ST. LOUIS, July 24, 2014 /PRNewswire/ --

HIGHLIGHTS:

Q2 2014 Results (all percentage changes are against the same period in 2013)


    --  Reported sales increased 3% to $701 million.  Sales grew organically by
        2%, and changes in foreign currency exchange rates added one percentage
        point to sales growth.
    --  By business unit, organic sales growth was flat in Research, 6% in
        Applied and 1% in SAFC Commercial.
    --  Reported diluted EPS was $1.11 compared to $0.98 in Q2 2013, an increase
        of 13%.  Adjusted diluted EPS in Q2 2014 was also $1.11 compared to
        $1.05 in Q2 2013, an increase of 6%.

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


    --  Reported sales increased 3% to $1.39 billion.  Sales grew organically
        2%, and changes in foreign currency exchange rates added one percentage
        point to sales growth.
    --  By business unit, organic sales growth was flat in Research, 7% in
        Applied and 2% in SAFC Commercial.
    --  Reported diluted EPS was $2.16 compared to $1.99 in 2013, an increase of
        9%.  Adjusted diluted EPS was $2.17 compared to $2.06, an increase of
        over 5%.
    --  For the first half of 2014, free cash flow was $232 million compared to
        $220 million in the same period in 2013, an increase of 5%.

CEO's STATEMENT:

Commenting on performance in the second quarter of 2014, President and CEO Rakesh Sachdev said, "We generated 2% organic sales growth led by strong performance in our Applied business unit and an improving U.S. Research environment. This was despite lower-than-expected sales in SAFC Commercial due to the timing of several large contract manufacturing orders. Our overall sales outlook for the second half of the year remains on target with higher expected sales growth than the first half of the year, led by the Research and SAFC Commercial business units.

We achieved a record quarterly adjusted operating income this past quarter and significantly expanded our adjusted operating income margin from the same period last year. Our adjusted quarterly EPS of $1.11 was also a new record. We improved our adjusted operating margin, on a constant-currency basis, by 70 basis points. Our global supply chain initiatives, leverage from higher volumes, pricing, and expense controls contributed to this improvement.

Sales growth in our Research business unit was flat in the second quarter. Growth in the U.S. Research market turned positive, led by an improving academic and pharma environment. EMEA Research academic sales declined early in the quarter due to delays in funding release in certain countries but turned nicely positive in June, and we expect this momentum to continue in the second half of the year. APAC Research sales were flat in the quarter with strong high-single digit growth in China offset by weakness in India, South Korea and Oceania. Sales growth through our dealer network remained consistent, and, globally, we continue to make good progress with the Dealers as Partners program.

Our Applied business unit had another solid quarter with 6% organic sales growth, led by double-digit growth in the Diagnostic and Testing segment. We had a strong quarter of sales of critical raw materials, components for diagnostic manufacturing and certified reference materials. Organic sales growth in the Industrial segment was low-single digits led by another strong quarter of growth in the U.S. The overall Applied business unit growth was broad-based across all geographies, with China and India demonstrating double-digit growth.

SAFC Commercial business unit sales grew organically by 1%, led by double-digit growth in the Life Sciences Services segment, offset by a low-to-mid single-digit decline in Life Science Products. Overall organic sales growth in the Hitech electronics segment was flat with growth in semiconductor precursors offset by continued weakness in LED precursors.

In the Life Science Products segment, we continued to see strong demand for biopharma materials, including media and buffers. However, the segment was adversely impacted by the timing of delivery of several large contract manufacturing orders. Actual order bookings provide good visibility into higher contract manufacturing sales in the second half of the year, particularly in the fourth quarter.

The Life Science Services segment delivered a strong organic sales performance with double-digit growth in Biopharma services led by our biotesting and safety services, viral clearance and gene therapy platforms."

Mr. Sachdev continued, "With our reaffirmed second-half sales outlook and positive margin trends, we are raising the lower end of our full-year adjusted diluted EPS guidance to a new range of $4.32 to $4.40 from a prior range of $4.30 to $4.40.

