ST. LOUIS, Oct. 23, 2014 /PRNewswire/ --

HIGHLIGHTS:

Q3 2014 Results (all percentage changes are against the same period in 2013)


    --  Reported sales increased 4% to $690 million.  Organic sales growth was
        also 4%.
    --  By business unit, organic sales growth was 2% in Research, 10% in
        Applied and 4% in SAFC Commercial.
    --  Reported diluted EPS was $0.90 compared to $0.98 in Q3 2013.  Excluding
        costs related to restructuring and mergers and acquisitions, adjusted
        diluted EPS was $1.06 compared to $1.05 in Q3 2013.  Adjusted diluted
        EPS growth of 1% was led by 7% growth in adjusted operating income,
        partially offset by a higher tax rate than the same period last year.
    --  In September, the Company's Board of Directors approved a quarterly cash
        dividend of $0.23 per share to be paid on December 15, 2014, to
        shareholders of record on December 1, 2014.

First Nine Months of 2014 Results (all percentage changes are against the same period in 2013)


    --  Reported sales increased 3% to $2.08 billion.  Organic sales growth was
        also 3%.
    --  By business unit, organic sales growth was 1% in Research, 8% in Applied
        and 2% in SAFC Commercial.
    --  Reported diluted EPS was $3.06 compared to $2.98 in 2013.  Excluding
        costs related to restructuring and mergers and acquisitions, adjusted
        diluted EPS was $3.23 compared to $3.11 in 2013, an increase of 4%.
    --  Net cash provided by operating activities was $484 million compared to
        $486 million in 2013.  Free cash flow was $395 million compared to $411
        million in 2013.

CEO's STATEMENT:

Commenting on performance in the third quarter of 2014, President and CEO Rakesh Sachdev said, "I am pleased to report that all business units and geographic regions contributed to growth with all three of our business units posting the best organic sales growth of the year. During the quarter, we saw broad-based growth in our Research business unit with the best sales growth in the U.S. Academic segment since 2011 and continued double-digit sales growth in China. We launched many new products during the quarter including reagents and kits for life science research in areas such as bioactive small molecules, metabolomics, drug delivery, specialty materials and chemical synthesis. We continued to see strong double-digit sales growth in the Diagnostics & Testing segment of our Applied business unit and in the Life Science Services segment of our SAFC Commercial business unit. We also had another good quarter of year-over-year adjusted operating margin increase while continuing to invest in key long-term growth initiatives. We are bringing new SAFC manufacturing capacity on line in Irvine, Scotland (dry powder media) and in Madison, Wisconsin (high potency active pharmaceutical ingredients) and remain on track with our antibody-drug conjugate capacity expansion in St. Louis planned for next year."

"Earlier this month, we announced the acquisition of Cell Marque Corporation based in Rocklin, California. Once completed, this acquisition will strengthen our portfolio of antibody and IHC-staining reagents and kits for in vitro diagnostic customers. We expect this acquisition will close by the end of 2014 and be neutral to mildly accretive to 2015 EPS."

Mr. Sachdev continued, "On September 22, Sigma-Aldrich and Merck KGaA announced that the two companies have signed a definitive agreement under which Merck KGaA will acquire all outstanding Sigma-Aldrich shares for $140 in cash per common share, or approximately $17.0 billion. We are excited to join forces with Merck KGaA, Darmstadt, Germany, a distinguished industry leader, who shares our commitment to customers, employees and shareholders. The transaction, which is subject to shareholder approval, receipt of certain antitrust and government approvals and other customary closing conditions, is expected to be completed by mid-2015."

Q3 2014 AND FIRST NINE MONTHS 2014 RESULTS:

Reported sales for the third quarter of 2014 were $690 million, a 4% increase from the same quarter in 2013. Organic sales growth in the quarter was also 4%.

For the first nine months of 2014, reported sales were $2.08 billion, a 3% increase from the same period in 2013. Organic sales growth for the first nine months of 2014 was also 3%.

