Spreadsheet: 57a68d55-e356-45b2-bf46-dcdf816c7b6f
Sheet: Growth Rates w. operational2

 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | REPORTED SALES vs. PRIOR PERIOD ($[NAME])
 |  |  |  |  |  |  | THIRD QUARTER |  |  |  |  |  |  | NINE MONTHS
 |  |  |  |  |  |  |  |  | % Change |  |  |  |  |  |  | % Change
 |  |  |  |  |  |  | 2009 | 2008 | Reported | Operational (1) | Currency |  |  | 2009 | 2008 | Reported | Operational (1) | Currency
 |  | CONSUMER SEGMENT (2)
R10124 |  | SKIN CARE
 |  | US |  |  |  |  | 370 | 358 | 0.034 | 0.034 | 0 |  |  | 1204 | 1119 | 0.076 | 0.076 | 0
 |  | Intl |  |  |  |  | 472 | 500 | -0.056 | -0.001000000000000001 | -0.055 |  |  | 1313 | 1418 | -0.074 | 0.03 | -0.104
 |  | WW |  |  |  |  | 842 | 858 | -0.019 | 0.013 | -0.032 |  |  | 2517 | 2537 | -0.008 | 0.05 | -0.058
R10111 |  | BABY CARE
 |  | US |  |  |  |  | 102 | 114 | -0.105 | -0.105 | 0 |  |  | 308 | 340 | -0.094 | -0.094 | 0
 |  | Intl |  |  |  |  | 442 | 472 | -0.064 | -0.006999999999999999 | -0.057 |  |  | 1233 | 1351 | -0.087 | 0.007000000000000006 | -0.094
 |  | WW |  |  |  |  | 544 | 586 | -0.072 | -0.026 | -0.046 |  |  | 1541 | 1691 | -0.089 | -0.014 | -0.075
[NAME] |  | ORAL CARE
 |  | US |  |  |  |  | 187 | 204 | -0.083 | -0.083 | 0 |  |  | 549 | 588 | -0.066 | -0.066 | 0
 |  | Intl |  |  |  |  | 223 | 230 | -0.03 | 0.048 | -0.078 |  |  | 612 | 640 | -0.044 | 0.083 | -0.127
 |  | WW |  |  |  |  | 410 | 434 | -0.055 | -0.01400000000000001 | -0.04099999999999999 |  |  | 1161 | 1228 | -0.055 | 0.011 | -0.066
OTC |  | OTC/NUTRITIONALS
C00026 |  | US |  |  |  |  | 732 | 778 | -0.059 | -0.059 | 0 |  |  | 2137 | 2299 | -0.07 | -0.07 | 0
Nutritionals |  | Intl |  |  |  |  | 666 | 661 | 0.008 | 0.08044165272807444 | -0.07244165272807444 |  |  | 1919 | 2139 | -0.103 | 0.01835768087595613 | -0.1213576808759561
C00710 |  | WW |  |  |  |  | 1398 | 1439 | -0.028 | 0.005000000000000001 | -0.033 |  |  | 4056 | 4438 | -0.086 | -0.028 | -0.058
C00159 |  | WOMEN'S HEALTH
 |  | US |  |  |  |  | 142 | 164 | -0.134 | -0.134 | 0 |  |  | 443 | 470 | -0.057 | -0.057 | 0
 |  | Intl |  |  |  |  | 360 | 346 | 0.04 | 0.117 | -0.077 |  |  | 963 | 1005 | -0.042 | 0.07200000000000001 | -0.114
 |  | WW |  |  |  |  | 502 | 510 | -0.016 | 0.036 | -0.052 |  |  | 1406 | 1475 | -0.047 | 0.031 | -0.078
 |  | WOUND CARE / OTHER
 |  | US |  |  |  |  | 158 | 151 | 0.046 | 0.046 | 0 |  |  | 484 | 466 | 0.039 | 0.039 | 0
