UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date
of earliest event reported):
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction | (Commission | (I.R.S. Employer | ||
| of incorporation) | File Number) | Identification No.) | ||
| (Address of principal executive offices) | (Zip Code) |
| Registrant’s telephone number, including area code: ( |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
| Item 2.02 | Results of Operations and Financial Condition. |
On November 11, 2021, Organon & Co. (the “Company”) issued a press release (the “Earnings Release”) regarding its results for the quarter ended September 30, 2021. The press release is included as Exhibit 99.1 to this report. As discussed in the Earnings Release, the Company held a conference call and webcast on November 11, 2021 to discuss its financial results for the quarter ended September 30, 2021. A transcript of the conference call and webcast is attached as Exhibit 99.2 to this Current Report on Form 8-K.
The information contained in this Item 2.02, including Exhibit 99.1 and Exhibit 9.2 attached hereto, is considered to be “furnished” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to liability under that Section. The information in this Current Report shall not be incorporated by reference into any filing or other document pursuant to the Securities Act of 1933, as amended (the “Securities Act”), except as shall be expressly set forth by specific reference in such filing or document. The release contains forward-looking statements regarding the Company and includes a cautionary statement identifying important factors that could cause actual results to differ materially from those anticipated.
| Item 7.01 | Regulation FD Disclosure. |
In connection with the conference call announced in the Earnings Release, on November 11, 2021, the Company made available the Company Information Presentation relating to its financial results for the quarter ended September 30, 2021. The Company Information Presentation may be accessed within the investor relations section of the Company’s website, http://www.organon.com. A copy of the Company Information Presentation is attached hereto as Exhibit 99.3 and is incorporated herein by reference.
The information in this Item 7.01, including Exhibit 99.3 attached hereto, is considered to be “furnished” and shall not be deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to liability under that Section. The information in this Current Report shall not be incorporated by reference into any filing or other document pursuant to the Securities Act except as shall be expressly set forth by specific reference in such filing or document. The Company Information Presentation contains forward-looking statements regarding the Company and includes a cautionary statement identifying important factors that could cause actual results to differ materially from those anticipated.
| Item 9.01 | Financial Statements and Exhibits. |
| (d) | Exhibits. |
| Exhibit No. |
Description | ||
| 99.1 | Press Release, dated November 11, 2021, relating to results of operations and financial condition. | ||
| 99.2 | Transcript of Conference Call and Webcast, held on November 11, 2021. | ||
| 99.3 | Company Information Presentation. | ||
| 104 | The cover page of this Current Report on Form 8-K, formatted in Inline XBRL. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.
| Organon & Co. | |||
| By: | /s/ Matthew Walsh | ||
| Name: | Matthew Walsh | ||
| Title: | Chief Financial Officer | ||
Dated: November 12, 2021
Exhibit 99.1
| Media Contacts: | Karissa Peer | Investor Contacts: | Jennifer Halchak |
|
(614) 314-8094
Kate Vossen (732) 675-8448 |
(201) 275-2711
Edward Barger (267) 614-4669 |
Organon reports results for the third quarter ended September 30, 2021
| • | Third quarter 2021 revenue of $1,600 million |
| • | Net income from continuing operations of $323 million, or $1.27 per diluted share; Adjusted net income from continuing operations of $424 million, or $1.67 per diluted share |
| • | Adjusted EBITDA of $636 million |
| • | Board of Directors declares quarterly dividend of $0.28 per share |
| • | Financial guidance affirmed; ranges for revenue and Adjusted EBITDA margin, narrowed |
| • | Executing on business development; announces acquisition of Forendo Pharma |
Jersey City, N.J., November 11, 2021 – Organon (NYSE: OGN) (the “company”), today announced its results for the third quarter and year to date ended September 30, 2021.
Organon also announced that its Board of Directors declared a quarterly dividend of $0.28 for each issued and outstanding share of the company's common stock. The dividend is payable on December 16, 2021 to stockholders of record at the close of business on November 22, 2021.
"Just months after becoming a standalone company, we are delivering on what we set out to do. Our year to date results are very much in line with expectations, and with good visibility into the remainder of the year, we are affirming our financial guidance," said Kevin Ali, Organon's CEO. "Importantly, we have also been disciplined in actioning business development opportunities that have been in the works well prior to spin. Including today's announcement regarding the proposed acquisition of Forendo Pharma, we have executed three transactions in the last six months, demonstrating our commitment to advance innovation in large, underserved markets, which women’s health has lacked for decades."
Third quarter 2021 revenue
| in $ millions | Q3 2021 | Q3 2020 | VPY | VPY ex-FX | ||||||||||||
| Women’s Health | 381 | 424 | (10 | )% | (11 | )% | ||||||||||
| Biosimilars | 140 | 99 | 41 | % | 39 | % | ||||||||||
| Established Brands | 1,027 | 1,088 | (6 | )% | (8 | )% | ||||||||||
| Other(1) | 52 | 2 | NM | NM | ||||||||||||
| Revenue | 1,600 | 1,613 | (1 | )% | (3 | )% | ||||||||||
(1) Other represents manufacturing sales to the company’s former parent company and other third parties and pre-spin allocated revenue hedge activities
Total net revenue was $1,600 million for the third quarter of 2021, a decrease of 1% as-reported and 3% excluding the impacts of foreign currency (ex-FX), compared with the third quarter of 2020.
Women’s Health declined 10% as-reported and 11% ex-FX in the third quarter 2021 compared with the third quarter of 2020, driven primarily by a 17% ex-FX decline in NUVARING® (etonogestrel/ethinyl estradiol vaginal ring) which continues to be impacted by generic competition, and also NEXPLANON® (etonogestrel implant), which declined 8% ex-FX in the third quarter 2021. In September 2020, there was short-lived resurgence in patient well visits that positively impacted third quarter 2020 NEXPLANON sales, which is a physician-administered product. Throughout the current year, well visits in the US continue to be suppressed by the COVID-19 pandemic, hampering NEXPLANON sales. The decline in the company's contraception portfolio was partially offset by the fertility franchise, led by FOLLISTIM®, AQ Cartridge (follitropin beta injection) which grew 18% ex-FX, and was positively impacted by a combination of COVID-19 recovery and increased demand.
Biosimilars revenue grew 41% as-reported and 39% ex-FX in the third quarter 2021 compared with third quarter 2020, driven by continued demand growth in the US for RENFLEXIS® (infliximab-abda), since its launch in 2017 as well as growth in Canada. The biosimilars portfolio also benefited from the continued uptake of ONTRUZANT® (trastuzumab-dttb) in the US since the July 2020 launch in the US, as well as strong performance in Brazil, partially offset by a decrease in the EU reflecting increasing competitive pressures and tenders lost.
Established Brands represents a broad portfolio of well-known medicines, which are generally beyond market exclusivity, including leading brands in cardiovascular, respiratory, dermatology and non-opioid pain management, and for which generic competition varies by market. Revenue for Established Brands was down 6% as-reported and down 8% ex-FX in the third quarter of 2021. Excluding the impact of loss of exclusivity (LOE), Established Brands revenue was down 4% ex-FX. During the quarter, retail expansion in China grew 20% and partially offset impacts from decreases in the hospital channel due to Volume Based Procurement (VBP). The portfolio impacts from LOE as well as VBP were partially offset by a 3% ex-FX increase in respiratory medicines. SINGULAIR® (montelukast) was up 20% ex-FX due to higher volume and recovery from the COVID-19 pandemic in China, despite its exposure to VBP, and NASONEX® (mometasone) was up 13% ex-FX due to higher demand in China and favorable performance in Russia, partially offset by generic competition in Japan.
Third quarter 2021 profitability
| in $ millions, except per share amounts | Q3 2021 | Q3 2020 | VPY | |||||||||
| Revenue | $ | 1,600 | $ | 1,613 | (1 | )% | ||||||
| Cost of goods sold | 609 | 535 | 14 | % | ||||||||
| Gross profit | 991 | 1,078 | (8 | )% | ||||||||
| Gross margin | 61.9 | % | 66.8 | % | ||||||||
| Non-GAAP Adjusted gross profit(1) | 1,038 | 1,106 | (6 | )% | ||||||||
| Non-GAAP Adjusted gross margin | 64.9 | % | 68.6 | % | ||||||||
| Adjusted EBITDA, continuing operations(1,2) | 636 | 751 | (15 | )% | ||||||||
| Adjusted EBITDA margin, continuing operations | 39.8 | % | 46.6 | % | ||||||||
| Net Income, continuing operations(2) | 323 | 560 | (42 | )% | ||||||||
| Non-GAAP Adjusted net income, continuing operations(1,2) | 424 | 604 | (30 | )% | ||||||||
| Diluted Earnings per Share, continuing operations(2) | 1.27 | 2.21 | (43 | )% | ||||||||
| Non-GAAP Adjusted Diluted Earnings per Share, continuing operations(1,2) | 1.67 | 2.38 | (30 | )% | ||||||||
(1) See Tables 4,5 and 6 for reconciliations of GAAP to non-GAAP measures
(2) Discontinued operations includes Merck Retained Products
Gross margin was 61.9% as-reported and 64.9% on an adjusted basis in the third quarter of 2021 compared with 66.8% as-reported and 68.6% on an adjusted basis in the third quarter of 2020. The year-over-year decrease reflects costs of standing up Organon as an independent company, including certain costs related to manufacturing agreements between the company and its former parent company, which have lower gross margin percentages compared to third party product sales and purchases. Those manufacturing agreements had an approximate 180 basis point negative impact to gross margins.
Adjusted EBITDA margin was 39.8% in the third quarter of 2021 compared with 46.6% in the third quarter of 2020, which reflects costs incurred to establish Organon as a stand alone entity.
Net income from continuing operations for the third quarter of 2021 was $323 million, or $1.27 per diluted share, compared with $560 million, or $2.21 per diluted share, in the third quarter of 2020. Non-GAAP Adjusted net income from continuing operations was $424 million, or $1.67 per diluted share, compared with $604 million, or $2.38 per diluted share, in 2020.
Capital Allocation
Today, Organon’s Board of Directors declared a quarterly dividend of $0.28 for each issued and outstanding share of the company's common stock. The dividend is payable on December 16, 2021 to stockholders of record at the close of business on November 22, 2021.
As of September 30, 2021, cash and cash equivalents were $1,008 million, and debt was $9,298 million, resulting in net debt of $8,290 million.
Full year guidance – all guidance provided on a Non-GAAP basis
Organon does not provide GAAP financial measures on a forward-looking basis because the company is unable to predict with reasonable certainty and without unreasonable effort, the ultimate outcome of legal proceedings, unusual gains and losses, and acquisition-related expenses. These items are uncertain, depend on various factors, and could be material to Organon’s results computed in accordance with GAAP.
The company affirmed all financial guidance, and narrowed the ranges for revenue and Adjusted EBITDA margin. The financial guidance is presented on a non-GAAP basis and is proforma as if Organon was a standalone company for the entire year.
| Guidance on proforma non-GAAP basis | Previous guidance | Current guidance | ||
| Revenue | $6.1B - $6.4B | $6.2B - 6.3B | ||
| Gross margin(*) | Low to mid-60% range | Unchanged | ||
| SG&A as % of sales(*) | Mid 20% range | Unchanged | ||
| R&D as % of sales(*) | Mid single-digit | Unchanged | ||
| Adjusted EBITDA margin | 36%-38% | 36.5%-37.5% | ||
| Interest | ~$400 million | Unchanged | ||
| Depreciation(*) | $100-$115 million | Unchanged | ||
| Effective Non-GAAP tax rate | 17.5% - 19.5% | Unchanged | ||
| Fully diluted weighted avg. shares outstanding | ~254 million | Unchanged |
(*) Guidance provided in connection with the spin-off and unlikely to be a recurring component of the company’s annual guidance
Webcast Information
Organon will host a conference call at 8:30 a.m. Eastern Time today to discuss its third quarter 2021 financial results. To listen to the event and view the presentation slides via webcast, join from the Organon Investor Relations website at https://www.organon.com/investor-relations/. A replay of the webcast will be available approximately two hours after the conclusion of the live event on the company’s website. Institutional investors and analysts interested in participating in the call must register in advance by clicking on this link: http://www.directeventreg.com/registration/event/2594964. Following registration, participants will receive a confirmation email containing details on how to join the conference call, including dial-in information and a unique passcode and registrant ID. Pre-registration will allow participants to bypass an operator and be placed directly into the call.
About Organon
Organon is a global healthcare company formed in June 2021 through a spin-off from Merck (NYSE: MRK) known as MSD outside of the United States and Canada, to focus on improving the health of women throughout their lives. "Here for her health", the company has a portfolio of more than 60 medicines and products across a range of therapeutic areas. Led by the reproductive health portfolio coupled with an expanding biosimilars business and stable franchise of established medicines, Organon’s products produce strong cash flows that will support investments in future growth opportunities in women’s health. In addition, Organon is pursuing opportunities to collaborate with biopharmaceutical innovators looking to commercialize their products by leveraging its scale and presence in fast growing international markets.
Organon has a global footprint with significant scale and geographic reach and world-class commercial capabilities. The company's approximately 9,000 employees conduct business in more than 140 countries and territories. Organon's headquarters are located in Jersey City, New Jersey.
Non-GAAP financial measures
Non-GAAP results, such as Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS, are presented only as a supplement to the company’s financial statements based on GAAP. Non-GAAP financial information is provided to enhance understanding of the company’s financial performance, but none of these non-GAAP financial measures are recognized terms under GAAP, and non-GAAP measures should not be considered in isolation from, or as a substitute analysis for, the company’s results of operations as determined in accordance with GAAP. Definitions and reconciliations of non-GAAP