In the third quarter of 2014, reported sales of the Research business unit ($347 million in sales, 50% of overall sales) grew by 2% from the third quarter of 2013. Organic sales growth was also 2%. All segments (Academic, Pharma and Dealers) and geographies contributed to growth during the quarter. U.S. Academic sales growth was positive in the quarter, reversing a downward trend existing since 2011. Research sales growth in emerging markets was strong, led by double-digit growth in China.

Reported sales of the Applied business unit ($170 million in sales, 25% of overall sales) increased by 10% over the third quarter of 2013. Organic sales growth was also 10%. The increase in sales was driven by double-digit growth in the Diagnostics & Testing segment and solid growth in the Industrial segment, led by strong sales of analytical standards and air monitoring products as well as OEM sales initiatives for diagnostics products.

Reported sales of the SAFC Commercial business unit ($173 million in sales, 25% of overall sales) grew by 2% over the third quarter of 2013. Organic sales growth was 4%. Divestitures reduced reported sales by 2%. Growth was led by a double-digit sales increase in the Life Science Services segment and a mid-single digit sales increase in the Hitech segment.

Excluding restructuring and mergers and acquisitions costs, adjusted operating income in the third quarter of 2014 grew by $11 million over the same period last year. The adjusted operating income margin was 25.9%, an improvement of 60 basis points from the same period last year. Changes in foreign currency exchange rates reduced otherwise reported adjusted operating income margin by 40 basis points. Gross margin was 50.4%, an improvement of 10 basis points from the same period last year. Changes in foreign currency exchange rates reduced otherwise reported gross margin by 50 basis points.

The effective tax rate for the third quarter of 2014 was 29% as compared to 24% in the same period last year. The adjusted effective tax rate for the first nine months ended September 30, 2014, was 28% as compared to 26% in the same period in 2013. The higher tax rates in 2014 are primarily due to non-recurring benefits and increases in our uncertain tax positions. The non-recurring benefits consist of the expiration of the U.S. R&D tax credit in 2013 and a one-time benefit from a 2013 statutory tax rate change. These items were partially offset by favorable tax rates in foreign jurisdictions.

2014 OUTLOOK:

Given the announcement in September that Sigma-Aldrich and Merck KGaA have entered into a definitive merger agreement, the Company is no longer providing annual guidance. The Company will continue to provide commentary regarding the impact that fluctuations in currency exchange rates could have on results.

Prior guidance was based on foreign currency exchanges rates at June 30, 2014. Because of significant changes in foreign currency exchange rates occurring after that date, fourth quarter 2014 sales are expected to be approximately $25 to 30 million less than prior guidance, and fourth quarter 2014 adjusted fully diluted EPS is expected to be approximately $0.05 less than prior guidance.

OTHER INFORMATION:

Cash Flow and Debt: For the first nine months of 2014, net cash provided by operating activities was $484 million compared to $486 million in the same period in 2013. Capital expenditures were $89 million as compared to $75 million in the same period in 2013. Free cash flow was $395 million as compared to $411 million in the same period in 2013. The Company's debt to capital ratio was 9% at September 30, 2014, compared to 11% at December 31, 2013.

Share Repurchases: The Company did not repurchase shares in the third quarter of 2014. During the first nine months of 2014, the Company repurchased approximately 900,000 shares for approximately $85 million. There were approximately 119 million shares outstanding at September 30, 2014.

Conference Call Information: In light of the announced transaction with Merck KGaA, The Company will no longer hold conference calls for its quarterly and annual earnings. The transaction, which is expected to close in mid-2015, is subject to Sigma-Aldrich shareholder approval and other customary closing conditions, including regulatory approvals.

