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
1	Main
2			Q197	Q297	Q397	Q497	Q198	Q298	Q398	Q498	Q199	Q299	Q399	Q499	Q100	Q200	Q300	Q400	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				1991	1992	1993	1994	1995	1996	1997	1998	1999	2000	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						OM 2010	OM 2015	OM 2020		Notes
3		Comirnaty																																																																																							0	0	0	0	0	0	0	0	0	154	3462	7838	12977	12504	13227	8848	4402	11329	4500	3825	3251.25	2763.5625																																0	154	36781	37806	14339.8125	7169.90625	6452.915625000001	3226.4578125000003	1613.2289062500001	806.6144531250001	403.30722656250003	201.65361328125002	40.33072265625	8.066144531250002	1.6132289062500005	0.3226457812500001	0.06452915625000002
4		Eliquis (apixaban)																																																									-	-	-	-	-	-	-	-	-	-	-	-		-	-	-															870	910	1011	1085	1025	1099	1300	1272	1114	1262	1643	1481	1346	1500	1793	1745	1464	1479	1846.79	1797.3500000000001	1507.92	1523.3700000000001																				p3	p3		0	0			0					4220	4948	5970	6481	6675.43	6742.184300000001	6809.606143000001	6877.702204430001	6946.479226474301	7015.944018739044	701.5944018739044	70.15944018739044	7.015944018739045	0.7015944018739045	0.07015944018739045	0.0070159440187390456	0.0007015944018739046						0	0	989.6
5		Prevnar, 2000 launch, vaccine	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	228.8	264.9	242.5	209.40000000000003	173.4	219.1	320.8	340.29999999999995	391.1	323.3	393.1	400.79999999999984	431.6	518.2	509.8	501.7	617	633	634	556	705.803	690.654	717	603	754.65	783.615	700	287	806	900	914	1049	1149	976	1104	916	1079	1000	949	1089	927	969	959	1119	927	1097	968.59	1130.19															1660	1512	1486	1179	1603	1579	1450	1116	1534	1750	1284	1241	1447	1302	1565	1429	1607	1736	1565	1429	1607	1736							-	-	-	-	-	-	460.6	798.2	647.5	945.6	1053.6	1508.3	1961.3	2,439	2,716	1825.2649999999999	3669	4145	4117	3974	4122.780000000001	4287.691200000001				5847	5850	5274	6337	6337	6400.37	6464.3737	6529.017437	6594.307611370001	6660.250687483701	6726.853194358538	6794.121726302123	6862.0629435651435	6930.683573000795	6999.990408730803	7069.990312818111	7140.6902159462925						2568.2999999999997	3001.3838400000004	4094.9999999999995
6		Paxlovid																																																																																							0	0	0	0	0	0	0	0	0	0	0	0	0	76	1470	8115	7514	1834	1650.6000000000001	1485.5400000000002	1336.986	1203.2874000000002																																0	0	76	18933	5676.4134	2838.2067	1419.10335	709.551675	354.7758375	177.38791875	88.693959375	44.3469796875	4.43469796875	0.44346979687500004	0.04434697968750001	0.004434697968750001	0.0004434697968750001
7		Ibrance																																																																																							1025	1133	1133	1261	1283	1283	1248	1349	1357	1436	1254	1404	1381	1398	1237	1320	1283	1279	1274.1100000000001	1359.6000000000001	1321.49	1317.3700000000001																																4960	5390	5437	5119	5272.57	4218.056	3374.4447999999998	2699.55584	2159.644672	1727.7157376	1382.1725900800002	1105.738072064	884.5904576512002	707.6723661209602	566.1378928967682	452.9103143174146	362.32825145393167
8		Vyndaqel																																																																																							37	39	41	63	156	213	231	277	351	429	453	501	501	561	612	552	602	680	642.6	579.6	632.1	714																																473	1288	2016	2446	2568.3	2645.349	2724.7094700000002	2806.4507541000003	2245.1606032800005	1796.1284826240005	1436.9027860992005	1149.5222288793605	919.6177831034884	735.6942264827908	588.5553811862327	470.8443049489862	376.67544395918895
9		Xeljanz (tofacitinib)																																																																6	-	22	35	46	52	68	78	88															432	553	423	613	599	607	451	635	654	696	538	586	610	721	372	430	502	493	260.4	301	351.4	345.09999999999997																		p2	p2	p3	p2	p3	p3	filed	103		286	500				2242	2436	2455	1797	1257.8999999999999	1006.3199999999999	805.056	644.0448000000001	515.2358400000002	412.18867200000017	329.75093760000016	263.8007500800001	211.0406000640001	168.8324800512001	135.06598404096007	108.05278723276807	86.44222978621445						0	350	1461.6
10		Enbrel, 1998 launch, biologic	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	749	775	765	755	932	976	991	899	867	1,050	1,050	378	802	808	799	865	870	914	957	925	899	988	893	957	877	960	932	1005	914	977	922.68	994.95															531	524	451	420	415	414	347	337	321	345	319	286	283	297	280	257	230	236	238	218.45	195.5	200.6							-	-	-	-	-	-	-	-	-	-	-	-	2,419	3,044	3,798	378	3274	3666	3737	3774	3808.63	3732.4574000000002				1700	1350	1185	1003	852.5500000000001	767.2950000000001	690.5655	621.50895	559.358055	503.4222495	453.08002455	407.772022095	366.9948198855	330.29533789695	297.265804107255	267.5392236965295	240.78530132687658						1964.3999999999999	2239.47444	810
11		Xtandi																																																																																							180	189	168	201	225	244	209	266	266	283	267	303	309	306	268	290	320	320	268	290	320	320																																838	1024	1185	1198	1198	1078.2	970.3800000000001	873.3420000000001	786.0078000000001	707.4070200000001	636.6663180000002	572.9996862000002	515.6997175800002	464.1297458220002	417.71677123980015	375.94509411582015	338.35058470423814
12		Inlyta (axitinib)																																																													7			47	63	71	83	102	88	101	111	121															71	72	73	104	139	161	169	195	195	228	229	257	256	260	234	274	252	243	245.70000000000002	287.7	264.6	255.15																				p3	p3	p3	p3	0		319	421					477	787	1002	1003	1053.15	947.8350000000002	853.0515000000001	767.7463500000001	690.9717150000001	621.8745435000002	559.6870891500001	503.71838023500015	453.34654221150015	408.01188799035015	367.21069919131514	330.48962927218366	297.4406663449653						0	0	550.9
13		Nurtec ODT/Vydura																																																																																																								211	231	251	271	291																																				1044	1357.2	1492.92	1642.2120000000002	1806.4332000000004	1987.0765200000005	2185.7841720000006	2404.362589200001
14		Sulperazon																																																							49	60		49	51	63	58	71	62	71	71	73	78	87	88	92	78	87															145	149	177	165	163	179	187	102	143	186	192	141	181	169	210	210	178	189	214.20000000000002	214.20000000000002	181.56	192.78							126	160	139																262	309	345	310.5	279.45			684	618	683	787	802.74	722.466	650.2194000000001	585.1974600000001	526.6777140000002	474.00994260000016	426.60894834000015	383.9480535060001	345.5532481554001	310.9979233398601	279.8981310058741	251.9083179052867	226.71748611475803								309
15		Zirabev																																																																																							0	0	0	0	0	0	0	0	48	79	86	129	96	133	147	138	146	130	151.41	142.14000000000001	150.38	133.9																																0	127	444	561	577.83	520.047	468.0423	421.23807	379.114263	341.2028367	307.08255303	276.374297727	248.7368679543	223.86318115887002	201.476863042983	181.3291767386847	163.19625906481625
16		Inflectra																																																																																							166	173	138	153	155	179	158	150	162	188	177	136	172	171	135	137	131	129	121.5	123.3	117.9	116.10000000000001																																625	658	656	532	478.80000000000007	430.9200000000001	387.8280000000001	349.0452000000001	314.1406800000001	282.7266120000001	254.4539508000001	229.0085557200001	206.10770014800008	185.49693013320007	166.94723711988007	150.25251340789208	135.22726206710288
17		Bosulif																																																																																							69	89	80	97	90	98	100	113	111	126	123	136	136	145	128	156	141	150	131.84	160.68	145.23	154.5																																365	450	540	575	592.25	533.025	479.72249999999997	431.75025	388.575225	349.7177025	314.74593225	283.27133902500003	254.94420512250002	229.44978461025002	206.50480614922503	185.85432553430255	167.2688929808723
18		Xalkori (crizotinib)																																																													17			45	53	67	73	89	88	108	118	128															127	107	123	133	130	145	149	138	122	135	134	120	116	122	127	118	118	103	127	118	118	103																											442	486.20000000000005	534.82	588.3020000000001	647.1322000000002	531	544	492	466	466	419.40000000000003	377.46000000000004	339.71400000000006	305.74260000000004	275.16834000000006	247.65150600000007	222.88635540000007	200.59771986000007	180.53794787400005	162.48415308660006	146.23573777794005	131.61216400014604							340.34000000000003	380.79999999999995
19		Zithromax 1995-2005	264	158	132	267	301	161	189	372	433	204	224	449	413	158	289	522	418	262	267	560	407	251	270	587	549	314	355	791	466	370	339	675	797	424	402	402	259	166	104	109	131	108	89	110	120	109	91	109	114	100	85	131	103	110	90	112	128	114	93	118	123	106	89	117	116	83	84	104	92	76	84	104															61	83	104	73	77	82	138	55	25	58	89	43	66	81	125	54	71	81	125	54	71	81							206	406	619	821	1023	1310	1382	1507	1515	2009	1850	2025	638	438	429	430	415	453	435	387	356	338.2	321.28999999999996	305.22549999999995	289.96422499999994	336	276	279	331	331	297.90000000000003	268.11	241.299	217.16910000000001	195.45219000000003	175.90697100000003	158.31627390000003	142.48464651000003	128.23618185900003	115.41256367310002	103.87130730579003	93.48417657521102						124.5	101.46	82.8
20		Ruxience																																																																																							0	0	0	0	0	0	0	0	59	92	98	120	124	148	124	113	120	101	124	113	120	101																																0	151	490	458	458	412.2	370.98	333.882	300.4938	270.44442000000004	243.39997800000003	219.05998020000004	197.15398218000004	177.43858396200005	159.69472556580004	143.72525300922004	129.35272770829803
21		Retacrit																																																																																							19	27	31	51	64	79	89	87	102	108	109	103	110	122	115	106	87	86	103.5	95.4	78.3	77.4																																225	386	444	394	354.6	319.14000000000004	287.22600000000006	258.50340000000006	232.65306000000007	209.38775400000006	188.44897860000006	169.60408074000006	152.64367266600004	137.37930539940004	123.64137485946004	111.27723737351404	100.14951363616264
22		Sutent, '18-'21	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	16	36	63	104	102	146	151	182	190	211	226	220	202	223	246	293	259	255	257	295	276	296	298	317	300	319	294	323	302	312	278	312	268	310	283.56	318.24															248	264	232	248	224	231	205	209	202	203	200	194	142	137	114	97	75	60	55	50	45	40							-	-	-	-	-	-	-	-	-	-	-	-	219	581	847	964	1066	1187	1236	1204	1179.8	1238.79	1300.7295	1365.765975	409.7297925	935	819	673	346	190	171	153.9	138.51000000000002	124.65900000000002	112.19310000000002	100.97379000000002	90.87641100000002	81.78876990000002	73.60989291000001	66.24890361900002	59.62401325710002	53.66161193139002						852.8000000000001	991.032	409.5
23		BeneFIX	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	239	251			206	248	248	145	244	262	258	283	281	299	318	301	315	331	351	362	328	363	361	382	346	398	361	382															132	134	125	121	125	117	121	109	107	117	112	112	104	109	112	113	99	101	100.8	101.7	89.10000000000001	90.9							-	-	-	-	-	-	-	-	-	-	-	-	663	768	950	145	1047	1199	1359	1434	1487	1338.3	1204.47	1084.0230000000001	975.6207000000002	488	454	437	425	382.5	344.25	309.825	278.8425	250.95825	225.862425	203.2761825	182.94856425	164.653707825	148.1883370425	133.36950333825	120.03255300442501	108.02929770398251						732.9	936.81	317.79999999999995
