Walgreens Boots Alliance Reports Fiscal 2018 Second Quarter Results
Second quarter highlights
- GAAP diluted net earnings per share were
$1.36 , up 38.8 percent from the year-ago quarter; Adjusted diluted net earnings per share increase 27.2 percent to$1.73 - GAAP net earnings attributable to
Walgreens Boots Alliance increase 27.3 percent, to$1.3 billion ; Adjusted net earnings attributable toWalgreens Boots Alliance increase 16.6 percent to$1.7 billion - Sales increase 12.1 percent to
$33.0 billion - GAAP operating income increases 33.9 percent to
$2.0 billion ; Adjusted operating income increases 7.3 percent to$2.2 billion - GAAP net cash provided by operating activities was
$2.2 billion ; Free cash flow was$1.9 billion
Company outlook
- Company raises the lower and upper ends of its guidance and now anticipates fiscal 2018 adjusted diluted net earnings per share of
$5.85 to$6.05 - Company expects cash tax benefit from
U.S. tax law changes in excess of$350 million in fiscal 2018, compared with previously announced estimate of more than$200 million
Executive Vice Chairman and CEO
Overview of Second Quarter Results
Fiscal 2018 second quarter net earnings attributable to
Adjusted fiscal 2018 second quarter net earnings attributable to
Sales in the second quarter were
GAAP operating income in the second quarter was
GAAP net cash provided by operating activities was
Overview of Fiscal 2018 Year-to-Date Results
For the first six months of fiscal 2018, net earnings attributable to
Adjusted net earnings attributable to
Sales in the first six months of fiscal 2018 were
GAAP operating income in the first six months of fiscal 2018 was
GAAP net cash provided by operating activities was
Expected Impact of
The company's GAAP effective tax rate was 27.4 percent in the second quarter and 25.4 percent in the first six months of fiscal 2018, compared with 19.0 percent and 18.2 percent for the second quarter and first six months of fiscal 2017, respectively.
The higher GAAP effective tax rates were primarily due to a provisional net discrete tax expense of
The company's adjusted effective tax rate, calculated excluding income from the company's equity investment in AmerisourceBergen Corporation, was 16.5 percent in the second quarter and 20.3 percent in the first six months of fiscal 2018, compared with 23.7 percent and 24.5 percent for the second quarter and first six months of fiscal 2017, respectively.
The lower adjusted effective tax rates were primarily due to the impact of the
Company Outlook
The company raised the lower and upper ends of its guidance for fiscal 2018 and now anticipates adjusted diluted net earnings per share of
Second Quarter Business Division Highlights
Pharmacy sales, which accounted for 70.3 percent of the division's sales in the quarter, increased 18.7 percent compared with the year-ago quarter, primarily due to higher prescription volume including central specialty and mail following the formation of AllianceRx
Retail sales decreased 0.7 percent in the second quarter compared with the year-ago period. Comparable retail sales were down 2.7 percent in the quarter.
GAAP gross profit increased 6.7 percent compared with the same quarter a year ago and adjusted gross profit increased 6.6 percent. On an adjusted basis, pharmacy and retail gross profit both increased.
GAAP second quarter selling, general and administrative expenses (SG&A) as a percentage of sales decreased 1.9 percentage points compared with the year-ago quarter, primarily due to costs related to the cost transformation program in the year-ago quarter and to sales mix and higher prescription volume in the quarter. On an adjusted basis, SG&A as a percentage of sales decreased 0.9 percentage point in the same period, primarily due to sales mix and higher prescription volume.
GAAP operating income in the second quarter increased 25.2 percent from the year-ago quarter to
As of the end of the second quarter the company had acquired 1,542 Rite Aid stores under the previously announced amended and restated asset purchase agreement. Since the end of the quarter the company completed the acquisition of all 1,932 stores. The transition of three distribution centers and related inventory is expected to begin during fiscal 2019.