Cautionary Statement: This release contains forward-looking statements. Such statements involve risk and uncertainty, including financial and business environment risks and projections. Such statements include those preceded or followed by, or including the words, "expect," "expected," "could," "approximately," "likely," "will," or similar expressions, and other statements contained herein regarding matters that are not historical facts. Additionally, this release contains forward-looking statements relating to certain acquisitions and transactions, future performance, goals, strategic actions and initiatives and similar intentions and beliefs, including, without limitation, statements with respect to the Company's expectations, goals, beliefs, intentions and the like regarding future sales, earnings, return on equity, return on invested capital, cost savings, process improvements, free cash flow, share repurchases, capital expenditures, acquisitions and other matters. These statements are based on assumptions regarding the Company's operations, investments and acquisitions and conditions in the markets the Company serves. While the Company believes these statements are reasonable, such statements are subject to risks and uncertainties, including, among others, certain economic, political and technological factors. Actual results could differ materially from those stated or implied in this release, due to, but not limited to, such factors as (1) successfully completing our proposed merger with Merck KGaA, which is dependent upon and/or may be affected by a number of factors, including, with limitation, (i) the receipt of shareholder approval for the transaction and (ii) the timely receipt of the regulatory approvals required for the transaction, (2) potential disruption to our business occurring during the period between the announcement of the Merger Agreement and the closing of the transaction, (3) global economic conditions and other factors affecting the creditworthiness of our customers around the world, (4) changes in pricing and the competitive environment and the global demand for the Company's products, (5) changes in foreign currency exchange rates, (6) changes in research funding and the success of research and development activities, (7) failure of planned sales initiatives in our Research, Applied and SAFC Commercial business units and global supply chain efficiency improvements, (8) dependence on uninterrupted manufacturing operations and a global supply chain, (9) changes in the regulatory environment in which the Company operates, (10) changes in worldwide tax rates or tax benefits from domestic and international operations, including the matters described in Note 12 - Income Taxes, to the Company's consolidated financial statements included in Item 8 of Part II of the Company's Annual Report on Form 10-K for the year ended December 31, 2013 (the "10-K"), (11) exposure to litigation including product liability claims, (12) the ability to maintain adequate quality standards, (13) reliance on third party package delivery services, (14) an unanticipated increase in interest rates, (15) other changes in the business environment in which the Company operates, (16) acquisitions or divestitures of businesses, (17) the amount of restructuring charges, if any and (18) the outcome of the outstanding matters described in Note 14 - Contingent Liabilities and Commitments to the Company's consolidated financial statements included in Item 8 of Part II of the 10-K. A further discussion of the Company's risk factors can be found in Item 1A of Part I of the 10-K. The Company does not undertake any obligation to update these forward-looking statements.

About Sigma-Aldrich: Sigma-Aldrich, headquartered in St. Louis, Missouri, is a leading Life Science and Technology company whose biochemical and organic chemical products, kits and services are used in scientific research, including genomic and proteomic research, biotechnology, pharmaceutical development, the diagnosis of disease and as key components in pharmaceutical, diagnostics and high technology manufacturing. Sigma-Aldrich customers include more than one million scientists and technologists in life science companies, university and government institutions, hospitals and a wide range of industrial companies. The Company operates in 37 countries and has more than 9,000 employees whose objective is to provide excellent service worldwide. Sigma-Aldrich is committed to accelerating customer success through innovation and leadership in Life Science, Technology and Service. For more information about Sigma-Aldrich, please visit its website at www.sigma-aldrich.com.

Non-GAAP Financial Measures: The Company supplements its disclosures made in accordance with accounting principles generally accepted in the United States (U.S. GAAP) with certain non-GAAP financial measures. The Company does not, and does not suggest investors should, consider such non-GAAP financial measures in isolation from, or as a substitute for, GAAP financial information. These non-GAAP measures may not be consistent with the presentation by other companies inside or outside of the Company's industry. Whenever the Company uses such non-GAAP measures, it provides a reconciliation of such measures to the most closely applicable GAAP measure. See the Supplemental Financial Information on pages 11 and 12 of this release for these reconciliations.

With approximately 60% of sales denominated in currencies other than the U.S. dollar, management uses currency adjusted sales growth when analyzing Company performance, and believes it is useful as well to investors to judge the Company's performance. Organic sales growth data presented in this release excludes currency and acquisition/divestiture impacts. The Company calculates the impact of changes in foreign currency exchange rates by multiplying current period activity by the difference between current period exchange rates and prior period exchange rates. The result is the defined impact of "changes in foreign currency exchange rates." While we are able to report past currency impacts, we are unable to estimate changes that may occur later in 2014 to applicable exchange rates. Any significant changes in currency exchange rates would likely have a significant impact on reported growth rates due to the volume of sales denominated in foreign currencies.