24		Immunoglobulin																																																																																								39	17	44		76	74	63	88	105	105	107	99	119	107	125	124	135	112.35000000000001	131.25	130.20000000000002	141.75																																137	330	430	491	515.5500000000001	463.99500000000006	417.5955000000001	375.8359500000001	338.2523550000001	304.42711950000006	273.98440755000007	246.58596679500008	221.92737011550008	199.73463310395007	179.76116979355507	161.78505281419956	145.60654753277962
25		Zavicefta																																																																																							0	0	0	0	0	0	0	0	49	68	94	104	107	107	104	100	98	109	104	100	98	109																																0	117	412	411	411	369.90000000000003	332.91	299.619	269.6571	242.69139	218.42225100000002	196.5800259	176.92202331000001	159.229820979	143.30683888110002	128.97615499299002	116.07853949369103
26		Premarin					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	241	267	283	264	276	271	262	261	246	257	257	213	256	260	263	261	235	255	267	256	261	274	262	276	244	273	276	299	248	274	276	299															204	227	168	193	182	192	152	152	168	208	143	128	148	143	102	115	110	128	81.60000000000001	92	88	102.4							-	-	-	-	-	-	-	-	-	-	-	-	1,051	1,055	1,070	213	1040	1013	1073	1092	1097	1086.03	1075.1697	1064.418003	1053.77382297	735	680	562	455	364	327.6	294.84000000000003	265.35600000000005	238.82040000000006	214.93836000000007	193.44452400000006	174.10007160000006	156.69006444000007	141.02105799600008	126.91895219640007	114.22705697676007	102.80435127908406						520	543.015	340
27		Genotropin					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	117	133	136	165	140	89	187	205	179	180	176	200	203	201	200	204	197	191	198	209	201	202	216	224	206	238	225	229	197	207	232	251	206	233	211	235	209	230	215	235	195	212	212	213	189	198	183	202	166	194	183	202															143	142	107	125	124	142	103	106	107	112	80	109	95	106	80	91	90	99	72	81.9	81	89.10000000000001							-	-	-	-	-	-	-	-	551	481	736	808	795	843	898	887	885	889	832	772	745	752.45	759.9745	767.574245	775.24998745	498	428	390	360	324	291.6	262.44000000000005	236.19600000000005	212.57640000000006	191.31876000000005	172.18688400000005	154.96819560000006	139.47137604000005	125.52423843600005	112.97181459240005	101.67463313316004	91.50716981984404						619.5	526.715	299.59999999999997
28		Medrol																																																					109	113	119	114	121	127	127	127	134	141	113	135	113	123	107	121	106	115	107	121															110	124	120	120	109	121	129	78	87	107	99	112	109	112	76	79	79	93	68.4	71.10000000000001	71.10000000000001	83.7																							455	502	523	464	449	314.29999999999995	220.00999999999996	154.00699999999998	107.80489999999998	470	401	432	327	294.3	264.87	238.383	214.5447	193.09023000000002	173.78120700000002	156.4030863	140.76277767000002	126.68649990300003	114.01784991270003	102.61606492143002	92.35445842928702	83.11901258635832								40.1
29		Nimenrix																																																																																							46	44	50	58	52	70	75	56	50	40	46	49	51	48	77	65	79	48	80.85000000000001	68.25	82.95	50.400000000000006																																230	221	194	269	282.45000000000005	254.20500000000004	228.78450000000004	205.90605000000005	185.31544500000004	166.78390050000004	150.10551045000005	135.09495940500005	121.58546346450005	109.42691711805004	98.48422540624505	88.63580286562055	79.7722225790585
30		Lorbrena																																																																																							0	0	0	0	0	0	0	0	55	62	60	66	67	73	72	77	99	95	75.60000000000001	80.85000000000001	103.95	99.75																																0	117	266	343	360.15000000000003	324.13500000000005	291.72150000000005	262.54935000000006	236.29441500000007	212.66497350000006	191.39847615000005	172.25862853500004	155.03276568150005	139.52948911335005	125.57654020201505	113.01888618181356	101.7169975636322
31		Fragmin (dalteparin)																																																					90	84	84	83	91	97	95	99	91	101	91	98	86	94	83	96	81	95	83	96															76	72	60	63	62	68	59	58	60	75	71	77	74	82	70	72	60	67	66	65	64	63																							341	382	381	359	355	355	355	355	355	253	252	304	269	258	232.20000000000002	208.98000000000002	188.08200000000002	169.27380000000002	152.34642000000002	137.11177800000002	123.40060020000001	111.06054018000002	99.95448616200002	89.95903754580003	80.96313379122003	72.86682041209804								126		LMWH.
32		Somavert																																																								42				50				55	-	55	56	58	50	59	56	58															64	73	59	68	64	72	64	67	67	79	65	68	70	74	68	64	70	66	65	64	63	62																											223					263	277	277	268	254	228.6	205.74	185.16600000000003	166.6494	149.98446	134.986014	121.48741260000001	109.33867134000002	98.40480420600002	88.56432378540002	79.70789140686001	71.73710226617402
33		BMP2																																																					98	99	101	102	93	101	83	63	67	67	58	71	-	66	-	51	-	51	-	51															54	72	67	79	66	75	69	57	70	77	49	66	71	80	67	75	58	76	75	74	73	72																							400	340	263	117	102	102	102	102	102	287	273	266	276	294	264.6	238.14000000000001	214.32600000000002	192.8934	173.60406	156.24365400000002	140.61928860000003	126.55735974000004	113.90162376600004	102.51146138940004	92.26031525046004	83.03428372541404								136.5
34		Oxbryta																																																																																																								73	74	75	76	77																																				302	332.20000000000005	365.4200000000001	401.9620000000001	442.15820000000014	486.3740200000002	437.7366180000002	393.9629562000002	354.5666605800002	319.1099945220002	287.19899506980016	258.47909556282013	232.63118600653812
35		Bavencio																																																																																							0	0	0	0	0	0	0	0	21	29	32	37	54	56	67	58	73	72	87.10000000000001	75.4	94.9	93.60000000000001																																0	50	179	270	351	354.51	358.0551	361.635651	365.25200751	368.9045275851	372.59357286095104	376.31950858956054	380.0827036754562	383.88353071221076	387.72236601933287	391.5995896795262	395.5155855763215
36		Refacto/Xyntha																																																																																							117	125	106	108	104	107	89	91	92	97	89	77	69	69	66	64	58	52	51	50	49	48																																425	369	304	240	198	199.98	201.97979999999998	203.999598	206.03959398	208.0999899198	210.180989818998	212.28279971718797	214.40562771435984	216.54968399150343	218.71518083141845	220.90233263973263	223.11135596612996
37		Vfend 10/13					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	12	29	35	46	57	62	64	71	69	83	88	91	106	112	117	118	132	148	148	145	162	177	171	187	189	196	179	180	196	243	188	207	200	230	195	192	171	189	178	178	187	211	187	177	193	218	177	221	193	218															87	98	85	94	87	80	74	75	52	69	80	72	51	63	65	54	51	55	54	53	52	51							-	-	-	-	-	-	-	-	41	200	287	397	515	632	743	798	825	747	754	775	809	161.8	32.36000000000001	6.472000000000001	1.2944000000000004	346	270	266	225	210	189	170.1	153.09	137.781	124.00290000000001	111.60261000000001	100.44234900000001	90.39811410000002	81.35830269000002	73.22247242100002	65.90022517890002	59.31020266101002						577.5	0	0
38		Aromasin 4/11					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	24			49	55	58	63	71	70	75	84	91	93	92	102	114	104	117	121	123	110	114	123	136	128	122	111	122	114	95	85	67	56	55	51	48	51	-	-	50	-	-	-	50															0	0	0	0	0	0	0	0	35	41	52	51	56	53	62	59	66	61	60	59	58	57							-	-	-	-	-	-	-	-	-	50	143	247	320	401	465	483	483	241.5	210	101	50	45	40.5	36.45	32.80500000000001	0	76	212	248	234	210.6	189.54	170.58599999999998	153.5274	138.17466000000002	124.35719400000002	111.92147460000002	100.72932714000002	90.65639442600002	81.59075498340002	73.43167948506002	66.08851153655402						241.5	9	7.6000000000000005		67% ex-US but price high and bad IP?
39		Toviaz (fesoterodine)																																																								43		46	49	50		53	52	57	52	65	57	62	63	79	57	62															67	74	60	65	61	64	60	64	59	69	57	62	56	64	54	45	30	16	15	14	13	12																					0						261	234.9	211.41	190.269	171.24210000000002	250	252	239	145	54	48.6	43.74	39.366	35.4294	31.886460000000003	28.697814000000005	25.828032600000004	23.245229340000005	20.920706406000004	18.828635765400005	16.945772188860005	15.251194969974005								126		Approved. US in 09. Eu in 08.
40		Trazimera																																																																																							0	0	0	0	0	0	0	0	0	36	45	41	0	66	52	46	51	54	53	52	51	50																																0	36	152	203	206	195.7	185.915	176.61925	167.7882875	159.398873125	151.42892946875	143.8574829953125	136.66460884554687	129.83137840326953	123.33980948310604	117.17281900895073	111.31417805850319
41		Besponsa																																																																																							0	0	0	0	0	0	0	0	44	48	50	45	50	47	51	58	55	55	54	53	52	51																																0	92	192	219	210	189	170.1	153.09	137.781	124.00290000000001	111.60261000000001	100.44234900000001	90.39811410000002	81.35830269000002	73.22247242100002	65.90022517890002	59.31020266101002
42		Braftovi																																																																																							0	0	0	0	0	30	37	36	42	45	47	42	47	51	48	51	58	37	39	41	43	45																																30	160	187	194	168	151.20000000000002	136.08	122.47200000000001	110.22480000000002	99.20232000000001	89.28208800000002	80.35387920000002	72.31849128000002	65.08664215200002	58.577977936800025	52.720180143120025	47.44816212880802
43		FSME																																																																																							57	22	0	0	64	23	0	0	77	27	53	61	47	24	42	68	67	23	23	23	23	23																																87	104	185	200	92	87.39999999999999	83.02999999999999	78.87849999999999	74.93457499999998	71.18784624999998	67.62845393749997	64.24703124062496	61.03467967859371	57.982945694664025	55.08379840993082	52.32960848943428	49.71312806496256
44		Mektovi																																																																																							0	0	0	0	0	30	37	32	34	39	35	36	41	42	40	44	45	46	47	48	49	50																																30	142	154	175	194	174.6	157.14	141.426	127.28339999999999	114.55505999999998	103.09955399999998	92.78959859999999	83.51063873999999	75.159574866	67.6436173794	60.87925564146	54.791330077314
45		Trumenba																																																																																							61	0	0	0	73	0	0	0	48	26	0	0	52	16	0	0	60	15	15	15	15	15																																73	74	68	75	60	57	54.15	51.442499999999995	48.870374999999996	46.42685624999999	44.105513437499994	41.90023776562499	39.805225877343744	37.81496458347655	35.92421635430272	34.12800553658759	32.42160525975821
46		Chantix					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	33	68	162	200	241	280	277	207	182	180	177	192	155	176	189	170	163	233	199	190	156	175	178	172	146	174	166	166	154	162	147	170	154	162															261	296	273	276	276	282	270	235	223	191	217	184	7	-11	2	1	4	0	0	0	0	0							-	-	-	-	-	-	-	-	-	-	-	-	101	883	846	700	755	720	670	648	633	569.7	455.76000000000005	319.03200000000004	159.51600000000002	1107	919	397	7	0	0	0	0	0	0	0	0	0	0	0	0	0						151	113.94000000000001	0		Oral, nicotinic partial agonist.
