A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU	AV	AW	AX	AY	AZ	BA	BB	BC	BD	BE	BF	BG	BH	BI	BJ	BK	BL	BM	BN	BO	BP	BQ	BR	BS	BT	BU	BV	BW	BX	BY	BZ	CA	CB	CC	CD	CE	CF	CG	CH	CI	CJ	CK	CL	CM	CN	CO	CP	CQ	CR	CS	CT	CU	CV	CW	CX	CY	CZ	DA	DB	DC	DD	DE	DF	DG	DH	DI	DJ	DK	DL	DM	DN	DO	DP	DQ	DR	DS	DT	DU	DV	DW	DX	DY	DZ	EA	EB	EC	ED	EE	EF	EG	EH	EI	EJ	EK	EL	EM	EN	EO	EP	EQ	ER	ES	ET	EU	EV	EW	EX	EY	EZ	FA	FB	FC	FD	FE	FF	FG	FH	FI	FJ	FK	FL	FM	FN	FO	FP	FQ	FR	FS	FT	FU	FV	FW	FX	FY	FZ	GA	GB	GC	GD	GE	GF	GG	GH	GI	GJ	GK	GL	GM	GN	GO	GP	GQ	GR	GS	GT	GU	GV	GW	GX	GY	GZ	HA	HB	HC	HD	HE	HF	HG	HH	HI	HJ	HK	HL	HM	HN	HO	HP	HQ	HR	HS	HT	HU	HV	HW	HX	HY	HZ	IA	IB	IC	ID	IE	IF	IG	IH
1	Main
2			Q101	Q201	Q301	Q401	Q102	Q202	Q302	Q402	Q103	Q203	Q303	Q403	Q104	Q204	Q304	Q404	Q105	Q205	Q305	Q405	Q106	Q206	Q306	Q406	Q107	Q207	Q307	Q407	Q108	Q208	Q308	Q408	Q109	Q209	Q309	Q409	Q110	Q210	Q310	Q410	Q111	Q211	Q311	Q411	Q112	Q212	Q312	Q412	Q113	Q213	Q313	Q413	Q114	Q214	Q314	Q414	Q115	Q215	Q315	Q415	Q116	Q216	Q316	Q416	Q117	Q217	Q317	Q417	Q118	Q218	Q318	Q418	Q119	Q219	Q319	Q419	Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422	Q123	Q223	Q323	Q423				2001	2002	2003	2004	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035
3		Keytruda																																																							4	50	83	110	159	214	249	314	356	483	584	881	1047	1297	1464	1667	1889	2151	2269	2634	3070	3111	3284	3388	3715	3993	3899	4176	4534	4577	4809	5252	5426	5450	5795	6302.4	6511.2	6540																	54	566	1402	3809	7171	11084	14380	17186	20937	25148.6	25400.086	25654.08686	25910.6277286	26169.734005886	26431.43134594486	23788.288211350377	19030.630569080302	13321.44139835621	7992.864839013726	4795.718903408236	2877.431342044941	1726.4588052269646
4		Lynparza																																																																			5	16	33	44	49	62	79	111	123	132	145	178	196	206	228	248	246	268	266	275	284	292	275	302.5	312.40000000000003	321.20000000000005																				21	188	445	725	990	1117	1211.1000000000001	1089.9900000000002	544.9950000000001	272.49750000000006	136.24875000000003	68.12437500000001	34.06218750000001	17.031093750000004	8.515546875000002	4.257773437500001	2.1288867187500005	1.0644433593750002	0.5322216796875001
5		Lenvima																																																																						35	43	71	74	97	109	124	128	151	142	158	130	181	188	206	227	231	202	216	232	254.10000000000002	222.20000000000002	237.60000000000002																					149	404	579	705	876	945.9000000000001	993.1950000000002	1042.8547500000002	521.4273750000001	260.71368750000005	130.35684375000002	65.17842187500001	32.589210937500006	16.294605468750003	8.147302734375002	4.073651367187501	2.0368256835937504	1.0184128417968752
6		Reblozyl																																																																																				17	52	33	39	41	43	63	83	103																								17	165	292	379.6	493.48	641.524	833.9812000000001	875.6802600000001	919.4642730000002	965.4374866500002	1013.7093609825002	1064.3948290316252	1117.6145704832065	1173.4952990073668	1232.1700639577352
7		Welireg																																																																																					18	27	38	40	42	43	44	45																									123	174	224	274	282.22	290.68660000000006	299.40719800000005	308.38941394000005	317.64109635820006	327.1703292489461	336.98543912641446	347.0950023002069	173.54750115010344	86.77375057505172
8		Lagevrio																																																																																				952	3247	1177	436	825	392	274.4	192.07999999999998	134.456																								952	5685	992.936	496.468	248.234	124.117	62.0585	31.02925	15.514625	7.7573125	3.87865625	1.939328125	0.9696640625	0.48483203125	0.242416015625
9		Gardasil (vaccine)																						10	70	155	365	358	418	450	390	326	401	411	262	268	311	277	233	219	316	221	214	277	445	274	284	324	581	442	390	383	665	394	383	409	590	356	359	427	625	497	378	393	860	542	532	469	675	633	660	608	1048	835	838	886	1320	693	1097	656	1187	998	917	1234	1993	1528	1460	1674	2294	1470	1972	1841.4	2523.4	1617.0000000000002				-	-	-	0	0	235	1591	1528	1118	989	1210	1631	1832	1738	1908	2173	2309	3151	3737	3938	5672	6898	7953.8	8033.338000000001	8113.671380000001	8194.8080938	8276.756174738	8359.52373648538	8443.118973850234	8527.550163588738	8612.825665224625	8698.953921876871	8785.94346109564	8873.802895706596	8962.540924663663
10		Januvia (2022)																								42	87	144	185	200	272	334	379		411	462	491	558	511	600	600	675	739	779	846	960	919	1058	975	1134	884	1072	927	1121	858	1058	933	1082	884	1044	1014	921	906	1064	1006	932	839	948	1012	938	880	949	927	930	824	908	807	943	774	854	821	857	809	784	852	878	779	756	717	561	551	523.4499999999999	497.2774999999999	472.4136249999999				-	-	-	0	0	42	616	985	1922	2386	3324	4086	4004	3931	3863	3908	3737	3686	3482	3306	3323	2813	2044.1411249999996	1430.8987874999996	1144.7190299999997	915.7752239999999	183.15504479999998	36.631008959999996	7.326201791999999	1.4652403584	0.29304807168	0.05860961433600001	0.011721922867200002	0.0023443845734400005	0.0004688769146880001
11		Janumet (2022)																										24	19	30	58	72	101		128	155	173	202	201	218	247	288	305	321	350	386	392	411	405	452	409	474	442	503	476	519	505	570	509	554	562	526	506	569	548	577	496	563	513	586	544	585	563	535	530	533	503	475	503	490	506	472	486	477	487	514	454	476	417	353	329	312.55	296.9225	282.076375				-	-	-	-	-	0	73	231	658	954	1362	1660	1828	2070	2151	2200	2158	2227	2041	1971	1964	1700	1220.548875	610.2744375	305.13721875	152.568609375	30.513721875	6.102744375	1.2205488750000002	0.24410977500000006	0.048821955000000014	0.009764391000000004	0.0019528782000000008	0.0003905756400000002	0.00007811512800000005
12		Viral Vaccines (vaccine)													117	135	167	135	133	144	186	134	161	181	248	231	246	344	428	428	226	318	430	430	252	322	462	333	319	340	434	285	244	291	391	276	255	316	396	306	272	339	421	273	280	326	421	366	348	358	390	409	357	383	496	405	355	399	519	403	392	426	525	455	496	675	623	481	435	378	576	488	449	516	661	509	470	578	668	526	528	578	668	526				-	-	534	554	597	821	1446	1404	1369	1378	1202	1273	1305	1393	1505	1641	1676	1798	2275	1877	2135	2242	2300	2277	2254.23	2231.6877	2209.3708229999997	2187.2771147699996	2165.4043436222996	2143.7503001860764	2122.3127971842155	2101.0896692123733	2080.0787725202495	2059.277984795047	2038.6852049470965
13		Bridion																																									41	47	52	60	58	60	68	75	63	69	75	82	73	82	90	95	85	87	89	92	90	113	139	139	148	163	185	209	204	240	217	256	255	278	284	313	299	224	320	355	340	387	369	436	395	426	423	441	487	468.6	465.3	485.1														200	261	289	340	353	481	705	917	1130	1198	1532	1685	1906	1944.1200000000001	1983.0024	991.5012	495.7506	247.8753	123.93765	61.968825	30.9844125	15.49220625	7.746103125	3.8730515625	1.93652578125
14		Isentress (2023)																									-	-	-	-	47	77	107	117	148	172	197	234	232	267	278	313	292	337	343	387	337	398	399	381	362	412	427	442	390	453	412	418	385	375	377	374	340	338	372	337	305	282	310	308	281	305	275	280	255	247	250	223	245	196	205	211	209	192	189	178	158	147	161	167	123	132.3	144.9	150.3				-	-	-	-	-	-	-	348	751	1090	1359	1515	1643	1673	1511	1387	1205	1141	975	857	768	633	550.5	275.25	137.625	68.8125	34.40625	17.203125	8.6015625	4.30078125	2.150390625	1.0751953125	0.53759765625	0.268798828125	0.1343994140625