The company continues to expect to complete integration of the acquired stores and related assets by the end of fiscal 2020, as previously announced.
As part of a program to optimize locations, the company continues to expect to close approximately 600 stores and related assets over an 18-month period, resulting in estimated pre-tax charges to the company's GAAP financial results of approximately
On a constant currency basis, comparable store sales decreased 1.7 percent compared with the year-ago quarter. Comparable pharmacy sales increased 0.6 percent on a constant currency basis. Comparable retail sales decreased 2.8 percent on a constant currency basis mainly due to Boots
GAAP gross profit increased 7.5 percent compared with the same quarter a year ago due to currency translation. On a constant currency basis, adjusted gross profit decreased 2.3 percent.
GAAP SG&A as a percentage of sales decreased 1.0 percentage point. Adjusted SG&A as a percentage of sales, on a constant currency basis, decreased 0.6 percentage point.
GAAP operating income in the second quarter increased 27.3 percent from the year-ago quarter to
Pharmaceutical Wholesale:
Pharmaceutical Wholesale had second quarter sales of
GAAP operating income in the second quarter was
Conference Call
The replay also will be available from
1 Please see the "Supplemental Information (Unaudited) Regarding Non-GAAP Financial Measures" at the end of this press release for more detailed information regarding non-GAAP financial measures.
Cautionary Note Regarding Forward-Looking Statements: All statements in this release that are not historical including, without limitation, those regarding estimates of and goals for future tax, financial and operating performance and results (including those under "Expected Impact of
Please refer to the supplemental information presented below for reconciliations of the non-GAAP financial measures used in this release to the most comparable GAAP financial measure and related disclosures.
Notes to Editors:
About
The company's portfolio of retail and business brands includes
More company information is available at www.walgreensbootsalliance.com.
* As of
** For 12 months ending
(WBA-ER)
CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS | ||||||||||||||||||
(UNAUDITED) | ||||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||||
Sales | $ | 33,021 | $ | 29,446 | $ | 63,761 | $ | 57,947 | ||||||||||
Cost of sales | 24,925 | 21,885 | 48,324 | 43,270 | ||||||||||||||
Gross profit | 8,096 | 7,561 | 15,437 | 14,677 | ||||||||||||||
Selling, general and administrative expenses | 6,318 | 6,124 | 12,225 | 11,810 | ||||||||||||||
Equity earnings in AmerisourceBergen | 202 | 42 | 90 | 59 | ||||||||||||||
Operating income | 1,980 | 1,479 | 3,302 | 2,926 | ||||||||||||||
Other income (expense) | 9 | (15 | ) | (128 | ) | (14 | ) | |||||||||||
Earnings before interest and income tax provision | 1,989 | 1,464 | 3,174 | 2,912 | ||||||||||||||
Interest expense, net | 151 | 172 | 300 | 345 | ||||||||||||||
Earnings before income tax provision | 1,838 | 1,292 | 2,874 | 2,567 | ||||||||||||||
Income tax provision | 503 | 246 | 730 | 466 | ||||||||||||||
Post tax earnings from other equity method investments | 14 | 16 | 27 | 28 | ||||||||||||||
Net earnings | 1,349 | 1,062 | 2,171 | 2,129 | ||||||||||||||