measures to the most directly comparable GAAP measures are provided within the schedules attached to this release. The company uses non-GAAP measures in its operational and financial decision making, and believes that it is useful to exclude certain items in order to focus on what it regards to be a more meaningful representation of the underlying operating performance of the business. The company also believes that investors may find non-GAAP financial measures useful for the same reasons, although investors are cautioned that non-GAAP financial measures are not a substitute for GAAP disclosures. The non-GAAP financial measures are not presented in accordance with GAAP. Please refer to the appendix of this press release for reconciliations of non-GAAP financial measures contained herein to the most directly comparable GAAP measures. The company’s full-year 2021 guidance measures (other than revenue) are provided on a non-GAAP basis because the company is unable to reasonably predict certain items contained in the GAAP measures. Such items include, but are not limited to, acquisition related expenses, restructuring and related expenses, stock-based compensation and other items not reflective of the company's ongoing operations.
Forward-Looking Statement of Organon
Except for historical information herein, this news release includes “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995, including, but not limited to, statements about management’s expectations about Organon’s future financial performance and prospects. Forward-looking statements may be identified by words such as “expects,” “intends,” “anticipates,” “plans,” “believes,” “seeks,” “estimates,” “will” or words of similar meaning. These statements are based upon the current beliefs and expectations of the company’s management and are subject to significant risks and uncertainties. If underlying assumptions prove inaccurate or risks or uncertainties materialize, actual results may differ materially from those set forth in the forward-looking statements.
Risks and uncertainties include, but are not limited to, an inability to execute on our business development strategy or realize the benefits of our planned acquisitions; general industry conditions and competition; general economic factors, including interest rate and currency exchange rate fluctuations; the impact of the ongoing COVID-19 pandemic and emergence of variant strains; the impact of pharmaceutical industry regulation and health care legislation in the United States and internationally; global trends toward health care cost containment; technological advances; new products and patents attained by competitors; challenges inherent in new product development, including obtaining regulatory approval; the company’s ability to accurately predict its future financial results and performance; the company’s ability to accurately predict future market conditions; manufacturing difficulties or delays; financial instability of
international economies and sovereign risk; difficulties developing and sustaining relationships with commercial counterparties; dependence on the effectiveness of the company’s patents and other protections for innovative products; and the exposure to litigation, including patent litigation, and/or regulatory actions.
The company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future events or otherwise. Additional factors that could cause results to differ materially from those described in the forward-looking statements can be found in the company’s filings with the Securities and Exchange Commission (SEC), including its registration statement on Form 10, available at the SEC’s Internet site (www.sec.gov).
TABLE 1
Organon & Co.
Condensed Consolidated Statement of Income
(Unaudited, $ in millions except share and per share amounts)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Sales | $ | 1,600 | $ | 1,613 | $ | 4,701 | $ | 4,919 | ||||||||
| Costs, Expenses and Other | ||||||||||||||||
| Cost of sales | 609 | 535 | 1,783 | 1,533 | ||||||||||||
| Selling, general and administrative | 388 | 321 | 1,186 | 922 | ||||||||||||
| Research and development | 111 | 54 | 254 | 150 | ||||||||||||
| Restructuring costs | 1 | 12 | 3 | 43 | ||||||||||||
| Other (income) expense, net | 102 | 10 | 182 | 44 | ||||||||||||
| 1,211 | 932 | 3,408 | 2,692 | |||||||||||||
| Income From Continuing Operations Before Income Taxes | 389 | 681 | 1,293 | 2,227 | ||||||||||||
| Taxes on Income | 66 | 121 | 144 | 347 | ||||||||||||
| Net Income From Continuing Operations | 323 | 560 | 1,149 | 1,880 | ||||||||||||
| Loss From Discontinued Operations - Net of Tax | — | (13 | ) | — | (88 | ) | ||||||||||
| Net Income | $ | 323 | $ | 547 | $ | 1,149 | $ | 1,792 | ||||||||
| Earnings (Loss) per Share Attributable to Organon & Co. Stockholders - Basic: | ||||||||||||||||
| Continuing operations | $ | 1.27 | $ | 2.21 | $ | 4.53 | $ | 7.42 | ||||||||
| Discontinued operations | — | (0.05 | ) | — | (0.35 | ) | ||||||||||
| Net Earnings per Share Attributable to Organon & Co. Stockholders | $ | 1.27 | $ | 2.16 | $ | 4.53 | $ | 7.07 | ||||||||
| Earnings (Loss) per Share Attributable to Organon & Co. Stockholders - Diluted: | ||||||||||||||||
| Continuing operations | $ | 1.27 | $ | 2.21 | $ | 4.52 | $ | 7.42 | ||||||||
| Discontinued operations | — | (0.05 | ) | — | (0.35 | ) | ||||||||||
| Net Earnings per Share Attributable to Organon & Co. Stockholders | $ | 1.27 | $ | 2.16 | $ | 4.52 | $ | 7.07 | ||||||||
| Weighted Average Shares Outstanding: | ||||||||||||||||
| Basic | 253,534,000 | 253,516,000 | 253,530,000 | 253,516,000 | ||||||||||||
| Diluted | 254,172,000 | 253,516,000 | 254,011,000 | 253,516,000 | ||||||||||||
TABLE 2
Organon & Co.
Sales by top products
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| ($ in millions) | U.S. | Int’l | Total | U.S. | Int’l | Total | U.S. | Int’l | Total | U.S. | Int’l | Total | ||||||||||||||||||||||||||||||||||||
| Women’s Health | ||||||||||||||||||||||||||||||||||||||||||||||||
| Nexplanon/Implanon NXT | $ | 120 | $ | 55 | $ | 175 | $ | 137 | $ | 52 | $ | 189 | $ | 389 | $ | 154 | $ | 543 | $ | 374 | $ | 142 | $ | 515 | ||||||||||||||||||||||||
| Follistim AQ | 29 | 32 | 61 | 20 | 31 | 50 | 81 | 97 | 178 | 60 | 75 | 135 | ||||||||||||||||||||||||||||||||||||
| NuvaRing | 21 | 28 | 49 | 25 | 33 | 58 | 68 | 79 | 147 | 86 | 98 | 184 | ||||||||||||||||||||||||||||||||||||
| Ganirelix Acetate Injection | 5 | 20 | 25 | 4 | 21 | 25 | 19 | 66 | 85 | 7 | 48 | 55 | ||||||||||||||||||||||||||||||||||||
| Cerazette | — | 18 | 18 | — | 18 | 18 | — | 53 | 53 | — | 51 | 51 | ||||||||||||||||||||||||||||||||||||
| Other Women's Health (1) | 18 | 35 | 53 | 45 | 39 | 84 | 80 | 111 | 191 | 121 | 103 | 224 | ||||||||||||||||||||||||||||||||||||
| Biosimilars | ||||||||||||||||||||||||||||||||||||||||||||||||
| Renflexis | 48 | 6 | 54 | 34 | 4 | 38 | 119 | 17 | 136 | 88 | 8 | 96 | ||||||||||||||||||||||||||||||||||||
| Ontruzant | 9 | 47 | 56 | — | 37 | 37 | 20 | 81 | 101 | 1 | 77 | 78 | ||||||||||||||||||||||||||||||||||||
| Brenzys | — | 14 | 14 | — | 23 | 23 | — | 35 | 35 | — | 52 | 52 | ||||||||||||||||||||||||||||||||||||
| Other Biosimilars (1) | — | 16 | 16 | — | 1 | 1 | — | 34 | 34 | — | 1 | 1 | ||||||||||||||||||||||||||||||||||||
| Established Brands | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cardiovascular | ||||||||||||||||||||||||||||||||||||||||||||||||
| Zetia | 1 | 90 | 91 | (1 | ) | 103 | 103 | 6 | 276 | 282 | (4 | ) | 389 | 384 | ||||||||||||||||||||||||||||||||||
| Vytorin | 3 | 38 | 41 | 3 | 44 | 47 | 8 | 119 | 127 | 9 | 130 | 139 | ||||||||||||||||||||||||||||||||||||
| Atozet | — | 114 | 114 | — | 111 | 111 | — | 347 | 347 | — | 348 | 348 | ||||||||||||||||||||||||||||||||||||
| Rosuzet | — | 15 | 15 | — | 32 | 32 | — | 48 | 48 | — | 94 | 94 | ||||||||||||||||||||||||||||||||||||
| Cozaar/Hyzaar | 3 | 84 | 87 | 5 | 86 | 91 | 9 | 256 | 265 | 17 | 274 | 291 | ||||||||||||||||||||||||||||||||||||
| Zocor | 1 | 17 | 18 | 1 | 17 | 18 | 3 | 46 | 49 | 1 | 56 | 57 | ||||||||||||||||||||||||||||||||||||
| Other Cardiovascular (1) | — | 31 | 31 | — | 37 | 37 | — | 99 | 99 | — | 124 | 124 | ||||||||||||||||||||||||||||||||||||
| Respiratory | ||||||||||||||||||||||||||||||||||||||||||||||||
| Singulair | 2 | 98 | 100 | 4 | 78 | 82 | 10 | 289 | 300 | 14 | 324 | 338 | ||||||||||||||||||||||||||||||||||||
| Nasonex | — | 49 | 48 | — | 41 | 41 | 3 | 141 | 144 | 9 | 151 | 160 | ||||||||||||||||||||||||||||||||||||
| Dulera | 48 | 8 | 56 | 51 | 8 | 59 | 121 | 25 | 146 | 155 | 26 | 181 | ||||||||||||||||||||||||||||||||||||
| Clarinex | 2 | 27 | 28 | 2 | 23 | 25 | 5 | 78 | 83 | 5 | 104 | 109 | ||||||||||||||||||||||||||||||||||||
| Asmanex | 14 | 2 | 15 | 20 | 1 | 21 | 43 | 5 | 48 | 58 | 5 | 64 | ||||||||||||||||||||||||||||||||||||
| Other Respiratory (1) | — | 3 | 3 | — | 11 | 11 | — | 15 | 16 | 1 | 25 | 26 | ||||||||||||||||||||||||||||||||||||
| Non-Opioid Pain, Bone and Dermatology | ||||||||||||||||||||||||||||||||||||||||||||||||
| Arcoxia | — | 65 | 65 | — | 68 | 68 | — | 184 | 184 | — | 204 | 204 | ||||||||||||||||||||||||||||||||||||
| Fosamax | 1 | 45 | 46 | 1 | 45 | 46 | 3 | 130 | 132 | 3 | 137 | 140 | ||||||||||||||||||||||||||||||||||||
| Diprospan | — | 34 | 34 | — | 33 | 33 | — | 92 | 92 | — | 87 | 87 | ||||||||||||||||||||||||||||||||||||
| Diprosone | — | 22 | 22 | — | 22 | 22 | 1 | 64 | 65 | 1 | 58 | 59 | ||||||||||||||||||||||||||||||||||||
| Other Non-Opioid Pain, Bone and Dermatology (1) | 9 | 47 | 57 | 3 | 49 | 52 | 11 | 137 | 148 | 5 | 140 | 144 | ||||||||||||||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||||||||||||||||||||||||||
| Proscar | — | 27 | 27 | — | 59 | 60 | 1 | 91 | 92 | 1 | 152 | 154 | ||||||||||||||||||||||||||||||||||||
| Propecia | 1 | 33 | 34 | 2 | 30 | 32 | 5 | 96 | 101 | 7 | 83 | 91 | ||||||||||||||||||||||||||||||||||||
| Sinemet | — | 17 | 17 | — | 18 | 18 | — | 54 | 54 | (1 | ) | 58 | 58 | |||||||||||||||||||||||||||||||||||
| Remeron | 1 | 17 | 19 | 1 | 16 | 16 | 3 | 48 | 51 | 2 | 46 | 47 | ||||||||||||||||||||||||||||||||||||
| Other (1) | 9 | 49 | 59 | 15 | 48 | 63 | 29 | 128 | 157 | 44 | 135 | 179 | ||||||||||||||||||||||||||||||||||||
| Other (2) | 1 | 51 | 52 | (1 | ) | 3 | 2 | (2 | ) | 171 | 168 | 4 | 46 | 50 | ||||||||||||||||||||||||||||||||||
| Total sales | $ | 346 | $ | 1,254 | $ | 1,600 | $ | 371 | $ | 1,242 | $ | 1,613 | $ | 1,035 | $ | 3,666 | $ | 4,701 | $ | 1,068 | $ | 3,851 | $ | 4,919 | ||||||||||||||||||||||||
U.S. plus international may not equal total due to rounding.
| (1) | Includes sales of products not listed separately. Revenue from an arrangement for the sale of generic etonogestrel/ethinyl estradiol vaginal ring is included in Other Women's Health. |
| (2) | Includes manufacturing sales to Merck and third parties for current and prior periods and allocated amounts from revenue hedging activities through the date of Separation. |
TABLE 3
Organon & Co.
Sales by geographic area
(Unaudited, $ in millions)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| ($ in millions) | 2021 | 2020 | 2021 | 2020 | ||||||||||||
| Europe and Canada | $ | 410 | $ | 426 | $ | 1,314 | $ | 1,286 | ||||||||
| United States | 346 | 371 | 1,035 | 1,068 | ||||||||||||
| Asia Pacific and Japan | 287 | 354 | 874 | 1,190 | ||||||||||||
| China | 252 | 225 | 693 | 655 | ||||||||||||
| Latin America, Middle East, Russia and Africa | 238 | 228 | 595 | 649 | ||||||||||||
| Other(1) | 67 | 9 | 190 | 71 | ||||||||||||
| Revenue | $ | 1,600 | $ | 1,613 | $ | 4,701 | $ | 4,919 | ||||||||
| (1) | Primarily reflects manufacturing sales to Merck and third parties for current and prior periods and allocated amounts from revenue hedging activities through the date of Separation. |
TABLE 4
Reconciliation of GAAP Gross Margin to Non-GAAP Adjusted Gross Profit and Adjusted Gross Margin
($ in millions)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Revenue | $ | 1,600 | $ | 1,613 | $ | 4,701 | $ | 4,919 | ||||||||
| Cost of Goods Sold | 609 | 535 | 1,783 | 1,533 | ||||||||||||
| Gross Profit | 991 | 1,078 | 2,918 | 3,386 | ||||||||||||
| Gross Margin | 61.9 | % | 66.8 | % | 62.1 | % | 68.8 | % | ||||||||
| Amortization | 27 | 23 | 69 | 65 | ||||||||||||
| One-time costs(1) | 17 | — | 27 | — | ||||||||||||
| Stock-based compensation | 3 | 5 | 8 | 14 | ||||||||||||
| Non-GAAP Adjusted Gross Profit(2) | 1,038 | 1,106 | 3,022 | 3,465 | ||||||||||||
| Non-GAAP Adjusted Gross Margin | 64.9 | % | 68.6 | % | 64.3 | % | 70.4 | % | ||||||||
| (1) | One-time costs primarily include inventory discards related to separation re-labeling and other costs to stand up the Company. |
| (2) | Non-GAAP Adjusted Gross Profit is calculated by excluding amortization, one-time costs, and the portion of stock-based compensation expense allocated to Cost of Goods Sold. |
TABLE 5
Organon & Co.
Reconciliation of GAAP Net Income from Continuing Operations to Adjusted EBITDA
($ in millions)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Net income from continuing operations before income tax | $ | 389 | $ | 681 | $ | 1,293 | $ | 2,227 | ||||||||
| Depreciation | 25 | 17 | 64 | 42 | ||||||||||||
| Amortization(1) | 27 | 23 | 69 | 65 | ||||||||||||
| Interest expense | 98 | — | 160 | — | ||||||||||||
| EBITDA | 539 | 721 | 1,586 | 2,334 | ||||||||||||
| Restructuring costs | 1 | 12 | 3 | 43 | ||||||||||||
| One-time costs(2) | 56 | 7 | 171 | 30 | ||||||||||||
| Acquired in-process research and development(3) | 25 | — | 25 | — | ||||||||||||
| Stock-based compensation | 15 | 11 | 44 | 32 | ||||||||||||
| Adjusted EBITDA | $ | 636 | $ | 751 | $ | 1,829 | $ | 2,439 | ||||||||
| Adjusted EBITDA margin | 39.8 | % | 46.6 | % | 38.9 | % | 49.6 | % | ||||||||
| (1) | Amortization in all periods is included in Cost of goods sold. |
| (2) | One-time costs primarily include cost incurred in connection with the spin-off of Organon as well as $23 million of costs incurred in June 2021 pertaining to the Alydia acquisition. For the three months ended September 30, 2021, approximately $35 million of the one-time costs are recorded in Selling, general and administrative expenses, and approximately $17 million are recorded in Cost of goods sold. For the three months ended September 30, 2020, $7 million of the one-time costs are classified in Selling, general and administrative expenses. For the nine months ended September 30, 2021, approximately $139 million of the one-time costs are recorded in Selling, general and administrative expenses, and approximately $27 million are recorded in Cost of goods sold. For the nine months ended September 30, 2020, $30 million of one-time costs are classified in Selling, general and administrative expenses. |
| (3) | Costs represent upfront licensing payment associated with ObsEva of $25 million during the third quarter 2021, which was recorded in Research and development expense. |
TABLE 6
Organon & Co.
Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income
($ in millions, except per share amounts)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Net income from continuing operations before income tax | $ | 389 | $ | 681 | $ | 1,293 | $ | 2,227 | ||||||||
| Adjustments: | ||||||||||||||||
| Amortization(1) | 27 | 23 | 69 | 65 | ||||||||||||
| Restructuring costs | 1 | 12 | 3 | 43 | ||||||||||||
| One-time costs(2) | 56 | 7 | 171 | 30 | ||||||||||||
| Acquired in-process research and development(3) | 25 | — | 25 | — | ||||||||||||
| Stock-based compensation | 15 | 11 | 44 | 32 | ||||||||||||
| Total Adjustments | 124 | 53 | 312 | 170 | ||||||||||||
| Non-GAAP pre-tax income from continuing operations | 513 | 734 | 1,605 | 2,397 | ||||||||||||