47		Zyvox 11/14	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	57	48	25	69	72	42	61	78	97	110	120	135	143	153	157	164	186	167	206	223	258	202	232	252	259	292	281	283	283	257	271	330	292	299	285	300	319	325	321	318	325	343	328	349	342	346	319	346	321	348	319	346															50	52	64	71	61	56	70	55	51	46	0	0	41	29	0	0													-	-	-	-	-	-	-	-	199	253	462	618	782	944	1115	1141	1176	1283	1345	1353	1334	266.8	53.36000000000001	10.672000000000002	2.1344000000000007	252	222	70	0	0																		588	26.680000000000003	0
48		Effexor/Pristiq					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	891	977	958	968	1,021	1,022	983	902	819	771	750	520	716	734	293	331	333	315	311	296	280	264	259	252	271	302	269	296	254	294	269	296															78	83	77	86	80	94	77	86	40	47	0		43	43	0														-	-	-	-	-	-	-	-	-	-	-	-	3,722	3,794	3,928	520	2074	1255	1055	1138	1113	556.5	278.25	139.125	69.5625	337	250	86	0	0																		622.1999999999999	111.30000000000001	25		82% US.TEVA launches generic 7/1/2010. IPCI ANDA submitted 5/2010. 171 patent, 120 patent, 958 patent.
49		Tygacil																																																					84		78	74	73	75	76	74	81	86	82	86	87	92	92	87	74	82	92	87															60	62	0	0	50	51	0	0	33	45	0		56	47	0																														236	298	335	358	335	268	214.4	171.52	137.216	101	78	103	0	0																				15.600000000000001
50		Precedex																																																																																							0	0	0	40	0	0	0	114	55	48	0		50	30	0																																							40	217	80	0	0
51		EpiPen																																																							0	-		66	59	-	58	92	67	-	72	73	85	-	63	89	85	-															68	88	56	67	92	65	72	64	75	0	0	0	78	0	0																																217	230	237	213.3	191.97000000000003	172.77300000000002	155.49570000000003	280	211	78	0	0																				105.5
52		Celebrex 12/31/1998-5/30/2014	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	607	807	824	812	585	344	701	810	769	728	797	1008	411	401	446	472	491	471	537	540	598	478	577	637	611	589	625	664	564	548	602	669	570	604	578	622	591	622	643	667	634	659	676	750	653	715	752	798	624	762	526.4	478.79999999999995															188	192	174	174	179	193	156	139	0	0	0	0	0	0	0														-	-	-	-	-	-	-	-	3050	2440	3302	1730	2039	2290	2489	2383	2374	2523	2719	2918	2391.2	956.48	573.888	344.3328	344.3328	720	295	0	0	0																		949.6	191.29600000000002	29.5		40% OM? 70% US!
53		Xalatan 3/11					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	220	209	256	243	239	103	254	266	279	291	304	353	333	341	338	361	337	351	374	391	360	389	402	453	405	436	450	454	407	395	436	499	422	449	416	462	392	291	277	290	227	209	181	189	147	147	140	155	119	128	140	155															76	85	62	72	68	80	61	65	0	0	0	0	0	0	0														-	-	-	-	-	-	-	-	928	862	1227	1372	1453	1604	1745	1737	1749	874.5	806	589	542	433.6	346.88000000000005	277.5040000000001	222.00320000000008	282	126	0	0	0																		874.5	43.36000000000001	0
54		Detrol LA 3/12					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	174	191	197	195	190	98	211	234	206	182	231	285	252	222	231	283	260	255	295	290	303	269	294	324	313	290	298	313	289	273	283	309	261	260	237	255	225	230	213	215	195	205	176	185	151	155	131	125		57	57	57															0	0	0	0	0	0	0	0	0	0	0	0	0	0	0														-	-	-	-	-	-	-	-	757	544	904	988	1100	1190	1214	1154	1013	883	761	562	171	51.3	15.389999999999999	4.616999999999999	1.3850999999999998	0	0	0	0	0																		303.9	5.13	0		Sued MYL and Sandoz 7/2010.
55		Zoloft 1995-2006	394	323	395	395	452	390	480	481	517	453	520	507	514	484	555	587	608	515	598	646	740	574	653	775	758	630	831	898	810	789	802	959	845	796	807	808	779	706	459	166	146	127	124	134	122	151	135	131	115	125	128	148	120	144	126	142	135	146	139	153	130	139	129	143	116	109	116	128	101	104	116	128															72	75	69	73	74	78	78	79	0	0	0	0	0	0	0														718	1037	1337	1507	1803	1997	2140	2365	2742	3117	3361	3256	2110	531	539	516	532	573	541	469	449	404.1	363.69000000000005	327.3210000000001	294.5889000000001	294	157	0	0	0																		106.4	40.410000000000004	15.700000000000001		86% ex-US.
56		Zosyn					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	281	280	284	210	342	319	305	298	310	304	300	184	264	230	255	203	179	162	149	146	128	141	109	106	87	102	104	102	74	75	104	102															56	54	0	0	49	47	0	0	0	0	0	0	0	0	0														-	-	-	-	-	-	-	-	-	-	-	-	972	1,137	1,264	184	952	636	484	395	355	248.49999999999997	173.94999999999996	121.76499999999996	85.23549999999996	96	0	0	0	0																		571.1999999999999	24.849999999999998	0
57		Relpax 8/13					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	4	0	0	32	9	15	28	30	38	47	54	53	50	67	63	66	67	72	81	83	66	81	85	77	80	83	81	79	75	81				75	84		84	86	91	85	89	92	102	86	94	83	96	87	98	83	96															0	0	0	0	0	0	0	0	0	0	0	0	0	0	0														-	-	-	-	-	-	-	-	4	84	169	233	286	315	321	235			368	359	364	327.6	294.84000000000003	265.35600000000005	238.82040000000006	0	0	0	0	0																				0
58		Lipitor, 1997 launch, 11/11	49	151	257	408	375	536	578	719	767	900	995	1134	1119	1262	1216	1434	1467	1439	1660	1883	1852	1783	2020	2317	2099	2015	2468	2648	2497	2363	2738	3264	3075	2858	2897	3357	3107	3123	3321	3335	3358	2719	3170	3428	3137	2976	3142	3146	2721	2685	2853	3175	2757	2813	2534	2629	2385	2591	2602	1999	1395	1220	749	584	626	545	533	611	457	543	399.75	458.25															507	524	622	107	476	468	405	431	0	0	0	0	0	0	0														-	-	-	865	2208	3796	5031	6449	7972	9230	10862	12187	12886	12675	12401	11434	10733	9577	3948	2315	1858	1486.4	1189.1200000000001	951.2960000000002	761.0368000000002	1673	836	0	0	0																		8586.4	445.92	167.20000000000002		80% OM? Only 8% in emerging markets and not growing (correct for SK change)! Astellas has Japanese rights. Norvasc has kept 25-30% since LOE.
59		Viagra, 1998 launch, 3/12	-	-	-	-	0	402	138	233	190	305	245	277	328	304	332	380	377	351	375	415	422	385	437	491	475	419	476	509	416	389	403	469	438	391	386	430	390	394	423	450	434	382	450	498	460	463	509	502	454	423	466	549	479	491	459	499	470	495	493	523	496	485	517	553	461	484	460	476	374	427	460	476															137	127	145	114	120	119	127	94	0	0	0	0	0	0	0														-	-	-	-	788	1016	1344	1518	1735	1879	1678	1645	1657	1764	1934	1892	1928	1981	2051	1881	1737	1563.3	1406.97	1266.2730000000001	1139.6457000000003	498	221	0	0	0																		578.4	312.66	22.1		2012 expiry.
60		Norvasc 7/92-3/07, generic	498	521	574	624	559	610	662	710	694	713	778	807	782	805	847	928	860	879	881	962	931	886	963	1066	983	1003	1104	1245	1141	1032	1036	1253	1175	1156	1131	1244	1183	1158	1208	1317	1069	642	640	650	513	627	562	542	481	518	488	486	368	422	330	386	356	375	350	364	334	348	319	348	301	313	303	312	278	282	272.7	280.8															248	251	300	216	219	215	197	222	0	0	0	0	0	0	0											77.68828788366179	189.55942243613475	415.1351351351351	768	1265	1795	2217	2541	2992	3362	3582	3846	4335	4462	4706	4866	3001	2244	1973	1506	1445	1349	1229	1113.5	890.8000000000001	712.6400000000001	570.1120000000001	456.0896000000001	950	419	0	0	0																		301.2	89.08000000000001	20.950000000000003
61		Eucrisa																																																																																							40				43																																																	43	0			0
62		Revatio 3/12					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-										-	-	-	-	-	-	-	-	-	-	-	73	95	95	114	94	111	131	114	122	116	129	123	130	140	142	136	143	135	120	72	78	75	82	76	68	75	82															53				24																								-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	336	481	535	534	307	301	150.5	75.25	37.625	18.8125	24	0	0	0	0																		96.2	15.05	0
63		Cardura	154	148	160	164	167	157	172	183	191	185	195	213	202	197	210	186	143	132	127	149	131	132	132	136	135	141	152	167	148	161	150	168	153	155	132	146	126	139	133	140	134	125	119	128	121	132	125	121	107	114	109	127	107	110	95	101	96	101	92	91	84	91	79	84	76	75	70	75	66	68	70	75																																											313	413	533	626	679	784	795	551	531	595	627	586	538	506	499	457	413	380	338	296	279	237.15	201.5775	171.34087499999998	145.63974374999998	0	0	0	0	0																		82.60000000000001	23.715000000000003	0		93% ex-US.