Net earnings attributable to noncontrolling interests | — | 2 | 1 | 15 | ||||||||||||||
Net earnings attributable to |
$ | 1,349 | $ | 1,060 | $ | 2,170 | $ | 2,114 | ||||||||||
Net earnings per common share: | ||||||||||||||||||
Basic | $ | 1.36 | $ | 0.98 | $ | 2.17 | $ | 1.96 | ||||||||||
Diluted | $ | 1.36 | $ | 0.98 | $ | 2.16 | $ | 1.94 | ||||||||||
Dividends declared per share | $ | 0.400 | $ | 0.375 | $ | 0.800 | $ | 0.750 | ||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||
Basic | 991.0 | 1,079.7 | 998.6 | 1,080.9 | ||||||||||||||
Diluted | 995.5 | 1,085.5 | 1,003.3 | 1,086.9 | ||||||||||||||
CONSOLIDATED CONDENSED BALANCE SHEETS | |||||||||
(UNAUDITED) | |||||||||
(in millions) | |||||||||
2018 | 2017 | ||||||||
Assets | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | $ | 1,749 | $ | 3,301 | |||||
Accounts receivable, net | 7,281 | 6,528 | |||||||
Inventories | 10,316 | 8,899 | |||||||
Other current assets | 1,012 | 1,025 | |||||||
Total current assets | 20,358 | 19,753 | |||||||
Non-current assets: | |||||||||
Property, plant and equipment, net | 14,045 | 13,642 | |||||||
17,017 | 15,632 | ||||||||
Intangible assets, net | 12,220 | 10,156 | |||||||
Equity method investments | 6,431 | 6,320 | |||||||
Other non-current assets | 745 | 506 | |||||||
Total non-current assets | 50,458 | 46,256 | |||||||
Total assets | $ | 70,816 | $ | 66,009 | |||||
Liabilities and equity | |||||||||
Current liabilities: | |||||||||
Short-term debt | $ | 3,140 | $ | 251 | |||||
Trade accounts payable | 13,301 | 12,494 | |||||||
Accrued expenses and other liabilities | 5,675 | 5,473 | |||||||
Income taxes | 443 | 329 | |||||||
Total current liabilities | 22,559 | 18,547 | |||||||
Non-current liabilities: | |||||||||
Long-term debt | 12,532 | 12,684 | |||||||
Deferred income taxes | 1,946 | 2,281 | |||||||
Other non-current liabilities | 5,601 | 4,223 | |||||||
Total non-current liabilities | 20,079 | 19,188 | |||||||
Total equity | 28,178 | 28,274 | |||||||
Total liabilities and equity | $ | 70,816 | $ | 66,009 | |||||
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS | ||||||||||
(UNAUDITED) | ||||||||||
(in millions) | ||||||||||
Six months ended |
||||||||||
2018 | 2017 | |||||||||
Cash flows from operating activities: | ||||||||||
Net earnings | $ | 2,171 | $ | 2,129 | ||||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||||
Depreciation and amortization | 858 | 831 | ||||||||
Deferred income taxes | (474 | ) | (226 | ) | ||||||
Stock compensation expense | 63 | 52 | ||||||||
Equity earnings from equity method investments | (117 | ) | (87 | ) | ||||||
Other | 87 | 184 | ||||||||
Changes in operating assets and liabilities: | ||||||||||
Accounts receivable, net | (637 | ) | 189 | |||||||
Inventories | (314 | ) | (507 | ) | ||||||
Other current assets | (66 | ) | 17 | |||||||
Trade accounts payable | 592 | 789 | ||||||||
Accrued expenses and other liabilities | 182 | (309 | ) | |||||||
Income taxes | 903 | 154 | ||||||||
Other non-current assets and liabilities | (72 | ) | 166 | |||||||
Net cash provided by operating activities | 3,176 | 3,382 | ||||||||
Cash flows from investing activities: | ||||||||||
Additions to property, plant and equipment | (666 | ) | (639 | ) | ||||||
Proceeds from sale-leaseback transactions | — | 436 | ||||||||
Proceeds from sale of other assets | 18 | 22 | ||||||||