| Taxes on income as reported in accordance with GAAP | 66 | 121 | 144 | 347 | ||||||||||||
| Tax benefit on adjustments | 23 | 9 | 58 | 22 | ||||||||||||
| Tax benefit on GAAP-only discrete items(4) | — | — | 91 | — | ||||||||||||
| Non-GAAP adjusted taxes on income | 89 | 130 | 293 | 369 | ||||||||||||
| Non-GAAP adjusted net income, continuing operations | 424 | 604 | 1,312 | 2,028 | ||||||||||||
| Non-GAAP adjusted net income, continuing operations per diluted share | $ | 1.67 | $ | 2.38 | $ | 5.17 | $ | 8.00 | ||||||||
| (1) | Amortization in all periods is included in Cost of goods sold. |
| (2) | One-time costs primarily include cost incurred in connection with the spin-off of Organon as well as $23 million of costs incurred in June 2021 pertaining to the Alydia acquisition. For the three months ended September 30, 2021, approximately $35 million of the one-time costs are recorded in Selling, general and administrative expenses, and approximately $17 million are recorded in Cost of goods sold. For the three months ended September 30, 2020, $7 million of the one-time costs are classified in Selling, general and administrative expenses. For the nine months ended September 30, 2021, approximately $139 million of the one-time costs are recorded in Selling, general and administrative expenses, and approximately $27 million are recorded in Cost of goods sold. For the nine months ended September 30, 2020, $30 million of one-time costs are classified in Selling, general and administrative expenses. |
| (3) | Costs represent upfront licensing payment associated with ObsEva of $25 million during the third quarter 2021, which was recorded in Research and development expense. |
| (4) | For the three months ended June 30, 2021, the company recorded a tax benefit of approximately $70 million related to a portion of non-US step up in tax basis as a result of its separation from Merck. |
Exhibit 99.2
Organon & Co.
Moderator: Ali, Kevin
November 11, 2021
08:30 AM ET
| OPERATOR: | This is Conference # 2594964 |
|
Operator: |
Ladies and gentlemen, thank you for standing by. At this time, I would like to welcome everyone to the "Organon Third Quarter 2021 Earnings Conference Call."
All lines have been placed on mute to prevent any background noise. After the speakers' remarks, there will be a question-and-answer session. To ask a question during the session, you will need to press star one on your telephone keypad. As a reminder this call is being recorded. Thank you.
I would now like to turn the call over to Jennifer Halchak, Vice President, Investor Relations. Please begin your conference. |
|
Jennifer Halchak: |
Thank you, Polly. Good morning, everyone. Thanks for joining our Third Quarter 2021 Earnings Call. With me today are Kevin Ali, Organon's Chief Executive Officer, who will cover strategy and operational highlights and Matt Walsh, our Chief Financial Officer, who will review performance guidance and capital allocation. Today we will be referencing a presentation that will be visible during this call for those of you on our webcast. This presentation will also be available following this call on the events and presentation section of our Organon Investor Relations website at organon.com.
Before we begin, I would like to caution listeners that certain information discussed by management during this conference call will include forward-looking statements. Actual results could differ materially from those stated or implied by the forward-looking statements due to risks and uncertainties associated with the company's business, which are discussed in the company's filings with the Securities and Exchange Commission, including our Form-10 registration statement and subsequent periodic filings. |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
In addition, we will discuss certain non-GAAP financial measures on this call which should be considered a supplement to and not a substitute for financial measures prepared in accordance with GAAP. A reconciliation of these non-GAAP measures to the comparable GAAP measures is included in the press release and conference call presentation.
I'd now like to turn the call over to our CEO, Kevin Ali. | |
| Kevin Ali: |
Good morning, everyone and thank you, Jen. Welcome to today's call where we will talk about our first full quarter as a standalone company. Also, as today is Veteran's Day in the US and Remembrance Day in other parts of the world, we would like to thank all of those who have served, especially our own employee veterans.
Let me start by saying I continue to be inspired by the commitment of our employees across the world. They are unified in the dedication to our vision, creating a better and healthier everyday for every woman. Already, less than six months after spinning into an independent company, we are delivering on our corporate and financial goals. Our year-to-date results have shaped up very much in line with our expectations with third quarter revenues of $1.6 billion and adjusted EBITDA of $636 million and with about seven weeks left in 2021, we have good visibility into the performance of each of our key 3 franchises for the remainder of the year.
Accordingly, we affirmed our guidance and narrow the ranges for revenue and adjusted EBITDA margin for full year 2021, which Matt will discuss with all of you shortly.
Importantly, we have been active on the business development front. As we told you we would be, we have executed 3 transactions in the last six months. This underscores our stated commitment to deliver health care interventions that address unmet and undermet needs in Women's Health.
We're partnering with or acquiring companies to advance true innovation, something that has been willfully lacking in the area of Women's Health. Today, we announced our proposed acquisition of Forendo, a clinical stage drug development company focused on novel treatments in Women's Health. This acquisition brings a pipeline of candidates, including a lead candidate for endometriosis and a secondary candidate in polycystic ovary syndrome or PCOS. |
| Page 2 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
Endometriosis is a high priority unmet need for us. It affects up to 170 million patients or up to 10% of all women of reproductive age. In current therapies and development, candidates target the pain associated with endometriosis, but do not address disease progression. Existing treatments also often lead to systemic estrogen depletion, which impacts bone mineral density and triggers menopausal symptoms. Such treatments are therefore unsuitable beyond short term use in premenopausal women.
Completing the acquisition of Forendo will be another step in building our end-to-end Women's Health portfolio. It joins our other recent additions including Alydia Health and its Jada System, which Organon acquired in June of this year.
The Jada System is aimed at controlling abnormal postpartum bleeding or hemorrhage. One of the most common complications of birth impacting up to 10% of mothers and potentially resulting in emergency interventions such as hysterectomy and blood transfusions. In July, we also announced the licensing of the global development, manufacturing, and commercial rights to an investigational agent Ebopiprant from ObsEva.
Ebopiprant is currently being studied as a first in class innovation for the treatment of preterm labor, which impacts an estimated 15 million babies or about 11% of all babies born globally. These acquisitions are tightly aligned with our goal to be the leader in Women's Health by addressing the significant unmet needs of women. We have quickly expanded beyond contraception and fertility where we are well-established and already hold leading market share positions.
I want to turn my attention to fertility where we saw revenue growth of approximately 30% year-to-date ex-FX. We don't believe the opportunity for the products in our fertility portfolio Follistim, Orgalutran and Elonva are always well understood. These products are used in the patient-friendly GNRH antagonist protocol which requires fewer injections and is favored in conjunction with egg and embryo freezing. Globally, and fertility rates are increasing. We've seen the average age for giving birth to a first child increase from 21 years old in 1970 to 29 years old today. About 15% of couples worldwide experience infertility, impacting almost 190 million people. These figures are impacted by women proactively choosing to delay parenthood until an optimal time due to advances in modern fertility protocols and egg and embryo freezing technology. |
| Page 3 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
Governments are recognizing. Fertility rates are not just a personal family planning issue, but also have an impact on GDP. In 100 countries, birthrates are now below 2.1. The level needed to maintain the population. Low birth rates are a growing threat to some very large economies such as China, US, and Japan triggering public sector responses that serve as structural tailwinds for fertility treatment.
Recently, China introduced the three child policy. Next year, Japan will introduce reimbursement for IVF treatments and the French, Swiss, and Spanish Governments recently passed bills allowing egg freezing and IVF treatments for same sex couples.
These recent changes are just the beginning of providing equal access to reproductive assistance. Government interest in increasing fertility rates and changing laws on access to reproductive assistance makes us optimistic for the growing prospects of our fertility portfolio.
Let's talk now about contraception, NEXPLANON. The #2 contraceptive worldwide by revenue. We believe NEXPLANON or LARC (Long-Acting Reversible Contraceptive) has blockbuster potential. Historically, there has been a sustained shift in the hormonal contraception market away from the daily combined oral contraceptive segment towards LARCs. LARCs are highly efficacious and considered to be one of the most effective forms of hormonal contraception.
Nexplanon or Implanon NXT as it’s known in some markets is differentiated even within a large segment. It is the only single rod subdermal Long-Acting Reversible Contraceptive comprised of a progesterone only rod inserted in a woman's upper arm. Average insertion time takes about a minute. Historically, NEXPLANON sales have been highly correlated with well visits, and logically the pandemic dampened our ability to reach health care providers and patients, especially in US. However, as the pandemic is slowly receding, we are seeing improvements in recent weeks. |
| Page 4 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
Additionally, since NEXPLANON has been in our hands, we have been aggressively working to modernize the brand's marketing and our operating model. This has included a direct-to-consumer education campaign and television and social media with digital campaigns to drive traffic to our revamped websites where patients can find healthcare professionals by ZIP code trained in NEXPLANON insertion. This was complemented by targeted Bespoke campaigns aimed at specific patient segments.
Additionally, our clinical training programs ramped up quickly once providers offices reopened. We trained over 7500 health care professionals in the third quarter alone, which is above our pre-pandemic baseline levels and we trained over 6000 health care professionals in Q2. This is a steep ramp up from the 2000 that were trained in Q1 and we believe it's contributing to increasing demand and we are very encouraged by the results of these programs, especially given we're less than six months into this journey. We continue to feel very positive about NEXPLANON path, particularly now, midway through the fourth quarter.
Now, let's talk about biosimilars, which has grown 30% year-to-date and where we are well positioned with our commercial strategy. In US our two offerings are RENFLEXIS or infliximab biosimilar or ONTRUZANT, our trastuzumab biosimilar. The Infliximab market continues to grow every year, and RENFLEXIS had benefited from that tailwind with sales still growing even four years after launch. The trastuzumab market has some of the highest adoption rates, about 70% among biosimilars and the uptake of ONTRUZANT in the US continues to show unit growth since its launch last year.
Outside of the US, our recent launches have had Hadlima in Australia and Canada have been performing exceptionally well. We also continue to evaluate other potential pipeline opportunities with Samsung as well as other developers as we pursue the potential opportunity to present it by the estimated $100 billion plus a blockbuster biologics going off patent over the next decade.
As we now turn our attention to establish brands, I'll repeat what I said last quarter. Part of the strategic timing of our spin is that 2021 is an inflection year. It is the last year during which the portfolio is subject to significant new LOE risk. |
| Page 5 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
Beyond 2021, the impact from the LOE decreases significantly. This portfolio of 49 products to comprised of brands with significant customer loyalty that tend to respond well to promotion. For example, in China, our retail business now representing almost 50% of our China established brands revenue continues to grow strong double digits because of brand loyalty, offsetting the impact of the Volume-Based Procurement program or VBP and positioning Organon for sustainable growth in China post VBP.
Importantly, we are taking a very entrepreneurial view of this portfolio and have uncovered a number of accretive opportunities within our existing portfolio. For example, we anticipate taking Nasonex OTC in Russia with that launch plan for early next year. All three franchises are global businesses as you will see on Slide #7.
There are several areas I want to highlight about our business geographically. The decline in Asia-Pacific is primarily related to Zetia's loss of exclusivity in Japan. In the US, the LOE from NuvaRing as well as NEXPLANON performance through the pandemic were factors. However, importantly, we continue to grow in China despite four of our products being included in the Volume-Based Procurement process in the fourth quarter of last year.
Revenue from China is up 4% ex-FX. This quarter driven by the respiratory market recovering from the COVID impact in 2020. The favorable positioning of our fertility portfolio and continued contribution from the retail channel. Overall, we are very encouraged by our performance in this very important market.
Now, I'd like to turn it over to Matt to discuss our third quarter performance in more detail. | |
| Matt Walsh: |
Thank you, Kevin. Before we dive into the specifics of our financial performance, let's start briefly with basis of presentation and make sure we align on exactly what numbers we're looking at, where we have apples-to-apples comparability, and where we may have something less than that.
On the plus side, our third quarter results marked the first time that Organon is reporting an entire corridor of standalone results. As I discussed in last quarter’s, call our results prior to the June 2nd spinoff date are presented on the carveout basis of accounting. Carveout accounting is a GAAP convention which has a lot of positives; however, it's not intended to present results as Organon were standalone company. So I want to be clear as we discuss results for this quarter and for the next three quarters that any comparisons to prior year periods will be somewhat apples-to-oranges, and that we will be comparing Organon's standalone performance to pre-spin carveout basis of accounting. |