64		Rapamune																																																					91	97	104	96	89	100	96	87	82	85	92	87	84	86	91	89	88	87	91	89																																																											388	372	346	350	355	355	355	355	355	0	0	0	0	0																				0
65		Aricept '10					6	11	15	21	19	22	23	28	25	30	30	34	34	36	30	47	45	50	53	56	55	58	67	74	71	74	77	87	85	86	85	90	82	88	90	98	85	100	100	116	104	121	131	126	95	108	108	121	107	103	100	107	99	106	117	115	94	84	71	77	62	59	52	62	-	-	-	-																																											-	-	-	-	53	92	119	147	204	254	309	346	358	401	482	432	417	437	326	235	0	0	0	0	0	0	0	0	0	0																		83.4	0	0
66		Geodon 3/07 (maybe 2012)					-	-	-	-	-	-	-	-	-	-	-	-	65	22	23	39	38	48	57	79	78	74	96	105	88	110	125	143	138	145	148	159	182	165	201	210	216	178	228	232	241	232	258	276	230	231	252	289	254	247	262	264	232	258	263	269	181	84	57	31	-	-	-	77	-	-	-	-																																											-	-	-	-	-	-	-	149	222	353	466	589	758	854	1007	1002	1027	1022	353	77	0	0	0	0	0	0	0	0	0	0																		513.5	0	0		84% US!
67		Caduet					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	28	2	5	15	31	41	48	65	77	80	98	115	146	119	149	154	147	146	148	148	134	128	130	156	135	126	127	139	142	143	150	103	65	58	68	67	56	56	52	59	50	-	-	-																																											-	-	-	-	-	-	-	-	-	-	50	185	370	568	589	548	527	538	258	223	50	45	40.5	36.45	32.80500000000001	0	0	0	0	0																		105.4	4.5	0
68		Arthrotec																																																							61	65		62	61	60	56	53	50	-	-	-	-	-	-	-	-	-																																																													159	0	0	0	0	0	0	0	0	0	0	0																				0
69		Neurontin '04					96	122	132	164	176	206	237	294	300	328	335	371	379	432	442	498	568	458	567	676	624	592	698	788	696	782	764	481	182	161	155	141	127	123	126	120	110	105	106	110	89	104	102	92	78	82	82				80	84		84	67	67	58	62	52	63	52	56	50	58	-	58	50	58																																											-	-	-	-	514	913	1334	1751	2269	2702	2723	639	496	431	387	242			235	216	166	149.4	134.46	121.01400000000001	108.91260000000001	0	0	0	0	0																				0
70		Diflucan	218	216	220	227	226	208	225	245	242	225	246	276	244	237	254	279	264	248	263	292	268	245	281	318	285	262	309	319	304	285	217	139	138	129	103	128	107	110	109	109	111	104	96	104	89	98	93	93	78	74	93				74	73	65	64	72	64	57	67	61	74	-	60	59	78	52	46	59	78																																											721	878	910	881	904	989	1014	1067	1112	1175	945	498	435	415	373	245			259	197	235	211.5	190.35	171.315	154.1835	0	0	0	0	0																				0
71		Lyrica, 2005 launch, '20???	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	13	20	38	80	153	192	271	340	353	395	405	465	564	582	614	675	702	684	629	708	820	723	762	757	821	826	908	961	998	955	1035	1036	1132	1066	1134	1135	1260	1150	1315	1248.5	1386															1213	1320	1186	1175	527	433	357	349																					-	-	-	-	-	-	-	-	-	-	13	291	1156	1829	2573	2841	3063	3693	4158	4595	5099.5	5354.475	5622.1987500000005	5734.642725000001	2867.3213625000003	3321	706	0	0	0																		1837.8	3748.1325	141.20000000000002		60% OM?
72		Xanax/XR					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	86	87	60	81	82	64	77	96	86	86	100	106	102	104	101	102	82	79	74	81	75	79	85	86	86	90	91	83	75	74	81				72	83		79	77	74	68	69	66	71	70	65	69	72	59	68	69	72															52				50																								-	-	-	-	-	-	-	-	314	237	378	409	316	325	350	230			274	276	268	241.20000000000002	217.08	195.372	175.83480000000003	50	0	0	0	0																				0
73		Unasyn																																																							61	62		61	58	59	54	57	54	63	56	53	-	54	-	54	-	54																																											290	333	326																228	163	108	97.2	87.48	78.732	70.8588	0	0	0	0	0																				0
74		Skelaxin																																																							0	0		79	58	58	-	61	55	74	-	66	-	-	-	-	-	-																																																															0					0	0	0	0	0
75		Protonix (expired)					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-		-	-	474	550	425	462	159	228	234	185	215	237	230	200	-	-	203	155	59	44	65	0	-	-	50	-	-	-	-	-	-	50	-	-																																											-	-	-	-	-	-	-	-	-	-	-	-	1,795	1,911	806	0	358	168	151.20000000000002	-	50	-	-	-	-	0	0	0	0	0																		0	0	0		Generics by Teva and Sun - some litigation still pending.
76		Inspra																																																							37	44		49	51	53	-	58	51	58	52	59	53	69	61	62	53	69																																																															245					0	0	0	0	0
77		Cleocin																																																							54	46		52	51	53	-	53	74	56	50	-	50	-	-	-	50	-																																																															50					0	0	0	0	0
78		Depo-Provera																																																																-	-	54	-	52	53	40	-	52																																																															145					0	0	0	0	0
79		methotrexate																																																								43				57	-	-	50	-	-	-	-	-		-	-	-																																																															0					0	0	0	0	0
80		Capsugel																																			-	-	136	159	-	-	-	-	-	-	-	-	-	203	154			223	174	195	176	207	-	-	-	-	-	-	-	-	-	-	-	-		-	-	-																																																										223	752				0					0	0	0	0	0																		225.6	0	0
81		Accupril/Accuretic 2005					98	119	120	116	116	127	135	136	129	142	131	151	144	141	153	166	176	140	162	191	170	150	179	208	191	158	157	165	100	73	77	44	68	69	61	68																	-	-	-	-	-	-	-	-	-	-	-	-		-	-	-																																											-	-	-	-	453	514	553	604	669	707	671	294	266			0					0					0	0	0	0	0
82		Procardia XL	239	168	223	192	193																																																				-	-	-	-	-	-	-	-	-	-	-	-		-	-	-																																											1177	1133	1005	822																	0					0	0	0	0	0
83		Trovan	0				41																																																				-	-	-	-	-	-	-	-	-	-	-	-		-	-	-																																																															0					0	0	0	0	0
84		Camptosar 8/07					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	91	193	153	137	117	111	105	83	91	147	126	189	212	233	229	237	212	238	218	235	229	241	243	256	192	137	122	112	109	85	82	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-		-	-	-																																											-	-	-	-	-	-	-	-	574	416	553	910	903	969	563	276					0					0	0	0	0	0																				0
85		Zyrtec/Reactine	0				82																												342																								-	-	-	-	-	-	-	-	-	-	-	-		-	-	-																																											11	10	146	265																	0					0	0	0	0	0
86		Ellence - TEVA generic					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	40	81	94	80	88	86	90	90	96	86	94	73	86	77	76																	-	-	-	-	-	-	-	-	-	-	-	-		-	-	-																																											-	-	-	-	-	-	-	-	-	215	344	367	312			0					0					0	0	0	0	0
87		Other Cardio																													50	50	50	212	192																																																																																											979	744	774	844	759.6	0											0	0	0	0	0
88		Other Rare																																																																																							38	47	31	35	28	35	31	31	27	31	26	29	30	31	25	25																																						129	120	116	50	0
89		Other Vaccines																																																																																							21	25	77	138	16	19	86	75	8	3	49	46	10	19	29	49.4																																						250	172	124	78.4	0
90		Other Immunology																																																																																							14	9	25	34	15	5	22	26	35	38	31	33	28	41	35	25.4																																						79	121	133	60.4	0
91		Other Oncology																																125	122																																																						101	104	122	140	194	166	192	221	69	32	41	60	98	83	81	82.4	80	113	113	113	113	113																	460	472	437	0	0											622	514	282	356.4	452	406.8	366.12	329.50800000000004	296.5572	266.90148000000005	240.21133200000006	216.19019880000005	194.57117892000005	175.11406102800004	157.60265492520003	141.84238943268002	127.65815048941202
92		CentreOne																																																																																							159	215	138	204	176	254	158	224	242	308	391	437	521	382	338	317.4	319	368	368	368	368	368																																772	932	1731	1342.4	1472	1324.8	1192.32	1073.088	965.7792	869.20128	782.281152	704.0530368000001	633.6477331200001	570.2829598080001	513.2546638272001	461.92919744448017	415.73627770003213
93		Other Infectious & Respiratory																					159	147	158	146	153	179	243	281	303	289	270	307	316	304																																																					300	252	405	420	335	292	444	367	301	358	455	474	355	372	380.8	367.4	374	348	348	348	348	348															609	856	1172	1232	1104	1126.08	0											1452	1470	1656	1470.2	1392	1252.8	1127.52	1014.768	913.2912	821.96208	739.7658720000001	665.7892848	599.2103563200001	539.2893206880001	485.3603886192001	436.82434975728006	393.1419147815521
94		Other Pharma																									10	48	80	75	68	78	70	1199	1155		2944	3324	2903	1949	2346	2431	2543	2437	2335	2365	2073	2077	1921	1591	1764	1513	1832	2892	2626	2668	2049	2452	2334	2529	1764	1747	2037	1934	1705	2164	1931	1902	1969	1925	1940	1865	1949.31	1905.75															1138	1434	1082	1131	976	1288	972	974	411	453	484.3	482	426	416	422.8	424.4	451.4	452	452	452	452	452															6	2010	2579	2703	2798	2881.94		8001	9795	8374	7840	7727	7660.0599999999995	7277.056999999999	6913.204149999999	6567.543942499999	6239.166745374999	4477	2810	1808.3	1750.6	1808	1627.2	1464.48	1318.0320000000002	1186.2288	1067.6059200000002	960.8453280000002	864.7607952000002	778.2847156800002	700.4562441120001	630.4106197008001	567.3695577307201	510.6326019576481						3918	2910.8228	2765.2816599999996
