Merck Announces Fourth-Quarter and Full-Year 2021 Financial Results
Merck (MRK) reported strong financial results for Q4 and the full year of 2021, with Q4 sales reaching $13.5 billion, a 24% increase from 2020. Key drivers included $952 million in sales from molnupiravir and significant growth in KEYTRUDA and GARDASIL. GAAP EPS for Q4 was $1.51, while non-GAAP EPS was $1.80. For the full year, total sales were $48.7 billion, up 17%, with GAAP EPS at $4.86. Merck anticipates 2022 sales between $56.1 billion and $57.6 billion and expects GAAP EPS of $5.76 to $5.91, including molnupiravir sales of $5-6 billion.
- Q4 2021 total sales of $13.5 billion, +24% YoY.
- KEYTRUDA sales increased by 20% to $17.2 billion.
- GARDASIL/GARDASIL 9 sales grew 44% to $5.7 billion.
- Full-year 2021 sales reached $48.7 billion, +17% YoY.
- GAAP EPS for full-year 2021 was $4.86, +172% YoY.
- 2022 sales guidance of $56.1 billion to $57.6 billion.
- GAAP net income decreased from $4.5 billion in 2020 to $12.3 billion in 2021, largely due to prior year adjustments.
- Potential impact on future sales growth from COVID-19-related disruptions.
- Fourth-Quarter and Full-Year Results Reflect Continued Strong Business Momentum and Operational Strength
-
Fourth-Quarter 2021 Worldwide Sales From Continuing Operations Were
, an Increase of$13.5 Billion 24% From Fourth-Quarter 2020; Excluding the Impact From Foreign Exchange, Sales Grew23% ; Includes of Molnupiravir Sales$952 Million -
Fourth-Quarter 2021 GAAP EPS From Continuing Operations was
; Fourth-Quarter 2021 Non-GAAP EPS was$1.51 $1.80 -
Full-Year 2021 Worldwide Sales From Continuing Operations Were
, an Increase of$48.7 Billion 17% From Full-Year 2020; Excluding the Impact From Foreign Exchange, Sales Grew16% ; Includes of Molnupiravir Sales$952 Million -
KEYTRUDA Sales Grew
20% to ; Excluding the Impact From Foreign Exchange, Sales Grew$17.2 Billion 18% -
GARDASIL/GARDASIL 9 Sales Grew
44% to ; Excluding the Impact From Foreign Exchange, Sales Grew$5.7 Billion 39% -
Animal Health Sales Grew
18% to ; Excluding the Impact From Foreign Exchange, Sales Grew$5.6 Billion 16%
-
KEYTRUDA Sales Grew
-
Full-Year 2021 GAAP EPS From Continuing Operations was
; Full-Year 2021 Non-GAAP EPS was$4.86 $6.02 - Grew Innovative Product Pipeline With Key Acquisitions, While Securing Multiple Regulatory Approvals and Announcing Positive Data in Growth Pillars
-
2022 Financial Outlook
-
Anticipates Full-Year 2022 Worldwide Sales to be Between
and$56.1 Billion $57.6 Billion -
Expects Full-Year 2022 GAAP EPS to be Between
and$5.76 ; Expects Non-GAAP EPS to be Between$5.91 and$7.12 $7.27
-
Anticipates Full-Year 2022 Worldwide Sales to be Between
“Our business achieved strong revenue and earnings growth this quarter and for the full year. Throughout 2021, we invested in the discovery, development, production and commercialization of medicines and vaccines, furthering the sustainability of our business,” said chief executive officer and president,
Financial Summary – Continuing Operations
Financial information presented in this release reflects Merck’s results on a continuing operations basis, which excludes Organon & Co. that was spun-off on
$ in millions, except EPS amounts |
Fourth Quarter |
Year Ended |
|||||||||||||||||||||||
2021 |
2020 |
Change |
Change Ex-
|
|
|
Change |
Change Ex-
|
||||||||||||||||||
Sales |
|
|
|
|
|
|
|
|
|||||||||||||||||
GAAP net income (loss)1 |
3,820 |
(2,617) |
** |
** |
12,345 |
4,519 |
** |
** |
|||||||||||||||||
Non-GAAP net income that excludes certain items1,2* |
4,575 |
2,492 |
|
|
15,282 |
11,506 |
|
|
|||||||||||||||||
GAAP EPS |
1.51 |
(1.03) |
** |
** |
4.86 |
1.78 |
** |
** |
|||||||||||||||||
Non-GAAP EPS that excludes certain items2* |
1.80 |
0.98 |
|
|
6.02 |
4.53 |
|
|
|||||||||||||||||
*Refer to table on page 14.
|
GAAP (generally accepted accounting principles) earnings per share assuming dilution (EPS) was
Maintaining Positive Business Momentum from a Position of Strength
Molnupiravir Highlights
-
Merck and Ridgeback announced the following regulatory milestones:-
U.S. Food and Drug Administration (FDA) Emergency Use Authorization (EUA) to treat mild to moderate COVID-19 in adults with positive results of direct SARS-CoV-2 viral testing, and who are at high risk for progression to severe COVID-19, including hospitalization or death, and for whom alternative COVID-19 treatment options authorized by the FDA are not accessible or clinically appropriate. -
Japan’s
Ministry of Health, Labor and Welfare (MHLW) Special Approval for Emergency for molnupiravir for infectious disease caused by SARS-CoV-2. -
U.K. Medicines and Healthcare products Regulatory Agency authorization for molnupiravir for the treatment of mild to moderate COVID-19 in adults with a positive SARS-CoV-2 diagnostic test and who have at least one risk factor for developing severe illness.