| Page 6 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
With that said, where we'll have the best comparability is at the revenue line, so I'll be focusing attention at the top line as we discuss our performance. So turning to Slide #8 revenue for the third quarter was $1.6 billion, down 1% as reported and down about 3% at constant currency exchange rates when compared to the third quarter of last year.
In this graphic, we break out the change in revenue according to key drivers and I'll highlight some of the more significant impacts. The impact of loss of exclusivity or LOE during the third quarter compared to the third quarter of last year is approximately $70 million, and it's primarily related to the LOE of Zetia in Japan and NuvaRing's LOE in the United States.
Continuing to read across the waterfall chart. The established brands portfolio has exposure to VBP in China. The total impact of sales for the third quarter compared to the third quarter of last year was approximately $60 million and was associated with the third round of VBP, the largest round so far, which occurred in the fourth quarter of 2020 and that included four of Organon's products. Singulair Pediatrics, PROSCAR, PROPECIA and ARCOXIA.
In the third quarter of 2021, the negative impact of COVID-19 was estimated to be approximately $100 million, which is about $20 million above Q3 of last year. Our product portfolio is comprised of physician-prescribed products which have been affected by the shortage of qualified personnel, social distancing measures, and delayed medical visits.
In the third quarter, we continued to see lingering effects from COVID as compared to the year ago quarter, including as Kevin just mentioned a slower return of well visits, which particularly impacts NEXPLANON. We continue to observe restrictive measures which vary by country and region, so we expect to see some further lingering negative impacts from COVID persisting into the fourth quarter. Although we believe we're starting to see encouraging trend developments in US NEXPLANON early in the fourth quarter, which could be pointing to stronger sequential performance in Q4 versus Q3. |
| Page 7 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
Foreign exchange translation had about 200 basis points of favorability for the quarter. Year-to-date that impact is more pronounced at about 350 basis points, which is not really surprising given the impact of COVID-19 on global currency markets in the prior year period and also understanding that about 75% of our revenues derived outside the United States.
And finally, on the plus side, we saw volume growth in Q3, mainly driven by growth in China in US biosimilars and in Europe with established brands.
So now let's take a look at performance by franchise and we'll start with Women's Health on Slide #9. Our Women's Health business was down 10% as reported an 11% constant currency in the third quarter versus the prior year. NEXPLANON declined 8% ex-FX in the quarter. As Kevin mentioned, well-visits are not yet back to pre-pandemic levels in the US and NEXPLANON site sales are largely tied to that metric, so we know the question on investor's minds is, can NEXPLANON have a $200 million revenue quarter in Q4? And while we don't provide specific guidance by product, this question is important enough to address and provide you with at least a directional answer and based on current visibility into the data that we're looking at, we do see fourth quarter as being favorable for US NEXPLANON.
There's three reasons why. Reason #1 goes back to the quarter just completed. Third quarter negative growth should be considered in the context of Q3 2020 being a tough comp from the standpoint that in September of last year, even though we were in the pandemic, we saw a short-lived resurgence in patient well-visits that positively impacted third quarter 2020 NEXPLANON sales.
There has been volatility in the trend of patient OB-GYN well-visits over the last year, but for the third quarter of last year, those visits were almost back to a pre-COVID baseline and Q3 2020 NEXPLANON sales were the highest since the start of the pandemic. So the message here is that the third quarter of 2020 was a tough comp for NEXPLANON. |
| Page 8 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
Second reason goes to phasing of revenues within this year. There was a tender that we were expecting in the third quarter in Mexico that was delayed and has now become signed business for us in the fourth quarter.
Third and final reason goes back to what Kevin said about our NEXPLANON DTC campaign in the United States, which began running this summer. It's starting to show results now as well as other new digital campaigns that are raising brand awareness for NEXPLANON and driving sizable increases in our website traffic by potential new users.
Beyond NEXPLANON, also pressuring Women's Health this quarter was the continuing and expected decline in NuvaRing, down 17% ex-FX in the quarter related to increased generic penetration as a result of the products LOE in 2018 in the US.
On a positive note, our fertility portfolio continues to show strength. Follistim grew 18% ex-FX in the quarter. Volume growth came from an increase in demand from new accounts as well as from patients returning to clinics and our observation has been that patients seeking fertility treatments are more motivated to return to doctor's offices than those patients seeking normal course OB-GYN well-visits.
Turning to biosimilars on Slide #10, biosimilars grew 41% as reported in the third quarter and 39% ex-FX. We have 5 assets in the portfolio, 3 in immunology and 2 in oncology. RENFLEXIS and ONTRUZANT are our two largest offerings, and both are offered in US. Globally, where RENFLEXIS grew 43% ex-FX in the quarter, driven by strong performance in the US and ONTRUZANT which was launched in US in July of last year, was up 47%.
The biosimilars business outside the US, which represents about half of our total biosimilars revenue, is tender-driven, and therefore it's more price sensitive, and timing of tenders can also make this business somewhat lumpy, and we benefited from that in the third quarter. So while we are coming off two quarters of about 40% year-over-year revenue growth in biosimilars, we see some moderation of that growth rate for the remainder of 2021, resulting in solid double digit revenue growth year-over-year. |
| Page 9 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
I am now turning to establish brands on Slide #11. Revenue for established brands was down 6% as reported and 8% ex-FX in the third quarter of 2021. Excluding the impacts of LOE revenue was down 4% ex-FX. Volumes were up incrementally, mainly driven by COVID rebound, although not as strong as it was in Q2 as well as growth in China retail.
Price was down about 5% across the established brands portfolio. Now, given that this is a portfolio of medicines that for the most part are well beyond their LOEs, it may be counterintuitive to investors to hear that in the third quarter more than 50% of established brands revenue came from products for which volumes grew. These brands are well known. They respond to promotion and were actively managing lifecycle opportunities across the portfolio. These factors support our May Investor Day discussion that we expect erosion in this portfolio to be in the low single digit area ex-LOE over the intermediate term.
China– China is an important market for established brands and part of our strategy in this market has been to drive volumes into the retail channel versus our historical presence in the hospital channel. And this effort continues to be successful. The retail channel in China grew 20% in the third quarter versus prior year and now represents almost 50% of established brands revenue in China, up from approximately 35% year ago.
Now turning to our income statement on Slide #12. Our GAAP income statements for Q3 and year-to-date are available in our earnings release and I encourage investors to look at that important information. Here on Slide #12, we will be looking at our non-GAAP income statement for these same time periods.
Our gross margins were excluding purchase accounting amortization and one-time items related to the spinoff from cost of goods sold. So making these straightforward adjustments in the third quarter of 2021 non-GAAP adjusted gross profit was $1 billion, representing gross margin of 64.9% compared with 68.6% in the third quarter of 2020.
The decline reflects costs associated with standing up Organon as an independent company, including certain costs related to manufacturing agreements between Organon and Merck, which have lower gross margin percentages compared to product sales. Those manufacturing agreements had an approximate 180 basis point negative impact to gross margins in the third quarter. |
| Page 10 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
Also included in the cost of goods sold this quarter was a $24 million one-time cost related to estimated losses associated with the vendor supply contract, conveyed as part of the spin, which had a 160 basis point negative impact to gross margins. There were some spin related accounting items that partially offset this unfavorability, but this quarter's gross margin is a good example actually of where we have apples and oranges comparability issues with prior year comparisons, and why our 2021 guidance becomes a much more useful yardstick for investors.
That said, our gross margin for the third quarter was squarely aligned with the guidance that we've communicated in the low-to-mid 60% range. Adjusted EBITDA margins were 39.8% in the third quarter, which brings year-to-date margins to 38.9%. We had told you last quarter that we expected second half EBITDA margins to be lower than the first half. The reason why our EBITDA margins are running stronger than we forecasted is driven by lower operating expenses, and this is mainly timing related.
We are onboarding our standalone operating expenses of a bit more slowly than we thought in headcount costs as well as promotional spending in certain markets. And if you're doing back in the envelope math, you'd likely draw the conclusion that Q4 adjusted EBITDA margin would have to be markedly lower than year-to-date for us to finish within the EBITDA margin guidance range that we will be discussing shortly. So we do expect operating expenses to increase sequentially in the fourth quarter relative to the third quarter as the pace of onboarding some of these expenses speeds up going into year end.
Given the strong EBITDA performance in Q3, we did consider raising the adjusted EBITDA margin guidance range for the full year, but it would have been by a relatively small amount, so instead we elected to just narrow the range and communicate to you a high and improved level of confidence in the guidance that we are affirming.
A few words on debt capitalization on Slide #13. At September 30th, our bank debt was $9.3 billion against cash and cash equivalents of $1 billion. Now embedded in that cash balance is approximately $320 million that is earmarked for finished goods inventory purchases from our former parent that's really related to the spinoff transaction. So a more representative net debt number as of September 30th is close at $8.6 billion. If we had used– if we use the implied midpoint of our 2021 EBITDA guidance just for illustrative purposes that would put our pro forma net leverage at about 3.7 times, which is a modest improvement in leverage ratio compared sequentially to last quarter. |
| Page 11 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
And one more item here our imputed cash flow for the third quarter is a good indicator that we are meeting our pre-spin forecasting and is a representative of the cash generating power of this business. Our capital allocation priorities remain consistent with what we laid out in our pre-spinoff communications and we are reiterating them today.
Now that our board has established a dividend, the dividend becomes our first priority. We're targeting the dividend at a low 20’s percentage of free cash flow, excluding one-time cost of the separation, a level of which we believe is very manageable.
Our second priority will be organic growth and that would include lifecycle management opportunities for existing products within our portfolio supported by capital deployed in our manufacturing plants.
And on the latter, we expect to see annual CapEx in the range of 3% to 4% of revenue on an ongoing basis, once again, excluding separation costs.
Our third priority for capital allocation is really a tie. It's a tie between (a) execution of external growth plans to develop a pipeline of new product opportunities like you've seen us announced already. Alydia Health and the Jada System investigation of Ebopiprant for preterm labor, and now Forendo targeting endometriosis. We will balance that against be debt reduction and our commitment to maintaining our BB BA2 parent rating. We are targeting a long-term leverage ratio below 3.5 times net debt to adjusted EBITDA.
Turning to guidance on Slide #14. Consistent with previous communications, this guidance is all non-GAAP and pro form as if the spinoff happened on January 1st of this year. The beginning with revenue this is a chart we showed at Investor Day and changes since then have really been at the margin. Based on where we are in the year, we're narrowing our full year 2021 revenue range from $6.1 billion to $6.4 billion to $6.2 billion to $6.3 billion. And this revenue is essentially all organic. We do include a de minimis partial year revenue contribution from the acquisition of Alydia Health. |
| Page 12 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
The biggest component to the year-over-year change in revenue is the expected LOE impacts. Impacts from LOE were approximately $280 million year-to-date are primarily related to the loss of patent protection for Zetia in Japan and NuvaRing in the US.
We continue to expect a full-year LOE impact of approximately $300 million to $400 million. As we've been careful to describe previously, 2021 is an inflection year for Organon as regards LOE impacts. After 2021, our LOE exposure dissipates to approximately $300 million cumulatively over the next four years combined, 2022 through year end 2025.
We now think our VBP exposure in China for the year will be on the low end of the $200 million to $300 million range we previously communicated. Year-to-date exposure has been about $150 million and we have a fairly good understanding of what will be included in the next round of VBP, which is likely to include Ezetrol, Hyzaar, and Nasonex.
Now COVID is something that we're obviously watching very closely. We updated our view on COVID impact last quarter to expect that our total year impact from COVID in 2021 would be about even with what we experienced in 2020, which was about $400 million. Year-to-date 2021 impact from COVID was $320 million and given the recent trends that we've seen in NEXPLANON prescriptions, which is the product where we see the most lingering COVID impact we are comfortable with that implied estimate of about $80 million of COVID impact in the fourth quarter.