95		Hospital																																																																																							669	673	620	544	656	634	684	603	529	695	700.3	613	577	597	582.8	537.4	586.4	561	561	561	561	561																																2454	2511	2487.3	2267.6	2244	2019.6000000000001	1817.64	1635.8760000000002	1472.2884000000001	1325.0595600000001	1192.5536040000002	1073.2982436000002	965.9684192400002	869.3715773160002	782.4344195844002	704.1909776259602	633.7718798633641
96		Other Arthritis																					64	50	72	55	89	119	141	155	137	143	153	182	170	45																																																																																									241	504	1910	656	672	0	0											0	0	0	0	0
97		Other CNS																					111	108	134	140	96	152	209	208	166	157	175	179	166	157																																																																																									493	628	674	628	558	0	0											0	0	0	0	0
98		Other Urology																					80	94	104	61	0	8	14	14	14	12	13	15	12	13																																																																																									339	36	52	51	52	0	0											0	0	0	0	0
99		WYE Consumer/Animal																																			-	-	-	-	-	-	887	902	950	1,039	952	978	950		889	917	917	494	663	678	673	758	745	721	774	817	735	768	780	936	811	800	788	943	761	912	795.88	952.4300000000001															839	974	858	862	377	0	0	0																																	3,467	3,778	3,809	494	2772	3057	3219	3342	3421.3100000000004	3523.9493000000007	3629.667779000001	3738.557812370001	3850.7145467411015	2097	0	0	0	0																		831.6	1057.1847900000002	1088.9003337000001
100		WYE Nutrition																																			-	-	-	-	-	-	347	358	346	392	411	430	407	386	415	436	436	191	458	476	441	492	470	493	577	687	579																																																																		1,201	1,443	1,634	191	1867	2227	579							0	0	0	0	0																		560.1
101		Alliance (Spiriva)																																			267	308	324	324	336	390	398	392	457	542	488	563	571	629	582	598	692	1053	1004	1061	1042	977	884	875	919	952	836	862	879	915	747	756	684	441	213	235	235	235																																																				759	722	1065	1374	1511.4	1879	2925	4084	3630	3492	2628	918	908.8199999999999	899.7317999999999	890.7344819999998	881.8271371799998	0	0	0	0	0																		1225.2	272.64599999999996	269.91954		Enbrel, Aricept, Spiriva, Exforge, Rebif
102		Animal																		247														566	496		503	630	511	583	562	655	586	632	636	785	619	715	708	867	537	921	678	901	846	893	860	976	982	1055	1041	1106	1026	1085	1017	1171	1090																																																										1118	2362	2867	3136	3288	3452.4	2672	3037	3575	4184	4299	1090	0	0	0	0	0	0	0	0	0	0																		1430	0	0
103		Sales	1816	1685	1961	2277	2596	2716	2711	3244	3345	3340	3598	4121	4056	3947	4199	4872	4759	4704	4819	5657	7344	7023	7726	8825	8279.8	7374.9	9413.5	10650.4	9672.4	9384.1	9920.8	13508.3	12481.1	9245.3	12582.1	13992.8	13091.6	12259.2	12789.8	13104.7	12474	11084	11950	12990	12501.803	12765.654	12159	12311	11599.65	11749.615	11603	16520	17113	17607	16729	18290	16565	17751	17242	16746	15429	15057	13976	15245	13500	12973	12576	13493	11296	12702	11783.369999999999	12741.41														0	13297	14012	13081	12963	12682	12734	12033	11799	10277	11629	14515.599999999999	18899	24091	23836	25661.399999999998	27741.80000000001	22637.800000000003	24287	17191.350000000002	16225.410000000003	15448.816	15047.719900000002							7977	10021	11306	12504	13544	27376.093693693692	29574	26593	22254	30232	35261	34369	36444	33469.42	27953	36779	43686	41620	34396.2	51247	48522.78	42071.2499	31074.791678999998	29059.533359869998	23889.756463466103	51460	45738	81341.6	100043.99999999999	63913.29590000001	51183.96524999999	46613.30368800003	40648.99225203	36355.824942864296	33457.66300975164	24919.301311142844	22608.78658529294	18523.91270759158	17264.700399266298	16210.152410624873	15306.36484470605	14527.568274541922
104		COGS																		1150			940	1197	1314	1178	1058	1588	2007	2189	1794	1752	1640	2316	2131		1908	2346	1671	1686	1962	2217	1793	1894	1810	2266	1800	2036	1760	1444	1314	1686	1787	2886	2935	2951	2959	3775	3092	3257	3325	3362	2885	2665	2565	3106	2615	2194	2178	2672	1986	2320	2356.673999999999	2548.2819999999992															2673	3044	2415	2556	2459	2600	2350	2236	2007	2842	4127	6949	9899	9710	9958	8625	6038	9475	4469.751	4218.606600000001	4016.6921600000005	3912.407174							1722	2164	2176	2274	2094	5464	4907	3823	4014	6842	6391	7232	7640			-7020.264999999999	-13433	-13648	-14089.800000000003	8364							9435	30685	34096	16617.456934	13819.6706175	12119.458958880008	10162.2480630075	8725.39798628743	7695.262492242877	5482.246288451424	4747.845182911515
105		Gross Margin																		3554			6404	5826	6412	7647	7221.799999999999	5786.9	7406.5	8461.4	7878.4	7632.1	8280.8	11192.3	10350.1		10674.1	11646.8	11420.6	10573.2	10827.8	10887.7	10681	9190	10140	10724	10701.803	10729.654	10399	10867	10285.65	10063.615	9816	13634	14178	14656	13770	14515	13473	14494	13917	13384	12544	12392	11411	12139	10885	10779	10398	10821	9310	10382	9426.696	10193.128															10624	10968	10666	10407	10223	10134	9683	9563	8270	8787	10388.599999999999	11950	14192	14126	15703.399999999998	19116.80000000001	16599.800000000003	14812	12721.599000000002	12006.803400000003	11432.12384	11135.312726000002							6255	7857	9130	10230	11450	21912.093693693692	24667	22770	18240	23390	28870	27137	28804	26775.536	43799.265	43799.265	57119	55268	48486	42883							36303	50656.600000000006	65947.99999999999	47295.83896600001	37364.29463249999	34493.84472912002	30486.7441890225	27630.426956576866	25762.400517508762	19437.05502269142	17860.941402381424
106		SG&A																		2810			2545	2983	2936	2982	2740	3744	3994	4629	3933	4258	4036	4676	4083		3931	4755	3395	3846	3751	4562	3312	3765	3638	4532	3409	3696	3429	3510	2830	3264	3225	5345	4375	4727	4615	5743	4501	4950	4560	5347	4111	3937	3729	4658	3494	3550	3351	4093	3020	3486	3183.45	3888.35															3471	3968	3311	3464	3196	4070	2745	2808	2658	3580	2643	2778	2719	3941	2496	2900	3239	4414	2620.8	3045	3400.9500000000003	4634.7							3184	3855	4366	4956	5568	10810	11442	9717	10829	15107	15304	15313	15589	15247	14044	14664	19460	19358	16435	14488							11791	12081	13049	13701.45	12331.305	11098.174500000001	9988.35705	8989.521345000001	8090.569210500001	7281.512289450001	6553.361060505001
107		R&D																		1116			1181	1257	1263	1511	1218	1713	1869	2407	1649	1806	1888	2328	1764		1783	2020	1543	1702	1902	2412	1634	1834	1730	2160	1638	1869	1769	2212	1672	1656	1619	2799	2196	2182	2160	2800	2017	2059	2034	2327	1755	1664	1935	2000	1708	1521	1625	1790	1612	1714	1543.75	1700.5															1998	2436	1693	1825	1940	2530	1727	1895	2300	3068	1992	2237	2681	3503	2295	2811	2696	3615	2409.75	2951.55	2830.8	3795.75							1126	1442	1684	1928	2279	4036	4435	4896	5153	7279	7513	7256	7599	7358	7488	7746	9338	8250	7354								8990	10413	11417	11987.85	10789.065
108		Operating Margin																		-372			2678	1586	2213	3154	3263.7999999999993	329.89999999999964	1543.5	1425.3999999999996	2296.3999999999996	1568.1000000000004	2356.7999999999993	4188.299999999999	4503.1		4960.1	4871.799999999999	6482.6	5025.200000000001	5174.799999999999	3913.7000000000007	5735	3591	4772	4032	5654.803	5164.654	5201	5145	5783.65	5143.615	4972	5490	7607	7747	6995	5972	6955	7485	7323	5710	6678	6791	5747	5481	5683	5708	5422	4938	4678	5182	4699.496	4604.278															5155	4564	5662	5118	5087	3534	5211	4860	3312	2139	5753.5999999999985	6935	8792	6682	10912.399999999998	13405.80000000001	10664.800000000003	6783	7691.049000000003	6010.253400000002	5200.373839999999	2704.862726000002							1945	2560	3080	3346	3603	7066.093693693692	8790	8157	2258	1004	6053	4568	5616	4170.536	22267.265	21389.265	28321	27660	24697								15522	28162.600000000006	41481.999999999985	21606.538966000015	14243.924632499986	23395.67022912002	20498.387139022503	18640.905611576865	17671.83130700876	12155.542733241418	11307.580341876423											32743.6	18475.90737	15149.6515337
109		Interest Income																		0																																											-313	-144	-186	-181	-307	-142	-42	201	19	95																	217	-15	135	100	-32	97	186	361	1878	-102	-98	49	1696	728	49	103	515	656	350	350	350	350							-123	-158	-135	-156	-185	-427	-558	-539	-382	-346	-299	-300	904	1538	0				-824								2323	2375	1323	1400	1260	1134	1020.6	918.5400000000001	826.686	744.0174000000001	669.61566
110		Interest Expense																		0																																																																																																	127	192	165	147	136	363	386	266	251	270	299	263	0	0	0
111		Other Income																		-22																	163	323	217	360	343	54	402	424	319	393	333	190	220	643	57	192	142	-110	-210	-157	-131	-107	-178	-13	-246	-105																																																							97	181	177	171	1029	59	-137	-155	-84	-517	-198	-400	0	0	1386	281	-605	-605
112		Pretax Income																		-394																	5123.1	5194.799999999999	6699.6	5385.200000000001	5517.799999999999	3967.7000000000007	6137	4015	5091	4425	5987.803	5354.654	5421	5788	5840.65	5335.615	5114	5380	7397	7590	6864	5865	6777	7472	7077	5605	6365	6647	5561	5300	5376	5566	5380	5139	4697	5277	4699.496	4604.278															5372	4549	5797	5218	5055	3631	5397	5221	5190	2037	5655.5999999999985	6984	10488	7410	10961.399999999998	13508.80000000001	11179.800000000003	7439	8041.049000000003	6360.253400000002	5550.373839999999	3054.862726000002							1792	2391	2957	3214	4311	6335.093693693692	7709	7197	1541	-129	5257	3605	6520	5708.536	23653.265	21670.265	27716	27055	23873								17845	30537.600000000006	42804.999999999985	23006.538966000015	15503.924632499986	24529.67022912002	21518.9871390225	19559.445611576866	18498.517307008762	12899.560133241419	11977.196001876422