Overall, we are making good progress on our long-term initiatives. In all three of our business units, we continue to launch new products and services, expand existing customer relationships and create new ones. We are encouraged by the improving trends in the Research markets and by the overall customer response to our initiatives, especially in the biopharma, diagnostics and testing markets. Operationally, we continue to optimize our core business while making new investments for future growth initiatives. We are in a strong financial position, and we will continue to evaluate and implement attractive opportunities to increase shareholder value."

Q2 2014 RESULTS:

Reported sales for the second quarter of 2014 were $701 million, a 3% increase from the same quarter in 2013. Organic sales growth in the quarter was 2%. Changes in foreign currency exchange rates increased reported sales growth by 1%.

For the first six months of 2014, reported sales were $1.39 billion, a 3% increase from the same period in 2013. Organic sales growth for the first six months of 2014 was 2%. Changes in foreign currency exchange rates increased reported sales growth by 1%.

In the second quarter of 2014, reported sales of the Research business unit ($357 million in sales, 51% of overall sales) grew by 1% from the second quarter of 2013. Organic sales growth was flat, and changes in foreign currency exchange rates increased sales by 1%.

Research sales in the Academic/Government/Hospitals segment declined low single digits from the same period last year. While U.S. sales showed improvement from the first quarter, academic sales were weaker in both the EMEA and APAC regions. Organic sales growth in the Pharma segment was flat in the second quarter with low single-digit growth in the U.S. and EMEA. Sales by our dealers grew in the low-to-mid single digit range.

Reported sales of the Applied business unit ($172 million in sales, 24.5% of overall sales) increased by 7% over the second quarter of 2013. Organic sales growth was 6% and changes in foreign currency exchange rates increased sales by 1%. Organic sales growth in the Diagnostics and Testing segment was double digits with contribution from all geographies, led by very strong performance in the APAC region. Organic sales growth in the Industrial segment was in the low single digits.

Reported sales of the SAFC Commercial business unit ($172 million in sales, 24.5% of overall sales) grew by 2% over the second quarter of 2013. Organic sales growth was 1%. Changes in foreign currency exchange rates increased sales by 2%, and divestitures reduced reported sales by 1%.

Organic sales growth in the Life Science Products segment declined low-to-mid single digits, primarily due to changes in the timing of delivery of several large contract manufacturing orders. Biopharma material sales continued to experience solid growth. Organic sales growth in the Life Science Services segment was in the double-digits for the fourth consecutive quarter. Organic sales growth in the Hitech electronics segment was flat compared to the same period last year. Growth in precursors for the semiconductor industry offset declines in LED precursor sales.

Adjusted operating income in the second quarter of 2014 grew by $7 million over the same period last year. The adjusted operating income margin was 26.4%, an improvement of 30 basis points from the same period last year despite an approximately 40 basis point headwind from changes in foreign exchange rates net of hedging.

The effective tax rate for the second quarter of 2014 was 28%, in line with the same period last year. The effective tax rate for the six months ended June 30, 2014 was 28% as compared to 27% in the same period in 2013. The higher tax rate in 2014 is primarily due to the lost benefit of the U.S. R&D tax credit, which expired on December 31, 2013, partially offset by increased benefits from favorable tax rates in foreign jurisdictions.

For the first six months of 2014, cash flow from operations was $287 million as compared to $269 million in the same period last year. Free cash flow (defined as cash flow from operations less capital expenditures) increased 5% to $232 million as compared to $220 million in the same period last year.

2014 OUTLOOK:

The second half 2014 sales outlook remains unchanged. Full-year 2014 adjusted EPS outlook is now expected to be in the range of $4.32 to $4.40 as compared to a prior guidance range of $4.30 to $4.40.


    --  Organic sales growth for the second half of 2014:
        --  Research is expected to be in the low-to-mid single digits.
        --  Applied is expected to be in the mid-single digits.
        --  SAFC Commercial is expected to be in the mid-single digits.
    --  With the first half organic sales growth of 2%, overall full-year 2014
        organic sales growth is expected to be in the low-single digit range.
    --  Full-year 2014 adjusted operating income margin is expected to improve
        by approximately 50 basis points.
    --  Effective tax rate is expected to be approximately 27%.
    --  Net cash provided by operating activities is expected to exceed $600
        million.  Capital expenditures are expected to be approximately $130
        million.  Free cash flow is expected to exceed $475 million.