-
-
Merck and Ridgeback announced data from six preclinical studies from multiple independent laboratories demonstrating that molnupiravir was active against the SARS-CoV-2 variant, Omicron (B1.1.529) in in vitro settings. -
Merck and Ridgeback announced the signing of a long-term supply agreement withUNICEF to facilitate broad global access for molnupiravir. Under the agreement,Merck will allocate up to 3 million courses of molnupiravir toUNICEF throughout the first half of 2022 for distribution in more than 100 low- and middle-income countries (LMICs) following regulatory authorizations. This announcement is another example of Merck’s commitment to providing timely access to molnupiravir globally, in addition to granting voluntary licenses to generic manufacturers and to theMedicines Patent Pool to make generic molnupiravir available in more than 100 LMICs. -
Merck and Ridgeback announced new and amended supply agreements for molnupiravir with several countries, includingJapan , theU.K. and theU.S. -
Merck and Ridgeback announced theNew England Journal of Medicine published findings from the Phase 3 MOVe-OUT trial evaluating molnupiravir in non-hospitalized high risk adults with mild to moderate COVID-19. The publication highlighted findings from the planned interim analysis as well as findings from all randomized patients demonstrating that early treatment with molnupiravir significantly reduced the risk of hospitalization or death in high risk, unvaccinated adults with COVID-19.
Cardiovascular Program Highlights
-
Merck announced the successful completion of its acquisition of Acceleron. The acquisition complements and strengthens Merck’s cardiovascular pipeline with Acceleron’s lead therapeutic candidate, sotatercept, a potentially first-in-class therapy for the treatment of pulmonary arterial hypertension (PAH). Sotatercept is in Phase 3 trials as an add-on to current standard of care for the treatment of PAH. -
Merck presented results from two early Phase 1 clinical studies evaluating its investigational oral PCSK9 inhibitor (MK-0616) at the American Heart Association Scientific Sessions 2021. The studies evaluated the safety and efficacy of this candidate being studied for cholesterol-lowering and measured reduction of high levels of LDL cholesterol.Merck plans to progress MK-0616 to Phase 2 in 2022. -
Merck announced the initiation of VICTOR (VerICiguaT in adults with ChrOnic heart failure and Reduced ejection fraction), a pivotal Phase 3 randomized, placebo-controlled cardiovascular clinical trial of Verquvo (vericiguat) in patients with chronic heart failure and reduced ejection fraction of40% or less who have not had a recent worsening heart failure event.
Oncology Program Highlights
-
Merck announced the following regulatory milestones for KEYTRUDA:-
FDA approval and
European Commission (EC) approval of KEYTRUDA for the adjuvant treatment of certain patients with renal cell carcinoma (RCC) following nephrectomy, or following nephrectomy and resection of metastatic lesions, based on data from the Phase 3 KEYNOTE-564 trial. - FDA approval of KEYTRUDA for the adjuvant treatment of adult and pediatric (12 years and older) patients with stage IIB or IIC melanoma following complete resection, based on data from the Phase 3 KEYNOTE-716 trial.
- Japan’s MHLW approval of KEYTRUDA in combination with chemotherapy for the first-line treatment of patients with radically unresectable, advanced or recurrent esophageal carcinoma, based on data from the Phase 3 KEYNOTE-590 trial.
-
FDA approval and
-
Merck announced topline results and study updates for KEYTRUDA:-
Positive topline results for the Phase 3 KEYNOTE-091 trial (EORTC-1416-LCG/ETOP-8-15 – PEARLS) that showed KEYTRUDA met one of its dual primary endpoints of disease-free survival (DFS) in the all-comer population of patients with stage IB-IIIA non-small cell lung cancer (NSCLC) for the adjuvant treatment of patients following surgical resection regardless of PD-L1 expression. At the interim analysis, there was also an improvement in DFS for patients whose tumors express PD-L1 (tumor proportion score ≥
50% ) treated with KEYTRUDA compared to placebo; however, this dual primary endpoint did not meet statistical significance per the pre-specified statistical plan. -
Merck presented exploratory 7-year follow-up data from KEYNOTE-006, the pivotal trial that supported the indication for KEYTRUDA in advanced melanoma, and updated findings from the KEYNOTE-716 trial that is evaluating KEYTRUDA as an adjuvant treatment for patients with resected stage IIB or IIC melanoma at theSociety for Melanoma Research 2021Congress .
-
Positive topline results for the Phase 3 KEYNOTE-091 trial (EORTC-1416-LCG/ETOP-8-15 – PEARLS) that showed KEYTRUDA met one of its dual primary endpoints of disease-free survival (DFS) in the all-comer population of patients with stage IB-IIIA non-small cell lung cancer (NSCLC) for the adjuvant treatment of patients following surgical resection regardless of PD-L1 expression. At the interim analysis, there was also an improvement in DFS for patients whose tumors express PD-L1 (tumor proportion score ≥
-
Merck and Eisai announced the following regulatory milestones for Lenvima:-
EC approval and Japan’s MHLW approval of KEYTRUDA plus Lenvima for the treatment of certain types of advanced endometrial carcinoma, based on results from the Phase 3 KEYNOTE-775/Study 309 trial. In
Europe , KEYTRUDA plus Lenvima is approved for the treatment of advanced or recurrent endometrial carcinoma in adults who have disease progression on or following prior treatment with a platinum‑containing therapy in any setting and who are not candidates for curative surgery or radiation. InJapan , this combination is approved for the treatment of patients with unresectable, advanced or recurrent endometrial carcinoma that progressed after cancer chemotherapy. - EC approval of the combination of KEYTRUDA plus Lenvima for the first-line treatment of adult patients with advanced RCC, based on results from the Phase 3 CLEAR study (KEYNOTE-581/Study 307).