15		Belsomra																																																																	42	52	56	60	54	71	66	69	67	76	80	83	79	84	81	83	79	78	81	80	69	69	62	59	56	62.1	55.800000000000004	53.1																				210	260	306	327	318	259	227	204.3	183.87	165.483	148.93470000000002	134.04123	120.63710700000001	108.57339630000001	97.71605667000001	87.94445100300001	79.15000590270002	71.23500531243002	64.11150478118702
16		Vaxneuvance																																																																																					5	12	16	138	106	111	116	121																									171	454	590.2	708.24	814.476	895.9236000000001	922.8013080000001	950.4853472400001	978.9999076572002	1008.3699048869162	1038.6210020335236	1069.7796320945292	1101.8730210573651	1134.929211689086
17		Rotateq																						31	62	69	85	119	171	190	190	178	134	144	134	126	127	135	93	139	119	169	125	148	184	195	142	142	150	168	162	144	201	129	169	147	174	169	192	89	160	169	188	130	171	162	224	123	179	160	193	156	191	188	211	172	180	227	222	168	210	196	158	208	227	213	216	173	256	139	297	190.3	281.6	152.9				-	-	-	0	0	162	565	646	522	520	652	602	636	659	610	651	686	728	790	796	806	784	921.8000000000001	940.2360000000001	959.0407200000001	978.2215344000001	997.7859650880001	1017.7416843897602	1038.0965180775554	1058.8584484391065	1080.0356174078886	1101.6363297560463	1123.6690563511672	1146.1424374781907	1169.0652862277545
18		Simponi																																									54	75	74	61	74	76	86	95	108	120	126	146	157	174	170	188	158	169	178	185	188	199	193	186	184	199	219	217	231	233	210	220	208	214	203	205	215	191	209	223	214	202	203	206	186	181	173	166	180	162.9	155.70000000000002	149.4														264	331	500	689	690	766	819	894	830	838	825	706	648	583.2	524.8800000000001	472.3920000000001	425.1528000000001	382.6375200000001	344.3737680000001	309.9363912000001	278.9427520800001	251.0484768720001	225.9436291848001	203.3492662663201	183.01433963968807
19		Prevymis																																																																									32	38	45	50	60	63	77	80	82	93	96	100	94	103	114	118	129	134	139	144																						165	280	371	429	546	491.40000000000003	442.26000000000005	398.03400000000005	358.23060000000004	322.40754000000004	290.16678600000006	261.1501074000001	235.03509666000008	211.53158699400007	190.37842829460007	171.34058546514007	154.20652691862605
20		Dificid																																																																																	27	34	54	60	52	66	77	67	65	66	77	67																								175	262	275	247.5	222.75	200.475	180.4275	162.38475000000003	146.14627500000003	131.53164750000002	118.37848275000002	106.54063447500002	95.88657102750003	86.29791392475002	77.66812253227502
21		Zerbaxa																																																																									26	27	35	32	37	32	43	19	-8	-1	-2	10	30	46	43	49	50	50	50	50																						120	131	-1	168	200	180	162	145.8	131.22000000000003	118.09800000000003	106.28820000000003	95.65938000000003	86.09344200000002	77.48409780000003	69.73568802000003	62.762119218000024	56.485907296200025
22		Remicade (biologic)																												455	507	557	564	491	518	565	608	431	674	669	661	710	753	842	561	511	519	518	490	549	549	527	574	620	604	607	604	557	501	455	442	396	349	339	311	269	229	208	214	186	167	157	135	123	123	98	101	89	88	73	82	88	85	75	73	67	61	53	49	44	51	47.7	44.1	39.6											2,119	2,299	2714	2667	2076	2270	2372	1794	1268	837	582	411	331	300	207	182.4	164.16	147.744	132.9696	119.67264000000002	107.70537600000002	96.93483840000002	87.24135456000002	78.51721910400002	70.66549719360002	63.59894747424002	57.23905272681602	51.51514745413442
23		Pneumovax																																	41	47	130	128	51	59	110	156	79	64	133	222	112	101	160	208	111	108	193	241	101	102	197	346	110	106	138	188	107	120	175	238	163	166	229	263	179	193	214	322	185	170	237	334	256	117	375	339	171	152	277	292	173	153	131	145	96	86.4	77.76	69.98400000000001													376	498	581	653	746	542	640	821	908	926	1087	892	602	330.144	313.6368	297.95495999999997	283.05721199999994	268.90435139999994	255.45913382999993	242.68617713849991	230.5518682815749	219.02427486749616	208.07306112412135	197.66940806791527	187.7859376645195	178.3966407812935
24		Vaqta																																																																									47	58	62	71	60	28	51	31	34	56	48	41	36	35	64	39	40	40	40	40																						238	170	179	174	160	152	144.4	137.18	130.321	123.80494999999999	117.61470249999999	111.73396737499999	106.14726900624999	100.83990555593748	95.7979102781406	91.00801476423356	86.45761402602189
25		Primaxin													150	153	162	176	185	181	182	191	170	172	182	181	197	186	186	186	203	201	188	188	165	160	168	196	159	158	135	158	136	136	124	119	88	104	109	83	84	85	88	79	71	81	91	86	65	88	75	86	73	81	77	66	62	71	73	74	72	68	72	53	59	71	77	67	51	64	74	62	65	60	70	65	58	64	63	54	80	79	78	77				-	-	629	641	739	705	755	780	689	610	515	384	336	329	314	297	280	265	274	251	260	239	314	298.3	283.385	269.21574999999996	255.75496249999995	242.96721437499994	230.81885365624993	219.27791097343743	208.31401542476556	197.89831465352728	188.0033989208509	178.60322897480836	169.67306752606794
26		Adempas Alliance																																																																									42	51	50	60	53	79	83	65	74	74	100	94	72	98	88	82	99	100	101	102																						203	280	342	340	402	381.9	362.80499999999995	344.6647499999999	327.4315124999999	311.0599368749999	295.5069400312499	280.73159302968736	266.695013378203	253.3602627092928	240.69224957382815	228.65763709513672	217.22475524037986
27		Adempas																																																																	84	67	70	79	68	75	94	91	48	53	57	57	56	57	55	53	55	74	59	63	61	63	57	57	59	60	61	62																				300	328	215	221	251	238	242	229.89999999999998	218.40499999999997	207.48474999999996	197.11051249999994	187.25498687499993	177.89223753124992	168.99762565468743	160.54774437195306	152.5203571533554	144.89433929568762	137.64962233090324	130.76714121435808
28		Noxafil																																									55	56	61	59	59	66	66	68	65	71	75	98	74	98	107	122	111	117	132	128	145	143	147	161	141	155	162	179	176	188	188	191	190	193	177	103	94	73	79	82	67	66	64	62	57	60	62	58	60	57	54.15	51.442499999999995														231	259	309	401	488	596	637	743	663	328	259	237	222.5925	200.33325	180.299925	162.2699325	146.04293925000002	131.438645325	118.2947807925	106.46530271325001	95.818772441925	86.23689519773251	77.61320567795926	69.85188511016334	62.866696599147005
29		sotatercept																																																																																																																						50	500	1000	1250	1300	1313	1326.13	1339.3913000000002	1352.7852130000003	1366.3130651300003	1379.9761957813002	1393.7759577391132	1407.7137173165042
30		Cosopt/Trusopt													131	133	138	157	140	153	156	167	152	175	191	179	186	192	197	197	201	217	209	209	121	125	123	134	115	123	114	131	114	122	124	117	124	105	102	113	105	103	104	103	99	100	34	25																																								-	-	484	559	616	697	772	836	503	483	477	444	415	258
31		Zepatier																																																													50	112	164	229	378	517	468	296	131	113	104	108	114	108	83	66	55	39	28	45	0	0	0	0																											555	1659	456	371	139
32		Temodar (2013/2014)																												234	236	251	273	242	247	256	278	188	274	271	254	266	248	234	223	230	237	225	227	229	216	219	162	111	83	93	88	86	74	80	83	75	66	73	78	67	66	65	68	73	57	56	46	56																															1,002	1,064	1065	935	918	708	350	312	284	272	215