Management also uses the following non-GAAP measures to judge its performance and ability to pursue opportunities that enhance shareholder value: adjusted net income, EPS and operating income margin (reconciled on page 12) and free cash flow (defined on page 10). Free cash flow does not necessarily represent the residual cash flow available for discretionary expenditures. Management believes this non-GAAP information is useful to investors as well.

Important Additional Information

This communication may be deemed to be solicitation material in respect of the proposed acquisition of Sigma-Aldrich by Merck KGaA. The proposed acquisition will be submitted to the shareholders of Sigma-Aldrich for their consideration. In connection therewith, Sigma-Aldrich filed a preliminary proxy statement with the Securities and Exchange Commission (the "SEC") on October 22, 2014, and intends to file with the SEC and mail to its shareholders a definitive proxy statement. BEFORE MAKING ANY VOTING OR ANY INVESTMENT DECISION, INVESTORS AND SHAREHOLDERS ARE URGED TO READ THE DEFINITIVE PROXY STATEMENT REGARDING THE PROPOSED TRANSACTION AND ANY OTHER RELEVANT DOCUMENTS FILED OR TO BE FILED WITH THE SEC CAREFULLY AND IN THEIR ENTIRETY WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. Investors and shareholders may obtain free copies of the proxy statement, any amendments or supplements thereto and other documents containing important information about Sigma-Aldrich, once such documents are filed with the SEC, through the website maintained by the SEC at www.sec.gov. Copies of the documents filed with the SEC by the Company will be available free of charge on Sigma-Aldrich's website at http://investor.sigmaaldrich.com under the heading "Financial Information--SEC Filings". Shareholders of Sigma-Aldrich may also obtain a free copy of the definitive proxy statement by contacting Sigma-Aldrich's Investor Relations Department at (314) 898-4643.

Sigma-Aldrich and certain of its directors, executive officers and other members of management and employees may be deemed to be participants in the solicitation of proxies in connection with the proposed transaction. Information about the directors and executive officers of Sigma-Aldrich is set forth in its proxy statement for its 2014 annual meeting of shareholders, which was filed with the SEC on March 21, 2014, its annual report on Form 10-K for the fiscal year ended December 31, 2013, which was filed with the SEC on February 6, 2014, and in subsequent documents filed with the SEC, each of which can be obtained free of charge from the sources indicated above. Other information regarding the participants in the proxy solicitation of the shareholders of Sigma-Aldrich and a description of their direct and indirect interests, by share holdings or otherwise, will be contained in the preliminary and definitive proxy statements and other relevant materials to be filed with the SEC when they become available.



                                                                  SIGMA-ALDRICH CORPORATION

                                                        Consolidated Statements of Income (Unaudited)

                                                            (in millions except per share amounts)


                                     Three Months Ended                                 Nine Months Ended

                                        September 30,                                     September 30,
                                      -------------                                 -------------

                                   2014                               2013                                2014          2013
                                   ----                               ----                                ----          ----

    Sales                                   $690                                           $664                      $2,080  $2,020

    Cost of products and services
     sold                           342                                330                               1,023         1,001
                                    ---                                ---                               -----         -----

    Gross profit                    348                                334                               1,057         1,019

    Selling, general and
     administrative expenses        152                                150                                 469           458

    Research and development
     expenses                        17                                 16                                  49            49

    Other charges                    25                                 10                                  27            22
                                    ---                                ---                                 ---           ---

    Operating income                154                                158                                 512           490

    Interest, net                     2                                  1                                   3             3
                                    ---                                ---                                 ---           ---

    Income before income taxes      152                                157                                 509           487

    Provision for income taxes       44                                 38                                 142           127
                                    ---                                ---

    Net income                              $108                                           $119                        $367    $360
                                            ====                                           ====                        ====    ====