-
EC approval and Japan’s MHLW approval of KEYTRUDA plus Lenvima for the treatment of certain types of advanced endometrial carcinoma, based on results from the Phase 3 KEYNOTE-775/Study 309 trial. In
-
Merck and AstraZeneca announced filing acceptance and priority review for a supplemental New Drug Application (sNDA) for Lynparza for the adjuvant treatment of certain patients with BRCA-mutated, HER2-negative high-risk early breast cancer, who have already been treated with chemotherapy either before or after surgery based on the Phase 3 OlympiA trial. The Prescription Drug User Fee Act (PDUFA) date is during the first quarter of 2022.
Vaccines Highlights
-
Merck announced that the EC approved VAXNEUVANCE (Pneumococcal 15-valent Conjugate Vaccine) for active immunization for the prevention of invasive disease and pneumonia caused by Streptococcus pneumoniae in individuals 18 years of age or older. -
Merck announced that the FDA accepted for priority review a supplemental Biologics License Application for VAXNEUVANCE for the prevention of invasive pneumococcal disease in children 6 weeks through 17 years of age. The FDA set a PDUFA date ofApril 1, 2022 .
Other Updates
-
Merck announced that the FDA placed full or partial clinical holds on the investigational new drug applications for the oral and implant formulations of islatravir (MK-8591) for HIV-1 pre-exposure prophylaxis; the injectable formulation of islatravir for HIV-1 treatment and prophylaxis; and the oral doravirine/islatravir HIV-1 once-daily treatment. The FDA’s clinical holds are based on observations of decreases in total lymphocyte and CD4+ T-cell counts in some participants receiving islatravir in clinical studies.Merck has stopped dosing in the Phase 2 IMAGINE-DR clinical trial of islatravir in combination with MK-8507 (MK-8591-013) and paused enrollment in the once-monthly Phase 3 PrEP studies, (MK-8591-022 and MK-8591-024) (see announcements here and here). -
As a result of the holds discussed above,
Merck and Gilead announced a temporary pause in enrollment for the Phase 2 clinical studyevaluating an investigational once-weekly oral combination treatment regimen of islatravir and lenacapavir in people living with HIV who are virologically suppressed on antiretroviral therapy. -
Merck announced that the FDA issued a Complete Response Letter regarding gefapixant, which is under development for the treatment of refractory chronic cough or unexplained chronic cough in adults. Additionally, Japan’s MHLW approved gefapixant for adults with refractory or unexplained chronic cough. -
Merck received FDA approval for the sNDAs for PIFELTRO (doravirine) and DELSTRIGO (doravirine/lamivudine/tenofovir disoproxil fumarate) last month, based on the results of theIMPAACT 2014 study. The approvals expand the indications for PIFELTRO and DELSTRIGO to include pediatric patients weighing more than 35kg with HIV-1 infection. -
Merck will hold a virtual Investor Event onWednesday, Feb. 23, 2022 , at which senior management will discuss details of the company’s Environmental, Social & Governance (ESG) approach to create long-term value for the business and society. The company looks to strengthen its performance and progress in its four ESG priority areas: Access to Health, Employees, Environmental Sustainability and Ethics & Value. Further details regarding logistics will be announced at a later date.
Fourth-Quarter and Full-Year Revenue Performance
The following table reflects sales of the company’s top pharmaceutical products, as well as sales of
$ in millions |
Fourth Quarter |
Year Ended |
|||||||||||||||||
|
2021 |
|
2020 |
|
Change |
|
Change Ex-
|
|
|
|
|
|
|
Change |
|
Change Ex-
|
|||
Total Sales |
|
|
|
|
|
|
|
|
|||||||||||
Pharmaceutical |
12,039 |
9,813 |
|
|
42,754 |
36,610 |
|
|
|||||||||||
KEYTRUDA |
4,577 |
3,993 |
|
|
17,186 |
14,380 |
|
|
|||||||||||
GARDASIL / GARDASIL 9 |
1,528 |
998 |
|
|
5,673 |
3,938 |
|
|
|||||||||||
JANUVIA / JANUMET |
1,393 |
1,328 |
|
|
5,288 |
5,276 |
|
- |
|||||||||||
PROQUAD, M-M-R II and VARIVAX |
509 |
488 |
|
|
2,135 |
1,878 |
|
|
|||||||||||
BRIDION |
436 |
355 |
|
|
1,532 |
1,198 |
|
|
|||||||||||
Lynparza** |
268 |
206 |
|
|
989 |
725 |
|
|
|||||||||||
Molnupiravir |
952 |
0 |
- |
- |
952 |
0 |
- |
- |
|||||||||||
PNEUMOVAX 23 SIMPONI |
292 206 |
339 223 |
-
- |
-
- |
893 825 |
1,087 838 |
-
- |
-
- |
|||||||||||
ROTATEQ |
213 |
196 |
|
|
807 |
797 |
|
|
|||||||||||
ISENTRESS / ISENTRESS HD Lenvima** |
178 206 |
211 158 |
-
|
-
|
769 704 |
857 580 |
-
|
-
|
|||||||||||
|
1,261 |
1,168 |
|
|
5,568 |
4,703 |
|
|
|||||||||||
Livestock |
791 |
794 |
|
|
3,295 |
2,939 |
|
|
|||||||||||
Companion Animals |
470 |
374 |
|
|
2,273 |
1,764 |
|
|
|||||||||||
Other Revenues*** |
221 |
(33) |
* |
* |
382 |
205 |
|
* |
|||||||||||
*> **Alliance revenue for this product represents Merck’s share of profits, which are product sales net of cost of sales and commercialization costs.