33		Zocor	1106.9466	1106.945	1348.01179	1559.5256	1105	1175	1440	1723	1175	1218	1404.75	1213.74	1296	1370	1221	1311	1106	1151	1050	1074	1063	990	371	379	258	178	218	195	179	177	157	125.60000000000001	137	141	141	139	116	117	114	121	127	107	110	111	103	96	86	98	82	74	65	79	64	69	61	64	49	63	56	49	46	50	54	37																																5121			5198	4381	2803	849	638.6	558	468	455	383	300	258	217	187
34		Victrelis																																									1	21	31	87	111	126	149	115	110	116	121	81	59	46	27	21																																																		140	501	428	153
35		Clarinex (2010?)																												174	213	240	176	160	174	226	164	101	174	202	137	146	155	209	128	129	134	140	64	56	61	64	54	55	62	69	49	52																																																	659	621	394	234	232
36		Cancidas													88	101	109	132	130	140	142	157	146	124	127	133	134	123	135	135	149	161	148	148	139	149	155	175	153	150	135	174	158	168	150	164	145	166	163	145	162	163	151	183	166	156	183	175	163	134	139	137	133	131	142	152	121	112	94	95	91	87	79	69	61	67	62	58	55	43	50	65	57	54	56	45	53	42	43	36								-	-	276	430	569	530	527	606	618	612	640	619	659	680	573	558	422	326	248	213	212	174
37		PEG-INTRON (Biologic)																												239	225	229	235	225	216	215	198	216	186	185	168	198	166	154	163	175	162	183	165	143	126	142	104	124	112	103	84	81																																															914	827	737	658	653	496	380
38		Cubicin																																																									187	293	325	322	292	357	320	119	96	103	91	92	98	94	95	80	88	67	52	50	46	32	39	36																														1127	1088	382	367	257	114
39		Follistim (biologic)																												57	145	162	142	127	131	145	122	96	134	137	119	138	133	143	129	126	116	125	111	116	122	134	124	101	110	102	97	102	82	111	95	95	94	73	101	87	81	79	72	66	67	70	60	70	57	63	62	58	41	44	50	57																									528	531	468	481	411	383	355	298	267	240	142
40		Implanon																																	37	43	45	53	51	51	64	71	60	81	80	74	76	85	93	94	84	102	96	120	102	119	158	123	137	124	176	151	134	164	148	160	170	178	155	183	174	174	186	169	199	183	199	206	195	132	189	165																									237	295	348	402	502	588	606	686	703	787	492
41		Dulera																																									13	25	22	37	39	50	52	67	68	79	82	95	102	103	124	132	130	120	133	153	113	121	97	105	82	69	59	77	57	42	50	65																																		97	208	324	461	536	436	287	214
42		Zostavax																						1	10	27	43	47	61	80	74	66	11	162	75	42	84	76	95	18	23	107	24	122	108	78	76	148	202	225	168	141	185	264	142	156	181	285	175	149	179	246	125	149	190	221	154	160	234	121	65	44	54	54																								-	-	-	0	0	38	231	313	277	243	332	651	758	764	749	685	669	217
43		Nuvaring (device)																												45	96	116	118	110	115	129	131	88	135	145	134	145	142	154	159	168	146	157	156	164	151	171	170	193	168	178	186	191	166	182	190	193	175	200	195	207	160	199	214	188	216	236	234	216	219	240	241	179	63	63	58	53																									559	623	623	685	723	731	777	761	902	879	179
44		Arcoxia													30	62	61	77	57	50	56	55	59	66	66	74	79	89	76	76	93	104	97	96	81	88	90	98	95	95	94	115	114	100	108	110	112	117	109	115	121	121	112	131	128	141	132	118	123	115	123	110	111	117	114	108	103	89	80	91	83	84	83	86	75	75	72	67	70	65	68	54																-	-	70	230	218	265	320	390	357	399	432	453	485	519	471	450	363	336	289	189
45		Fosamax	394.74103	394.74152000000004	419.2469	441.19976359338057	515	586	451	691	795	544	687.25	650.25	759	792	778	831	772	853	777	789	754	821	771	789	742	786	725	730	470	411	354	314	261	277	276	285	230	241	220	234	208	221	215	211	184	186	152	154	137	144	140	139	123	121	114	112	94	96	86	82	75	73	68	68	61	66	53	62	55	59	45	50	0	0	0	0	0	0	0	0																1649.9299223235394	2250	2677	3160	3191	3135	2983	1549	1099	925	855	676	560	470	358	284	242	209
46		Emend													6	9	14	18	17	19	22	28	23	32	41	36	48	47	49	49	60	65	68	69	69	77	82	89	82	93	91	110	87	120	98	114	102	145	111	131	116	135	123	134	122	144	136	151	122	134	141	139	126	143	137	144	133	143	137	143	125	148	123	126	117	121	98	53	43	33	39	31																-	-	27	47	86	132	193	262	317	376	419	489	508	553	536	550	556	522	389	107
47		Invanz													12	16	16	19	20	22	25	27	28	34	37	41	42	46	50	50	55	71	71	71	62	71	73	88	75	83	91	113	87	103	107	110	101	110	118	116	110	120	130	128	114	134	141	139	132	139	153	144	114	143	152	152	136	150	159	157	151	149	137	59	72	78	57	57	64	43	51	53	57	48	53	45	52	46	50	40								-	-	37	63	94	140	188	268	294	362	407	445	488	528	568	561	602	496	264	211	203	188
48		Zetia (2017)													190	242	293	328	332	314	356	391	414.8	476	501.9	536.1	544	577.5	607	610	581.7	560.4	534.3		510	556	563	614	534	564	571	629	582	592	614	640	614	632	645	676	629	650	662	716	611	717	660	662	568	635	633	691	612	702	671	575	334	367	320	323	305	226	165	162	140	156	147	146	145	137	103	98																-	25	469	1053	1393	1928.7999999999997	2338.5	1676.3999999999999	2243	2298	2428	2567	2657	2650	2527	2560	1344	858	589	380
49		Vytorin (2017)													0	5	52	76	179	193	274	355	378.4	497.4	526.6	552.9	623.8	686.4	693	600	651.2	592.1	567.2	577.2	477	532	525	577	477	490	485	562	480	459	469	475	444	445	423	435	394	417	396	436	361	417	369	370	320	320	302	308	277	293	273	299	241	182	142	186	167	155	92	83	97	76	57	54	53	39	47	43																-	-	-	133	1001	1955.3000000000002	2603.2	2387.7000000000003	2111	2014	1883	1747	1643	1517	1250	1142	751	497	284	135
50		Atozet																																																																	49	63	59	54	73	101	84	89	94	92	97	108	122	115	111	105																																225	347	391	342
51		Nasonex (2017, sued)																												271	307	311	258	280	306	321	266	165	319	338	259	303	373	323	266	325	375	293	292	308	385	325	297	327	312	258	261	268	289	215	121	231	229	101	94	112	139	85	42	120	122	81	71	102	96	72	58	67	71	49	41	57																							1,156	1,159	1219	1219	1268	1334	1099	856	536	386	376	293	177
52		Cozaar/Hyzaar	430.718	430.718	508.7876	454.80281608529947	422	525	549	681	633	541	622	690	629	725	706	764	719	785	751	782	701	784	813	865	798	847	814	800	847	941	888	893	839	906	861	955	782	485	423	415	426	406	404	427	336	337	295	315	267	255	238	246	205	214	195	192	185	189	150	143	126	132	131	121	112	119	128	125	120	125	103	105	103	109	116	113	102	98	91	94																1825	2190	2486	2824	3037	3163	3259	3569	3561	2105	1663	1283	1006	806	667	510	484	453	441	294
53		Propecia (2013)													63	65	67	76	70	69	67	86	75	85	89	103	95	98	99	99	105	108	108	108	103	106	109	123	99	113	109	124	106	112	112	117	108	100	104	112	68	67	71	77	74	58	66	67																																								-	-	239	271	292	352	391	429	441	445	447	424	283	265
54		Remeron																																	50	50	74	38	51	59	50	62	60	57	65	59	57	66	52	57	52	53	44	56	50	40	47	56																																																	222	241	232	205	193
55		Proscar													175	185	180	194	175	188	186	192	188	183	127	120	125	113	90	90	85	86	81	79	72	79	67	72	58	56	58	44	60	53	58	52	51	55	55	56																																																-	-	606	734	741	618	418	331	290	216	223	217
56		Avelox (2011)																																	109	71	70	118	106	59	59	92	106	61	59	95	73	44	30	55																																																									316	321	202