113		Taxes																		590																	595	617	262	1217	717	860.9909000000001	1322	1264	1099	834	1156	931	1205	1354	1551	1276	1619	1508	2119	2301	1897	1326	1878	1945	2160	1678	1821	1903	1564	1579	1465	1563	1493	1473	1227	1459	1268.86392	1243.15506															720	683	881	933	767	408	808	749	347	-80	1001	1285	1918	804	1975	2120	465	812	1206.1573500000004	954.0380100000003	832.5560759999998	458.2294089000003							549	738	869	865	642	1968	2049	2433	2842	3524	4489	4400	4229	1198.7925599999999	4646	5954	7643	7845.95	6923.169999999999								1824	5008	5372	3450.9808449000006	2325.5886948749976	3679.450534368003	3227.8480708533752	2933.91684173653	2774.777596051314	1934.9340199862127	1796.5794002814632
114		Net Income																		-984											0	0	0	0	4815		4528.1	4577.799999999999	6437.6	4168.200000000001	4800.799999999999	3106.7091000000005	4815	2751	3992	3591	4831.803	4423.654	4216	4434	4289.65	4059.615	3495	3872	5278	5289	4967	4539	4899	5527	4917	3927	4544	4744	3997	3721	3911	4003	3887	3666	3470	3818	3430.6320800000003	3361.12294															4652	3866	4916	4285	4288	3223	4589	4472	4843	2117	4654.5999999999985	5699	8570	6606	8986.399999999998	11388.80000000001	10714.800000000003	6627	6834.891650000002	5406.215390000002	4717.817763999999	2596.633317100002							1243	1653	2088	2349	3669	4367.093693693692	5660	4764	-1301	-3653	768	-795	2291	4509.74344	19007.265	15716.265	20073	19209.05	16949.83								16021	25529.600000000006	37432.999999999985	19555.558121100014	13178.335937624988	20850.219694752017	18291.139068169126	16625.528769840337	15723.739710957449	10964.626113255206	10180.616601594958								25019.008000000005	24518.627840000005	24028.255283200004	23547.690177536002	23076.73637398528	22615.201646505575	22162.897613575464	21719.639661303954	21285.246868077873	20859.541930716314	20442.351092101988	20033.504070259947	19632.83398885475	19240.177309077655	18855.373762896103	18478.26628763818	18108.700961885417	17746.52694264771	17391.596403794756	17043.76447571886	16702.889186204484	16368.831402480393	16041.454774430786	15720.62567894217	15406.213165363326	15098.088902056059	14796.127124014938	14500.20458153464	14210.200489903946	13925.996480105867	13647.476550503749	13374.527019493673	13107.0364791038	12844.895749521724	12587.997834531288	12336.237877840662	12089.51312028385	11847.722857878172	11610.768400720608	11378.553032706195	11150.981972052072	10927.96233261103	10709.40308595881	10495.215024239633
115		EPS																																			0.613397453264698	0.6213083604777415	0.878973238667395	0.5705954825462013	0.6640110650069155	0.4332323385859713	0.680565371024735	0.39356223175965666	0.5790542500725269	0.5287102473498233	0.7145523513753327	0.6555503852993481	0.6258907363420427	0.6579611218281645	0.6352213830889974	0.6012462973933649	0.5168589174800355	0.493436982286224	0.6543515993057277	0.6552279484638256	0.6153369672943508	0.5639910536779325	0.609707529558183	0.6965343415248897	0.6295774647887324	0.510862495121634	0.5980521189786786	0.6294281544381053	0.5323654768247204	0.5031778228532793	0.5380382446003577	0.5624560910495996	0.583984375	0.5594384251487868	0.5358245830759728	0.5924891371818746	0.5235208423622769	0.5129136181901419															0.7771466755763448	0.6539242219215156	0.8549565217391304	0.7554654442877292	0.7590724021950788	0.5723672527082223	0.8175663637983254	0.795871151450436	0.8597550150896502	0.37389614977039914	0.8220770045920167	1.0036984853821769	1.496943231441048	1.1452843273231623	1.560680791941646	1.9938375350140074	1.8738719832109134	1.1539265192408148	1.1901256573219576	0.9413573724534219	0.821490120842765	0.4521388328573919							0.33	0.44	0.54	0.6	0.93	0.69	0.89	0.75	-0.21	-0.5	0.1	-0.11	0.3149573824580698	0.65	2.82	2.24	2.49	2.44	2.26								2.844764060904692	4.472403976700391	6.529675984475162	3.4051119834755377	2.2946780319737052	3.6305449581668148	3.1849449883630725	2.8949205589135185	2.737896519407531	1.9092157606225328	1.772700087340233
116		Shares																					6305.9	6276.5	6204.199999999999	6179	6161.7	7453.4	7791.2	7668.3	7678.5	7664	7568.7	7510.6	7473.8		7382	7368	7324	7305	7230	7171	7075	6990	6894	6792	6762	6748	6736	6739	6753	6752	6762	7847	8066	8072	8072	8048	8035	7935	7810	7687	7598	7537	7508	7395	7269	7117	6656	6553	6476	6444	6553	6553															5986	5912	5750	5672	5649	5631	5613	5619	5633	5662	5662	5678	5725	5768	5758	5712	5718	5743	5743	5743	5743	5743							3729	3777	3864	3909	3945	6317	6368	6361	6241	7285.6	7605	7399	7274	6937.75	6746.25	7028.5	8064.5	7866.75	7509.5								5631.75	5708.25	5732.75	5743	5743	5743	5743	5743	5743	5743	5743
117
118		Gross Margin																					0.8720043572984749	0.8295600170867151	0.8299249288118044	0.8665155807365439											0.8483559978064075	0.8323423474929964	0.8723609031745547	0.8624706342991386	0.8465965065911898	0.8308240554915413	0.8562610229276896	0.8291230602670516	0.8485355648535565	0.8255581216320247	0.8560207675644865	0.8405095422451525	0.8552512542149848	0.8827065226220453	0.8867207200217248	0.8565059365774964	0.8459881065241748	0.8253026634382566	0.8284929585695086	0.8323962060544102	0.82312152549465	0.7936030617823947	0.8133413824328404	0.8165173793025745	0.8071569423500754	0.7992356383613998	0.8130144533022231	0.8230059108720197	0.8164710933028048	0.7962610692030174	0.8062962962962963	0.8308795190010021	0.8268129770992366	0.8019713925739272	0.824185552407932	0.817351598173516	0.8	0.8															0.7989772129051665	0.7827576363117328	0.8153810870728537	0.8028234205045128	0.8061031383062608	0.7958222082613475	0.804703731405302	0.8104924146114078	0.8047095455872336	0.7556109725685786	0.7156851938603984	0.6323085877559659	0.5890996637748537	0.5926329921127707	0.6119463474323302	0.6890973188473712	0.7332779687072065	0.6098735949273274	0.74	0.74	0.74	0.74							0.78412937194434	0.7840534876758807	0.8075358216875995	0.8181381957773513	0.8453927938570585	0.8004098005677605	0.8340772299993238	0.8562403640055654	0.8196279320571582	0.7736835141571844	0.8187515952468734	0.7895778172190056	0.7903632971133794	0.8	1.5668896004006725	0.845	1.3074898136702835	1.3279192695819317	1.409632459399585	0.8367904462700255							0.7937163846254756	0.6227637518809563	0.6591899564191755	0.74	0.73	0.74	0.75	0.76	0.77	0.78	0.7900000000000001												-0.8955115119477748			Management Grading
119		SG&A % of Revenue																													0.4066209007071668	0.4537462303257638	0.4068220304814128	0.3461575475818571			0.31242797307285747	0.339817620490538	0.259326591096581	0.3137235708692247	0.2932805829645499	0.348119377017406	0.26551226551226553	0.3396788163118008	0.30443514644351466	0.34888375673595073	0.27268066854036976	0.2895268820539864	0.2820133234641007	0.28511087645195354	0.24397287849202348	0.27779633630548745	0.27794535895888994	0.32354721549636806	0.2556535966808859	0.2684727665133186	0.27586825273477195	0.31399671951886277	0.27171747660730455	0.27885752915328715	0.2644704790627537	0.3193001313746566	0.2664463024175254	0.2614730690044498	0.2668145392100744	0.30554280091833386	0.25881481481481483	0.27364526323903493	0.26645992366412213	0.30334247387534274	0.2673512747875354	0.27444496929617385	0.2701646472952984	0.3051742311094298															0.26103632398285326	0.2831858407079646	0.25311520525953674	0.267222093651161	0.2520107238605898	0.31961677399089056	0.2281226626776365	0.2379862700228833	0.25863578865427655	0.307851062000172	0.182079969136653	0.14699190433356263	0.112863725042547	0.1653381439838899	0.09726671187074751	0.10453539424262301	0.14307927448780355	0.1817433194713221	0.15244876056854173	0.1876686012865006	0.22014308410430936	0.3080001509065835							0.3991475492039614	0.38469214649236605	0.38616663718379624	0.3963531669865643	0.4111045481393975	0.3948700687888927	0.3868938932846419	0.3653969089610048	0.4866091489170486	0.49970230219634826	0.43402058931964493	0.44554685908813174	0.4277521677093623	0.45555017087239635	0.5024147676456909	0.39870578319149513	0.44545163210181754	0.46511292647765495	0.47781440973130757	0.2827092317599079	0	0	0	0			0.2577943941580305	0.14852178958859918	0.13043260965175324	0.214375581904547	0.2409212521884479	0.23809027942503627	0.2457221322504295	0.24726495297872234	0.24181513240006952	0.2922037098284943	0.28985903492795034															Animal guidance controversy.
120		R&D % of Revenue																													0.19245319210153344	0.1903072332876381	0.17233848818874323	0.14133369654918235			0.14170925362220932	0.1443599565490824	0.11786183506981576	0.1388345079613678	0.1487122550782655	0.1840561020092028	0.13099246432579767	0.1654637315048719	0.14476987447698744	0.16628175519630484	0.1310211015163173	0.14640848012957267	0.1454889382350522	0.17967671188368126	0.1441422801550047	0.140940788272637	0.1395328794277342	0.16943099273607748	0.1283234967568515	0.12392798318850458	0.12911710203837648	0.1530891197375615	0.12176275279203139	0.11599346515689257	0.1179677531608862	0.13895855726740713	0.1137468403655454	0.11051338247990967	0.13845163136805952	0.13119055428009183	0.12651851851851853	0.11724350574269637	0.12921437659033078	0.13266137997480174	0.14270538243626063	0.13493937962525587	0.1310109077454073	0.13346246608499374															0.15025945702038054	0.17385098487011133	0.1294243559360905	0.1407853120419656	0.15297271723702885	0.19868069734568872	0.1435219812183163	0.16060683108738028	0.22380072005449062	0.2638232006191418	0.13723166799856706	0.11836605111381554	0.1112863725042547	0.14696257761369358	0.0894339357946176	0.10132723904000458	0.11909284471105848	0.1488450611438218	0.1401722377823731	0.18190911662632867	0.18323734323717752	0.2522475182436111							0.1411558229910994	0.14389781458936235	0.14894746152485405	0.15419065898912349	0.1682663910218547	0.14742789987344782	0.1499628051667005	0.18410860000752077	0.23155387795452503	0.24077136808679545	0.21306826238620571	0.21112048648491374	0.20851168916694107	0.2198424711273754	0.2678782241619862	0.21060931509828978	0.21375268964885777	0.19822200864968764	0.21380268750617804								0.19655428746337839	0.1280156770951149	0.11411978729359083	0.18756425922325182	0.21078994070315807	0	0	0	0	0	0															2012 guidance controversy.