OTHER INFORMATION:

Cash Flow and Debt: For the first six months of 2014, net cash provided by operating activities was $287 million compared to $269 million in the same period in 2013. Capital expenditures in the first six months of 2014 were $55 million as compared to $49 million in the same period in 2013. Free cash flow for the first half of 2014 was $232 million, of which $140 million was returned to shareholders through dividends and share repurchases. The Company's debt to capital ratio was 10% at June 30, 2014, compared to 11% at December 31, 2013.

Share Repurchases: During the first six months of 2014, the Company repurchased 900,000 shares for $85 million. There were approximately 119 million shares outstanding at June 30, 2014. The Company expects to continue to offset the dilutive impact of issuing share-based incentive compensation with future repurchases, the timing and amount of which will depend upon market conditions and other factors.

Conference Call Information: The Company will hold a conference call to discuss second quarter 2014 financial results on Thursday, July 24, 2014, at 10:00 AM CDT. To listen, please call (877) 266-0483 (Domestic) or (707) 287-9342 (International) and use Conference ID 22676336. Interested parties can also listen and view the presentation slides via the Internet at http://investor.sigmaaldrich.com/.

A replay of the call will be available from 7/24/2014 to 8/01/2014. For the replay, please call (855) 859-2056 (Domestic) or (404) 537-3406 (International) and use Conference ID 22676336 or go to http://investor.sigmaaldrich.com/ under "Presentations & Events."

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," "expects," "expected," "better," "could," "approximately," "would," "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 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) global economic conditions and other factors affecting the creditworthiness of our customers around the world, (2) changes in pricing and the competitive environment and the global demand for the Company's products, (3) changes in foreign currency exchange rates, (4) changes in research funding and the success of research and development activities, (5) failure of planned sales initiatives in our Research, Applied and SAFC Commercial business units and global supply chain efficiency improvements, (6) dependence on uninterrupted manufacturing operations and a global supply chain, (7) changes in the regulatory environment in which the Company operates, (8) 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"), (9) exposure to litigation including product liability claims, (10) the ability to maintain adequate quality standards, (11) reliance on third party package delivery services, (12) an unanticipated increase in interest rates, (13) other changes in the business environment in which the Company operates, (14) acquisitions or divestitures of businesses, (15) the amount of restructuring charges, if any, and (16) 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.


                                                                SIGMA-ALDRICH CORPORATION

                                                      Consolidated Statements of Income (Unaudited)

                                                         (in millions except per share amounts)


                                   Three Months Ended                                 Six Months Ended

                                        June 30,                                          June 30,
                                      --------                                      --------

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

    Sales                                $701                                           $681                      $1,390  $1,356

    Cost of products and
     services sold               343                                340                                 681           671
                                 ---                                ---                                 ---           ---

    Gross profit                 358                                341                                 709           685

    Selling, general and
     administrative expenses     157                                147                                 317           308

    Research and development
     expenses                     16                                 16                                  32            33

    Other charges                  1                                 12                                   2            12
                                 ---                                ---                                 ---           ---

    Operating income             184                                166                                 358           332

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

    Income before income taxes   184                                165                                 357           330

    Provision for income taxes    51                                 46                                  98            89
                                 ---                                ---

    Net income                           $133                                           $119                        $259    $241
                                         ====                                           ====                        ====    ====


    Net income per share -
     Basic                              $1.12                                          $0.99                       $2.18   $2.01
                                        =====                                          =====                       =====   =====

    Net income per share -
     Diluted                            $1.11                                          $0.98                       $2.16   $1.99
                                        =====                                          =====                       =====   =====


    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                             Six Months Ended

                                      June 30,                                      June 30,
                                      --------

                                2014                               2013                  2014               2013


    Gross profit               51.1%                             50.1%                              51.0%        50.5%

    S,G&A expenses             22.4%                             21.6%                              22.8%        22.7%

    Research and development
     expenses                   2.3%                              2.4%                               2.3%         2.4%

    Other charges               0.2%                              1.7%                               0.1%         0.9%
                                 ---                                ---

    Operating income           26.2%                             24.4%                              25.8%        24.5%