57		Crixivan/Stocrin													64	64	65	62	79	89	91	90	82	74	83	89	82	75	72	72	75	79	69	68	49	56	49	52	52	48	49	58	45																																																							-	-	291	255	349	328	301	291	206	207	45
58		Rebetol																																	66	67	64	57	56	55	55	54	53																																																																220	53
59		Maxalt													56	79	84	91	78	84	92	94	93	97	105	111	107	109	125	125	122	130	136	136	133	141	144	156	135	133	133	149	173	131	156	178	156	154	166	165																																																-	-	324	310	348	406	466	524	574	550	638	641
60		Singulair (8/3/2012)	315.91790000000003	315.91802	315.00424999999996	324.61241835208943	417	222	342	508	464	422	615.75	507.74	623	643	626	731	735	730	692	819	801	950	868	960	1002	1092	1018	1020	1104	1082	1029	1060	1057	1257	1085	1260	1165	1258	1215	1349	1328	1354	1336	1461	1340	1431	602	480	337	281	280	298	271	284	218	319	245	212	201	273	237	229	239	210	186	203	161	182	175	185	161	187	191	160	152	195	155	100	82	124																1271	1505	2025	2623	2976	3579	4132	4275	4659	4987	5479	3853	1196	1092	931	915	732	708	698	379
61		Claritin RX																												93	128	111	87	99	132	96	95	71	124	93	81	122	120	65	55	74	87	48	47	63																																																									420	314	245
62		Vasotec/Vaseretic (EU only)													173	195	170	182	158	164	149	152	136	140	134	136	122	127	119	119	96	94	82	80	77	76	73	85	59	63	69	64	57	59	57	58	53	49	42	48																																																-	-	765	720	623	546	487	352	311	255	231	192
63		Integrilin																																	76	73	74	46	70	70	63	63	64	56	53	57	53	60	48	51																																																									266	230	212
64		Caelyx																																	61	68	67	47	74	66	70	75																																																																	285
65		Subutex																																	50	52	53	36	52	51	7	1																																																																	111
66		Asmanex (2012-2018)																																	49	54	53	58	51	56	48	53	60	47	42	57	48	51	42	44																																																									208	206	185
67		Intron-A																																	54	67	56	38	54	51	50	54	49																																																																209	49
68		Cerazette																																	39	46	49	53	55	49	56	49	59	66	74	69	67	72	64	68																																																									268	268	271
69		Other Vaccines													52	46	82	104	55	57	88	111	56	67	97	134	92	96	97	97	73	69	81	81	56	53	138																																																													-	-	281	284	311	354	382	304	0
70		Hepatitis Vaccines													60	43	48	47	36	46	65	48	54	59	69	67	72	80	68	68	34	38	36	36	35	29	46																																																													-	-	241	198	195	249	288	144	0
71		Timoptic													37	39	38	43	32	37	35	35	30	33	31	33	29	31	28	28	29	32	30	30	28	27	28																																																													-	-	160	157	139	127	116	121	0
72		Proventil																																	54	56	59	56	57	55	43	55	42																																																																210	42
73		Aggrastat													22	21	19	22	23	23	21	21	22	23	22	19	24	20	21	21	-	-	-	-																																																																-	115	96	84	88	86	86	0	0
74		Zolinza																								1	2	3	3	3	4	3	4	4	5	4	5																																																													-	-	-	-	0	1	11	15	14
75		Animal																														759			621	672	664	759	709	731	687	815	758	802	826	868	821	865	815	898	840	851	800	871	813	872	885	885	831	842	827	832	829	900	865	884	939	955	1000	981	1065	1090	1021	1036	1025	1124	1122	1122	1214	1101	1220	1168	1418	1472	1417	1261	1482	1467	1371	1230	1491	1540.3500000000001	1439.55	1291.5													2942	3254	3399	3362	3455	3332	3478	3875	4212	4393	4703	5568	5550	5762.400000000001	5877.648000000001	5995.200960000001	6115.104979200001	6237.407078784001	6362.155220359681	6489.398324766875	6619.186291262213	6751.570017087457	6886.601417429206	7024.33344577779	7164.820114693346	7308.116516987213
76		Consumer																																	384	381	283	232	379	422	291	251	517	541	421	361	554	552	451	395	571	490	443	390	546	583	401	16																																																	1343	1840	1952	1894	1546
77		Prinivil/Prinzide																																																																																																	480	115	47
78		Daxas EU
79		Pepcid																																																																																																	55	37
80		Mevacor																																																																																																	110	56
81		Vioxx	554.3148	554.3154999999999	731.2098000000001	510.7211550909743	598	788	756	386	521	814	529.25	754.25	661	653	175																																																																																	2350.5626944231763	2530	2569	1489
82		MK-0524A
83		Elonva
84		Other													-2217	-2365	-2202	-2512	-2259	-2552	-2410	-2465	-2521.2	-2713.3999999999996	-3932	-3726	-3875.5999999999985	-4092.7999999999993	-4262		-4062.800000000001	-4036	-3689	-2307.6000000000004	1388			1159	1517	1403	1536	1607	1189	1512	1436	1374	1287	1318	1370	1473	1730	1789	1664	1733	1629	1601	1362	1385	1563	1653	1619	1656	1472	1395	1452	1561	1305	1280	1121	1210	1042	1146	1095	1194	1210	1379	1329	1396	1382	1195	521	1207	525	462	759	754	809	810	1135	927	859	932.75	963.4375	920.546875							-9296	-9686	-12892.599999999999	-12230.399999999998	-14095.400000000001	2547	6063	5511	5448	6916	5977	6491	5880	4916	4477	5314	4305	2500	3681	3675.734375	3308.1609375000003	2977.34484375	2679.6103593750004	2411.6493234375002	2170.48439109375	1953.4359519843752	1758.0923567859377	1582.283121107344	1424.0548089966096	1281.6493280969487	1153.4843952872538	1038.1359557585286
85		Revenue	4895.8	5287.8	5443.7	5571.6									3060	3276	2902	2929	2839	2796	2867	3199	2905.000000000001	3201	1392.5	1909	1656.2000000000016	1675.1000000000004	1460	5640	1465.0999999999985	2265.5	1500.5	2488.2	7155	8095	8175	11147	11423	11348	11125	12094	11581	12153	12022	12298	11731	12310	11488	11741	10671	11010	11032	11319	10264	10934	10557	10482	9425	9785	10073	10215	9312	9844	10536	10115	9434	9930	10325	10433	10037	10465	10794	10998	10816	11760	12397	11868	12057	10872	10929	12514	10627	11402	13154	13521	15901	14593	14959	13830	14487	14815.199999999999	15694.777499999998	14305.619375				21199	0	0	12214	11701	9407.5	10431.300000000003	6960.299999999999	28009	46049	47986	47270	44032	42237	39498	39807	40122	42294	46841	46372	48704	59283	59352.59687500001	57817.09521250001	57006.6160475	55064.00579825	53515.34484325851	52956.084189408415	49925.41322142346	44976.7450385663	39185.89904498614	33846.639042202674	30690.691727358237	28671.161904237597	27540.841424083443
86		COGS	862.8	886	917.3	958.7	864.2	942.1	973.2	1125.7	1046.8	988.5	1083.4	1228.3	1147.8	1164.2	1364.2	1283.6	1271.4	1160.6	1238.8	1301.8	1137.7	1277.7	1544.1	1504.8	1525.8	1552.3	1517.7		1223.1999999999998	1396.5	1477.9	1470	1311.8	1306.9	1430.3	2595.8	2811.7	2662.5	2796.2	3129	2690																																						2572	2739	2487	2684	3056	3411	4654	3698	3434	3361	3352	3703.7999999999993	3923.694374999999	3576.4048437500005				3624.8	3907.1	4347	4959.799999999999	4972.6	5464.3	4595.8	5567.6			12044.485999999997	47270	44032	42237	39498	39807	40122	42294	46841	46372	11638	15147	14555.899218749999	11563.419042499998	11401.323209499998	11012.80115965	10703.0689686517	10591.216837881679	9985.082644284688	8995.34900771326	7837.179808997225	6769.327808440532	6138.138345471645	5734.232380847519	5508.168284816686
