248-(4LZ+8P`#17!GD15<;93N5XLN`9V\,\?Y8QCD&4EIAUCMRZ MF"U][:*L2<7^?TJDJ:]5_)5Y>LIS[B/<92Y M&V!JN@XL3R5G4:YB2AINS'48M#IO'4KCK`+Y48XB^9C6&RDLN_P5DN/G[S!I-4_76=L MXF#<1%J=J-BD$QOEJ;I38HCL(!OJUL\3C0''M5[K:9@K3#L4HO+I>K]9?'SX M.WC^07,5JP9-DSJ*&,<$TR@8P[!N.FMU4O;QI[2G=E01N.ZOL2 MXOEH\BEY\BW*QG7L.OK4MA:A3:F.\!5.NNI1![?YN7DD8MY?%(UD9NLZF;W) M%11CD3E$S>.(@7HHHL(N88^DRGUMZ:7$O6?4>Z-B8OH7AINV._$)G3C9"6(5 M>7_(*LTS(%WM+V9?.$D[E0;?5C\!7V7W:/"B[3.5)1Z_G@:['-3K>^5HQA8U!,A>@%`-;5Z6,7^): ML9+9T8(<'9NH/:IZJ)0(;H(]0WP3F639IE$G2S M&%\3JT%<0>YPJ#Z"NEVD?,31>N[7\7I3,;>[8&\SFM):]@P]^-X:]M*T-6BA M4.N57EUXB\:(N:CF%S;Y=RBS173C<=4!0[X1D"[D2"PVGT#P$!'E5_*'%5=S MV`(IH*#TUZ#(]"Y[G+VN,9@LSMD?AA^RWWG'T`<2%BWS'^)CRS\O[66**Z&9 MY^P$-MK>KO'NZDU#'&W''%SZ>ZQR3#Y-\DL M2$JM>8@9.(K,`W74540C(U$P^\81476.HLH(J*&'6Q&2Y-9Y%E[,NLA_#;B2 M=KG':X]I^04`P"Y0>8FO\^\R]57&J]0.!NYB`UC:\D4;<&11@DT:T>ESBYQJ MYQ)P#J67ATTS].AE&9>07)##3UVLO!P$A2LAUUJHJH=./=V).:@K*5ND8130 M3=C!L%!`NWPS MW2TSB;.W?;W,0))Y72]2.6@V`'IQ'#?4TJ2F:=8=70!(4_4Y?X^\>?Z;:G_; M:\ZDK;[D=Y45=_?'N'M55O*[BL\P?B;A;G&$2=)4GE+QYA;H@_)ZH%C,GU-Z MI"7N.3<#OZ:S@AHZ51`!Z"\.!>B8[*M=S$C>"D',+6AWU7!6?>2WRH_^UGCB MX-X1C)TCN_6".-8^3+\2W:9*M8@*81*8J:!@WVW! M..'DD<_<=GIV_0EI9^I$UF\;?1L^E5BY>XIN,/\`!WBCR,L;=PVM/*')&8W, M&U7`R?PN+<>Q]7BJP[*D.P@:R3;V0>`80`3-@0$.@Z5#@7%N\4^5(EA#0\_6 MK\BNAP-_\PW*3]?$O_>SA[2!_JA^X?F*7']&[]\>Q5J>)+R)5+QN9LR=E:X8 MTLV4&5^Q:B81W&NT[7$V(9)RO+I*H+-A1C12["@!NXX#[`TI+%U6 M\M:8I.&7I/YJ5P[DQEC/ZG/#.2\E8YQLSXJ96BWF1;]3:$TE'5YIJ[6,=7*Q MQM<;R+E!%H"RS=BM)`J_W3`",D$DDI M<*ZQ:-4Q:7/D[R)D[@6NQ9#.VE2BK7\XK,OF#R[.9P\ MD')9=1P=TRQ_?38&H[$[A15LP@L5F+2FK1#U#=J)7]@;/':VVVZSHYC;F$1U M2(4C;3>*^O%73NK*XG<:>K!