 |  | Intl |  |  |  |  | 135 | 121 | 0.116 | 0.1796968770730068 | -0.06369687707300681 |  |  | 389 | 364 | 0.069 | 0.1879363409459422 | -0.1189363409459422
 |  | WW |  |  |  |  | 293 | 272 | 0.077 | 0.105 | -0.028 |  |  | 873 | 830 | 0.052 | 0.105 | -0.053
CC3999 |  | TOTAL CONSUMER
 |  | US |  |  |  |  | 1691 | 1769 | -0.044 | -0.044 | 0 |  |  | 5125 | 5282 | -0.03 | -0.03 | 0
 |  | Intl |  |  |  |  | 2298 | 2330 | -0.014 | 0.052 | -0.066 |  |  | 6429 | 6917 | -0.071 | 0.04099999999999999 | -0.112
 |  | WW |  |  |  |  | 3989 | 4099 | -0.027 | 0.011 | -0.038 |  |  | 11554 | 12199 | -0.053 | 0.01 | -0.063
 |  | * See footnotes on page 3
 |  | PHARMACEUTICAL SEGMENT  (2)
 |  | ACIPHEX/PARIET
 |  | US |  |  |  |  | 131 | 130 | 0.008 | 0.008 | 0 |  |  | 397 | 399 | -0.005 | -0.005 | 0
 |  | Intl |  |  |  |  | 130 | 152 | -0.145 | -0.09 | -0.055 |  |  | 387 | 485 | -0.202 | -0.09300000000000001 | -0.109
 |  | WW |  |  |  |  | 261 | 282 | -0.074 | -0.044 | -0.03 |  |  | 784 | 884 | -0.113 | -0.05300000000000001 | -0.06
 |  | CONCERTA
 |  | US |  |  |  |  | 205 | 190 | 0.079 | 0.079 | 0 |  |  | 707 | 622 | 0.137 | 0.137 | 0
 |  | Intl |  |  |  |  | 79 | 208 | -0.62 | -0.592 | -0.028 |  |  | 238 | 345 | -0.31 | -0.208 | -0.102
 |  | WW |  |  |  |  | 284 | 398 | -0.286 | -0.272 | -0.014 |  |  | 945 | 967 | -0.023 | 0.013 | -0.036
 |  | DURAGESIC/FENTANYL TRANSDERMAL
 |  | US |  |  |  |  | 38 | 54 | -0.296 | -0.296 | 0 |  |  | 163 | 199 | -0.181 | -0.181 | 0
 |  | Intl |  |  |  |  | 168 | 205 | -0.18 | -0.152 | -0.028 |  |  | 492 | 565 | -0.129 | -0.04300000000000001 | -0.086
 |  | WW |  |  |  |  | 206 | 259 | -0.205 | -0.183 | -0.022 |  |  | 655 | 764 | -0.143 | -0.07999999999999999 | -0.063
 |  | LEVAQUIN/FLOXIN
 |  | US |  |  |  |  | 294 | 313 | -0.061 | -0.061 | 0 |  |  | 1045 | 1117 | -0.064 | -0.064 | 0
 |  | Intl |  |  |  |  | 17 | 20 | -0.15 | 0.003000000000000003 | -0.153 |  |  | 53 | 63 | -0.159 | 0.01399999999999996 | -0.173
 |  | WW |  |  |  |  | 311 | 333 | -0.066 | -0.057 | -0.009000000000000001 |  |  | 1098 | 1180 | -0.069 | -0.06 | -0.009000000000000001
 |  | PROCRIT/EXPREX
 |  | US |  |  |  |  | 299 | 334 | -0.105 | -0.105 | 0 |  |  | 950 | 1014 | -0.063 | -0.063 | 0
 |  | Intl |  |  |  |  | 243 | 285 | -0.147 | -0.096 | -0.051 |  |  | 719 | 886 | -0.188 | -0.09 | -0.098
 |  | WW |  |  |  |  | 542 | 619 | -0.124 | -0.1 | -0.024 |  |  | 1669 | 1900 | -0.122 | -0.076 | -0.046
 |  | RAZADYNE/REMINYL
 |  | US |  |  |  |  | 1 | 31 | -0.968 | -0.968 | 0 |  |  | 30 | 123 | -0.756 | -0.756 | 0