87		Gross Profit													#ERROR_#REF!	#ERROR_#REF!																						8551.2	8611.3																																										8357	9775	8140	8718	10098	10110	11247	10895	11525	10469	11135	11111.4	11771.083125	10729.21453125				17574.2										35941.514	0	0	0	0	0	0	0	0	0	37066	44136	44796.69765625001	46253.67617000001	45605.292838	44051.2046386	42812.27587460681	42364.86735152674	39940.330577138775	35981.396030853044	31348.719235988912	27077.311233762142	24552.55338188659	22936.929523390078	22032.673139266757
88		SG&A	1362.53	1478.33	1438.64	1421.1	1343.3	1362.9	1407.6	1538.4	1547.3	1589.9	1463.6	1794.1	1577.4	1595.2	1752.9	1761.8000000000002	1613.3	1755.3	1661.2	1844	1715	1734	2370.6	2222.8	1802	2083.7	1951.4		1814.4	1930.2	1730.3	1862.1	1625.9	1660.5	1725.5	3190.2	3166.7	3127.9	3023.7	3406	3083																																						2020	2567	2174	2254	2270	2594	2252	2420	2472	2628	2458	2444.2	2496.72	2654.28				5700.6	5652.199999999999	6394.9	6687.3	6873.8	8042.400000000001	5837.1	7337	8202.099999999999	12724.3	13292.122000000001	12999.250000000002	11976.704000000002	11403.990000000002	10664.460000000001	10747.890000000001	10832.94	11419.380000000001	12647.070000000002	12647.070000000002	9292	9772	10053.2	10053.2	10053.2	10053.2	13378.836210814627	13239.021047352104	12481.353305355866	11244.186259641576	9796.474761246534	8461.659760550669	7672.672931839559	7167.790476059399	6885.210356020861
89		R&D	547.4	602.4	590.3	716.4	530.3	631.2	676.9	838.8	720.3	786.4	776.5	894.9	871.3	866	884.3	1108.6	846.6	946.8	942.6	1093	887	876.7	945.4	1256.7	1030	1030.5	1115.4		1078.3	1169.3	1171.1	1386.6	1136.2	1287.3	1254	1984	1993.8	2007.2	1944.1	2177	1811	2007.2	1944.1	2177																																			2229	2595	2387	4299	2476	2681	2547	2764	3496	3035	4266	2791.64	3530.96	3065.35				2456.4	2677.2	3178.1	3730.2	3829	3965.8	3175.9	4805.299999999999	5661.5	8122.1	7939.299999999999										11843	11842	13653.949999999999
90		Operating Expenses	2772.73	2966.73	2946.24	3096.2000000000003	2737.8	2936.2	3057.7000000000003	3502.9000000000005	3314.3999999999996	3364.8	3323.5	3917.2999999999997	2448.7	2461.2	2637.2	2870.4	2459.9	2702.1	2603.8	2937	2602	2610.7	3316	3479.5	2832	3114.2	3066.8		2892.7	3099.5	2901.3999999999996	3248.7	2762.1000000000004	2947.8	2979.5	5174.2	5160.5	5135.1	4967.799999999999	5583	4894																																						4249	5162	4561	6553	4746	5275	4799	5184	5968	5663	6724	5235.84	6027.68	5719.63				8157	8329.399999999998	9573	10417.5	10702.8	12008.2	9013	12142.3	13863.599999999999	20846.4	21231.422	12999.250000000002	11976.704000000002	11403.990000000002	10664.460000000001	10747.890000000001	10832.94	11419.380000000001	12647.070000000002	12647.070000000002	21135	21614	23707.15	10053.2	10053.2	10053.2	13378.836210814627	13239.021047352104	12481.353305355866	11244.186259641576	9796.474761246534	8461.659760550669	7672.672931839559	7167.790476059399	6885.210356020861
91		Operating Income	2123.07	2321.07	2497.46	2475.4	-2737.8	-2936.2	-3057.7000000000003	-3502.9000000000005	-3314.3999999999996	-3364.8	-3323.5	-3917.2999999999997	#ERROR_#REF!	#ERROR_#REF!	-2637.2	-2870.4	-2459.9	-2702.1	-2603.8	-2937	-2602	-2610.7	-3316	-3479.5	-2832	-3114.2	-3066.8		-2892.7	-3099.5	-2901.3999999999996	-3248.7	-2762.1000000000004	-2947.8	-2979.5	3377.000000000001	3450.7999999999993	-5135.1	-4967.799999999999	-5583	-4894																																						4108	4613	3579	2165	5352	4835	6448	5711	5557	4806	4411	5875.5599999999995	5743.403124999999	5009.58453125				9417.2	-8329.399999999998	-9573	-10417.5	-10702.8	-12008.2	-9013	-12142.3	-13863.599999999999	-20846.4	14710.092000000004	-12999.250000000002	-11976.704000000002	-11403.990000000002	-10664.460000000001	-10747.890000000001	-10832.94	-11419.380000000001	-12647.070000000002	-12647.070000000002	15931	22522	21089.54765625001	36200.47617000001	35552.092838	33998.0046386	29433.43966379218	29125.846304174633	27458.97727178291	24737.20977121147	21552.24447474238	18615.651473211474	16879.880450047032	15769.139047330678	15147.462783245897
92		Interest Income					-96.4	-105.5	-106.5	-107.3	-87.5	-82.1	-66.9	-72.2	65.7	68.5	75.7	90.2	93.8	98.7	122.3	166	181.7	187.9	195	199.7	181.7	172.3	186.9			81.9	61.8																																																																		-415.7	-308.7	300.09999999999997	480.8	764.3	540.9	143.7			-70	39.80069000000003	-57.39517982499998	0	0	0	0	0	0	0
93		Interest Expense					95.30000000000001	97.5	99.9	98.1	94.9	94.9	81.1	80	72.8	71.6	72.4	77	84.5	93.1	99.6	108.2	98.2	91.9	87.7	97.2	102.4	103.3	91.5																																																				-35	-100	-134	-38	-244	-51	-139	-202	-105	86	70	-37.75	3.3125	30.390625					390.80000000000007	350.9	293.79999999999995	385.4	375	297.2														-467	-360	65.953125	49.381743359375015	-221.75146484042978	-490.05529711173295	-748.7157466295711	-975.0819122077343	-1200.838873830602	-1415.7874949227034	-1611.9349744187098	-1785.6663202874179	-1938.6762037386598	-2079.8153786420526	-2213.682536836848
94		Foreign Exchange					-2.6999999999999997	5.3	8.3	-18.7	-7.2	-16.2	-1.7	-3.3	-7.8	-14.9	-2.8	28.3	0.7	8.4	7.4	-0.4	0.4	-7.4	11.5	20.5	19.6	12	8.3																																																																						-7.799999999999999	-28.4	2.8000000000000007	16.1	25	39.900000000000006
95		Minority Interests					50.699999999999996	59.9	59.1	44.5	51.7	40.7	39.1	37.2	-39.6	-36.8	-37.6	-40.3	-30.4	-30.3	-30.9	-30.2	-29.9	-30	-30.7	-29.9	-30.6	-30.8	-30.6																																																																						214.2	168.7	-154.3	-121.8	-120.5	-92
96		Equity (Income)/Loss	-185.9	-185.9	-185.9	-128.2	-171.8	-190.2	-188.7	-94	-97.3	-187.4	-183.4	-6	194.7	220.5	307.1	285.9	316.3	334.1	480.1	586.6	503.4	611.3	595	584.2	652.6	759.1	768.5		652.1	523	665.6																																																																	-685.9000000000001	-644.7	-474.1	1008.1999999999999	1717.1	2293.8999999999996	2180.2	1840.6999999999998	0
97		Other, net	29.47	29.47	29.47	66.6	-23.5	4.600000000000001	-14.000000000000014	53.7	86.29999999999998	-159.10000000000002	-38.9	-86.8	0	22.1	45.9	107.1	-6.1	2.3	25.5	99.1	46.6	11.5	46.6	-16	187.7	33.8	107.8																																																																					155.01	20.79999999999999	-198.50000000000006	175.1	120.8	88.7	329.3
98		Total Other Deductions	-156.43	-156.43	-156.43	-61.599999999999994	-148.4	-128.4	-141.89999999999998	-23.700000000000003	40.89999999999999	-309.20000000000005	-170.70000000000002	-51.099999999999994	140.2	187.8	315.9	394.19999999999993	289.8	320.1	504.8	712.9000000000001	604	681.4	729.7	661.3000000000001	908.5999999999999	843.1	949.4		652.1	604.9	727.4	746.8	665	633.5	688.2	281.8	-22.9	-109.9	78.1	-138	-118																																																							-530.8900000000001	-1224	-1191.9	1038.1	1827.6	2676.3999999999996	2701.1	1984.3999999999999	0	-192.70000000000002	-70	39.80069000000003	-57.39517982499998	0	0	0	0	0	0	0	467	360	-65.953125	-49.381743359375015	221.75146484042978	490.05529711173295	748.7157466295711	975.0819122077343	1200.838873830602	1415.7874949227034	1611.9349744187098	1785.6663202874179	1938.6762037386598	2079.8153786420526	2213.682536836848