Business and intangible asset acquisitions, net of cash acquired | (3,375 | ) | (52 | ) | ||||||
Other | (133 | ) | 36 | |||||||
Net cash used for investing activities | (4,156 | ) | (197 | ) | ||||||
Cash flows from financing activities: | ||||||||||
Net change in short-term debt with maturities of 3 months or less | 836 | 76 | ||||||||
Proceeds from debt | 3,089 | — | ||||||||
Payments of debt | (1,279 | ) | (9 | ) | ||||||
Stock purchases | (2,525 | ) | (457 | ) | ||||||
Proceeds related to employee stock plans | 83 | 116 | ||||||||
Cash dividends paid | (815 | ) | (817 | ) | ||||||
Other | (5 | ) | (31 | ) | ||||||
Net cash used for financing activities | (616 | ) | (1,122 | ) | ||||||
Effect of exchange rate changes on cash and cash equivalents | 44 | (48 | ) | |||||||
Changes in cash and cash equivalents: | ||||||||||
Net decrease in cash and cash equivalents | (1,552 | ) | 2,015 | |||||||
Cash and cash equivalents at beginning of period | 3,301 | 9,807 | ||||||||
Cash and cash equivalents at end of period | $ | 1,749 | $ | 11,822 | ||||||
SUPPLEMENTAL INFORMATION (UNAUDITED)
REGARDING NON-GAAP FINANCIAL MEASURES
(in millions, except per share amounts)
The following information provides reconciliations of the supplemental non-GAAP financial measures, as defined under
These supplemental non-GAAP financial measures are presented because management has evaluated the Company's financial results both including and excluding the adjusted items or the effects of foreign currency translation, as applicable, and believe that the supplemental non-GAAP financial measures presented provide additional perspective and insights when analyzing the core operating performance of the Company's business from period to period and trends in the Company's historical operating results. These supplemental non-GAAP financial measures should not be considered superior to, as a substitute for or as an alternative to, and should be considered in conjunction with, the GAAP financial measures presented in the press release. The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis (including the information under "Company Outlook" above) where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing or amount of various items that have not yet occurred, are out of the Company's control and/or cannot be reasonably predicted, and that would impact diluted net earnings per share, the most directly comparable forward-looking GAAP financial measure. For the same reasons, the Company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.
Constant currency
The Company also presents certain information related to current period operating results in "constant currency," which is a non-GAAP financial measure. These amounts are calculated by translating current period results at the foreign currency exchange rates used in the comparable period in the prior year. The Company presents such constant currency financial information because it has significant operations outside of
Comparable sales
For our
Comparable sales are presented on a constant currency basis for the
NET EARNINGS AND DILUTED NET EARNINGS PER SHARE |
||||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||||
Net earnings attributable to |
$ | 1,349 | $ | 1,060 | $ | 2,170 | $ | 2,114 | ||||||||||