 |  | Intl |  |  |  |  | 96 | 107 | -0.103 | -0.03799999999999999 | -0.065 |  |  | 275 | 316 | -0.13 | -0.012 | -0.118
 |  | WW |  |  |  |  | 97 | 138 | -0.297 | -0.247 | -0.05 |  |  | 305 | 439 | -0.305 | -0.22 | -0.085
 |  | REMICADE
 |  | US |  |  |  |  | 822 | 778 | 0.057 | 0.057 | 0 |  |  | 2330 | 2138 | 0.09 | 0.09 | 0
 |  | US Exports (4) |  |  |  |  | 208 | 198 | 0.051 | 0.051 | 0 |  |  | 821 | 718 | 0.143 | 0.143 | 0
 |  | Intl |  |  |  |  | 6 | 2 | 2 | 1.987 | 0.013 |  |  | 15 | 6 | 1.5 | 1.458 | 0.042
 |  | WW |  |  |  |  | 1036 | 978 | 0.059 | 0.059 | 0 |  |  | 3166 | 2862 | 0.106 | 0.106 | 0
 |  | RISPERDAL/RISPERIDONE
 |  | US |  |  |  |  | 35 | 122 | -0.713 | -0.713 | 0 |  |  | 223 | 1196 | -0.814 | -0.814 | 0
 |  | Intl |  |  |  |  | 157 | 198 | -0.207 | -0.214 | 0.006999999999999999 |  |  | 483 | 645 | -0.251 | -0.213 | -0.038
 |  | WW |  |  |  |  | 192 | 320 | -0.4 | -0.404 | 0.004 |  |  | 706 | 1841 | -0.617 | -0.604 | -0.013
 |  | RISPERDAL CONSTA
 |  | US |  |  |  |  | 129 | 118 | 0.093 | 0.093 | 0 |  |  | 386 | 339 | 0.139 | 0.139 | 0
 |  | Intl |  |  |  |  | 224 | 220 | 0.018 | 0.102 | -0.084 |  |  | 640 | 651 | -0.017 | 0.126 | -0.143
 |  | WW |  |  |  |  | 353 | 338 | 0.044 | 0.099 | -0.055 |  |  | 1026 | 990 | 0.036 | 0.13 | -0.094
 |  | TOPAMAX
 |  | US |  |  |  |  | 72 | 606 | -0.881 | -0.881 | 0 |  |  | 642 | 1674 | -0.616 | -0.616 | 0
 |  | Intl |  |  |  |  | 103 | 122 | -0.156 | -0.079 | -0.077 |  |  | 317 | 377 | -0.159 | -0.035 | -0.124
 |  | WW |  |  |  |  | 175 | 728 | -0.76 | -0.747 | -0.013 |  |  | 959 | 2051 | -0.532 | -0.509 | -0.023
 |  | VELCADE
 |  | US |  |  |  |  | 0 | 1 | -1 | -1 | 0 |  |  | 0 | 4 | -1 | -1 | 0
 |  | Intl |  |  |  |  | 231 | 189 | 0.222 | 0.311 | -0.08900000000000001 |  |  | 652 | 575 | 0.134 | 0.267 | -0.133
 |  | WW |  |  |  |  | 231 | 190 | 0.216 | 0.305 | -0.08900000000000001 |  |  | 652 | 579 | 0.126 | 0.258 | -0.132
 |  | OTHER
 |  | US |  |  |  |  | 623 | 663 | -0.06 | -0.06 | 0 |  |  | 2009 | 1858 | 0.081 | 0.081 | 0
 |  | Intl |  |  |  |  | 938 | 867 | 0.082 | 0.1360230477230302 | -0.05402304772303021 |  |  | 2553 | 2567 | -0.005 | 0.09201010744475206 | -0.09701010744475207
 |  | WW |  |  |  |  | 1561 | 1530 | 0.02 | 0.05061306037638379 | -0.03061306037638379 |  |  | 4562 | 4425 | 0.031 | 0.088 | -0.057
 |  | TOTAL PHARMACEUTICAL
 |  | US |  |  |  |  | 2857 | 3538 | -0.192 | -0.192 | 0 |  |  | 9703 | 11401 | -0.149 | -0.149 | 0
