Merck & Co., Inc. (LON: 0QAH)

Merck & Co. Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 29, 2024	Dec 30, 2023	Dec 30, 2022	Dec 30, 2021	Dec 30, 2020	Dec 30, 2019
Revenue	63,174	60,115	59,283	48,704	41,518	39,121
Revenue Growth (YoY)	6.51%	1.40%	21.72%	17.31%	6.13%	-7.50%
Cost of Revenue	14,786	15,915	17,206	13,466	11,990	11,060
Gross Profit	48,388	44,200	42,077	35,238	29,528	28,061
Selling, General & Admin	10,050	9,884	9,669	9,403	8,569	8,829
Research & Development	19,444	18,342	11,918	11,942	10,564	8,594
Operating Expenses	29,494	28,226	21,587	21,345	19,133	17,423
Operating Income	18,894	15,974	20,490	13,893	10,395	10,638
Interest Expense	-1,253	-1,146	-962	-806	-831	-893
Interest & Investment Income	339	365	157	36	118	274
Currency Exchange Gain (Loss)	-339	-370	-237	-297	-145	-187
Other Non Operating Income (Expenses)	447	420	681	256	71	124
EBT Excluding Unusual Items	18,088	15,243	20,129	13,082	9,608	9,956
Merger & Restructuring Charges	-3,858	-12,342	-666	-868	-4,993	-2,660
Impairment of Goodwill	-	-	-	-	-	-162
Gain (Loss) on Sale of Investments	269	340	-1,419	1,940	1,338	170
Asset Writedown	-779	-779	-1,600	-275	-90	-172
Legal Settlements	-	-573	-	-	-	-
Other Unusual Items	-	-	-	-	-	39
Pretax Income	13,720	1,889	16,444	13,879	5,863	7,171
Income Tax Expense	1,557	1,512	1,918	1,521	1,340	1,565
Earnings From Continuing Operations	12,163	377	14,526	12,358	4,523	5,606
Earnings From Discontinued Operations	-	-	-	704	2,548	4,153
Net Income to Company	12,163	377	14,526	13,062	7,071	9,759
Minority Interest in Earnings	-15	-12	-7	-13	-4	84
Net Income	12,148	365	14,519	13,049	7,067	9,843
Net Income to Common	12,148	365	14,519	13,049	7,067	9,843
Net Income Growth	163.63%	-97.49%	11.27%	84.65%	-28.20%	58.25%
Shares Outstanding (Basic)	2,534	2,537	2,532	2,530	2,530	2,565
Shares Outstanding (Diluted)	2,543	2,547	2,542	2,538	2,541	2,580
Shares Change (YoY)	-0.25%	0.20%	0.16%	-0.12%	-1.51%	-3.70%
EPS (Basic)	4.79	0.14	5.73	5.16	2.79	3.84
EPS (Diluted)	4.78	0.14	5.71	5.14	2.78	3.82
EPS Growth	165.47%	-97.55%	11.15%	84.62%	-27.15%	64.64%
Free Cash Flow	14,840	9,143	14,707	9,661	5,812	10,071
Free Cash Flow Per Share	5.84	3.59	5.79	3.81	2.29	3.90
Dividend Per Share	3.040	2.920	2.760	2.600	2.440	2.200
Dividend Growth	5.56%	5.80%	6.15%	6.56%	10.91%	14.58%
Gross Margin	76.59%	73.53%	70.98%	72.35%	71.12%	71.73%
Operating Margin	29.91%	26.57%	34.56%	28.53%	25.04%	27.19%
Profit Margin	19.23%	0.61%	24.49%	26.79%	17.02%	25.16%
Free Cash Flow Margin	23.49%	15.21%	24.81%	19.84%	14.00%	25.74%
EBITDA	22,928	19,706	24,279	17,016	13,613	13,715
EBITDA Margin	36.29%	32.78%	40.95%	34.94%	32.79%	35.06%
D&A For EBITDA	4,034	3,732	3,789	3,123	3,218	3,077
EBIT	18,894	15,974	20,490	13,893	10,395	10,638
EBIT Margin	29.91%	26.57%	34.56%	28.53%	25.04%	27.19%
Effective Tax Rate	11.35%	80.04%	11.66%	10.96%	22.86%	21.82%
Advertising Expenses	-	2,300	2,200	2,000	1,800	1,900

Source: S&P Capital IQ. Standard template. Financial Sources.