121		Operating Margin																													0.23741780736942225	0.16710179985294277	0.23756148697685664	0.3100538187632788			0.39421877111134074	0.348164770453376	0.4951724770081579	0.4099125554685461	0.40460366854837443	0.2986485764649325	0.4597562930896264	0.3239805124503789	0.3993305439330544	0.31039260969976906	0.45231899750779947	0.4045741800615934	0.42774899251583187	0.4179189342864105	0.49860556137469664	0.4377688119993719	0.42850986813755065	0.33232445520581116	0.44451586513177116	0.439995456352587	0.4181361707215016	0.3265172225259705	0.41986115303350435	0.4216663849923948	0.4247187101264355	0.34097694971933595	0.43282131051915224	0.45101945938766025	0.41120492272467085	0.35952771400459166	0.420962962962963	0.4399907500192708	0.43113867684478374	0.3659675387237827	0.414128895184136	0.4079672492520863	0.39882444495929437	0.3613633028055765															0.38768143190193277	0.3257208107336569	0.4328415258772265	0.39481601481138623	0.40111969720864216	0.2775247369247683	0.4330590875093493	0.41189931350114417	0.3222730368784665	0.18393670994926478	0.3963735567251784	0.36695063230858777	0.36494956622805197	0.2803322705151871	0.42524569976696514	0.48323468556474364	0.4711058495083445	0.27928521431218345	0.44737900164908523	0.37042228208717076	0.33661957265851306	0.17975233084980546							0.24382599974927918	0.2554635265941523	0.27242172297894923	0.26759436980166346	0.26602185469580625	0.2581118319054199	0.29722053154798134	0.30673485503703984	0.10146490518558461	0.03320984387404075	0.17166274354102265	0.13291047164596	0.15409944023707606	0.12460735800022828	0.7965966085929954	0.5815618967345496	0.6482854919196082	0.6645843344545891	0.7180153621620994	0	0	0	0	0			0.33936770300406666	0.3462262851972423	0.4146375594738314	0.33806015887220126	0.278288807108394	0.5019097205749637	0.5042778677495705	0.5127350470212777	0.5281848675999304	0.4877962901715057	0.5001409650720497															Dimebon license (B-).
122		Tax Rate																													#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!			0.11614061798520427	0.11877261877261878	0.03910681234700579	0.22598974968431995	0.12994309326180725	0.217	0.2154146977350497	0.3148194271481943	0.21587114515812217	0.18847457627118644	0.19305912368860498	0.1738674431625274	0.22228371149234458	0.23393227366966138	0.2655526354087302	0.2391476896290306	0.3165819319515057	0.28029739776951673	0.28646748681898065	0.3031620553359684	0.27636946386946387	0.22608695652173913	0.2771137671536078	0.2603051391862955	0.3052140737600678	0.29937555753791256	0.2860958366064415	0.28629456897848654	0.28124438050710304	0.2979245283018868	0.27250744047619047	0.2808120733021919	0.2775092936802974	0.28663164039696437	0.26123057270598254	0.2764828501042259	0.27	0.27															0.1340282948622487	0.1501428885469334	0.1519751595652924	0.17880413951705634	0.15173095944609297	0.11236573946571192	0.14971280340930146	0.14345910745067994	0.06685934489402698	-0.039273441335297005	0.17699271518494947	0.18399198167239406	0.18287566742944317	0.10850202429149798	0.18017771452551684	0.1569347388369062	0.0415928728599796	0.10915445624411883	0.15	0.15	0.15	0.15							0.30636160714285715	0.3086574654956085	0.29387893134934057	0.26913503422526447	0.1489213639526792	0.3106504962916425	0.2657932286937346	0.3380575239683201	1.8442569759896172	-27.31782945736434	0.8539090736161309	1.2205270457697641	0.6486196319018405	0.21	0.225	0.2747543696396883	0.27576129311588976	0.29	0.29	0.275	0.275	0.27	0.27	0.27			0.1022135051835248	0.16399455097977572																								Figitumumab (C-).
123		Net Margin																													#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!	#ERROR_#REF!			0.35988428004864054	0.32715396489623233	0.4917351584221944	0.34000587314017233	0.3753616162879794	0.23706831136920345	0.386002886002886	0.24819559725730783	0.33405857740585776	0.2764434180138568	0.38648849289978415	0.3465278002991465	0.34673904103955916	0.3601657054666558	0.3698085718103563	0.34551046991752493	0.3012152029647505	0.2343825665859564	0.3084204990358207	0.30039188958936786	0.296909558252137	0.2481683980317113	0.2957440386356776	0.3113627401273168	0.28517573367358773	0.23450376209243998	0.2945103376758053	0.3150694029355117	0.28599026903262736	0.24408002623811087	0.2897037037037037	0.30856394049179064	0.30908078880407125	0.2716964351886163	0.3071883852691218	0.30058258541961896	0.29114184482028493	0.26379521104807085															0.34985335037978493	0.275906365972024	0.3758122467701246	0.3305561984108617	0.3381170162434947	0.2531019318360295	0.38136790492811434	0.3790151707771845	0.47124647270604264	0.18204488778054864	0.3206619085673344	0.30155034657918406	0.355734506662239	0.2771438160765229	0.3501913379628547	0.41052851653461586	0.47331454469957335	0.2728620249516202	0.39757736594275617	0.33319437783082223	0.3053837759476195	0.17255991833686388							0.1558229910994108	0.16495359744536472	0.18468070051300195	0.1878598848368522	0.27089486119314826	0.15952216348162515	0.1913843240684385	0.17914488775241605	-0.05846140019771726	-0.12083223074887536	0.021780437310342873	-0.023131310192324478	0.0628635715069696	0.13474220467519307	0.6799722748899939	0.42731626743522116	0.45948358741931056	0.46153411821239787	0.49278205150568966	0	0	0	0	0																												Coley (D-).
124		COVID % of sales																																																																																																																																													0.003367003367003367	0.45311378187790746	0.5671404581983928	0.3131778078119736	0.1955321925747049	0.16887923301232446	0.09682920213854593	0.05413175871659786	0.02941037368892743	0.019743779321673767	0.010880751695395006
125																																																																																																																																																																								Vicuron (D-).
126		FX Impact																																																			-0.05	0.04	0.07																																																																													-0.04																																				Esperion (F).
127		Revenues y/y																																				0.03586683742587882	0.04891395790435138	0.325992666544082	0.016507578226210073	-0.06346835515407911	-0.04717528797091264	-0.09586269903419475	-0.06566169916652331	-0.008752584950437736	0.0022288760622093395	0.15171905449296297	0.017489539748954064	-0.05227097767513467	-0.07216183137744214	-0.07959161355932098	-0.04572744469117529	0.34188936723255625	0.475303134146289	0.498517185456715	0.44178229768163413	0.1071428571428572	-0.03202243908140012	0.00817856534332928	0.030665311734114464	-0.08441771459814107	-0.0685783277995774	-0.15176609768463745	-0.18942118083748982	-0.08963334527648392	-0.12502430488041993	-0.13840738526930996	-0.10017172295363486	-0.11492292554936046	-0.16325925925925922	-0.020889539813458757	-0.06302719465648865	-0.05570221596383307																			-0.04625103406783482	-0.09120753639737367	-0.08011619906734957	-0.08979402915991663	-0.18963885822425486	-0.08677556148892729	0.20631596443114764	0.6017459106703957	1.3441665855794493	1.0497033278871788	0.7678497616357574	0.46789777236890884	-0.06032128180648366	0.018920959892599454	-0.3300696766349457	-0.41512771341441446	-0.31756548781242	-0.3804208053691275								0.25623668045631187	0.12823071549745535	0.10596143640544842	0.08317338451695466	1.021270946078979	0.0802856072490945	-0.10079799824169877	-0.16316323844620761	0.35849734879122863	0.1663469171738554	-0.025297070417741985	0.060374174401349956	-0.08162056854351885	-0.16481970706394067	0.31574428504990526	0.18779738437695426	-0.04729203863938103	-0.17356559346468048	0.4899029543961253	-0.05315862391944892	-0.1329587896653901	-0.2613770269991432	-0.0648518689987515	-0.1779029564027047	1.1540613056770272	-0.11119315973571708	0.7784249420613059	0.22992417164157053	-0.36114813582023886	-0.19916561132939514	-0.08929870008459262	-0.12795298689600199	-0.10561559023523659	-0.07971657740313465	-0.25519898673497265	-0.09271988395664776	-0.1806763871334245	-0.06797766369354696	-0.06108116354490811	-0.055754415074249386	-0.050880570146182524							0			Sutent extension.
128		CC y/y																																																																																												-0.01								1.06	0.82	0.53	-0.02	0.05																																						0.92																								PCH (F).
129		SG&A y/y																																									-0.02444771723122241	-0.021060842433697324	-0.03012529992002133	-0.006576063130206089	0.029287439613526534	-0.018326693227091684	-0.057449147883452456	-0.22550750220653137	-0.16984452918744497	-0.11688311688311692	-0.05949256342957132	0.5227920227920229	0.5459363957597174	0.4482230392156863	0.43100775193798446	0.07446211412535075	0.028799999999999937	0.04717579860376553	-0.011917659804983716	-0.06895350861918859	-0.08664741168629198	-0.20464646464646463	-0.18223684210526314	-0.1288573031606508	-0.15008513743614693	-0.09829819659639316	-0.10136765888978283	-0.12129669386002573	-0.135661133371494	-0.01802816901408455	-0.050000000000000044	-0.050000000000000044																			-0.07922788821665228	0.025705645161290258	-0.17094533373603138	-0.18937644341801385	-0.16833541927409257	-0.12039312039312045	-0.03715846994535521	-0.010683760683760646	0.022949586155003754	0.1008379888268156	-0.055618615209988675	0.043916486681065514	0.19124678190511224	0.1200202994163917	0.050000000000000044	0.050000000000000044	0.050000000000000044	0.050000000000000044																																		0.02459503010770936	0.08012581739922187	0.050000000000000044	-0.09999999999999998	-0.09999999999999998	-0.09999999999999998	-0.09999999999999998	-0.09999999999999998	-0.09999999999999998	-0.09999999999999998															Ratiopharm (C-).
130		Prevnar y/y																																																				-0.5240464344941957	0.06804478897502153	0.14852319059742336	0.3057142857142856	2.6550522648083623	0.4255583126550868	0.08444444444444454	0.20787746170678334	-0.12678741658722592	-0.060922541340295955	0.024590163934426146	-0.1403985507246377	0.18886462882096078	-0.14087117701575536	-0.031000000000000028	0.010537407797681864	0.02754820936639124	0	0.13209494324045412	0.010000000000000009	0.010000000000000009																			-0.034337349397590367	0.0443121693121693	-0.024226110363391617	-0.05343511450381677	-0.04304429195258885	0.10829639012032932	-0.11448275862068968	0.11200716845878134	-0.05671447196870927	-0.256	0.21884735202492211	0.15149073327961315	0.11057360055286791	0.33333333333333326	0	0	0	0																0.4603861003861005	0.1142131979695431	0.43156795747911936	0.3003381290194258	0.24356294294600533	0.11357113571135713	-0.3279583946980855	1.010119078599546	0.12973562278550022	-0.006755126658624877	-0.034734029633228025	0.0374383492702568	0.040000000000000036	-1	#ERROR_#DIV/0!			0.0005130836326321386	-0.09846153846153849	0.201554797117937	0	0.010000000000000009	0.010000000000000009	0.010000000000000009	0.010000000000000009	0.010000000000000009	0.010000000000000009	0.010000000000000009	0.010000000000000009	0.010000000000000009	0.010000000000000009	0.010000000000000009	0.010000000000000009										Exubera (F).
131		Eliquis y/y																																																																																											0.17816091954022983	0.20769230769230762	0.28585558852621173	0.17235023041474662	0.086829268292683	0.14831665150136497	0.26384615384615384	0.16430817610062887	0.2082585278276481	0.18858954041204434	0.09129640900791225	0.1782579338284942	0.08766716196136692	-0.014000000000000012	0.030000000000000027	0.030000000000000027	0.030000000000000027	0.030000000000000027																											#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!			0.17251184834123223	0.20654810024252224	0.08559463986599658	0.030000000000000027	0.010000000000000009	0.010000000000000009	0.010000000000000009	0.010000000000000009	0.010000000000000009	-0.9	-0.9	-0.9	-0.9	-0.9	-0.9	-0.9										Shedlarz, Kindler debacles (D-).	King (B).	Tueto (A).