Adjustments to operating income: | ||||||||||||||||||
Acquisition-related amortization | 113 | 82 | 198 | 164 | ||||||||||||||
Acquisition-related costs | 65 | 29 | 116 | 46 | ||||||||||||||
Certain legal and regulatory accruals and settlements | 90 | — | 115 | — | ||||||||||||||
LIFO provision | 43 | 49 | 97 | 107 | ||||||||||||||
Hurricane-related costs | — | — | 83 | — | ||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | (113 | ) | 37 | 76 | 78 | |||||||||||||
Cost transformation | — | 340 | — | 421 | ||||||||||||||
Asset recovery | (15 | ) | — | (15 | ) | — | ||||||||||||
Total adjustments to operating income | 183 | 537 | 670 | 816 | ||||||||||||||
Adjustments to other income (expense): | ||||||||||||||||||
Impairment of equity method investment | — | — | 170 | — | ||||||||||||||
Net investment hedging (gain) loss | 1 | 15 | (33 | ) | 14 | |||||||||||||
Total adjustments to other income (expense) | 1 | 15 | 137 | 14 | ||||||||||||||
Adjustments to interest expense, net: | ||||||||||||||||||
Prefunded acquisition financing costs | 5 | 48 | 29 | 89 | ||||||||||||||
Total adjustments to interest expense, net | 5 | 48 | 29 | 89 | ||||||||||||||
Adjustments to income tax provision: | ||||||||||||||||||
184 | — | 184 | — | |||||||||||||||
Equity method non-cash tax | 61 | 8 | 11 | 10 | ||||||||||||||
— | — | — | (77 | ) | ||||||||||||||
Tax impact of adjustments2 | (62 | ) | (192 | ) | (185 | ) | (289 | ) | ||||||||||
Total adjustments to income tax provision | 183 | (184 | ) | 10 | (356 | ) | ||||||||||||
Adjusted net earnings attributable to |
$ | 1,721 | $ | 1,476 | $ | 3,016 | $ | 2,677 | ||||||||||
Diluted net earnings per common share (GAAP) | $ | 1.36 | $ | 0.98 | $ | 2.16 | $ | 1.94 | ||||||||||
Adjustments to operating income | 0.18 | 0.50 | 0.67 | 0.76 | ||||||||||||||
Adjustments to other income (expense) | — | 0.01 | 0.14 | 0.01 | ||||||||||||||
Adjustments to interest expense, net | 0.01 | 0.04 | 0.03 | 0.08 | ||||||||||||||
Adjustments to income tax provision | 0.18 | (0.17 | ) | 0.01 | (0.33 | ) | ||||||||||||
Adjusted diluted net earnings per common share (Non-GAAP measure) | $ | 1.73 | $ | 1.36 | $ | 3.01 | $ | 2.46 | ||||||||||
Weighted average common shares outstanding, diluted | 995.5 | 1,085.5 | 1,003.3 | 1,086.9 |
1 | Discrete tax-only items. | |
2 | Represents the adjustment to the GAAP basis tax provision commensurate with non-GAAP adjustments. | |
GROSS PROFIT BY DIVISION |
|||||||||||||||||||||||||
Three months ended |
|||||||||||||||||||||||||
Pharmaceutical | |||||||||||||||||||||||||
International | Wholesale | Eliminations | |||||||||||||||||||||||
Gross profit (GAAP) | $ | 6,267 | $ | 1,294 | $ | 532 | $ | 3 | $ | 8,096 | |||||||||||||||
Acquisition-related amortization | 8 | — | — | — | 8 | ||||||||||||||||||||
LIFO provision | 43 | — | — | — | 43 | ||||||||||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 6,318 | $ | 1,294 | $ | 532 | $ | 3 | $ | 8,147 | |||||||||||||||
Sales | $ | 24,478 | $ | 3,317 | $ | 5,755 | $ | (529 | ) | $ | 33,021 | ||||||||||||||
Gross margin (GAAP) | 25.6 | % | 39.0 | % | 9.2 | % | 24.5 | % | |||||||||||||||||
Adjusted gross margin (Non-GAAP measure) | 25.8 | % | 39.0 | % | 9.2 | % | 24.7 | % | |||||||||||||||||
Three months ended |
|||||||||||||||||||||||||
Pharmaceutical | |||||||||||||||||||||||||