=@;P*XM4;AWQ4Q!A.DQ3-FK#U*'E+K+HH)$>V MW(,S'-7UOL\LY3*!WCN0EU#E3$XF])JFDB78B90"-E>7R$E2L,8CC`&VF*F) MI-*I/CZJAFT81_"!JQ:MV39-]GLR;9H@DW0(99+&2RIB(HE(F4RJRACF$`]X MQA$>HCI_:8M=7B/:HV]`#F`;*'V*E&O\W(N/XJR5UMR%Y`94GLBY M+*@X9Q,E0H2$QXQ=8RK4JF)2KRDR^*12<*4P&2BSI(B`E=GV7,8+P\[0/:4W M$A$9C&PG'Z/I5L7TT_!C'62+5<^:][E*[99K#MD/1,6X^3<-WLC4;6[ATGDA MDBS1ARB9DX&*D/AJ^)@$!/\`%."B"B*8E0NI"UO(-Z<6<37.ZA^K^E4ZGI@I M)=>;Y"<#S''/F#FW'DDV<)1KFW2%TI[QFE>X@KA]YYZ+NM">:.;9+. MUPMWW3YX7&GCAG<9&.%,*#F+#P3\'\^J M\XH$AB/%3XQR1,Y&-ES%3N]W;E[%)"+?.$1^71IC`BX1+Z[@%$E$TQPYKS74 M]I.[),E=R2MPEE&T'[#.!'UG;0Z]OC?S,T8*-9$QL;&C@&M`:!W!8$Y%\0.//*FJ/ZKF7&T!/F=(F(PM;5DUC+S7G/ M:8$7]?MC9`)9@N@4Y[FN23B?+IGLH<6U)8[LE4];+:7U%;ZERP7D8#+AIY9&5KRNINXM.UIX8;05Q[\Y_*?-/*'6$FG[MQG MRN5O5M9Z4ZL))`YAL$C""R1H.#AS#PN;6%NO2+$:;0^GDP=.5G%6:<]S3%5I M'Y2GX"H4M58`+\QA:!\Z-.2C<@^\9HO8)L6I3^PRC%0`_:B(X(\U\RBGO[?+ M(S5\#'.?V&3EH._E;7N(733X'M'WF6Z9S765VPMAS*:*&&OUF6W4ZCP.!DEY M*_:C<-R8RUB5;TI"GZG+_'WCS_3;4_[;7G4E;?#L+Q>;<>BFD0SYPI4%+`I<*^U4$/5VL-+5>IE2)U5=)(!L M(@&D@_DN2#L."6,?/:`CWFBOTI1?C!@:Q\I>06'<`4\BPRV6KS!5'/' MEC.F,$XNI8_1R73:U'IE(4K2$K=2QS$1J)O3(F0RA6C0O>;8!.?SA[5Q_JA^X?F*L']&[]\>Q1*\ M"G#;CKS6Y(YHH').@FR%5*EA)"WU^,+9+36?@;">]0,,9^+NJ3,(]<[QSU5/ MTU%#)>]W=O<`"%;A[HV`L-#54MHV22?4N*F.E9Q@P1*+_(6&FM:;24[#"4A!5>S-&'U9.,+OW&0,\0*! MC*I@%K9.6X)L^>% M&Q,3YL7A(].W)V9!MLIB>6M*Y1>HUVUH(%6BT2&(F,HF*1P.9PCV5N6.9[!%EX^>2+DM7#*-R9]H"*D+N:-I'"GJ24[2V5P/&OK3X_CML*;EDL0 MY#"('`L?-&8WFNPXA2<$HEC!&T8%3R$0*`F,(%*4!$QA$````-Q$1'H``&DD MLDZ?JD[#`VNO\%;#6)J*L4#)N,]*QLU"/VLI%2"*:>,VYUF,@R56:.T061,7 MO3.8HB4=AT_M`0'`X&H]JC;TASF$8BA]BXQXQ."