On a yearly basis, we expect foreign exchange translations to be a modest tailwind based on year-to-date currency performance and where spot rates are currently. And finally, for performance, we've tweaked this bucket [down a hair], and this is mostly tide to my earlier commentary on biosimilars, and the lumpiness of tenders quarter-to-quarter.
Taken as a whole, year-to-date revenue performance is largely as we expected despite the uncertainties introduced by COVID. The key themes that we've been talking about in our public communications prior to spinoff and since the spinoff remains very much intact and those are LOE issues that are waning, Women's Health, especially fertility, and biosimilars that are delivery and growth and China, that's performing very well despite VBP headwinds. |
| Page 13 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
Turning to other guidance metrics on Slide #15. The message here is that for all the items shown were affirming prior guidance for most metrics and for revenue and adjusted EBITDA were simply narrowing the ranges in light of where we are in fiscal year.
Reiterating a point I made earlier, during 2021, we've on boarded operating expenses more deliberately than we had forecasted. We're not yet at our run rate for SGA expenses and independent company. We know R&D expense will be increasing in 2022 and beyond as we add pipeline assets, and I say this more as we start to look forward to next fiscal year and we will provide quantitative guidance for 2022 when we report our full-year 2021 results in February.
Wrapping up the financial discussion, the franchises are progressing as we had expected and given our outlook for 2021, we continue to believe that we are well positioned for feature[?] organic revenue growth in the low-to-mid single digits on a constant currency basis. This will be driven by stabilization in the established brands portfolio and continued growth in both Women's Health and biosimilars, each of which has the potential to grow at low double digit CAGRs in the intermediate term. At this point, I'll turn the call back to Kevin for closing remarks. | |
|
Kevin Ali: |
Thank you, Matt., Again, we are very pleased with how our year has been taking shape. Organon is very well diversified geographically and therapeutically. Our mix of business is uniquely aligned to our future vision. Additionally, timing is in our favor as we move out from the negative impacts of the LOEs and can focus on building out our vision. Further, as the pandemic starts to recede, we have doubled down on our operational investments behind NEXPLANON in the US to ensure that we meet her where she is and we have started to see very positive impact of those investments in the first weeks of the fourth quarter.
We've been very disciplined in our business development plans and have actioned on three attractive assets, two of them are earlier stage products with significant downstream opportunities as well as a recently commercialized device Jada, which is helping to address a significant unmet need. All-in-all, we are very pleased with our third quarter performance and all the evidence points to a solid fourth quarter to finish off the year. So, now, we're happy to take your questions. Thank you. |
| Page 14 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
Jennifer Halchak: |
Sally, I think we can queue up the first question. |
|
Operator: |
Thank you. If you would like to ask a question, simply press star then the number one on your telephone keypad. Your first question comes from the line of Chris Schott with JP Morgan. |
|
Chris Schott: |
Great. Thanks so much for the questions. My first one was just on EBITDA margins as we think about going forward. I guess given some of the comments you are making about the timing of onboarding and the R&D step up, can you just directionally help us in 22 formal guidance yet. I guess at a high level, I guess I'm assuming we shouldn't use Q4 as a run rate for margins, but when we think about your margins for next year, is it fair to think about us coming down a bit from 21 as again it sounds like SG&A comes up, R&D comes up, so just any directional color there I think would be very much appreciated.
Then my second question was just on the pipeline build out. You've done three deals this year. Should we think about these types of transactions, which seem like there is some R&D elements to them that seem a bit smaller in size is kind of the sweet spot in terms of acquisitions both near and long term or do we think about deal starting to skew towards larger transactions as you de-lever? So, I am trying to sense of like if there weren’t capital constraints right now, would you be also mixing in some larger deals or again are these types of transactions more that go forward to think about? Thanks so much. |
|
Matt Walsh: |
So, I'll start with EBITDA margin question, Chris. This is obviously sensitive territory because we're not providing 2022 guidance today, I want to be clear on that. Directionally, they were providing maybe some bumpers. I think the comment that you made -- let's back up and just repeat some of the prepared comments which were geared to start to address this question, which is we know that R&D expense will be increasing in 2022 to support pipeline assets. This is we believe very important for the future sustainable revenue growth of the company. |
| Page 15 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
So, you'll see R&D expenses increasing. We've been very careful about how we are adding costs at the SG&A line to reach out what we believe our run rate is. Every dollar that we're adding, we're analyzing it very carefully. So, that said, you had said Chris, looks like 2022 EBITDA margin is likely to be below what you're guiding for in 2021. I think directionally, that's a fair statement. You also said how should we think about the fourth quarter EBITDA margin in the context of 2022. It might not be as low as that; I think that's directionally accurate. Now, I think it probably makes sense to just stop there at this point and we'll be providing quantitative, very transparent guidance in February. | |
|
Kevin Ali: |
And Chris, to your second point, in regard to kind of our appetite on business development. Look, even though we're just shy of six months into this journey since we rang the bell on June 3rd, we've been working on these assets in terms of identifying and reaching out to potential targets well over probably six months a year before that. So, we've been very disciplined, exceptionally disciplined in the way that we've looked at our business development portfolio. We did signal early on in the investment day that we're going to kind of using baseball parlance kind of go after singles and doubles because we saw opportunities.
Like for example with Jada to solve a significant unmet need in post-partum hemorrhage, we saw an opportunity with ObsEva product with the preterm labor, a significant unmet need today in that world and now we're very excited about the Forendo acquisition because they bring a new mechanism of action to treat a significant issue around the world, which is endometriosis affecting only a 170 million women across the world. So, we see great opportunities there, I've mentioned before, there's about 140 assets out there in various stages of development, but having said that, let me be clear, we're not saying no to larger deals, we're not saying no to essentially anything that we believe it could be accretive ultimately down the road for Organon.
We are open to whatever is actually going to be working best for us as a company, but right now what we see as opportunities that are really what we consider low hanging fruit to go after in order to be able to really round out our portfolio to be a leader in women's health. |
|
Chris Schott: |
Thanks so much. |
|
Operator: |
And your next question comes from the line of Navann Ty with Citi. |
| Page 16 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
Navann Ty: |
Hi. Good morning. Can you discuss your expectation on the recovery of contraception with NEXPLANON and when do you expect and GC and training programs to benefit NEXPLANON sales? Then my second question is around the cash balance, which was higher than expected. Can you discuss the free cash flow generation this quarter and going forward? Thank you. |
|
Kevin Ali: |
So, let me take that first question. It's a very important question in regard to the performance of NEXPLANON. Look, I mean the thing to keep in mind is the fact that we truly believe that NEXPLANON will be a blockbuster for all of us. We have patent protection until 2027 with an opportunity to extend it to 2030 as we start to round out and look at our five-year extension data that will possibly come through and report out in the 2025 timeframe.
Having said that, we've invested, really truly invested in the operational opportunities in the US, and I'd like to point out three key investments and then ultimately, I'm going to lead to answering your question after going through that. Clinical training programs: these are essentially just to keep you in mind that physicians or healthcare providers need to be certified and trained on how to insert and remove NEXPLANON in order to be able to prescribe and use the product.
Prior to the pandemic, Merck had average about 18,000 certifications per year. Since spin, that would especially be June through September, we've done 10,000 certifications. We're essentially averaging in the second and third quarters nearly 13,500 certifications. That is a significant proxy for NEXPLANON uptake and performance going forward. Direct to consumer art marketing, we've invested in the drug to consumer initiated, TV and social media campaign with a well-known celebrity and more importantly real world uses of NEXPLANON.
Two observations, unaided awareness of NEXPLANON has increased when compared to the prior three months and our organic searches for NEXPLANON information have increased as we've made significant, really significant improvements and enhancements to our NEXPLANON.com site where we expect to see about seven million visitors uniquely every year. |
| Page 17 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
Finally, representative activities as the COVID pandemic recedes, over the last three quarters of 2021 versus the three quarters of 2020, our representative calls, face to face, have increased by 60%. All of that is leading to the fact that right now in the first five weeks of performance of Q4, we see sales distributors have increased strong double digits, strong double digits.
We expect the fourth quarter to be a very strong quarter for us to NEXPLANON and ultimately as I've always been saying, as we start to invest in senior management attention, as we start to invest in some of these programs, we will see NEXPLANON just from the sheer fact of the matter of what it can represent and dealing with unintended pregnancies in the US and beyond start to really ramp up and start to go back to that double digit performance that we expect of it. | |
|
Matt Walsh: |
And on the second part of your question regarding free cash flow, the reason why we included slide 13 of the earnings deck in the format that we did was so that investors would be able to triangulate back to what third quarter operating cash flow was and free cash flow. So, now the question is, is that big year for operating cash flow representative, and I would tell you that there are one timers that are running through that, but they're going in both directions, some good guys and some bad guys use colloquial terms that we use within the company, but they're netting out so that the Q3 operating cash flow figure that we're looking at is really pretty representative of what the company should do when I put that in my prepared comments and say that the cash flow generating performance in Q3 is well aligned with what we had forecasted. So, that much I can say for this fiscal year, and I'll refrain from making any free cash flow commentary for 2022 at this point. |
|
Operator: |
And your next question comes from the line of Umer Raffat with Evercore. |
|
Umer Raffat: |
Hi guys. thanks for taking my few questions, not one question today. I kind of thought it would be helpful today to focus on the latest tuck-in that you guys announced on Forendo just given the potential optionality. So, if I may, perhaps a few quick ones, one, could you speak to endometrial thickness changes you saw on phase IB and secondly, can you also speak to any ECG changes and/or hypertension with this molecule so far. Third, perhaps just a selectivity for 17b-HSD1 versus sort of 11 beta or other ones and finally would you potentially intend to develop it in oncology indications as well? Thank you so much. |
| Page 18 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
Matt Walsh: |
Thank you for that question. I will say that first of all, we are truly excited about the Forendo announcement and potential acquisition going forward. I mean when you think about endometriosis, it's really under research, underfunded and misunderstood with essentially an average of eight to ten years before a woman is actually diagnosed with the diagnosis of endometriosis. In regard to your questions of endometrial thickness, we're just starting our phase II proof of concept studies.
We expect to report out in the 2024, 2025 range with commercialization of this product if all goes well knock-on wood by the 2027, 2028 timeframe. It is something that we need to get back to you as we start to kind of go down deep in terms of understanding exactly the data in that respect. We can return back to you on that, but just to say this, currently as you know, the treatment of endometriosis is really relied on pain medication and managing the symptoms in regard to endometriosis, not necessarily the underlying issues that are essentially causing the problems.
GNRH is for example, act systemically at the pituitary level cutting off all signals to the female reproductive system, which basically is plunging a woman into menopause and really causing all kinds of bone mineral density issues. So, that's why it's really short-term usage. For 6219, it's really targeting the estradiol pathway essentially targeting only impacting estrone to estradiol conversion process, and that process is exclusively responsible for endometriosis and ultimately all of the sequelae when you see in terms of the inflammation and all the things regarding the pain and bleeding all the issues go on.
So, we feel very excited about this mechanism. It is a potential, and I underscore potential, for disease modification as well as managing the symptoms of endometriosis really at the site where it really needs to be addressed. In terms of endometrial thickness and in terms of an ECG or any cardiovascular issues, we'll get back to you in terms of as we start to be able to get a better insight in terms of the data. |
|
Operator: |
And your next question comes from the line of Stephen M. Scala with Cowen. |
| Page 19 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
Stephen . Scala: |
Thank you. I have a few questions and then an observation. First, under the drug price reform proposal or reimbursement for part B drugs would go from ASP+6 to ASP+1000 dollars, this would seem to potentially encourage prescribing a biosimilars over more expensive brand drugs. Can you put some numbers on that, to what extent could biosimilar usage increase by simply reimbursement changes or do you think that that's not correct that biosimilar use will not be encouraged by any reimbursement change?
