2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $42B | $49B | $59B | $60B | $64B |
Cost of Revenue | $14B | $14B | $17B | $16B | $12B |
Gross Profit | $28B | $35B | $42B | $44B | $52B |
Gross Profit % | 67% | 72% | 71% | 73% | 81% |
R&D Expenses | $13B | $12B | $14B | $31B | $18B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $7.1B | $12B | $15B | $365M | $17B |
Dep. & Amort. | $3.6B | $3.2B | $3.9B | $3.9B | $4.5B |
Def. Tax | -$668M | $187M | -$1.6B | -$1.9B | -$1.2B |
Stock Comp. | $441M | $479M | $541M | $645M | $761M |
Chg. in WC | -$4.6B | -$3.8B | -$2.8B | -$2.2B | -$3.7B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $8.1B | $8.1B | $13B | $6.8B | $13B |
ST Investments | $1M | $0 | $498M | $252M | $447M |
Cash & ST Inv. | $8.1B | $8.1B | $13B | $7.1B | $14B |
Receivables | $7.2B | $9.2B | $9.5B | $10B | $10B |
Inventory | $6.3B | $6B | $5.9B | $6.4B | $6.1B |
Merck delivered on its 2024 guidance, achieving 4% organic sales growth in Q4, with strong contributions from Healthcare (+7%), Life Science (+2%), and Electronics (+2%).
The company proposed a stable dividend of $2.2 per share and provided quantitative guidance for 2025, forecasting group revenues of €21.5–22.9 billion and EBITDA pre of €6.1–6.6 billion, with organic sales growth expected between +3% and +6%.
Life Science aims to reaccelerate growth in 2025, driven by Process Solutions, with anticipated organic sales growth of +2% to +7% and EBITDA pre growth of +2% to +9%.
Healthcare showed strong performance in 2024, with oncology leading at +13% organic growth; the segment is expected to grow organically by +1% to +5% in 2025, supported by internal and external innovation.
Electronics benefited from AI-driven demand in semiconductor solutions, achieving 5% organic growth in 2024; the segment is forecasted to grow organically by +2% to +6% in 2025, with continued strength in advanced nodes and AI-related materials.