International | Wholesale | Eliminations | |||||||||||||||||||||||
Gross profit (GAAP) | $ | 5,876 | $ | 1,204 | $ | 485 | $ | (4 | ) | $ | 7,561 | ||||||||||||||
LIFO provision | 49 | — | — | — | 49 | ||||||||||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 5,925 | $ | 1,204 | $ | 485 | $ | (4 | ) | $ | 7,610 | ||||||||||||||
Sales | $ | 21,814 | $ | 3,101 | $ | 5,030 | $ | (499 | ) | $ | 29,446 | ||||||||||||||
Gross margin (GAAP) | 26.9 | % | 38.8 | % | 9.6 | % | 25.7 | % | |||||||||||||||||
Adjusted gross margin (Non-GAAP measure) | 27.2 | % | 38.8 | % | 9.6 | % | 25.8 | % | |||||||||||||||||
Six months ended |
|||||||||||||||||||||||||
Pharmaceutical | |||||||||||||||||||||||||
International | Wholesale | Eliminations | |||||||||||||||||||||||
Gross profit (GAAP) | $ | 11,869 | $ | 2,518 | $ | 1,054 | $ | (4 | ) | $ | 15,437 | ||||||||||||||
Acquisition-related amortization | 8 | — | — | — | 8 | ||||||||||||||||||||
LIFO provision | 97 | — | — | — | 97 | ||||||||||||||||||||
Hurricane-related costs | 43 | — | — | — | 43 | ||||||||||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 12,017 | $ | 2,518 | $ | 1,054 | $ | (4 | ) | $ | 15,585 | ||||||||||||||
Sales | $ | 46,967 | $ | 6,400 | $ | 11,473 | $ | (1,079 | ) | $ | 63,761 | ||||||||||||||
Gross margin (GAAP) | 25.3 | % | 39.3 | % | 9.2 | % | 24.2 | % | |||||||||||||||||
Adjusted gross margin (Non-GAAP measure) | 25.6 | % | 39.3 | % | 9.2 | % | 24.4 | % | |||||||||||||||||
Six months ended |
|||||||||||||||||||||||||
Pharmaceutical | |||||||||||||||||||||||||
International | Wholesale | Eliminations | |||||||||||||||||||||||
Gross profit (GAAP) | $ | 11,315 | $ | 2,379 | $ | 987 | $ | (4 | ) | $ | 14,677 | ||||||||||||||
LIFO provision | 107 | — | — | — | 107 | ||||||||||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 11,422 | $ | 2,379 | $ | 987 | $ | (4 | ) | $ | 14,784 | ||||||||||||||
Sales | $ | 42,473 | $ | 6,063 | $ | 10,447 | $ | (1,036 | ) | $ | 57,947 | ||||||||||||||
Gross margin (GAAP) | 26.6 | % | 39.2 | % | 9.4 | % | 25.3 | % | |||||||||||||||||
Adjusted gross margin (Non-GAAP measure) | 26.9 | % | 39.2 | % | 9.4 | % | 25.5 | % | |||||||||||||||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES BY DIVISION |
|||||||||||||||||||||||||
Three months ended |
|||||||||||||||||||||||||
Pharmaceutical | |||||||||||||||||||||||||
International | Wholesale | Eliminations | |||||||||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 4,865 | $ | 1,042 | $ | 411 | $ | — | $ | 6,318 | |||||||||||||||
Acquisition-related amortization | (56 | ) | (28 | ) | (21 | ) | — | (105 | ) | ||||||||||||||||
Acquisition-related costs | (65 | ) | — | — | — | (65 | ) | ||||||||||||||||||
Certain legal and regulatory accruals and settlements | (90 | ) | — | — | — | (90 | ) | ||||||||||||||||||
Asset recovery | 15 | — | — | — | 15 | ||||||||||||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 4,669 | $ | 1,014 | $ | 390 | $ | — | $ | 6,073 | |||||||||||||||
Sales | $ | 24,478 | $ | 3,317 | $ | 5,755 | $ | (529 | ) | $ | 33,021 | ||||||||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 19.9 | % | 31.4 | % | 7.1 | % | 19.1 | % | |||||||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 19.1 | % | 30.6 | % | 6.8 | % | 18.4 | % | |||||||||||||||||
Three months ended |
|||||||||||||||||||||||||
Pharmaceutical | |||||||||||||||||||||||||