99		Earnings Before Taxes	2279.5	2477.5	2653.89	2537	-2589.4	-2807.7999999999997	-2915.8	-3479.2000000000007	-3355.2999999999997	-3055.6000000000004	-3152.8	-3866.2	#ERROR_#REF!	#ERROR_#REF!	-2321.2999999999997	-2476.2000000000003	-2170.1	-2382	-2099	-2224.1	-1998	-1929.2999999999997	-2586.3	-2818.2	-1923.4	-2271.1	-2117.4		-2240.6	-2494.6	-2173.9999999999995	-2501.8999999999996	-2097.1000000000004	-2314.3	-2291.3	3658.800000000001	3427.899999999999	-5245	-4889.699999999999	-5721	-5012																																						4073	4513	3445	2127	5108	4784	6309	5509	5452	4892	4481	5837.8099999999995	5746.715624999999	5039.97515625				8886.310000000001	-9553.399999999998	-10764.9	-9379.4	-8875.199999999999	-9331.800000000001	-6311.9	-10157.9	-13863.599999999999	-21039.100000000002	14640.092000000004	-12959.449310000002	-12034.099179825002	-11403.990000000002	-10664.460000000001	-10747.890000000001	-10832.94	-11419.380000000001	-12647.070000000002	-12647.070000000002	16398	22882	21023.59453125001	36151.09442664064	35773.84430284043	34488.05993571174	30182.155410421754	30100.928216382366	28659.816145613513	26152.997266134174	23164.17944916109	20401.317793498893	18818.556653785694	17848.95442597273	17361.145320082745
100		Taxes	663.3	721	772.3	738.3	655.1	696.1	743	763.3	671.2	685.3	739.8	365.7	724.3	670.7	487.4	278.7	550.6	564	577.5	400.3	450.4	609	290.2	438	550.1	555.8	539.1		-560.15	290.2	318.2	312.6	358	491	-730.9247	429.6	819.6999999999999	731.0999999999999	794.4	488	989																																						585	452	494	567	665	205	883	761	749	762	913	875.6714999999999	862.0073437499998	755.9962734374999				2894.8999999999996	2856.9	2462	2161.1	2092.4	1787.6000000000001	1645	-2539.475	-3465.8999999999996	2833.2	3660.023000000001	-3239.8623275000004	-3008.5247949562504	-2850.9975000000004	-2666.1150000000002	-2686.9725000000003	-2708.235	-2854.8450000000003	-3161.7675000000004	-3161.7675000000004	1931	3155	3406.6751171875	9037.77360666016	8943.461075710107	8622.014983927935	7545.5388526054385	7525.232054095592	7164.954036403378	6538.249316533544	5791.044862290272	5100.329448374723	4704.6391634464235	4462.2386064931825	4340.286330020686
101		Net Income	1616.2	1756.5	1881.59	1798.7	-3244.5	-3503.8999999999996	-3658.8	-4242.500000000001	-4026.5	-3740.9000000000005	-3892.6000000000004	-4231.9	#ERROR_#REF!	#ERROR_#REF!	-2808.7	-2754.9	-2720.7	-2946	-2676.5	-2624.4	-2448.4	-2538.2999999999997	-2876.5	-3256.2	-2473.5	-2826.8999999999996	-2656.5		-1680.4499999999998	-2784.7999999999997	-2492.1999999999994	-2814.4999999999995	-2455.1000000000004	-2805.3	-1560.3753000000002	3229.200000000001	2608.1999999999994	-5976.1	-5684.0999999999985	-6209	-6001																																						3488	4061	2951	1560	4443	4579	5426	4748	4703	4130	3568	4962.138499999999	4884.708281249999	4283.9788828125				5991.410000000002	-12410.299999999997	-13226.9	-11540.5	-10967.599999999999	-11119.400000000001	-7956.9	-7618.424999999999	-10397.699999999999	-23872.300000000003	10980.069000000003	-9719.5869825	-9025.57438486875	-8552.9925	-7998.345000000001	-8060.917500000001	-8124.705	-8564.535	-9485.302500000002	-9485.302500000002	14467	19727	17616.91941406251	27113.32081998048	26830.38322713032	25866.044951783806	22636.616557816316	22575.696162286775	21494.862109210135	19614.74794960063	17373.134586870816	15300.98834512417	14113.91749033927	13386.715819479548	13020.85899006206	12890.650400161438	12761.743896159824	12634.126457198225	12507.785192626243	12382.70734069998	12258.880267292981	12136.291464620052	12014.92854997385	11894.779264474113	11775.831471829371	11658.073157111077	11541.492425539966	11426.077501284566	11311.81672627172	11198.698559009003	11086.711573418912	10975.844457684723	10866.086013107875	10757.425152976797	10649.85090144703	10543.352392432558	10437.918868508232	10333.539679823149	10230.204283024917	10127.902240194668	10026.623217792721	9926.356985614793	9827.093415758645	9728.822481601059	9631.534256785048	9535.218914217197	9439.866725075026	9345.468057824275	9252.013377246032	9159.493243473571	9067.898311038834	8977.219327928446	8887.447134649161	8798.57266330267	8710.586936669642	8623.481067302946	8537.246256629916	8451.873794063617	8367.35505612298	8283.68150556175	8200.844690506132	8118.83624360107	8037.6478811650595	7957.271402353409	7877.698688329875	7798.921701446577	7720.932484432111	7643.723159587789	7567.285927991911	7491.613068711992	7416.696938024872	7342.529968644623	7269.104668958177	7196.413622268596	7124.44948604591	7053.204991185451	6982.672941273597	6912.84621186086	6843.717749742252	6775.280572244829	6707.527766522381	6640.452488857158	6574.047963968586	6508.3074843289005	6443.224409485611	6378.792165390755	6315.0042437368475	6251.8542012994785	6189.335659286484	6127.442302693619	6066.167879666683	6005.506200870016	5945.4511388613155	5885.996627472702	5827.136661197975	5768.865294585995	5711.176641640135	5654.064875223734	5597.524226471496	5541.548984206781	5486.133494364713	5431.272159421066	5376.959437826856	5323.189843448587	5269.957945014102	5217.258365563961	5165.085781908321	5113.434924089238	5062.300574848346	5011.677569099862	4961.560793408863	4911.945185474774	4862.825733620026	4814.197476283825	4766.0555015209875	4718.394946505778	4671.21099704072	4624.498887070313	4578.2538981996095	4532.471359217613	4487.146645625437	4442.275179169183	4397.852427377491	4353.873903103716	4310.335164072679
102		EPS	0.6889466729187093	0.7544454943733356	0.8136957273828057	0.781703607127336	-1.41	-1.53	-1.61	-1.87	-1.78	-1.65	-1.73	-1.89	#ERROR_#REF!	#ERROR_#REF!	-1.26	-1.24	-1.23	-1.34	-1.22	-1.2	-1.12	-1.16	-1.3160543532964268	-1.4905245811590222	-1.1346330275229357	-1.2912936232413665	-1.21146479387085		-0.7727272727272727	-1.2926704730074732	-1.1669788349878252	-1.3333175422805437	-1.1639958278020106	-1.329526066350711	-0.738219851445333	1.173060156931125	0.830372492836676	-1.9120460726283797	-1.8326347691514053	-1.9990341274951706	-1.933311855670103																																						1.3743104806934594	1.59818968909878	1.1613537977174342	0.6141732283464567	1.7519716088328077	1.8063116370808678	2.138746551044541	1.8692913385826773	1.8501180173092053	1.620879120879121	1.3986671893375147	1.9451738533908267	1.9148209648177184	1.6793331567277539				3.0387915018021863	-5.45	-5.87	-5.18	-4.98	-5.08															5.7	7.76	6.91	10.63	10.52	10.14	8.87	8.85	8.43	7.69	6.81	6	5.53	5.25	5.1
103		Shares	2345.9	2328.2	2312.4	2301	2294.8	2282.8	2265.9	2264.1	2262.1	2261.1	2253.9	2236.6	2232.5	2230.1	2226.2	2217.5	2210.4	2206.1	2197	2188.7	2190.5	2187.7	2185.7	2184.6	2180	2189.2	2192.8		2174.7	2154.3	2135.6	2110.9	2109.2	2110	2113.7	2752.8	3141	3125.5	3101.6	3106	3104																																						2538	2541	2541	2540	2536	2535	2537	2540	2542	2548	2551	2551	2551	2551				2321.875	2277	2253.125	2226.575	2200.55	2187.125															2538	2541.75	2551	2551	2551	2551	2551	2551	2551	2551	2551	2551	2551	2551	2551
104
105		Gross Margin																																																																															0.7646628236801171	0.7811251398433754	0.7659734638185753	0.7646027012804771	0.7676752318686331	0.7477257599289994	0.7073140054084649	0.7465908312204481	0.7704392004813156	0.7569775849602314	0.768620142196452	0.75	0.75	0.75								#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!		0	0.749											0.744496735995142	0.7547554785276614	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8000000000000002		ROIC	0.01