***Other revenues are comprised primarily of third-party manufacturing sales and miscellaneous corporate revenues, including revenue-hedging activities. Other revenues in full-year 2021 include related to the receipt of milestone payments for an out-licensed product. |
Pharmaceutical Revenue
Fourth-quarter pharmaceutical sales increased
Molnupiravir sales were
Growth in oncology was largely driven by higher sales of KEYTRUDA, which rose
Growth in vaccines for the fourth quarter was primarily driven by higher combined sales of GARDASIL and GARDASIL 9, vaccines to prevent certain cancers and other diseases caused by HPV. Fourth-quarter 2021 GARDASIL/GARDASIL 9 sales grew
Vaccine performance was negatively affected by lower sales of PNEUMOVAX 23 (pneumococcal vaccine polyvalent), a vaccine to help prevent pneumococcal disease, which declined
Growth in hospital acute care reflects higher demand globally for BRIDION (sugammadex) injection 100 mg/mL, a medicine for the reversal of neuromuscular blockade induced by rocuronium bromide or vecuronium bromide in adults and pediatric patients aged 2 years and older undergoing surgery, which increased
Combined sales of JANUVIA (sitagliptin) and JANUMET (sitagliptin and metformin HCI) grew
Full-year 2021 pharmaceutical sales increased
Animal Health Revenue
Fourth-Quarter and Full-Year Expense, EPS and Related Information
The tables below present selected expense information.
$ in millions
Fourth-Quarter 2021 |
GAAP |
|
Acquisition- and
|
|
Restructuring
|
|
(Income) Loss
|
|
Certain
|
|
Non-
|
|||
Cost of sales |
|
|
|
$- |
|
|
||||||||
Selling, general and administrative |
2,830 |
226 |
10 |
- |
- |
2,594 |
||||||||
Research and development |
3,068 |
397 |
7 |
- |
(17) |
2,681 |
||||||||
Restructuring costs |
174 |
- |
174 |
- |
- |
- |
||||||||
Other (income) expense, net |
(333) |
(3) |
- |
(381) |
- |
51 |
||||||||
Fourth-Quarter 2020 |
|
|
|
|
|
|
||||||||
Cost of sales |
|
|
|
$- |
|
|
||||||||
Selling, general and administrative |
2,619 |
42 |
10 |
- |
- |
2,567 |
||||||||
Research and development |
5,788 |
16 |
16 |
- |
3,161 |
2,595 |
||||||||
Restructuring costs |
310 |
- |
310 |
- |
- |
- |
||||||||
Other (income) expense, net |
(253) |
(2) |
- |
(348) |
(3) |
100 |
$ in millions
Year Ended |
GAAP |
|
Acquisition- and
|
|
Restructuring
|
|
(Income) Loss
|
|
Certain
|
|
Non-
|
|||
Cost of sales |
|
|
|
$- |
|
|
||||||||
Selling, general and administrative |
9,634 |
322 |
19 |
- |
- |
9,293 |
||||||||
Research and development |
12,245 |
479 |
28 |
- |
1,661 |
10,077 |
||||||||
Restructuring costs |
661 |
- |
661 |
- |
- |
- |
||||||||
Other (income) expense, net |
(1,341) |
76 |
- |
(1,884) |
- |
467 |
||||||||
Year Ended |
|
|
|
|
|
|
||||||||
Cost of sales |
|
|
|
$- |
|
|
||||||||
Selling, general and administrative |
8,955 |
225 |
47 |
- |
- |
8,683 |
||||||||
Research and development |
13,397 |
12 |
83 |
- |
4,243 |
9,059 |
||||||||
Restructuring costs |
575 |
- |
575 |
- |
- |
- |
||||||||
Other (income) expense, net |
(890) |
50 |
- |
(1,292) |
(20) |
372 |
GAAP Expense, EPS and Related Information
Gross margin was
Selling, general and administrative (SG&A) expenses were
Research and development (R&D) expenses were
Other (income) expense, net, was
The effective income tax rate was
Non-GAAP Expense, EPS and Related Information
Non-GAAP gross margin was
Non-GAAP SG&A expenses were
Non-GAAP R&D expenses were
Non-GAAP other (income) expense, net, was
The non-GAAP effective income tax rate was
A reconciliation of GAAP to non-GAAP net income and EPS is provided in the table that follows.