132		Ibrance y/y																																																																																											0.25170731707317073	0.13239187996469548	0.10150044130626656	0.06978588421887388	0.05767731878409976	0.11925175370226038	0.004807692307692291	0.04077094143810234	0.017686072218128235	-0.026462395543175532	-0.013556618819776767	-0.05982905982905984	-0.07096307023895732	-0.08512160228898424	0.030000000000000027	0.030000000000000027	0.030000000000000027	0.030000000000000027																																	0.08669354838709675	0.008719851576994397	-0.05848813684016918	0.030000000000000027	-0.20000000000000007	-0.19999999999999996	-0.19999999999999996	-0.20000000000000007	-0.19999999999999996	-0.19999999999999984	-0.20000000000000007	-0.19999999999999996	-0.19999999999999996	-0.19999999999999996	-0.19999999999999996	-0.19999999999999996										Biocon (D).
133		EPS y/y																																																			-0.1742026403829413	-0.25005146061640426	0.030115825326443746	0.08978292474230942	0.1905317804991129	0.14298496854616127	-0.06822642413484203	0.06304125634125723	0.02314260031702209	-0.0942010661513748	-0.0191163960004731	-0.0963429698812438	-0.15440830303008635	-0.015042545384986616	-0.10034890350494774	-0.10640144219206737	0.09696139291968975	0.11181057618255252	-0.004114320025761509	0.053396250143242785	-0.1035362164231245	-0.08316340971085656																																																											0.1116071428571428	-0.0200803212851407	-0.07377049180327877																																	Ergonex (F).
134		Yield On Cash																																													0.07898481973434535	0.042269187986651836	0.04643554429845391	#ERROR_#DIV/0!	0.011571254567600487	0.032474946086515286	0.021784152795888623	0.05253104106972302	0.0532049657968077	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	0.15654118524040253	0.28040313549832024	0.1549636803874092	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	-0.043451652386780906	-0.013063763608087092	0.06523326572008113
135		DSO																																															74.30432190147215		75.48805351885618	81.12584965549935	82.9845729552702	80.89323547215496	72.57662303511951	0	0	0	0	0	0	74.15084199211752	83.8750081016268	78.0688384140267				81.0509327063902	82.50665951017811	63.27920032609501
136																																																																																																																																																																				ROI	0.05			Assumes health dividend/repo, good mgmt/R&D, etc - 1% is the safest assumption!.
137		Net Cash																																									20.340000000000003	19.651	19.2	17809	16864	17980	18951	0	19704	23649	26074	-8376	-15788							-2683	-4465	-3717				13072	12860	12325																																	8333	11982	13342																																																											Disc	0.09			Note debt is trading 100bps above TSYs. Personal coc may influence this #!.
138		Cash																																									27.749000000000002	27.86	27.9	30948	33916	34325	35296		48381	63158	65430	40286	30262							36266	34604	34854				49818	49410	48814																																	44634	52266	50011																																																											Mat	-0.02			There is substantial risk to the high-OM franchises such as Enbrel, Prevnar, etc.
139		A/R																																									10455	9947		9843	10432	10245	9901		9596	10446	10552	14645	13611							13608	14182	12882				11523	11371	9357																																	13225	15155	16076																																																											NPV	13580383.420536043
140		Inventories																																												5302	5148	5334	4788		4458	4993	5058	12403	10132							6969	7189	7001				6282	6482	6166																																	9979	10454	9513																																																												2.37502333342708
141		Taxes/OCA																																												5498	5939	5711	6486		5055	5310	4679	6962	7502							9441	9361	9215				9819	7835	9791																																	12987	15555	19583
142		Held For Sale																																												114	87	141	186		299	219	231	496	490							101	159	5361				100	133	76																																	0	0	0
143		PP&E																																												15734	15383	14925	14332		12936	13194	13173	22780	21651							16938	16192	14756				12443	12359	12397																																	15109	15244	15441
144		Goodwill + Intangibles																																												41880	41452	41579	40331		38405	38405	37921	110391	107128							98900	98053	92967				84207	82949	81904																																	80027	78956	77592
145		Other Assets																																												5949	6193	4255	3929		3802	3614	4520	4986	4337							5779	5943	5806				5143	4982	3596																																	7879	7659.5	7136
146		Total Assets																																												115268	118550	116515	115249		122932	139339	141564	212949	195113							188002	185683	182842				179335	175521	172101																																	183840	195289.5	195352
147
148		Debt																																									7.409	8.209	8.7	13139	17052	16345	16345		28677	39509	39356	48662	46050							38949	39069	38571				36746	36550	36489																																	36301	40284	36669
149		Accounts Payable																																															1649		1573	2595	2481	4370	3028							3836	3091	3165				1978	2287	3234																																	5506	6208	6267
150		Dividends Payable																																															1		1	1081	1	1454	1							1796	1	1826				1685	1	1663																																	0	2245	2245
151		Taxes Payable																																															735		542	607	2301	10107	13066							1013	1930	2098				904	802	678																																	3177	3350	3071
152		Accrued Compensation																																															1752		1565	1549	1678	2242	2060							2169	1752	1493				1430	1750	1792																																	2249	1997	2852
153		DR																																																																																																					3108	3804	6191
154		OCL																																															8173		12046	12632	10577	13583	0							15237	14794	14513				12239	10774	9972																																	24583	23816	19647
155		Pension/Postretirement																																															4172		5642	5761	6252	6392	9358							9699	9527	9793				10988	11011	7303																																	3494	3257	2960
156		Deferred Taxes																																															5824		2849	2356	2419	3243	17460							19597	19739	18487				22338	22432	25590																																	655	558	616
157		Other Taxes Payable																																															6594		6770	7029	6843	26839	8338							6886	6984	7099				6819	7024	3993																																	11574	10990	9701
158		Other Noncurrent Liabilities																																															2513		2826	2985	3136	5611	5670							6199	5119	5836				5231	4536	4767																																	10508	11311.5	12239
159		Total Liabilities																																															47758		62491	76104	75044	122503	105031							105381	102006	102881				100358	97167	95481																																	101155	107820.5	102458
160		S/E																																																				90446	90082							82621	83677	79961				78977	78354	76620																																	82685	87469	92891
161		L+S/E																																																				212949	195113							188002	185683	182842				179335	175521	172101																																	183840	195289.5	195349
162
163		NI																																									4815	2751	3992	3591	4831.803	4423.654	4216	4434	4289.65	4059.615	3495	3872	5278	5289	4967	4539	4899	5527	4917	3927	4544	4744																																							8986.399999999998	11388.80000000001	10714.800000000003
164		Reported NI																																									3392				2784	2776	2278		2730	2266	2881	767	2035								1803	3260																																							7879	9877	8644
165		D&A																																									1271				1487	1229	1196		1008	1006	969	1774	2051								2252	1750																																							1187	1175	1183
166		Share Based Compensation																																													101	65	97		71	98	89	91	138								130	117																																							86	287	135
167		IPR&D																																													398	156	13		0	20	0	-622	74								650	108																																							31	27	229
168		Deferred Taxes																																													544	-105	141		533	198	390	-10703	840								-404	284																																							-2321	-1140	62
169		Other Non-Cash Adjustments																																													242	267	140		-296	274	47	479	319								-28	42																																							815	455	211
170		Benefit Contributions																																																													-71	51																																							-404	258	-386
171		Gain on disposal																																													-23	23			0	0	0	0																																																	0	0	0
172		Changes in A&L																																									-3587				-2262	631	87		-899	652	-275	-5869	-11817								-1558	-1591																																							-730	-2771	-4104
173		CFFO																																									1243	3665			3271	5042	3952		3147	4514	4101	-14083	-6360								2774	4021																																							6543	8168	5974
174
175		CapEx																																																	-253	-269	-261	-422	-305								-254	-294																																							-643	-751	-841
176		Investments																																																																																																					7435	-10472	-3835
177		Acquisitions																																																																																																					-6225	-91	91
178		Haleon																																																																																																					0	0	4051
179		CFFI																																																																																																					567	-11314	-534
180
181		Debt																																																																																																					-1829	2782	-1692
182		Buyback																																																																																																					-2000	0	0
183		Dividends																																																																																																					-2249	-2244	-2245
184		Other																																																																																																					-501	154	5
185		CFFF																																																																																																					-6579	692	-3932
186		CapEx																																																																																																					-1	-67	-139
187		CIC																																																																																																					530	-2521	1369
188
189		FCF																																																	2894	4245	3840	-14505	-6665								2520	3727																																							5900	7417	5133
190		Acquisitions																																																													-782
191		Delta																																													1560.8029999999999	-618.3459999999995	264		1395.6499999999996	-185.38500000000022	-345	18377	11943
192																																																																																																																																				15716.265	20073	19209.05	16949.83	0	0	0	0	0	0
193		Heads																																																			75100	116500	113800	113800																																																																													113800	113800	113800	113800	113800	113800	113800	113800	113800
194		SG&A/Heads																																																			42942.743009320904	45879.82832618026	38444.63971880492	41537.7855887522																																																																													171001.7574692443	170105.4481546573	144420.0351493849	127311.07205623902	0	0	0	0	0
195		SG&A																																																			3225	5345	4375	4727																																																																													19460	19358	16435	14488	0	0	0	0	0
196		Revenue																																																			11603	16520	17113	17607																																																																													43686	41620	34396.2	51247	48522.78	42071.2499	31074.791678999998	29059.533359869998	23889.756463466103
197		Revenue/SG&A																																																			3.597829457364341	3.0907390084190833	3.911542857142857	3.7247725830336367																																																																													2.244912641315519	2.150015497468747	2.092862792820201	3.537203202650469	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!
198		Revenue/Heads																																																			154.50066577896138	141.80257510729612	150.37785588752197	154.7188049209139
199
200		Consensus/Actual Revenue 1/1/2011																																			12189	13592	12660	11741	12280	12603	12474	11084	11950	12990	11796	12075	12159	12311	10845	10966	11603	16520	16750	16707	16674	16970	16751	16950	16194		15460																																																																			47546.93	48296	49934	67279	66210	62514	61732	61614	61332
201		Delta																																			393.10000000000036	400.7999999999993	431.60000000000036	518.2000000000007	509.7999999999993	501.7000000000007	0	0	0	0	705.8029999999999	690.6540000000005	0	0	754.6499999999996	783.6149999999998	0	0	363	900	55	1320					-31																																																																			-14077.510000000002	-20343	-13155	-23593	-24590	-28117.800000000003
202		Consensus EPS																																										0.42	0.58	0.52	0.61	0.55	0.62	0.65	0.54	0.48	0.51	0.49	0.6	0.52							0.58																																																																			2.12	2.42	2.02	2.61	2.43
203		Delta																																										-0.02643776824034333	-0.000945749927473094	0.008710247349823286	0.1045523513753327	0.10555038529934802	0.005890736342042735	0.007961121828164441	0.09522138308899741	0.1212462973933649	0.006858917480035531	0.003436982286224022	0.05435159930572775								0.018052118978678644																																																																				0.3999999999999999	0.2200000000000002