    Net income per share - Basic           $0.91                                          $0.99                       $3.08   $3.00
                                           =====                                          =====                       =====   =====

    Net income per share -
     Diluted                               $0.90                                          $0.98                       $3.06   $2.98
                                           =====                                          =====                       =====   =====


    Weighted average number of
     shares outstanding -Basic      119                                120                                 119           120
                                    ===                                ===                                 ===           ===

    Weighted average number of
     shares outstanding -Diluted    120                                121                                 120           121
                                    ===                                ===                                 ===           ===






    Income Statement Ratios
    -----------------------

                                   Three Months Ended                             Nine Months Ended

                                      September 30,                                 September 30,
                                      -------------

                                   2014                               2013                  2014               2013


    Gross profit                  50.4%                             50.3%                              50.8%        50.4%

    S,G&A expenses                22.0%                             22.6%                              22.5%        22.7%

    Research and development
     expenses                      2.5%                              2.4%                               2.4%         2.4%

    Other charges                  3.6%                              1.5%                               1.3%         1.0%
                                    ---                                ---

    Operating income              22.3%                             23.8%                              24.6%        24.3%


    Net income                    15.7%                             17.9%                              17.6%        17.8%


    Effective tax rate            28.9%                             24.2%                              27.9%        26.1%



                                                      SIGMA-ALDRICH CORPORATION

                                               Consolidated Balance Sheets (Unaudited)

                                                            (in millions)


                                                                   (Unaudited)

                                                                  September 30,            December 31,

                                                                           2014                     2013
                                                                           ----                     ----

    ASSETS

    Current assets:

    Cash and cash equivalents                                                         $886                          $722

    Accounts receivable                                                     401                               382

    Inventories                                                             719                               699

    Deferred taxes                                                           42                                31

    Other                                                                   134                                87

    Total current assets                                                  2,182                             1,921
                                                                          -----                             -----


    Property, plant and equipment:

    Property, plant and equipment                                         2,113                             2,098

    Less - accumulated depreciation                                     (1,324)                          (1,292)

    Property, plant and equipment, net                                      789                               806
                                                                            ---                               ---


    Goodwill                                                                681                               691

    Intangibles, net                                                        235                               255

    Other                                                                   109                               132

    Total assets                                                                    $3,996                        $3,805
                                                                                    ======                        ======


    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:

    Notes payable                                                             $          -                          $65

    Accounts payable                                                        181                               152

    Payroll                                                                  73                                64

    Income taxes                                                             24                                25

    Other                                                                    97                                77

    Total current liabilities                                               375                               383
                                                                            ---                               ---


    Long-term debt                                                          300                               300

    Pension and post-retirement benefits                                     53                                73

    Deferred taxes                                                           80                                74

    Other                                                                    86                                80

    Total liabilities                                                       894                               910
                                                                            ---                               ---


    Stockholders' equity:

    Common stock                                                            202                               202

    Capital in excess of par value                                          358                               322

    Common stock in treasury                                            (2,490)                          (2,407)

    Retained earnings                                                     4,943                             4,658

    Accumulated other comprehensive income                                   89                               120

    Total stockholders' equity                                            3,102                             2,895
                                                                          -----                             -----


    Total liabilities and stockholders' equity                                      $3,996                        $3,805
                                                                                    ======                        ======


                                                           SIGMA-ALDRICH CORPORATION

                                               Consolidated Statements of Cash Flows (Unaudited)

                                                                 (in millions)


                                                                                                Nine Months Ended

                                                                                                  September 30,
                                                                                                -------------

                                                                                                         2014            2013
                                                                                                         ----            ----

    Cash flows from operating activities:

    Net income                                                                                                    $367        $360

    Adjustments to reconcile net income to net cash
     provided by operating activities:

    Depreciation and amortization                                                                          99             103

    Deferred income taxes                                                                                 (4)            (2)

    Stock-based compensation expense                                                                       18              18

    Restructuring, net of payments                                                                          9               8

    Other                                                                                                 (3)           (13)

    Changes in operating assets and liabilities:

    Accounts receivable                                                                                  (34)           (39)