$ in millions, except EPS amounts |
Fourth Quarter |
Year Ended |
||||||||
2021 |
|
2020 |
|
|
|
|
||||
EPS |
|
|
|
|
||||||
GAAP EPS |
|
|
|
|
||||||
Difference |
0.29 |
2.01 |
1.16 |
2.75 |
||||||
Non-GAAP EPS that excludes items listed below2 |
|
|
|
|
||||||
|
|
|
|
|
||||||
Net Income |
|
|
|
|
||||||
GAAP net income (loss)1 |
|
|
|
|
||||||
Difference |
755 |
5,109 |
2,937 |
6,987 |
||||||
Non-GAAP net income that excludes items listed below1,2 |
|
|
|
|
||||||
|
|
|
|
|
||||||
Decrease (Increase) in Net Income Due to Excluded Items: |
|
|
|
|
||||||
Acquisition- and divestiture-related costs3 |
|
|
|
|
||||||
Restructuring costs |
238 |
380 |
868 |
880 |
||||||
(Income) loss from investments in equity securities |
(381) |
(348) |
(1,884) |
(1,292) |
||||||
Charge for the acquisition of Pandion |
- |
- |
1,704 |
- |
||||||
Charge for the discontinuation of COVID-19 development programs |
- |
305 |
225 |
305 |
||||||
Charge for the acquisition of VelosBio |
- |
2,660 |
(43) |
2,660 |
||||||
Charge for the formation of collaborations5 |
- |
(6) |
- |
1,076 |
||||||
Charge for the acquisition of OncoImmune |
- |
462 |
- |
462 |
||||||
Other |
(21) |
(3) |
(4) |
(20) |
||||||
Net decrease (increase) in income before taxes |
875 |
5,492 |
3,350 |
7,713 |
||||||
Income tax (benefit) expense6 |
(120) |
(383) |
(413) |
(726) |
||||||
Decrease (increase) in net income |
|
|
|
|
Financial Outlook
This full year guidance includes expected sales of
The following table summarizes the company’s full-year 2022 financial guidance.
GAAP |
Non-GAAP2 |
|||||
Revenue |
|
|
||||
Gross margin |
Approximately |
Approximately |
||||
Operating expenses |
Lower than 2021 by a low to mid-single digit rate |
Higher than 2021 by a mid to high-single digit rate |
||||
Effective tax rate |
|
|
||||
EPS** |
|
|
||||
*The company does not have any non-GAAP adjustments to revenue. **EPS guidance for 2022 assumes a share count (assuming dilution) of approximately 2.53 billion shares. |
A reconciliation of anticipated 2022 GAAP EPS to non-GAAP EPS and the items excluded from non-GAAP EPS are provided in the table below.
$ in millions, except EPS amounts |
Full-Year 2022 |
|||
GAAP EPS |
|
|||
Difference |
|
|||
Non-GAAP EPS that excludes items listed below2 |
|
|||
|
|
|||
Acquisition- and divestiture-related costs Restructuring costs (Income) loss from investments in equity securities |
400 485 |
|||
Net decrease (increase) in income before taxes |
|
|||
Estimated income tax (benefit) expense |
(725) |
|||
Decrease (increase) in net income |
|
Earnings Conference Call
Investors, journalists and the general public may access a live audio webcast of the call today at
Institutional investors and analysts can participate in the call by dialing (833) 353-0277 or (469) 886-1947 and using ID code number 1774118. Members of the media are invited to monitor the call by dialing (833) 353-0277 or (469) 886-1947 and using ID code number 1774118. Journalists who wish to ask questions are requested to contact a member of Merck’s Media Relations team at the conclusion of the call.
About
For over 130 years,
Forward-Looking Statement of
This news release of
Risks and uncertainties include but are not limited to, general industry conditions and competition; general economic factors, including interest rate and currency exchange rate fluctuations; the impact of the global outbreak of novel coronavirus disease (COVID-19); the impact of pharmaceutical industry regulation and health care legislation in
The company 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 the company’s 2020 Annual Report on Form 10-K and the company’s other filings with the
________________________________ | ||
1 |
Net income (loss) from continuing operations attributable to |
|
2 |
||
3 |
Includes expenses for the amortization of intangible assets and purchase accounting adjustments to inventories recognized as a result of acquisitions, intangible asset impairment charges, and expense or income related to changes in the estimated fair value measurement of liabilities for contingent consideration. Also includes integration, transaction and certain other costs related to acquisitions and divestitures. | |
4 |
Fourth-quarter and full-year 2020 cost of sales includes a |
|
5 |
Amount for full-year 2020 includes |
|
6 |