 |  | Intl |  |  |  |  | 2392 | 2575 | -0.071 | -0.01899999999999999 | -0.052 |  |  | 6824 | 7481 | -0.088 | 0.014 | -0.102
 |  | WW |  |  |  |  | 5249 | 6113 | -0.141 | -0.119 | -0.022 |  |  | 16527 | 18882 | -0.125 | -0.08499999999999999 | -0.04
 |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME] | [NAME]
 |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME] | [NAME]
 |  | MAJOR NEW PHARM PRODUCTS (5)
 |  | PREZISTA
 |  | US |  |  |  |  | 78 | 34 | 1.294 | 1.294 | 0 |  |  | 215 | 109 | 0.972 | 0.972 | 0
 |  | Intl |  |  |  |  | 73 | 45 | 0.622 | 0.77 | -0.148 |  |  | 198 | 132 | 0.5 | 0.7 | -0.2
 |  | WW |  |  |  |  | 151 | 79 | 0.9109999999999999 | 0.995 | -0.084 |  |  | 413 | 241 | 0.7140000000000001 | 0.8230000000000001 | -0.109
 |  | INVEGA
 |  | US |  |  |  |  | 61 | 73 | -0.164 | -0.164 | 0 |  |  | 194 | 192 | 0.01 | 0.01 | 0
 |  | Intl |  |  |  |  | 36 | 16 | 1.25 | 1.425 | -0.175 |  |  | 93 | 39 | 1.385 | 1.681 | -0.296
 |  | WW |  |  |  |  | 97 | 89 | 0.09 | 0.123 | -0.033 |  |  | 287 | 231 | 0.242 | 0.292 | -0.05
 |  | * See footnotes on page 3
 |  | MEDICAL DEVICES AND DIAG   (2) (3)
M00585 |  | CORDIS (6)
 |  | US |  |  |  |  | 233 | 259 | -0.1 | -0.1 | 0 |  |  | 731 | 929 | -0.213 | -0.213 | 0
 |  | Intl |  |  |  |  | 407 | 431 | -0.056 | -0.046 | -0.01 |  |  | 1251 | 1375 | -0.09 | -0.039 | -0.051
 |  | WW |  |  |  |  | 640 | 690 | -0.072 | -0.06599999999999999 | -0.006 |  |  | 1982 | 2304 | -0.14 | -0.109 | -0.031
M00550 |  | DEPUY
 |  | US |  |  |  |  | 740 | 698 | 0.06 | 0.06 | 0 |  |  | 2268 | 2129 | 0.065 | 0.065 | 0
 |  | Intl |  |  |  |  | 544 | 533 | 0.021 | 0.076 | -0.055 |  |  | 1631 | 1717 | -0.05 | 0.06799999999999999 | -0.118
 |  | WW |  |  |  |  | 1284 | 1231 | 0.043 | 0.067 | -0.024 |  |  | 3899 | 3846 | 0.014 | 0.067 | -0.053
M00630 |  | DIABETES CARE
 |  | US |  |  |  |  | 332 | 349 | -0.049 | -0.049 | 0 |  |  | 908 | 990 | -0.083 | -0.083 | 0
 |  | Intl |  |  |  |  | 302 | 318 | -0.05 | -0.004000000000000004 | -0.046 |  |  | 877 | 966 | -0.092 | 0.002000000000000002 | -0.094
 |  | WW |  |  |  |  | 634 | 667 | -0.049 | -0.027 | -0.022 |  |  | 1785 | 1956 | -0.087 | -0.04099999999999999 | -0.046
M07904 |  | ETHICON
 |  | US |  |  |  |  | 439 | 372 | 0.18 | 0.18 | 0 |  |  | 1296 | 1087 | 0.192 | 0.192 | 0
 |  | Intl |  |  |  |  | 580 | 585 | -0.009 | 0.038 | -0.047 |  |  | 1717 | 1835 | -0.064 | 0.036 | -0.1
 |  | WW |  |  |  |  | 1019 | 957 | 0.065 | 0.094 | -0.029 |  |  | 3013 | 2922 | 0.031 | 0.093 | -0.062
M00501 |  | ETHICON ENDO-SURGERY