    Inventories                                                                                          (28)            (2)

    Accounts payable                                                                                       33               6

    Income taxes                                                                                            5               5

    Other, net                                                                                             22              42
                                                                                                          ---             ---

    Net cash provided by operating activities                                                             484             486
                                                                                                          ---             ---


    Cash flows from investing activities:

    Capital expenditures                                                                                 (89)           (75)

    Purchases of investments                                                                              (7)           (96)

    Proceeds from sales of investments                                                                      8              74

    Proceeds from sale of net assets                                                                        -              9

    Other, net                                                                                            (3)              -
                                                                                                          ---             ---

    Net cash (used in) investing activities                                                              (91)           (88)
                                                                                                          ---             ---


    Cash flows from financing activities:

    Net issuance/(repayment) of short-term debt                                                          (65)          (269)

    Dividends                                                                                            (82)           (78)

    Share repurchases                                                                                    (85)          (115)

    Proceeds from exercise of stock options                                                                19              25

    Other, net                                                                                              2               6

    Net cash (used in) financing activities                                                             (211)          (431)
                                                                                                         ----            ----


    Effect of exchange rate changes on cash                                                              (18)            (3)
                                                                                                          ---             ---

    Net change in cash and cash equivalents                                                               164            (36)

    Cash and cash equivalents at January 1                                                                722             724

    Cash and cash equivalents at September 30                                                                     $886        $688
                                                                                                                  ====        ====





    Reconciliation of Free Cash Flow
    --------------------------------

    (in millions)

                                                                                              Nine Months Ended

                                                                                                September 30,
                                                                                                -------------

                                                                                                         2014            2013


    Net cash provided by operating activities                                                                     $484        $486

    Less: Capital expenditures                                                                           (89)           (75)
                                                                                                          ---

    Free cash flow                                                                                                $395        $411
                                                                                                                  ====        ====


                                                                           SIGMA-ALDRICH CORPORATION

                                                                Supplemental Financial Information - (Unaudited)



    Sales Growth by
     Business Unit
    ---------------

                                             Three Months Ended

                                             September 30, 2014
                                             ------------------

                                                                                Divestiture                        Adjusted

                           Reported                Currency                        Impact                         (Organic)
                           --------                --------                        ------                          --------


         Research                      2%                  -%                            -%                                    2%


         Applied                      10%                  -%                            -%                                   10%


         SAFC Commercial               2%                  -%                          (2)%                                     4%
                                      ---                  ---                            ---                                     ---

       Total Customer
        Sales                          4%                  -%                            -%                                    4%


                                              Nine Months Ended

                                             September 30, 2014
                                             ------------------

                                                                                Divestiture                        Adjusted

                           Reported                Currency                        Impact                         (Organic)
                           --------                --------                        ------                          --------


         Research                      1%                  -%                            -%                                    1%

         Applied                       9%                  1%                             -%                                    8%

         SAFC Commercial               2%                  1%                           (1)%                                     2%
                                      ---                  ---                             ---                                     ---

       Total Customer
        Sales                          3%                  -%                            -%                                    3%


    Business Unit
     Sales
    -------------

    (in millions)

                             First                  Second                          Third                           Fourth                  Total
                         Quarter 2014            Quarter 2014                   Quarter 2014                     Quarter 2014                   2014
                         ------------            ------------                   ------------                     ------------                   ----


         Research                         $359                                           $357                                          $347                $    - $1,063

         Applied                      171                  172                             170                                       -              513

         SAFC Commercial              159                  172                             173                                       -              504
                                      ---                  ---                             ---                                     ---              ---

       Total Customer
        Sales                             $689                                           $701                                          $690                $    - $2,080
                                          ====                                           ====                                          ====              ===  === ======



                             First                  Second                          Third                           Fourth                  Total
                         Quarter 2013            Quarter 2013                   Quarter 2013                     Quarter 2013                   2013
                         ------------            ------------                   ------------                     ------------                   ----


         Research                         $361                                           $353                                          $341                  $347  $1,402

         Applied                      159                  160                             154                                     156               629