Includes the estimated tax impact on the reconciling items. In addition, the amount for full-year 2021 includes a |
CONSOLIDATED STATEMENT OF INCOME - GAAP | ||||||||||||||||||
(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES) | ||||||||||||||||||
(UNAUDITED) | ||||||||||||||||||
Table 1 | ||||||||||||||||||
On |
||||||||||||||||||
GAAP | % Change | GAAP | % Change | |||||||||||||||
4Q21 |
4Q20 |
Full Year 2021 | Full Year 2020 | |||||||||||||||
Sales | $ |
13,521 |
$ |
10,948 |
|
$ |
48,704 |
$ |
41,518 |
|
||||||||
|
|
|||||||||||||||||
Costs, Expenses and Other |
|
|
||||||||||||||||
Cost of sales |
|
3,873 |
|
5,029 |
- |
|
13,626 |
|
13,618 |
|
||||||||
Selling, general and administrative |
|
2,830 |
|
2,619 |
|
|
9,634 |
|
8,955 |
|
||||||||
Research and development |
|
3,068 |
|
5,788 |
- |
|
12,245 |
|
13,397 |
- |
||||||||
Restructuring costs (1) |
|
174 |
|
310 |
- |
|
661 |
|
575 |
|
||||||||
Other (income) expense, net |
|
(333) |
|
(253) |
|
|
(1,341) |
|
(890) |
|
||||||||
Income (Loss) from Continuing Operations Before Taxes |
|
3,909 |
|
(2,545) |
* |
|
13,879 |
|
5,863 |
* |
||||||||
Income Tax Provision |
|
85 |
|
69 |
|
|
1,521 |
|
1,340 |
|
||||||||
Net Income (Loss) from Continuing Operations |
|
3,824 |
|
(2,614) |
* |
|
12,358 |
|
4,523 |
* |
||||||||
Less: Net Income Attributable to Noncontrolling Interests |
|
4 |
|
3 |
|
|
13 |
|
4 |
|
||||||||
Net Income (Loss) from Continuing Operations Attributable to |
$ |
3,820 |
$ |
(2,617) |
* |
$ |
12,345 |
$ |
4,519 |
* |
||||||||
(Loss) Income from Discontinued Operations, Net of Taxes and Amounts Attributable to Noncontrolling Interests | $ |
(62) |
$ |
523 |
* |
$ |
704 |
$ |
2,548 |
- |
||||||||
Net Income (Loss) Attributable to |
$ |
3,758 |
$ |
(2,094) |
* |
$ |
13,049 |
$ |
7,067 |
|
||||||||
|
|
|||||||||||||||||
Basic Earnings (Loss) per Common Share Attributable to |
|
|
||||||||||||||||
Income (Loss) from Continuing Operations | $ |
1.51 |
$ |
(1.03) |
* |
$ |
4.88 |
$ |
1.79 |
* |
||||||||
(Loss) Income from Discontinued Operations | $ |
(0.02) |
$ |
0.21 |
* |
$ |
0.28 |
$ |
1.01 |
- |
||||||||
Net Income (Loss) | $ |
1.49 |
$ |
(0.83) |
* |
$ |
5.16 |
$ |
2.79 |
|
||||||||
|
|
|||||||||||||||||
Earnings (Loss) per Common Share Assuming Dilution Attributable to |
|
|
||||||||||||||||
Income (Loss) from Continuing Operations | $ |
1.51 |
$ |
(1.03) |
* |
$ |
4.86 |
$ |
1.78 |
* |
||||||||
(Loss) Income from Discontinued Operations | $ |
(0.02) |
$ |
0.21 |
* |
$ |
0.28 |
$ |
1.00 |
- |
||||||||
Net Income (Loss) | $ |
1.48 |
$ |
(0.83) |
* |
$ |
5.14 |
$ |
2.78 |
|
||||||||
Average Shares Outstanding |
|
2,527 |
|
2,530 |
|
2,530 |
|
2,530 |
||||||||||
Average Shares Outstanding Assuming Dilution (2) |
|
2,535 |
|
2,530 |
|
2,538 |
|
2,541 |
||||||||||
Tax Rate from Continuing Operations |
|
|
|
- |
|
|
|
|
||||||||||
* |
||||||||||||||||||
(1) Represents separation and other related costs associated with restructuring activities under the company's formal restructuring programs. | ||||||||||||||||||
(2) Because the company recorded a net loss in the fourth quarter of 2020, no potential dilutive common shares were used in the computation of loss per common share assuming dilution as the effect would have been anti-dilutive. Income from discontinued operations was also computed using average common shares outstanding. |
FOURTH QUARTER AND FULL YEAR 2021 GAAP TO NON-GAAP RECONCILIATION - CONTINUING OPERATIONS | ||||||||||||||||||
(AMOUNTS IN MILLIONS, EXCEPT PER SHARE FIGURES) | ||||||||||||||||||
(UNAUDITED) | ||||||||||||||||||
Table 2a | ||||||||||||||||||
The table below reflects a reconciliation of GAAP to non-GAAP financial information on a continuing operations basis. As Organon results are reflected within discontinued operations, they are excluded from the financial information provided below. | ||||||||||||||||||
GAAP | Acquisition and Divestiture- Related Costs (1) |
Restructuring Costs (2) | (Income) Loss from Investments in Equity Securities |
Certain Other Items | Adjustment Subtotal | Non-GAAP | ||||||||||||
Fourth Quarter | ||||||||||||||||||
Cost of sales | $ |
3,873 |
419 |
47 |
(4) |
462 |
$ |
3,411 |
||||||||||
Selling, general and administrative |
|
2,830 |
226 |
10 |
236 |
|
2,594 |
|||||||||||
Research and development |
|
3,068 |
397 |
7 |
(17) |
387 |
|