-8\@GA8S#B%]\)'9$K_)G M)5UPK;5TT@/6LC1]&HB;)NXM+<1CI,A1`!;J@KL*B*>U99.G*T_5( MQ]95(8NK`X#WN;#U*H+QR++F>[7OL5.1%2"P.<1\H,9.$SB^;QL5++, M'LHBP$Y4SVC'LOWO&AR]7#?UD"F]-SOI61@E93U)&*1T,E=VPC]."[(#\3\> M_AI^,?WP@OPM^Y?XB_?OXY/[N?*M%+\S>7GKX:54+/(+X\,:\[Z&R:2CPM*RU3V[W\/,DM61'9V(.A(JO7K M,S(9%::JCY=,#&1!0BS54160,!A4(KZC2VJ[S3-T7QCJ6,A'4CK2O[33N<.. MPC`[B,)>=GDAD'G'DK8;IPM=26S3^&N@VI;7$QRC`OA<<:5!8[Q,VN:Y4/)O MB+YM8AL8-[7BI6QT!H_*I-Y)Q_,1ECKD?56KHHS-D?-BN&UCB64=$%4=*`Y8 MI'(F0=@,(:SC::^T[?P$P3;&E\Q`S++ MS-DC'UDNK=[98F1--7R.`(E8UK`7'GC;@$V%4O(;XZZ55:U3J]RGPRR@*I`0 M];A&B=D2*1K$P<>WC(Y`A2-RD`J31L0O0`#IK!L^E=5W,S[B6RG,DCBXGEVE MQJ=_$KI3EOG5Y)Y3E\&566H,M99VT+(HV]0^%D;0QH]W_\`?7DY_P`BRW^8?]J/]S/@'_FPPY_68GZ# M1_A^I_[*?_3^M'_?7DY_R++?YA_VJI[RR6;!_D$QCC"K\0[I6>0W(*C7U>18 M4G&;M&:M(X\EX-\A<9!1$Q&XEAXZ3912BIC*`0AQ+TW-KW&AH\QTK?339[&^ MURN6*A?)@WG#AR#O(+J+6WXE+K2GG9IVPR_RTNH,ZUG9WAP\IBHX);? M*%Y*)J":X$`JSERJHZ2*?W&XF]XOHL_\SLLMH'0Y)6>\((#B"(V]N(!=V`"A MXK$WE?\`!OK+.R$&@YGO<7-!PC)Q#7#[JY<7W$CBYSCB23^GH737)\HRS(,KM\ER:%EOE=K$V.*-@ MHUK&B@`''>2<7$DDDDE7,J55G@&LPCNQ4 M6ER]BB&TPWM]R=+Q:SU@BHBF^1;.DE#)B/^.KBACS)-2EZC;:_B&/AK53K7&*Q\Q$O/C9/XB,F8IX0 M%$%116#O34+U*;J&PZ9S'^*2$]MP1"T'@JT_&?XE5.)WD9YFYSFH$S7'-9DU M:_Q7652`6BM=RZD2YVIW'J?8M1XY9*M`;8-P,O\`LZ6FFYXF@;3M]'TI""`L MF<3[HV>G]*+%?U*?'+/O(*!XBH8,PWD;+BU7L&7%[(EC^KR-E/!(RD32THU6 M4+'I*BT(^4:*E2$VW>*9MO9JZT(`=4@8CVJV]:YQ;0$[5'W"_%;DM$?3N\C< M$2F!LJ1^:I_-$I+PF*G=/E4;W+1:F3,62*<@PKIT0?N6AV$:X6`Y2B`IHG-[ M"CJ\N;^)!J*;AW*D+!G&_R^\9+#,VWCY@GF!B&S6&&+79 MR;IN.)MF^E8(CY"2)%.SNHIX0[0L@V36``*`]Y`'?2SND\4<6D=X^E(-$S#5 MH<#W%3%I61/J'CW6EDG'?