         SAFC Commercial              155                  168                             169                                     181               673

       Total Customer
        Sales                             $675                                           $681                                          $664                  $684  $2,704
                                          ====                                           ====                                          ====                  ====  ======


                                                                                           SIGMA-ALDRICH CORPORATION

                                                                                Supplemental Financial Information - (Unaudited)


    Reconciliation of Reported Net Income to Adjusted Net Income
    ------------------------------------------------------------


                                                                          Net Income                                       Diluted Earnings

                                                                      (in millions)                                       Per Share
                                                                       ------------                                       ---------

                                                                    Three Months Ended                                Three Months Ended

                                                                      September 30,                                     September 30,
                                                                      -------------                                     -------------

                                                                                2014                     2013                        2014                   2013
                                                                                ----                     ----                        ----                   ----


    Reported net income                                                                   $108                                      $119                         $0.90 $0.98

    Other charges                                                                 19                        8                        0.16                   0.07

    Adjusted net income                                                                   $127                                      $127                         $1.06 $1.05
                                                                                          ====                                      ====                         ===== =====


                                                                        Net Income                                     Diluted Earnings

                                                                      (in millions)                                       Per Share

                                                                    Nine Months Ended                                 Nine Months Ended

                                                                      September 30,                                     September 30,
                                                                      -------------                                     -------------

                                                                                2014                     2013                        2014                   2013
                                                                                ----                     ----                        ----                   ----

    Reported net income                                                                   $367                                      $360                         $3.06 $2.98

    Other charges                                                                 20                       16                        0.17                   0.13

    Adjusted net income                                                                   $387                                      $376                         $3.23 $3.11
                                                                                          ====                                      ====                         ===== =====


    Reconciliation of Reported Operating Income to Adjusted Operating Income
    ------------------------------------------------------------------------

    (in millions)


                                                                    Three Months Ended                                Nine Months Ended

                                                                      September 30,                                     September 30,
                                                                      -------------                                     -------------

                                                                                2014                     2013                        2014                   2013
                                                                                ----                     ----                        ----                   ----


    Reported operating income                                                             $154                                      $158                          $512  $490

    Other charges                                                                 25                       10                          27                     22
                                                                                 ---                      ---                         ---                    ---

    Adjusted operating income                                                             $179                                      $168                          $539  $512
                                                                                          ====                                      ====                          ====  ====


    Reconciliation of Reported Operating Income Margin to Adjusted Operating Income Margin
    --------------------------------------------------------------------------------------


                                                                    Three Months Ended                                Nine Months Ended

                                                                      September 30,                                     September 30,
                                                                      -------------                                     -------------

                                                                                2014                     2013                        2014                   2013
                                                                                ----                     ----                        ----                   ----


    Reported operating income
     margin                                                                    22.3%                   23.8%                      24.6%                 24.3%

    Other charges                                                               3.6%                    1.5%                       1.3%                  1.0%
                                                                                 ---                      ---                         ---                    ---

    Adjusted operating income
     margin                                                                    25.9%                   25.3%                      25.9%                 25.3%
                                                                                ====                     ====                        ====                   ====


    Trend of Reported Operating Income Margin to Adjusted Operating Income Margin
    -----------------------------------------------------------------------------


                                                                                      Three Months Ended
                                                                                      ------------------

                                                                   September 30,                   June 30,                   March 31,     December 31,

                                                                                2014                     2014                        2014                   2013
                                                                                ----                     ----                        ----                   ----


    Reported operating income
     margin                                                                    22.3%                   26.2%                      25.3%                 25.0%

    Other charges                                                             3.6%                    0.2%                       0.1%                    -%
                                                                               ---                      ---                         ---                    ---

    Adjusted operating income
     margin                                                                    25.9%                   26.4%                      25.4%                 25.0%
                                                                                ====                     ====                        ====                   ====

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/sigma-aldrich-nasdaq---sial-reports-q3-2014-results-with-sales-of-690-million-and-adjusted-diluted-eps-of-106--declares-023-per-share-quarterly-dividend-433851669.html

SOURCE Sigma-Aldrich