Second question is on the acquisition of Forendo, the total consideration of 954 million seem strikingly high. How much is that attributable to the lead asset versus the follow ons and what happens with the existing collaboration with Novartis for chronic liver disease? Then lastly, the observation; for a company that has a core strategy, a business development, I'm surprised that business development is third or even last on the capital allocation priority list. That's it. Thank you. |
|
Matt Walsh: |
So, let's take the capital allocation question first. So, the business generates strong cash flow today. The collective view of our former parent Merck, our board of directors, is that investors should be able to share in that cash flow in real time and that the valuation of the company at a very sensitive time around the spin was that the dividend would be an important consideration in achieving the right value on the company. So, that was the reason for the institution of the dividend and of course once it's in, it does become the number one priority.
The reason why organic growth projects come in number two, Steve, is because these are products that are already in the portfolio. They've got to demonstrate a track record of safety and performance. So, simply introducing these products in new markets or potentially for adjacent indications are generally de-risked investment opportunities and have very attractive risk adjusted returns. I would also add, it's not a big consumer of capital in the overall scheme of things.
So, with the dividend being a relatively modest and manageable number with the organic growth plans being de-risked and also modest and manageable that still leaves really a substantial amount of our available operating cash flow, free cash flow available to pursue the business development agenda. So, I hope that explanation makes sense. In terms of the economics around the Forendo deal; of the number that you cited in terms of total consideration, 600 million of that are commercial milestones. |
| Page 20 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
So, the product has to be successful commercially for most of the value of the deal to be realized and the considerations about 84 million dollars up front and then approximately 270 million dollars of clinical milestones. So, we did wait the deal to be back ended and dependent as much as we could justify a commercial success of the product, and yes most of the value has been described to the lead candidate. I think your last question was on biosimilars. We do view the current dialogue in Washington as very positive for biosimilar, Steve, and it's difficult to quantify the impact for Organon at this point. Certainly, be articulated when we provide guidance for 2022, but we do see the dialogue in Washington as being favorable for our portfolio biosimilar products. | |
|
Stephen M. Scala: |
Thank you. |
|
Operator: |
Your next question comes from the line of Greg Fraser with Truist Securities. |
|
Greg Fraser: |
Good morning, folks. Thanks for taking the questions. Just following up on your comments around NEXPLANON, was the intent to suggest that 200 million plus the sales in Q4 is achievable given the positive drivers that you mentioned? Then on endometriosis, clearly an area of women's health with unmet needs, Forendo appears promising, it's relatively early development. Do you say that it makes sense to have multiple shots on goal for endometriosis and is this an area that more what we're made us okay for VD? Thanks. |
|
Matt Walsh: |
So, we do see a 200-million dollar plus quarter as well within the realm of a achievability for NEXPLANON. We wouldn't normally make those kinds of definitive statements on a forward-looking basis especially for the quarter that we're in, but we wanted to be responsive to any potential extrapolation of the Q3 results that we just announced on NEXPLANON. We do see it as bucking sort of counter into the trend going forward for NEXPLANON. So, we decided to put some definitive commentary around what we see in Q4 and so yes, we do see north of 200 million dollars as a real high confidence in that figure for NEXPLANON Q4 sales. |
| Page 21 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
| Kevin Ali: |
Greg, to your second question in regard to endometriosis and shots on goal, Forendo does have a backup compound to the lead 6219 compound. So, we feel very excited and extremely thrilled that we're able to work with Forendo and potentially acquire this company for this very exciting asset and we look forward to being able to continue to develop this product out and it of course has got a very exciting earlier stage asset, not in humans yet in terms of PCOS which is another significant unmet need.
I want to reiterate the fact that we started this journey saying that there was significant unmet needs in women's health across the world that this is the right time for a company like Organon to be born to take on those challenges of being able to resolve issues like post-partum hemorrhage, preterm labor, endometriosis, PCOS and this is the beginning of the journey in that respect, but we do hear you and Forendo does have backup molecules. |
| Greg Fraser: |
Thank you. |
| Operator: |
Your next question comes from the line of Jason Gerberry with Bank of America. |
| Jason Gerberry: |
Hi. This is Ash Verma on for Jason. Thanks for taking our question. I just had one, in terms of contracting for biosimilar Humira been during 2022, do you expect to have a line of sight on this contracting as the company believe that the payers will look to some of the deals in the first half to make 2022 given the early entry of post biosimilar in 2023? Thanks. |
| Matt Walsh: |
Are you referring to HADLIMA specifically? |
| Jason Gerberry: |
Yeah. |
| Matt Walsh: | Okay. There's ongoing right now discussions. It's early. We expect to launch in June of 2023 with our HADLIMA or our Humira biosimilar. It's going to be a busy year in 2023, but we expect to be second in line in terms of overall launching sequence, which is obviously a very important aspect in terms of sequence of launch. Right now, there are discussions. The unique thing about Organon is that the fact that the biosimilar team essentially moved over from Merck, and they've been working for a number of years and have significant great relationships with all the PBMs as well as the ongoing discussions with them. You remember that this is a pharmacy dispense product and so it's going to be controlled and it's going to move very fast, we believe, by the PBMs to essentially take advantage of biosimilar switch. |
| Page 22 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
| Jason Gerberry: |
Thank you. |
| Operator: |
And your next question comes from the line of Charlie Yang with Morgan Stanley. |
| Charlie Yang: |
So, I just have two questions please. One is, can you just talk a little more detail on the biosimilar price and volume on dynamics going forward? The second question is kind of recalling the NEXPLANON. What would that look like in terms of the growth acceleration and trend? Thank you. |
| Matt Walsh: |
Yeah. So, Charlie, I think those are good questions. Let me take the NEXPLANON first. As we said in last May in our investor day, we believe that NEXPLANON is a poise for strong double-digit growth. It was a double-digit growing product prior to the pandemic. We believe that that will continue to be the case as soon as clinic start to open up as they are reopening now, and staffs are coming back online. That's what kind of why we made the investments we did and things like us clinical training programs, direct to consumer marketing, all the rep activities that are ongoing right now and many other things that we're doing right now in the space.
Keep in mind that NEXPLANON really only has about 5% market share. So, there's a tremendous room for growth going forward and we do have patent protection for some time in order to build this product out. It will be a billion-dollar product for us. We feel very sure about that and as I mentioned, first half of the fourth quarter looks very strong for NEXPLANON which is again it's tied to the fact that as women go back into the clinics right now, there's opportunities to really be able to utilize NEXPLANON in a manner by which kind of comes along with our vision of double-digit growth for this product and blockbuster potential.
In regard to the second point, I think you were mentioning in terms of price volume activity around Humira biosimilars, look we expect unlike say for example, hospital products like infliximab and Remicade where the price tends to move kind of a lumpy fashion, hospital by hospital, account by account. We do expect that it's going to move very quickly, not like small molecule erosion, but nevertheless it's going to move fairly quickly in terms of price erosion with the loss of exclusivity of Humira and moving forward in 2023 as you start to see all the launches of biosimilars and you're going to probably see anywhere between seven to eight biosimilar launches in the first year of opportunities for biosimilars to come in. So, we'll see, I think, significant erosion. Again, nothing like the small molecule type of erosion, but nothing like that you see for example in a hospital dispensed biosimilars that you see today. |
| Page 23 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
| Charlie Yang: |
Thank you. |
| Operator: |
And your final question comes from the line of David Amsellem with Piper Sandler. |
| David Amsellem: |
Thanks. So, just had a couple. Another question on biosimilars and this relates to HADLIMA, but it also maybe a broader question as well. With Boehringer Ingelheim getting interchangeable, how do you think about the role of interchangeability and what that means for your volume share or other products that don't have interchangeability? So, this is really not a question about price, but more of question about volume share given the interchangeability. And then the second question I have is on XUS established brands. Is there a good way to think about what may be steady state pricing erosion if there is any at all could be over the long term? It's a business that admittedly is a little more opaque. So, I'm wondering if you could help us get a window into your thinking there. Thank you. |
| Kevin Ali: | Okay David. Let me take the first question in regard to interchangeability because I know it's coming up recently. Look, the way that we've really looked at this market and let's just take HADLIMA or rather the Humira biosimilars, you're right, Boehringer does have a low dose interchangeability study that they've done. That represents a very small segment of the market. The majority of the market is in high dose segment. So, really the following variables, we believe, are very important.
Order of entry, again, is very important and we're still planning to be the second to the market in June 2023. The high dose citrate free formulation is exceptionally important because that is essentially what the dominant form is today without these products real world experience and we have that from successful launches in Europe, Canada and Australia for our Humira biosimilar, HADLIMA where we've launched that product in those places. |
| Page 24 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
Quality product from a manufacturing part and you can rest assured is got top line quality manufacturing like for example Samsungbioepis, but having said that, our thinking around interchangeability, especially interchangeability in a high dose citrate free form is evolving and we're in very active discussions with our partner in Samsung right now, and we will take a decision shortly in terms of what needs to be done in that space, but we are going to be very competitive. We're not going to be essentially a company that's going to have all the right variables to launch and succeed in this segment because it's an important area for us and not be competitive in regard to competitive pressures from other companies, but keep in mind, there are no companies perfectly positioned.
As we look today in terms of being kind of early launching with high concentration citrate free dose also having interchangeable designation for high concentration at launched, nobody's got that. So, essentially, it's going to be that we launched with what we have and then ultimately, you'll see later post launch as many of the other competitors are stating the interchangeability indication coming through. In regard to established brands, what we do see -- let's have Matt address that. | |
| Matt Walsh: |
Yeah. So, just to ground you, Dave, approximately 92% of our established brand sales are XUS. Across the entire portfolio, we see, let's say, over a planning horizon, so four or five years we see price decline approximately 3 to 4% per year. We see volumes actually across the portfolio growing about 1 to 2% per year and that's what has been supporting our commentary that we see the established brands business having a low single digit CAGR in terms of glide past revenue over the foreseeable future. |
| David Amsellem: |
Okay. That's very helpful. Thank you. |
| Kevin Ali: | Thanks everyone for your very thoughtful questions, but I just want to say as we wrap up today's call, I want to conclude by saying we are exactly where we want to be. At our first investor day in May, one month before spin, we laid out our plan for delivering low to mid-single digit organic growth. We are delivering on what we committed to. Women's health by NEXPLANON and fertility remains position delivered double digit growth over the intermediate period plus we're making the changes necessary to build the foundation for continued growth going forward. Year to date biosimilars is already delivering double digit growth and we expect that to happen over the planning period. |
| Page 25 | 26 |
| Organon 3rd Quarter Earnings Conference Call | November 11, 2021 |
|
We are stabilizing the established brand's business with volume increases in more than 50% of our products and we believe we have a pathway to sustain performance over the coming years. This portfolio serves as a cash generator contributing to the free cash flow that Matt referenced enabling us to build out our pipeline with targeted and disciplined business development and lifecycle management activity focused on our company's purpose to address significant unmet medical needs in women's health. With our three deals in the past six months, we have lost no time in tackling areas where new innovation is sorely needed.
We have commercialized the Jada device to address post-partum hemorrhage launched in the US with plans to bring it to the rest of the world as quickly as possible. We've licensed ObsEva in the investigational preterm labor agent, a new mechanism of action in the space with few options. Our exciting deal announced today the proposed acquisition of Forendo brings an early-stage asset with new mechanism of action being study for endometriosis plus an earlier stage asset for PCOS.
In addition, we have a number of lifecycle management opportunities under way including the potential for a NEXPLANON five-year label extension and many, many more. Overall, our company is shaping up just as we planned, sustainable, predictable and on strategy. So, I want to thank you and we'll talk again early next year. All the best. | |
| Operator: | Thank you. Ladies and gentlemen, this concludes today's conference call. Thank you for your participation you may now disconnect. |
| Page 26 | 26 |
Exhibit 99.3