International | Wholesale | Eliminations | |||||||||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 4,756 | $ | 1,006 | $ | 362 | $ | — | $ | 6,124 | |||||||||||||||
Acquisition-related amortization | (38 | ) | (25 | ) | (19 | ) | — | (82 | ) | ||||||||||||||||
Acquisition-related costs | (29 | ) | — | — | — | (29 | ) | ||||||||||||||||||
Cost transformation | (316 | ) | (19 | ) | (5 | ) | — | (340 | ) | ||||||||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 4,373 | $ | 962 | $ | 338 | $ | — | $ | 5,673 | |||||||||||||||
Sales | $ | 21,814 | $ | 3,101 | $ | 5,030 | $ | (499 | ) | $ | 29,446 | ||||||||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 21.8 | % | 32.4 | % | 7.2 | % | 20.8 | % | |||||||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 20.0 | % | 31.0 | % | 6.7 | % | 19.3 | % | |||||||||||||||||
Six months ended |
|||||||||||||||||||||||||
Pharmaceutical | |||||||||||||||||||||||||
International | Wholesale | Eliminations | |||||||||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 9,341 | $ | 2,082 | $ | 807 | $ | (5 | ) | $ | 12,225 | ||||||||||||||
Acquisition-related amortization | (94 | ) | (54 | ) | (42 | ) | — | (190 | ) | ||||||||||||||||
Acquisition-related costs | (116 | ) | — | — | — | (116 | ) | ||||||||||||||||||
Certain legal and regulatory accruals and settlements | (115 | ) | — | — | — | (115 | ) | ||||||||||||||||||
Hurricane-related costs | (40 | ) | — | — | — | (40 | ) | ||||||||||||||||||
Asset recovery | 15 | — | — | — | 15 | ||||||||||||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 8,991 | $ | 2,028 | $ | 765 | $ | (5 | ) | $ | 11,779 | ||||||||||||||
Sales | $ | 46,967 | $ | 6,400 | $ | 11,473 | $ | (1,079 | ) | $ | 63,761 | ||||||||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 19.9 | % | 32.5 | % | 7.0 | % | 19.2 | % | |||||||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 19.1 | % | 31.7 | % | 6.7 | % | 18.5 | % | |||||||||||||||||
Six months ended |
|||||||||||||||||||||||||
Pharmaceutical | |||||||||||||||||||||||||
International | Wholesale | Eliminations | |||||||||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 9,090 | $ | 1,999 | $ | 721 | $ | — | $ | 11,810 | |||||||||||||||
Acquisition-related amortization | (75 | ) | (50 | ) | (39 | ) | — | (164 | ) | ||||||||||||||||
Acquisition-related costs | (46 | ) | — | — | — | (46 | ) | ||||||||||||||||||
Cost transformation | (388 | ) | (25 | ) | (8 | ) | — | (421 | ) | ||||||||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 8,581 | $ | 1,924 | $ | 674 | $ | — | $ | 11,179 | |||||||||||||||
Sales | $ | 42,473 | $ | 6,063 | $ | 10,447 | $ | (1,036 | ) | $ | 57,947 | ||||||||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 21.4 | % | 33.0 | % | 6.9 | % | 20.4 | % | |||||||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 20.2 | % | 31.7 | % | 6.5 | % | 19.3 | % | |||||||||||||||||
EQUITY EARNINGS IN AMERISOURCEBERGEN |
||||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||||
Equity earnings in AmerisourceBergen (GAAP) |
$ | 202 | $ | 42 | $ | 90 | $ | 59 | ||||||||||
Litigation settlements and other | 5 | — | 178 | |||||||||||||||
Acquisition-related amortization | 29 | 32 | 57 | 55 | ||||||||||||||
Early debt extinguishment | 5 | — | 5 | — | ||||||||||||||
Change in fair market value of AmerisourceBergen warrants | — | — | — | 30 | ||||||||||||||