/SY&>X58DW\;2WI&0PQYZ/++`]/]VB@1G\O%3U1 MW#9/?KJWIV_!GK'TJ_GNOV_4LQ>>GAKRSS7Y#K;>\0<;\R9,I;K$V*XQM:J5 M1IF>@EY&-C)1.08I2+)!1`[IDHH4JI`'<@F#?5ENYHB%2!MWA7W3'F8D`D4& MY-G>.^GV6D<$.)U(O-OEF\.N?L)\LGN1N&F&LCWW$&5)%Q MDBLM\3PG#I_%0D6WEU4Y""6``*1%0R!3=S41%Y#,'L\1 M`0VS-,\LU;JBO$S"2BZ`%*)$UT2X6\GAH8W;@0EPPW,7C MJ)F[Z;4M#:^*OE2\7&2I"R0%6SABJ01-\O#*N$#R]LQQ;HXIO503=RU;:R,/ M(L5BCW`SFFB+A(3"!D2&W#3H.CE%*@C@F99+"ZN(/$+767FEYA.:K$V'`OG) M_)K2:1+$OJ5C>A2-8";15'TOA;"M1:O`JN6BA@V5^,<%0'KZG3?5`R)GB`:. MU!?-)X27'L5H/D\X24:5>QF._ MA&$\K7SOV;5=P9FL4FRA@,9$X`.Y1U;&]AD>010D;^Q*S1O#(Q0U`/SA7!_3 MPX5R]@GA#<:?FG&ETQ7:W?(*\SC6N7N!>UV8<0SRM4=NTE$F+]--8[%RX9K$ M(H`=IC)F`/9IM=$%XH0V/E_3`RAV@-EQ`016,-]M+ATW'N M^A67<)KU&#O^E0HQ"OY&A\4/++Q]9*XI\HR/R1.-I7CA._AO<1=K5PV>,:2& M2L.N'";8PEBT*T#]^R3,)4S1QWS4VY"I$TJYK>LV4%O;B.!2+72=%T):[LP/ M$5">=U&J56U3L.RL4),5^2(*D=.Q4A#OTRCVF492;19DZ(4P=2B9!Z*1LC/>:01W@U3>[MHKVUELYQ6"6-S'#BUP+3\A76^\C<(V?CCG')F%+:U M6;2M!M4E$MU50-V2L$=47=;G6JAB$!9G-P2[=RF<`#\H(#L8!`-N\FS*'-\L MAS&`@LE8">P['-[PZH]"X-Z_TAF&@]87^E,R:6W%G<.8"?KLVQR`X5$D9:\= MCA4`X+"FI->.1H0F4_IY^/$V[NV6N4$LR<-JU$5\^):8Z5*HFE,3LL^C)VVN M6O2X^CM6__ M`,#VA;M^:9EYAW3'-L8X#9P$X![WN9),1AB(VLC%:TK)3:#1J_6$5T>1H0C0 MA&A"-"$:$(T(1H0C0A&A"-"$:$(T(1H0C0A>I2E+OVE*7VA"-"$:$(T(1H0C0A41>8BB^/*_C58CD;F]G@7D.E773O'UPA MJ7<[[++UPCE8J49>Z]1Z].K.*FO)F4%J=THS<)J@J9JH8`63-DO0%SJNU+Y, MGMC=97S@2,+V,'-Q8Y[F@.IMI44IS#85IW\4>3^2&=,M[77F;LR;6H@)MIV0 M3W#S'4T;<16\4A,)?4L+BQP(>8W$<[2I+=J-4ZS+N&-;S/CW(\:1?TVTY6H7 M+4,@X0$^Q7"C"[XSK$@V$"]3$[%!#V`)M9XMKJYF8'36TL+Z8ASHCCPJR1P7 M,K.,FRC+[ET67YO97]N'4#XH[U@(XEMQ:PN':*'LJI'<;,+\0[)8H^5Y0H MQ>Q1H0C0A&A"-"$:$(T(1H0C0A&A"-"$:$(T(1H0C0A&A"-"$:$(T(1H0O_9 ` end
-----END PRIVACY-ENHANCED MESSAGE-----