Q3 2021 Earnings Organon

Disclaimer statement This text should be viewed in conjunction with Organon’s Q3 2021 earnings call 2 Safe Harbor for Forward - Looking Statements Except for the historical information herein, this presentation of Organon & Co. (the “company”) includes “forward - looking state ments” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995, including, but not limite d t o, statements about management’s expectations about Organon’s future financial performance and prospects. Forward - looking statements may be id entified by words such as “expects,” “intends,” “anticipates,” “plans,” “believes,” “seeks,” “estimates,” “will” or words of similar m ean ing. These statements are based upon the current beliefs and expectations of the company’s management and are subject to significant ris ks and uncertainties. If underlying assumptions prove inaccurate or risks or uncertainties materialize, actual results may differ ma ter ially from those set forth in the forward - looking statements. Risks and uncertainties include but are not limited to, an inability to execute on our business development strategy or realize the benefits of our planned acquisitions; general industry conditions and competition; general economic factors, including interest rate and currency exchange rate fluctuations; the impact of the ongoing COVID - 19 pandemic and emergence of va rious strains; the impact of pharmaceutical industry regulation and health care legislation in the United States and internationall y; global trends toward health care cost containment; technological advances, new products and patents attained by competitors; challenges inh ere nt in new product development, including obtaining regulatory approval; the company’s ability to accurately predict its future financia l r esults and performance; the company’s ability to accurately predict future market conditions; manufacturing difficulties or delays; fina nci al instability of international economies and sovereign risk; dependence on the effectiveness of the company’s patents and other protections fo r i nnovative products; and the exposure to litigation, including patent litigation, and/or regulatory actions. The company undertakes no o bli gation to publicly update any forward - looking statement, whether as a result of new information, future events or otherwise. Additional factors tha t could cause results to differ materially from those described in the forward - looking statements can be found in the company’s filings with t he Securities and Exchange Commission (SEC), including its registration statement on Form 10, available at the SEC’s Internet site (www.sec.gov ).

Disclaimer statement, cont. Non - GAAP Information This presentation includes information based on financial measures that are not recognized under generally accepted accountin g p rinciples in the United States (“GAAP”), such as Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted Earnings per Share. Non - GAAP fina ncial measures are presented only as a supplement to the company’s financial statements based on GAAP. Non - GAAP financial information is provided to enhance understanding of the company’s financial performance, but none of these non - GAAP financial measures are reco gnized terms under GAAP, and non - GAAP measures should not be considered in isolation from, or as a substitute analysis for, the company ’s results of operations as determined in accordance with GAAP. The company uses non - GAAP measures in its operational and financial decisio n making and believes that it is useful to exclude certain items in order to focus on what it regards to be a more meaningful i ndi cator of the underlying operating performance of the business. The company also believes that investors may find non - GAAP financial measures useful for the same reasons, although investors are cautioned that non - GAAP financial measures are not a substitute for GAAP disclosures. T he non - GAAP financial measures are not presented in accordance with GAAP. Please refer to the appendix of this presentation for reco nci liations of non - GAAP financial measures contained herein to the most directly comparable GAAP measures. Our full - year 2021 guidance measures (other than revenue) are provided on a non - GAAP basis because the company is unable to reasonably predict certain items contained in th e GAAP measures. Such items include, but are not limited to, acquisition related expenses, restructuring and related expenses, stock - ba sed compensation and other items not reflective of the company's ongoing operations. 3

Third quarter 2021 highlights • Organon's first independent full quarter • July 2021, Organon and ObsEva enter licensing agreement on investigational ebopiprant • Declare d inaugural dividend Q3 2021 • $1, 600 million Revenue • $6 36 million Adjusted EBITDA (1) • $1. 67 Adjusted EPS (1) from continuing operations (1) Adjusted measures are non - GAAP financial metrics: Please see supplemental slides in appendix for GAAP to non - GAAP reconciliation 4

Business development underway Proposed acquisition of Forendo November 2021 Endometriosis Affects up to 170 million patients , or up to 10% of women of reproductive age Licensing of investigational ebopiprant July 2021 Pre - term labor 15 million babies (11.1% of all live births) born pre - term every year (1) Acquisition of Alydia Health/JADA System June 2021 Postpartum hemorrhage O ne of the most common complications of birth, requiring pharmacologic treatment in up to 10% of mothers (2) (1) WHO Key Facts, 2018: https://www.who.int/news - room/fact - sheets/detail/preterm - birth (2) Widmer M et al. "Heat - Stable Carbetocin versus Oxytocin to Prevent Hemorrhage after Vaginal Birth." N Engl J Med 2018; 379:743 - 752 5 ®

Number of products 11 5 49 Women’s Health Biosimilars Established Brands Broad and diverse portfolio 6 ® Œ

Geographic revenue performance $ mil Q3 - 21 Q3 - 20 Actual VPY Ex FX VPY Europe and Canada 410 426 (4)% (7)% United States 346 371 (7)% (7)% Asia Pacific and Japan 287 354 (19)% (19)% China 252 225 12% 4% Latin America, Middle East, Russia and Africa 238 228 4% 3% Other (1) 67 9 NM NM Revenue 1,600 1,613 (1)% (3)% (1) Primarily reflects manufacturing sales to Merck and third parties for current and prior periods and allocated amounts from re ven ue hedging activities through the date of Separation ~ 75% of sales generated ex - US 7

~70 ~60 ~20 ~20 ~75 ~50 ~35 LOE Q3 2020 China VBP COVID - 19 Volume FX Q3 2021 1,613 1,600 - 1% reported - 3% ex - FX $ mil Other* Price (*) Other Includes manufacturing sales to Merck and third parties Q3 Revenue bridge 8