2,681 |
||||||||||
Restructuring costs |
|
174 |
174 |
174 |
|
- |
||||||||||||
Other (income) expense, net |
|
(333) |
(3) |
(381) |
(384) |
|
51 |
|||||||||||
Income From Continuing Operations Before Taxes |
|
3,909 |
(1,039) |
(238) |
381 |
21 |
(875) |
|
4,784 |
|||||||||
Income Tax Provision (Benefit) |
|
85 |
(163) |
(5) |
(39) |
(5) |
84 |
(5) |
(2) |
(5) |
(120) |
|
205 |
|||||
Net Income from Continuing Operations |
|
3,824 |
(876) |
(199) |
297 |
23 |
(755) |
|
4,579 |
|||||||||
Net Income from Continuing Operations Attributable to |
|
3,820 |
(876) |
(199) |
297 |
23 |
(755) |
|
4,575 |
|||||||||
Earnings per Common Share Assuming Dilution from Continuing Operations | $ |
1.51 |
(0.34) |
(0.08) |
0.12 |
0.01 |
(0.29) |
$ |
1.80 |
|||||||||
Tax Rate |
|
|
|
|
||||||||||||||
Full Year | ||||||||||||||||||
Cost of sales | $ |
13,626 |
1,607 |
160 |
221 |
(3) |
1,988 |
$ |
11,638 |
|||||||||
Selling, general and administrative |
|
9,634 |
322 |
19 |
341 |
|
9,293 |
|||||||||||
Research and development |
|
12,245 |
479 |
28 |
1,661 |
(4) |
2,168 |
|
10,077 |
|||||||||
Restructuring costs |
|
661 |
661 |
661 |
|
- |
||||||||||||
Other (income) expense, net |
|
(1,341) |
76 |
(1,884) |
(1,808) |
|
467 |
|||||||||||
Income From Continuing Operations Before Taxes |
|
13,879 |
(2,484) |
(868) |
1,884 |
(1,882) |
(3,350) |
|
17,229 |
|||||||||
Income Tax Provision (Benefit) |
|
1,521 |
(446) |
(5) |
(121) |
(5) |
415 |
(5) |
(261) |
(5) |
(413) |
|
1,934 |
|||||
Net Income from Continuing Operations |
|
12,358 |
(2,038) |
(747) |
1,469 |
(1,621) |
(2,937) |
|
15,295 |
|||||||||
Net Income from Continuing Operations Attributable to |
|
12,345 |
(2,038) |
(747) |
1,469 |
(1,621) |
(2,937) |
|
15,282 |
|||||||||
Earnings per Common Share Assuming Dilution from Continuing Operations | $ |
4.86 |
(0.80) |
(0.30) |
0.58 |
(0.64) |
(1.16) |
$ |
6.02 |
|||||||||
Tax Rate |
|
|
|
|
Only the line items that are affected by non-GAAP adjustments are shown. | ||||||||||||||
(1) Amounts included in cost of sales primarily reflect expenses for the amortization of intangible assets. Amounts included in selling, general and administrative expenses reflect acquisition and divestiture-related costs, including |
||||||||||||||
(2) Amounts primarily include employee separation costs and accelerated depreciation associated with facilities to be closed or divested related to activities under the company's formal restructuring programs. | ||||||||||||||
(3) Reflects charges for the discontinuation of COVID-19 development programs. | ||||||||||||||
(4) Amount includes a |
||||||||||||||
(5) Represent the estimated tax impacts on the reconciling items based on applying the statutory rate of the originating territory of the non-GAAP adjustments. Certain other items for the full year also includes a |
FRANCHISE / KEY PRODUCT SALES - CONTINUING OPERATIONS | |||||||||||||||||||||||||||||||||||||||||||||
(AMOUNTS IN MILLIONS) | |||||||||||||||||||||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||||||||||||||||||||
Table 3 | |||||||||||||||||||||||||||||||||||||||||||||
2021 |
2020 |
4Q |
Full Year |
||||||||||||||||||||||||||||||||||||||||||
1Q |
2Q |
3Q |
4Q |
Full Year |
1Q |
2Q |
3Q |
4Q |
Full Year |
Nom % |
Ex-Exch % |
Nom % |
Ex-Exch % |
||||||||||||||||||||||||||||||||
TOTAL SALES (1) |
|
|
|
|
|
|
|
|
|
|
24 |
23 |
17 |
16 |
|||||||||||||||||||||||||||||||
PHARMACEUTICAL | 9,238 |
9,980 |
11,496 |
12,039 |
42,754 |
8,905 |
8,178 |
9,714 |
9,813 |
36,610 |
23 |
23 |
17 |
15 |
|||||||||||||||||||||||||||||||
Oncology | |||||||||||||||||||||||||||||||||||||||||||||
Keytruda | 3,899 |
4,176 |
4,534 |
4,577 |
17,186 |
3,284 |
3,388 |
3,715 |
3,993 |
14,380 |
15 |
16 |
20 |
18 |
|||||||||||||||||||||||||||||||
Alliance Revenue – Lynparza (2) | 228 |
248 |
246 |
268 |
989 |
145 |
178 |
196 |
206 |
725 |
30 |
33 |
36 |
35 |
|||||||||||||||||||||||||||||||
Alliance Revenue – Lenvima (2) | 130 |
181 |
188 |
206 |
704 |
128 |
151 |
142 |
158 |
580 |
30 |
31 |
21 |
20 |
|||||||||||||||||||||||||||||||
Vaccines (3) | |||||||||||||||||||||||||||||||||||||||||||||
Gardasil / Gardasil 9 | 917 |
1,234 |
1,993 |
1,528 |
5,673 |
1,097 |
656 |
1,187 |
998 |
3,938 |
53 |
50 |
44 |
39 |
|||||||||||||||||||||||||||||||
ProQuad / M-M-R II / Varivax | 449 |
516 |
661 |
509 |
2,135 |
435 |
378 |
576 |