 |  | US |  |  |  |  | 499 | 473 | 0.055 | 0.055 | 0 |  |  | 1442 | 1386 | 0.04 | 0.04 | 0
 |  | Intl |  |  |  |  | 607 | 569 | 0.067 | 0.109 | -0.042 |  |  | 1794 | 1783 | 0.006 | 0.106 | -0.1
 |  | WW |  |  |  |  | 1106 | 1042 | 0.061 | 0.08399999999999999 | -0.023 |  |  | 3236 | 3169 | 0.021 | 0.077 | -0.05599999999999999
M00295 |  | ORTHO-CLINICAL DIAGNOSTICS
 |  | US |  |  |  |  | 285 | 261 | 0.092 | 0.092 | 0 |  |  | 846 | 749 | 0.13 | 0.13 | 0
 |  | Intl |  |  |  |  | 216 | 209 | 0.033 | 0.07 | -0.037 |  |  | 616 | 640 | -0.038 | 0.04799999999999999 | -0.086
 |  | WW |  |  |  |  | 501 | 470 | 0.066 | 0.082 | -0.016 |  |  | 1462 | 1389 | 0.053 | 0.093 | -0.04
M01236 |  | VISION CARE
 |  | US |  |  |  |  | 238 | 236 | 0.008 | 0.008 | 0 |  |  | 703 | 689 | 0.02 | 0.02 | 0
 |  | Intl |  |  |  |  | 421 | 416 | 0.012 | -0.002 | 0.014 |  |  | 1185 | 1209 | -0.02 | 0.002999999999999999 | -0.023
 |  | WW |  |  |  |  | 659 | 652 | 0.011 | 0.001999999999999998 | 0.009000000000000001 |  |  | 1888 | 1898 | -0.005 | 0.008999999999999998 | -0.014
 |  | OTHER
 |  | US |  |  |  |  | 0 | 0 | 0 | 0 | 0 |  |  | 0 | 0 | 0 | 0 | 0
 |  | Intl |  |  |  |  | 0 | 0 | 0 | #[NAME]! | #[NAME]! |  |  | 0 | 0 | 0 | #[NAME]! | #[NAME]!
 |  | WW |  |  |  |  | 0 | 0 | 0 | 0 | 0 |  |  | 0 | 0 | 0 | #REF! | #REF!
MM9999 |  | TOTAL MEDICAL DEVICES AND DIAG
 |  | US |  |  |  |  | 2766 | 2648 | 0.045 | 0.045 | 0 |  |  | 8194 | 7959 | 0.03 | 0.03 | 0
 |  | Intl |  |  |  |  | 3077 | 3061 | 0.005 | 0.038 | -0.033 |  |  | 9071 | 9525 | -0.048 | 0.03700000000000001 | -0.085
 |  | WW |  |  |  |  | 5843 | 5709 | 0.023 | 0.041 | -0.018 |  |  | 17265 | 17484 | -0.013 | 0.033 | -0.046
 |  | (1) Operational growth excludes the effect of currency
 |  | (2) Select areas (unaudited)
 |  | (3) Prior year amounts have been reclassified to conform with current presentation
 |  | (4) For external purposes, reported as U.S. sales
 |  | (5) Included in Other
 |  | (6) Includes sales of Drug-Eluting Stents for Q3 2009 of $53, $158 and $211MM Domestic, International and [NAME] respectively
 |  | Includes sales of Drug-Eluting Stents for Q3 2008 of $97, $192 and $289MM Domestic, International and [NAME] respectively
 |  | Includes sales of Drug-Eluting Stents for September YTD 2009 of $189, $507 and $696MM Domestic, International and [NAME] respectively
 |  | Includes sales of Drug-Eluting Stents for September YTD 2008 of $433, $650 and $1,083MM  Domestic, International and [NAME] respectively