106		SG&A																								#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!																																																				0.18482935309726417	0.20513025411539076	0.20457325679872024	0.19768461673390633	0.17257108103998783	0.19184971525774722	0.14162631281051505	0.16583293359830056	0.16525168794705528	0.19002169197396962	0.16966935873541797	0.16497921054052594	0.15907966838013474	0.18554107518326168				0.26890891079767915			0.5475110528901261	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	0.27632087558904644	0.277	0.275	0.272	0.27	0.27	0.27	0.27	0.27	0.27																		Mat	-0.01
107		R&D																								#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!																																																				0.20395278616524842	0.20736774812210323	0.22461654276842005	0.3770391159445711	0.18823171658811008	0.19828415058057836	0.1601786051191749	0.18940587953128213	0.2337054615950264	0.21945046999276935	0.29447090494926487	0.18843080079917923	0.22497674783857244	0.21427593728356134				0.11587339025425727			0.30540363517275254	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	0.17637950878412126	0.19	0.185	0.18	0.18	0.175	0.175	0.17	0.17	0.17																		Dis	0.07
108		Operating Margin																								#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!																																																				0.3758806844176045	0.3686271376058814	0.336783664251435	0.18987896860199965	0.4068724342405352	0.35759189409067377	0.4055090874787749	0.3913520180908655	0.3714820509392339	0.3475054229934924	0.30447987851176916	0.3965899886602948	0.3659435837812928	0.35018298753317695				0.44422850134440306			-0.8529146880628786	-0.9146910520468335	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	-0.45270038437316773	0.30654966031759273	-0.275	-0.272	-0.27	-0.27	-0.27	-0.27	-0.27	-0.27																		NPV	237299.65519157378
109		EBT Margin																								#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!																																																																					0.41918533893108173			-0.767922056656296	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	-0.45688505722165523	0.3050909015129414	-0.27415801375079335	-0.2733034879139036	-0.27	-0.27	-0.27	-0.27	-0.27	-0.27																		Share	93.53553614173188
110		Net Margin																								#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!																																																				0.3191508829719096	0.32451654147354964	0.27768890561776605	0.1368181020873531	0.3377679793218793	0.3386583832556764	0.34123640022640084	0.32536147467964094	0.31439267330703924	0.29862617498192334	0.24628977704148547	0.33493564042334895	0.31123144506190037	0.29946126557085895				0.28262701070805235			-0.9448583592598657	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	-0.5184108232534909	0.228818176134706	-0.205618510313095	-0.20497761593542765	-0.2025	-0.20250000000000004	-0.20250000000000004	-0.20249999999999999	-0.20249999999999999	-0.20250000000000004
111		Tax Rate																								-0.15541835213966362	-0.2860039513361755	-0.24472722469288008	-0.2546047038821196		0.25	-0.11633127555519923	-0.14636614535418585	0.26	-0.17071193553001762	-0.21215918420256663	0.319	0.11741554608068216	0.2391259955074536	-0.13938989513822686	-0.16246395484385548	-0.08529977276699878	-0.19732641660015962																																						0.1436287748588264	0.10015510746731664	0.14339622641509434	0.26657263751763044	0.1301879404855129	0.04285117056856187	0.13995878903154224	0.13813759302958795	0.13738077769625825	0.15576451349141454	0.2037491631332292	0.15	0.15	0.15				0.3257707642429759	-0.2990453660476899	-0.22870625830244593	-0.2304091946179926	-0.23575806742383273	-0.19156004200690113	-0.26061883109681716	0.25	0.25	-0.1346635549999762	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25
112
113
114		Revenue Y/Y																																				3.4799453420143083	0.5965059399021664	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!																																	0.11473742603550297	-0.07551020408163267	-0.1184157457449383	0.05443208628244012	-0.11860330098697847	0.048749080206033746	0.20358678744624403	0.08046987374140957	0.4962830526018631	0.2798631818979127	0.1372206173027215	0.022853339250055393	-0.08892522482862708	0.015226478448571168	0.04918627582057611	0.034390410339840916
115		CC Y/Y																																																																																								0.08
116		Keytruda y/y																																																																													0.44733362714852354	0.2862566438876233	0.21009771986970693	0.2835101253616201	0.18727161997563946	0.23258559622195984	0.220457604306864	0.14625594790884056	0.23339317773788149	0.2576628352490422	0.1967357741508602	0.19073629014638405	0.20503223123310454	0.19999999999999996	0.19999999999999996	0.19999999999999996
117		Gardasil Y/Y																												1.903225806451613	0.06849315068493156	-0.08938547486033521	-0.04066985645933019	-0.08666666666666667	-0.32820512820512826	-0.17791411042944782	-0.22443890274314215	-0.3260340632603407	-0.11068702290076338	-0.18283582089552242	0.016077170418006492	-0.20216606498194944	-0.08154506437768239	0.2648401826484019	0.4082278481012658	0.23981900452488691																																	0.3090692124105012	-0.2595936794582393	-0.10075757575757571	0.4401154401154401	-0.16408386508659978	0.8810975609756098	0.6790227464195451	0.531062124248497	0.5921483097055615	0.35656401944894656	0.15102860010035113	-0.0379581151832461	0.3506849315068492	0.10000000000000009	0.10000000000000009	0.10000000000000009
118		Viral Vaccines Y/Y																												0.8528138528138529	-0.08130081300813008	-0.07558139534883723	0.004672897196261738	0.004672897196261738	0.11504424778761058	0.012578616352201255	0.07441860465116279	-0.22558139534883725	0.2658730158730158	0.05590062111801242	-0.06060606060606055	-0.14414414414414412	-0.23510971786833856	-0.14411764705882357	-0.09907834101382484	-0.03157894736842104
119
120		Cash																																																																																																								-7000	-7000	3980.069000000003	-5739.517982499998
121		Net Cash																																																																																						-21297	0	0	-19069	-14106.8615	-9222.153218750002	-4938.174335937501																										-4938.174335937501	22175.146484042976	49005.529711173294	74871.57466295711	97508.19122077343	120083.88738306021	141578.74949227035	161193.49744187098	178566.6320287418	193867.62037386597	207981.53786420525	221368.2536836848	234389.11267374686
122		Cash																																																																																						10366			11677
123		AR																																																																																						9643			10415
124		Inventories																																																																																						5535			5863
125		OCA																																																																																						6810			6737
126		PP&E																																																																																						20059			21758
127		Goodwill																																																																																						43710			41066
128		OA																																																																																						10972			10280