488 |
1,878 |
4 |
4 |
14 |
13 |
|||||||||||||||||||||||||||||||
Pneumovax 23 | 171 |
152 |
277 |
292 |
893 |
256 |
117 |
375 |
339 |
1,087 |
-14 |
-13 |
-18 |
-19 |
|||||||||||||||||||||||||||||||
RotaTeq | 158 |
208 |
227 |
213 |
807 |
222 |
168 |
210 |
196 |
797 |
9 |
8 |
1 |
- |
|||||||||||||||||||||||||||||||
Vaqta | 34 |
56 |
48 |
41 |
179 |
60 |
28 |
51 |
31 |
170 |
31 |
28 |
5 |
3 |
|||||||||||||||||||||||||||||||
Hospital Acute Care | |||||||||||||||||||||||||||||||||||||||||||||
Bridion | 340 |
387 |
369 |
436 |
1,532 |
299 |
224 |
320 |
355 |
1,198 |
23 |
24 |
28 |
27 |
|||||||||||||||||||||||||||||||
Prevymis | 82 |
93 |
96 |
100 |
370 |
60 |
63 |
77 |
80 |
281 |
25 |
27 |
32 |
30 |
|||||||||||||||||||||||||||||||
Noxafil | 67 |
66 |
64 |
62 |
259 |
94 |
73 |
79 |
82 |
329 |
-25 |
-24 |
-21 |
-23 |
|||||||||||||||||||||||||||||||
Primaxin | 65 |
60 |
70 |
65 |
259 |
51 |
64 |
74 |
62 |
251 |
5 |
2 |
3 |
-3 |
|||||||||||||||||||||||||||||||
Cancidas | 57 |
54 |
56 |
45 |
212 |
55 |
43 |
50 |
65 |
213 |
-31 |
-32 |
- |
-4 |
|||||||||||||||||||||||||||||||
Invanz | 57 |
48 |
53 |
45 |
202 |
64 |
43 |
51 |
53 |
211 |
-15 |
-15 |
-4 |
-6 |
|||||||||||||||||||||||||||||||
Zerbaxa | (8) |
(1) |
(2) |
10 |
(1) |
37 |
32 |
43 |
19 |
130 |
-47 |
-47 |
-101 |
-101 |
|||||||||||||||||||||||||||||||
Immunology | |||||||||||||||||||||||||||||||||||||||||||||
Simponi | 214 |
202 |
203 |
206 |
825 |
215 |
191 |
209 |
223 |
838 |
-8 |
-6 |
-2 |
-6 |
|||||||||||||||||||||||||||||||
Remicade | 85 |
75 |
73 |
67 |
299 |
88 |
73 |
82 |
88 |
330 |
-24 |
-22 |
-9 |
-12 |
|||||||||||||||||||||||||||||||
Neuroscience | |||||||||||||||||||||||||||||||||||||||||||||
Belsomra | 79 |
78 |
81 |
80 |
318 |
79 |
84 |
81 |
83 |
327 |
-4 |
2 |
-3 |
-1 |
|||||||||||||||||||||||||||||||
Virology | |||||||||||||||||||||||||||||||||||||||||||||
Molnupiravir | 952 |
952 |
* | * | * | * | |||||||||||||||||||||||||||||||||||||||
Isentress / Isentress HD | 209 |
192 |
189 |
178 |
769 |
245 |
196 |
205 |
211 |
857 |
-15 |
-15 |
-10 |
-11 |
|||||||||||||||||||||||||||||||
Cardiovascular | |||||||||||||||||||||||||||||||||||||||||||||
Alliance Revenue - Adempas/Verquvo (4) | 74 |
74 |
100 |
94 |
342 |
53 |
79 |
83 |
65 |
281 |
45 |
45 |
22 |
22 |
|||||||||||||||||||||||||||||||
Adempas (5) | 55 |
74 |
59 |
63 |
252 |
56 |
57 |
55 |
53 |
220 |
19 |
24 |
14 |
11 |
|||||||||||||||||||||||||||||||
Diabetes (6) | |||||||||||||||||||||||||||||||||||||||||||||
Januvia | 809 |
784 |
852 |
878 |
3,324 |
774 |
854 |
821 |
857 |
3,306 |
3 |
3 |
1 |
-1 |
|||||||||||||||||||||||||||||||
Janumet | 486 |
477 |
487 |
514 |
1,964 |
503 |
490 |
506 |
472 |
1,971 |
9 |
10 |
0 |
-3 |
|||||||||||||||||||||||||||||||
Other Pharmaceutical (7) | 581 |
546 |
572 |
610 |
2,310 |
605 |
548 |
526 |
636 |
2,312 |
-4 |
-4 |
0 |
-1 |
|||||||||||||||||||||||||||||||
ANIMAL HEALTH | 1,418 |
1,472 |
1,417 |
1,261 |
5,568 |
1,214 |
1,101 |
1,220 |
1,168 |
4,703 |
8 |
8 |
18 |
16 |
|||||||||||||||||||||||||||||||
Livestock | 819 |
821 |
864 |
791 |
3,295 |
739 |
648 |
758 |
794 |
2,939 |
- |
- |
12 |
10 |
|||||||||||||||||||||||||||||||
Companion Animals | 599 |
651 |
553 |
470 |
2,273 |
475 |
453 |
462 |
374 |
1,764 |
26 |
26 |
29 |
26 |
|||||||||||||||||||||||||||||||
Other Revenues (8) | (29) |
(50) |
241 |
221 |
382 |
169 |
74 |
(5) |
(33) |
205 |
* | * | 86 |
176 |
* |
Sum of quarterly amounts may not equal year-to-date amounts due to rounding. |
(1) Only select products are shown. |
(2) Alliance Revenue represents Merck’s share of profits, which are product sales net of cost of sales and commercialization costs. |
(3) Total Vaccines sales were |
(4) Alliance Revenue represents |
(5) Net product sales in |
(6) Total Diabetes sales were |
(7) Includes Pharmaceutical products not individually shown above. |
(8) Other Revenues are comprised primarily of third-party manufacturing sales and miscellaneous corporate revenues, including revenue hedging activities. Other Revenues in the first and third quarter of 2021 include |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220203005264/en/
Media Contacts:
(215) 407-353
(617) 216-602
Investor Contacts:
(908) 740-103
(908) 740-658
Source:
FAQ
What were Merck's Q4 2021 earnings results?
How did Merck perform in 2021 compared to 2020?
What is Merck's sales guidance for 2022?