    Net income                 19.0%                             17.5%                              18.6%        17.8%


    Effective tax rate         27.7%                             27.9%                              27.5%        27.0%




                                                SIGMA-ALDRICH CORPORATION

                                         Consolidated Balance Sheets (Unaudited)

                                                      (in millions)


                                                             (Unaudited)

                                                              June 30,                December 31,

                                                                      2014                       2013
                                                                      ----                       ----

    ASSETS

    Current assets:

    Cash and cash equivalents                                                    $810                     $722

    Accounts receivable                                                421                          382

    Inventories                                                        722                          699

    Deferred taxes                                                      36                           31

    Other                                                               95                           87

    Total current assets                                             2,084                        1,921
                                                                     -----                        -----


    Property, plant and equipment:

    Property, plant and equipment                                    2,154                        2,098

    Less - accumulated depreciation                                (1,339)                     (1,292)

    Property, plant and equipment, net                                 815                          806
                                                                       ---                          ---


    Goodwill                                                           700                          691

    Intangibles, net                                                   245                          255

    Other                                                              141                          132

    Total assets                                                               $3,985                   $3,805
                                                                               ======                   ======


    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:

    Notes payable                                                                 $44                      $65

    Accounts payable                                                   176                          152

    Payroll                                                             55                           64

    Income taxes                                                        34                           25

    Other                                                               83                           77

    Total current liabilities                                          392                          383
                                                                       ---                          ---


    Long-term debt                                                     300                          300

    Pension and post-retirement benefits                                56                           73

    Deferred taxes                                                      66                           74

    Other                                                               87                           80

    Total liabilities                                                  901                          910
                                                                       ---                          ---


    Stockholders' equity:

    Common stock                                                       202                          202

    Capital in excess of par value                                     348                          322

    Common stock in treasury                                       (2,491)                     (2,407)

    Retained earnings                                                4,862                        4,658

    Accumulated other comprehensive
     income                                                            163                          120

    Total stockholders' equity                                       3,084                        2,895
                                                                     -----                        -----


    Total liabilities and stockholders'
     equity                                                                    $3,985                   $3,805
                                                                               ======                   ======


                                                               SIGMA-ALDRICH CORPORATION

                                                   Consolidated Statements of Cash Flows (Unaudited)

                                                                     (in millions)


                                                                                               Six Months Ended

                                                                                                   June 30,
                                                                                                 --------

                                                                                             2014               2013
                                                                                             ----               ----

    Cash flows from operating activities:

    Net income                                                                                        $259                  $241

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

    Depreciation and amortization                                                              66                        69

    Deferred income taxes                                                                    (13)                      (3)

    Stock-based compensation expense                                                           12                        13

    Other                                                                                     (2)                      (9)

    Changes in operating assets and liabilities:

    Accounts receivable                                                                      (37)                     (62)

    Inventories                                                                              (18)                      (1)

    Accounts payable                                                                           23                       (5)

    Income taxes                                                                               12                         3

    Other, net                                                                               (15)                       23
                                                                                              ---                       ---

    Net cash provided by operating activities                                                 287                       269
                                                                                              ---                       ---


    Cash flows from investing activities:

    Capital expenditures                                                                     (55)                     (49)

    Purchases of investments                                                                  (6)                     (75)

    Proceeds from sales of investments                                                          5                        44

    Proceeds from sale of net assets                                                            -                        9

    Other, net                                                                                (2)                      (1)
                                                                                              ---                       ---

    Net cash (used in) investing activities                                                  (58)                     (72)
                                                                                              ---                       ---


    Cash flows from financing activities:

    Net issuance/(repayment) of short-term debt                                              (21)                    (254)

    Dividends                                                                                (55)                     (52)

    Share repurchases                                                                        (85)                     (56)

    Proceeds from exercise of stock options                                                    14                        19

    Other, net                                                                                  1                         5

    Net cash (used in) financing activities                                                 (146)                    (338)
                                                                                             ----                      ----


    Effect of exchange rate changes on cash                                                     5                      (21)
                                                                                              ---                       ---

    Net change in cash and cash equivalents                                                    88                     (162)

    Cash and cash equivalents at January 1                                                    722                       724