129		Assets																																																																																						107095			107796
130
131		Debt																																																																																						31663			30746
132		AP																																																																																						3482			3680
133		AL																																																																																						13501			13000
134		Taxes																																																																																						4412			3314
135		Dividends																																																																																						1768			1907
136		ONCL																																																																																						8951			8244
137		S/E																																																																																						43318			46905
138		L+SE																																																																																						107095			107796
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167		Revenue Consensus/Actual																													5822.1		5943.9	6032.4	5385.2	5899.9	6049.7	10093	11422.2																																																																					46136	44967	43298	43906	45007	50091
168
169		Januvia Y/Y																									-	-	-	3.761904761904762	2.1264367816091956	1.3194444444444446	1.0486486486486486	-1	0.5110294117647058	0.38323353293413165	0.29551451187335087	#ERROR_#DIV/0!	0.24330900243308995	0.2987012987012987	0.22199592668024448	0.20967741935483875	0.4461839530332681	0.29833333333333334	0.4099999999999999	0.4222222222222223																																	-0.06067961165048541	-0.05947136563876654	0.017348203221809078	-0.09119830328738066	0.04521963824289399	-0.08196721311475408	0.037758830694275325	0.02450408401400228	-0.037082818294190356	-0.0357142857142857	-0.15845070422535212	-0.3610478359908884	-0.29268292682926833	-0.30760582010582016	-0.30644700139470027	-0.15790797682709468
170		Janumet Y/Y																									-	-	-	-	-	2	4.315789473684211	-1	1.206896551724138	1.1527777777777777	0.7128712871287128	#ERROR_#DIV/0!	0.5703125	0.40645161290322585	0.4277456647398843	0.4257425742574257	0.5174129353233832	0.47247706422018343	0.417004048582996	0.3402777777777777																																	-0.05094339622641508	-0.08067542213883683	0.005964214711729587	-0.0063157894736841635	-0.03379721669980118	-0.026530612244897944	-0.03754940711462451	0.08898305084745761	-0.06584362139917699	-0.002096436058700246	-0.14373716632443534	-0.3132295719844358	-0.27533039647577096	-0.34338235294117647	-0.28795563549160663	-0.2009167847025496
171		Remicade Y/Y																												-	-	-	-	0.07912087912087906	0.021696252465483346	0.014362657091562037	0.07801418439716312	-0.12219959266802449	0.3011583011583012	0.1840707964601771	0.08717105263157898	0.6473317865429233	0.1172106824925816	0.2585949177877429	-0.15128593040847205	-0.28028169014084503
172		Vytorin Y/Y																												0.0851871947911016	0.04392433472266766	-0.13738344988344986	-0.18152958152958143	-0.03799999999999992	-0.2675061425061426	-0.10150312447221754	-0.07440056417489427	-0.0003465003465004113	0	-0.07894736842105265	-0.07619047619047614	-0.025996533795493937	0.0062893081761006275	-0.06326530612244896	-0.03298969072164948	-0.15480427046263345
173		Zetia Y/Y																												0.13784741652676735	0.06930147058823533	-0.029610389610389642	-0.11976935749588147	-1	-0.12325941206807645	-0.007851534618129818	0.05371514130638233	#ERROR_#DIV/0!	0.04705882352941182	0.014388489208633004	0.014209591474245054	0.02442996742671011	0.0898876404494382	0.049645390070921946	0.07530647985989503	0.01748807631160565
174
175
176
177
178		Merck/Schering-Plough JV													65.5	64.5	82.5	85.5	116	135.1	180.225	211.605																																																																															298	642.93
179		Other Equity (Income)/Loss													-260.2	-285	-389.6	-371.4	200	195	195	195																																																																															-1306.2	785
180		Equity (Income)/Loss													-194.7	-220.5	-307.1	-285.9	-316.3	330.1	375.225	406.605																																																																															-1008.2	795.6300000000001
181
182		Other Income Statement data
183		Depreciation and Amort. Quart.									326.1	479.8	187.7	320.6	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	0	0	#ERROR_#REF!																																																																														1314.2
184		Depreciation													#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	0	0	#ERROR_#REF!
185		Amortization									31.3	36.9	36.1	36.5	37.3	37.2	37.2	37.2	0	0	0	0																																																																														140.8	148.9
186		Period End Shares									2243.119	2240.4100519999997	2231.894	2221.764	2222.567	2220.096	2214.904	0	2205.4039	2202.5960999999993	2201.203899999999	0																																																																														2221.764
187		Weighted Average Shares									2244.3	2241.4	2237	2226.8289999999997	2222.6	2221.4	2217.5	2208.8	2207.2	2203.9999999999995	2201.899999999999	2206.7999999999984
188		EPS Basic									-1.79	-1.67	-1.74	-1.9	#ERROR_#REF!	#ERROR_#REF!	-1.27	-1.25	-1.23	-1.34	-1.22	-1.19
189		Capex													#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	0	0
190		EBITDA									-3021.7999999999997	-2563	-2950.9000000000005	-3537.7999999999997	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	-2190.2000000000003	-1877.1000000000001																																																																															-9408.5	-8785.5	-8008.999999999999
191
192		One-time charges
193		Restructuring									0	0	0	195	35	21	34	16																																																																																		195	106	0.17784746140269703
194		Vioxx charges - COGS									0	0	0	0	0	0	93.2	0																																																																																		0	93.2	0.6015555919436711
195		Vioxx charges - SG&A									0	0	0	0	0	0	141.4	604																																																																																		0	745.4
196		Vioxx charges - Taxes									0	0	0	0	0	0	-173.6	0																																																																																		0	-173.6
197		SG&A excluding charges									1547.3	1589.9	1463.6	1599.1	1542.4	1574.2	1577.5	1141.8000000000002	0.045967323651452174	0.11504256130097823	0.05305863708399361	0.6149938693291293																																																																														6199.9	5835.900000000001
198		Cost of Sales excluding charges									1046.8	988.5	1083.4	1228.3	1147.8	1164.2	1271	1283.6																																																																																		4347	4866.6
199
200
201		Consensus																																					0.75																																																																				3.30-3.40
202
203		Small Molecule																																																																																																									25281	26526	24892	20004	18945	16537	15768	12932	11819	10003
204		Small Molecule % of sales																																																																																																									0.5490021498838195	0.552786229316884	0.5265919187645441	0.4543059593023256	0.4485403792883017	0.41867942680642056	0.3961112367171603	0.3223169333532725	0.2794486215538847	0.2135522298840759