Women’s Health Women’s Health Revenues $ mil Q3 - 21 Q3 - 20 Act VPY Ex FX VPY 2021 YTD 2020 YTD Act VPY Ex FX VPY N explanon ® 175 189 (7)% (8)% 543 515 5% 4% F ollistim ® 61 50 21% 18% 178 135 31% 26% N uvaRing ® 49 58 (16)% (17)% 147 184 (20)% (22)% Ganirelix Acetate 25 25 (2)% (5)% 85 55 53% 46% Cerazette Œ 18 18 1% (2)% 53 51 3% — % Other 53 84 (36)% (37)% 191 224 (14)% (16)% Women's Health 381 424 (10)% (11)% 1,197 1,164 3% 1% 9 • Nexplanon ® lapping strong Q3 2020 comp; double digit Q4 growth expected • Executing on BD strategy in WH • Strong growth in fertility

Biosimilars Biosimilars Revenues $ mil Q3 - 21 Q3 - 20 Act VPY Ex FX VPY 2021 YTD 2020 YTD Act VPY Ex FX VPY Renflexis ® 54 38 44% 43% 136 96 41% 39% Ontruzant ® 56 37 48% 47% 101 78 29% 24% Brenzys Œ 14 23 (40)% (42)% 35 52 (33)% (38)% Other 16 1 NM NM 34 1 NM NM Biosimilars 140 99 4 1 % 39% 306 227 35% 30% 10 • Renflexis ® – continues to grow 4 years post launch • Ontruzant ® – timing related favorability • Hadlima Œ – launched ex - US in Q2

Established Brands Revenue up/down Established brands Revenues $ mil Q3 - 21 Q3 - 20 Act VPY Ex FX VPY 2021 YTD 2020 YTD Act VPY Ex FX VPY Cardiovascular 397 439 (9)% (11)% 1,217 1,437 (15)% (20)% Respiratory 250 239 5% 3% 737 878 (16)% (19)% Non - Opioid P ain Bone & Derm. 224 221 1% (2)% 621 634 (2)% (6)% Other 156 189 (18)% (21)% 455 529 (14)% (18)% Total Est. Brands 1,027 1,088 (6)% (8)% 3,030 3,478 (13)% (17)% 11 • Limited LOE headwind s going forward • China retail growth up 20% helping to offset VBP • Volume excluding the impact of LOE is flat to 2020

Q3 and YTD 2021 $ mil (except EPS) Q3 - 21 Q3 - 20 Actual VPY 2021 YTD 2020 YTD Actual VPY Revenue 1,600 1,613 (1)% 4,701 4,919 (4)% Cost of Goods Sold 609 535 14% 1,783 1,533 16% Gross profit 991 1,078 (8)% 2,918 3,386 (14)% Gross margin 61.9% 66.8% 62.1% 68.8% Non - GAAP Adjusted Gross profit (1) 1,038 1,106 (6)% 3,022 3,465 (13)% N on - GAAP Adjusted Gross margin 64.9% 68.6% 64.3% 70.4% Selling, general, and administrative 388 321 21% 1,186 922 29% Research and development 111 54 106% 254 150 69% Adjusted EBITDA, continuing operations (2,3) 636 751 (15)% 1,829 2,439 (25)% Adjusted EBITDA margin 39.8% 46.6% 38.9% 49.6% Net income, continuing operations (3,4) 323 560 (42)% 1,149 1,880 (39)% Diluted EPS 1.27 2.21 (4 3 )% 4.52 7.42 (39)% Non - GAAP Adjusted net income, continuing operations (3 - 4) 424 604 (30)% 1,312 2,028 (35)% Non - GAAP Adjusted diluted EPS 1.67 2.38 (30)% 5.17 8.00 (35)% (1) See Slide 1 9 of this presentation for a reconciliation of Gross Profit to Adjusted Gross Profit (2) See Slides 20 and 21 of this presentation for a reconciliation of EBITDA and Adjusted EBITDA measures (3) Discontinued operations includes Merck Retained Products (4) See Slides 2 2 and 2 3 of this presentation for a reconciliation of Net Income from continuing operations to Adjusted net income from continuing ope ra tions

3 rd Quarter Balance Sheet/Cash Flow and Metrics September 30, 2021 Cash and Cash Equivalents $1,008 Gross Debt 9,298 Net Debt 8,290 Q2 YTD Q3 YTD Net Cash Provided by Operating Activities 1,745 2,113 Capital Expenditures 97 133 Free Cash Flow 1,648 1,980 13 $ mil Between June 30, 2021, and Sept 30, 2021, the company incurred ~$55m and ~$10m in spin related, one - time costs in cash from oper ating activities and capital expenditures, respectively

Revenue drivers consistent with prior guidance (0.3) – (0.4) (0.2) (0.1) – (0.2) 0.0 +0.1 - +0.2 +0.2 FX impact (2) $6.6 (1) 2020 Actuals LOE COVID - 19 Price Performance 2021 E $6.2 – $6.3 (1) China VBP (1) Reflects full - year pro forma revenue for both 2020 & 2021 including other revenues, mainly manufacturing supply sales (2) Based on YTD performance and current spot rates $billions 14

Affirming full year 2021 proforma guidance Non - GAAP, proforma as if OGN was standalone Jan 1, 2021 Prior Guidance Revised Guidance November 11, 2021 Revenue $6.1B - $6.4B $6.2B - $6.3B Gross Margin (*) Low to mid - 60% range No change SG&A as % of revenue (*) Mid - 20% range No change R&D as % of revenue (*) Mid - single digit No change Adjusted EBITDA margin 36.0% - 38.0% 36.5% - 37.5% Interest expense ~$400M No change Depreciation (*) $100 - $115M No change Effective non - GAAP tax rate 17.5% - 19.5% No change Shares outstanding ~254M, fully diluted No change 15 (*) Guidance provided in connection with the spin - off and unlikely to be a recurring component of the company’s annual guidance

Q&A

Appendix

Third quarter and YTD revenue $ mil Q3 - 21 Q3 - 20 Actual VPY Ex FX VPY 2021 YTD 2020 YTD Actual VPY Ex FX VPY Women’s Health 381 424 (10)% (11)% 1,197 1,164 3% 1% Biosimilars 140 99 4 1 % 39% 306 227 35% 30% Est. Brands 1,027 1,088 (6)% (8)% 3,030 3,478 (13)% (17)% Other (1) 52 2 NM NM 168 50 NM NM Total Revenue 1,600 1,613 (1)% (3)% 4,701 4,919 (4)% (8)% 18 (1) Primarily reflects manufacturing sales to Merck and third parties for current and prior periods and allocated amounts from re ven ue hedging activities through the date of Separation.

Gross margin reconciliation 19 $ mil Q3 - 21 Q3 - 20 2021 YTD 2020 YTD Revenue 1,600 1,613 4,701 4,919 Cost of Goods Sold 609 535 1,783 1,533 Gross Profit 991 1,078 2,918 3,386 Gross Margin 61.9% 66.8% 62.1% 68.8% Amortization 27 23 69 65 One - time costs (1) 17 — 27 — Stock - based compensation 3 5 8 14 Non - GAAP Adjusted Gross Profit (2) 1,038 1,106 3,022 3,465 Non - GAAP Adjusted Gross Margin 64.9% 68.6% 64.3% 70.4% (1) One - time costs primarily include inventory discards related to separation re - labeling and other costs to stand up the Company (2) Non - GAAP Adjusted Gross Profit is calculated by excluding amortization, one - time costs, and the portion of stock - based compensat ion expense allocated to Cost of Goods Sold

Net Income to Adjusted EBITDA reconciliation $ mil Q3 - 21 Q3 - 20 Net income from continuing operations before income tax 389 681 Depreciation 25 17 Amortization (1) 27 23 Interest expense 98 — EBITDA 539 721 Restructuring costs 1 12 One - time costs (2) 56 7 Acquired in - process research and development (3) 25 — Stock - based compensation 15 11 Adjusted EBITDA 636 751 Adjusted EBITDA margin 39.8% 46.6% (1) Amortization in all periods is included in Cost of goods sold (2) One - time costs primarily include cost incurred in connection with the spin - off of Organon. For the three months ended September 30, 2021, approximately $35 million of the one - time costs are recorded in Selling, general and administrative expenses, and approximately $17 million are recorded in Cost of goods sold. For the three months ended Septemb er 30, 2020, $7 million of the one - time costs are classified in Selling, general and administrative expenses (3) Costs represent upfront licensing payment associated with ObsEva of $25 million during the third quarter 2021, which was reco rde d in Research and development expense

Net Income to Adjusted EBITDA reconciliation $ mil 2021 YTD 2020 YTD Net income from continuing operations before income tax 1,293 2,227 Depreciation 64 42 Amortization (1) 69 65 Interest expense 160 — EBITDA 1,586 2,334 Restructuring costs 3 43 One - time costs (2) 171 30 Acquired in - process research and development (3) 25 — Stock - based compensation 44 32 Adjusted EBITDA 1,829 2,439 Adjusted EBITDA margin 38.9% 49.6% (1) Amortization in all periods is included in Cost of goods sold (2) One - time costs primarily include cost incurred in connection with the spin - off of Organon as well as $23 million of costs incurr ed in June 2021 pertaining to the Alydia acquisition. For the nine months ended September 30, 2021, approximately $139 million of the one - time costs are recorded in Selling, general and administrative expenses, and approxi mately $27 million are recorded in Cost of goods sold. For the nine months ended September 30, 2020, $30 million of the one - time costs are classified in Selling, general and administrative expenses (3) Costs represent upfront licensing payment associated with ObsEva of $25 million during the third quarter 2021, which was reco rde d in Research and development expense

Net Income to Adjusted Net Income reconciliation $ mil (except EPS) Q3 - 21 Q3 - 20 Net income from continuing operations before income tax 389 681 Amortization (1) 27 23 Restructuring costs 1 12 One - time costs (2) 56 7 Acquired in - process research and development (3) 25 — Stock - based compensation 15 11 Total Adjustments 124 53 Non - GAAP pre - tax income from continuing operations 513 734 Taxes on income as reported in accordance with GAAP 66 121 Tax benefit on adjustments 23 9 Tax benefit on GAAP - only discrete items — — Non - GAAP adjusted taxes on income 89 130 Non - GAAP adjusted net income, continuing operations 424 604 Non - GAAP adjusted net income, continuing operations per diluted share 1.67 2.38 (1) Amortization in all periods is included in Cost of goods sold (2) One - time costs primarily include cost incurred in connection with the spin - off of Organon. For the three months ended September 30, 2021, approximately $35 million of the one - time costs are recorded in Selling, general and administrative expenses, and approximately $17 million are recorded in Cost of goods sold. For the three months ended September 30, 2020, $7 mi llion of the one - time costs are classified in Selling, general and administrative expenses (3) Costs represent upfront licensing payment associated with ObsEva of $25 million during the third quarter 2021, which was reco rde d in Research and development expense

Net Income to Adjusted Net Income reconciliation $ mil (except EPS) 2021 YTD 2020 YTD Net income from continuing operations before income tax 1,293 2,227 Amortization (1) 69 65 Restructuring costs 3 43 One - time costs (2) 171 30 Acquired in - process research and development (3) 25 — Stock - based compensation 44 32 Total Adjustments 312 170 Non - GAAP pre - tax income from continuing operations 1,605 2,397 Taxes on income as reported in accordance with GAAP 144 347 Tax benefit on adjustments 58 22 Tax benefit on GAAP - only discrete items (4) 91 — Non - GAAP adjusted taxes on income 293 369 Non - GAAP adjusted net income, continuing operations 1,312 2,028 Non - GAAP adjusted net income, continuing operations per diluted share 5.17 8.00 (1) Amortization in all periods is included in Cost of goods sold (2) One - time costs primarily include cost incurred in connection with the spin - off of Organon as well as $23 million of costs incurr ed in June 2021 pertaining to the Alydia acquisition. For the nine months ended September 30, 2021, approximately $139 millio n of the one - time costs are recorded in Selling, general and administrative expenses, and approximately $27 million are recorded i n Cost of goods sold. For the nine months ended September 30, 2020, $30 million of the one - time costs are classified in Selling, general and administrative expenses (3) Costs represent upfront licensing payment associated with ObsEva of $25 million during the third quarter 2021, which was reco rde d in Research and development expense (4) For the three months ended June 30, 2021, the company recorded a tax benefit of approximately $70 million related to a portio n o f non - US step up in tax basis as a result of its separation from Merck