    Cash and cash equivalents at June 30                                                              $810                  $562
                                                                                                      ====                  ====









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

    (in millions)

                                                                                             Six Months Ended

                                                                                                 June 30,
                                                                                                 --------

                                                                                             2014               2013


    Net cash provided by operating activities                                                         $287                  $269

    Less: Capital expenditures                                                               (55)                     (49)
                                                                                              ---

    Free cash flow                                                                                    $232                  $220
                                                                                                      ====                  ====


                                                                                                                SIGMA-ALDRICH CORPORATION

                                                                                                     Supplemental Financial Information - (Unaudited)



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

                                                             Three Months Ended

                                                              June 30, 2014
                                                              -------------

                                                                                             Divestiture                    Adjusted

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


         Research                           1%                              1%                                       -%                                  -%

         Applied                            7%                              1%                                       -%                                  6%

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

       Total Customer
        Sales                               3%                              1%                                       -%                                  2%


                                                             Six Months Ended

                                                              June 30, 2014
                                                              -------------

                                                                                             Divestiture                    Adjusted

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


         Research                           -%                             -%                                      -%                                  -%

         Applied                            8%                              1%                                       -%                                  7%

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

       Total Customer
        Sales                               3%                              1%                                       -%                                  2%


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

    (in millions)

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


         Research                              $359                                                  $357                                            $       -    $     -    $716

         Applied                           171                              172                                         -                                    -  343

         SAFC Commercial                   159                              172                                         -                                    -  331
                                           ---                              ---                                       ---                                  ---  ---

       Total Customer
        Sales                                  $689                                                  $701                                            $       -    $     -  $1,390
                                               ====                                                  ====                                          ===     ===  ===   ===  ======



                                      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

                                                                                                              June 30,                                      June 30,
                                                                                                              --------                                      --------

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


    Reported net income                                                                                          $133                                        $119                                  $1.11  $0.98

    Other charges                                                                                          -                                 8                                -                    0.07

    Adjusted net income                                                                                          $133                                        $127                                  $1.11  $1.05
                                                                                                                 ====                                        ====                                  =====  =====


                                                                                                             Net Income                                 Diluted Earnings

                                                                                                           (in millions)                                    Per Share

                                                                                                          Six Months Ended                              Six Months Ended

                                                                                                              June 30,                                      June 30,
                                                                                                              --------                                      --------

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

    Reported net income                                                                                          $259                                        $241                                  $2.16  $1.99

    Other charges                                                                                          1                                  8                             0.01                     0.07

    Adjusted net income                                                                                          $260                                        $249                                  $2.17  $2.06
                                                                                                                 ====                                        ====                                  =====  =====


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

    (in millions)


                                                                                                         Three Months Ended                             Six Months Ended

                                                                                                              June 30,                                      June 30,
                                                                                                              --------                                      --------

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


    Reported operating
     income                                                                                                      $184                                        $166                                   $358   $332

    Other charges                                                                                          1                                 12                                2                       12
                                                                                                         ---                                ---                              ---                      ---

    Adjusted operating
     income                                                                                                      $185                                        $178                                   $360   $344
                                                                                                                 ====                                        ====                                   ====   ====


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


                                                                                                         Three Months Ended                             Six Months Ended

                                                                                                              June 30,                                      June 30,
                                                                                                              --------                                      --------

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


    Reported operating
     income margin                                                                                     26.2%                             24.4%                           25.8%                   24.5%

    Other charges                                                                                       0.2%                              1.7%                            0.1%                    0.9%
                                                                                                         ---                                ---                              ---                      ---

    Adjusted operating
     income margin                                                                                     26.4%                             26.1%                           25.9%                   25.4%
                                                                                                        ====                               ====                             ====                     ====


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


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

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

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


    Reported operating
     income margin                                                                                     26.2%                             25.3%                           25.0%                   23.8%

    Other charges                                                                                     0.2%                              0.1%                               -   %                1.5%
                                                                                                       ---                                ---                              ---   ---               ---

    Adjusted operating
     income margin                                                                                     26.4%                             25.4%                           25.0%                   25.3%
                                                                                                        ====                               ====                             ====                     ====

SOURCE Sigma-Aldrich