LIFO provision | — | 5 | (12 | ) | (7 | ) | ||||||||||||
(152 | ) | — | (152 | ) | — | |||||||||||||
Adjusted equity earnings in AmerisourceBergen (Non-GAAP measure) | $ | 89 | $ | 79 | $ | 166 | $ | 137 | ||||||||||
OPERATING INCOME BY DIVISION |
|||||||||||||||||||||||||
Three months ended |
|||||||||||||||||||||||||
Pharmaceutical | |||||||||||||||||||||||||
International |
Wholesale1 |
Eliminations | |||||||||||||||||||||||
Operating income (GAAP) | $ | 1,402 | $ | 252 | $ | 323 | $ | 3 | $ | 1,980 | |||||||||||||||
Acquisition-related amortization | 64 | 28 | 21 | — | 113 | ||||||||||||||||||||
Acquisition-related costs | 65 | — | — | — | 65 | ||||||||||||||||||||
Certain legal and regulatory accruals and settlements | 90 | — | — | — | 90 | ||||||||||||||||||||
LIFO provision | 43 | — | — | — | 43 | ||||||||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | (113 | ) | — | (113 | ) | ||||||||||||||||||
Asset recovery | (15 | ) | — | — | — | (15 | ) | ||||||||||||||||||
Adjusted operating income
(Non-GAAP measure) |
$ | 1,649 | $ | 280 | $ | 231 | $ | 3 | $ | 2,163 | |||||||||||||||
Sales | $ | 24,478 | $ | 3,317 | $ | 5,755 | $ | (529 | ) | $ | 33,021 | ||||||||||||||
Operating margin (GAAP)2 | 5.7 | % | 7.6 | % | 2.1 | % | 5.4 | % | |||||||||||||||||
Adjusted operating margin (Non-GAAP measure)2 | 6.7 | % | 8.4 | % | 2.5 | % | 6.3 | % | |||||||||||||||||
Three months ended |
|||||||||||||||||||||||||
Pharmaceutical | |||||||||||||||||||||||||
International |
Wholesale1 |
Eliminations | |||||||||||||||||||||||
Operating income (GAAP) | $ | 1,120 | $ | 198 | $ | 165 | $ | (4 | ) | $ | 1,479 | ||||||||||||||
Acquisition-related amortization | 38 | 25 | 19 | — | 82 | ||||||||||||||||||||
Acquisition-related costs | 29 | — | — | — | 29 | ||||||||||||||||||||
LIFO provision | 49 | — | — | — | 49 | ||||||||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 37 | — | 37 | ||||||||||||||||||||
Cost transformation | 316 | 19 | 5 | — | 340 | ||||||||||||||||||||
Adjusted operating income
(Non-GAAP measure) |
$ | 1,552 | $ | 242 | $ | 226 | $ | (4 | ) | $ | 2,016 | ||||||||||||||
Sales | $ | 21,814 | $ | 3,101 | $ | 5,030 | $ | (499 | ) | $ | 29,446 | ||||||||||||||
Operating margin (GAAP)2 | 5.1 | % | 6.4 | % | 2.4 | % | 4.9 | % | |||||||||||||||||
Adjusted operating margin (Non-GAAP measure)2 | 7.1 | % | 7.8 | % | 2.9 | % | 6.6 | % | |||||||||||||||||
Six months ended |
|||||||||||||||||||||||||
Pharmaceutical | |||||||||||||||||||||||||
International |
Wholesale1 |
Eliminations | |||||||||||||||||||||||
Operating income (GAAP) | $ | 2,528 | $ | 436 | $ | 337 | $ | 1 | $ | 3,302 | |||||||||||||||
Acquisition-related amortization | 102 | 54 | 42 | — | 198 | ||||||||||||||||||||
Acquisition-related costs | 116 | — | — | — | 116 | ||||||||||||||||||||
Certain legal and regulatory accruals and settlements | 115 | — | — | — | 115 | ||||||||||||||||||||
LIFO provision | 97 | — | — | — | 97 | ||||||||||||||||||||
Hurricane-related costs | 83 | — | — | — | 83 | ||||||||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 76 | — | 76 | ||||||||||||||||||||
Asset recovery | (15 | ) | — | — | — | (15 | ) | ||||||||||||||||||
Adjusted operating income
(Non-GAAP measure) |
$ | 3,026 | $ | 490 | $ | 455 | $ | 1 | $ | 3,972 | |||||||||||||||
Sales | $ | 46,967 | $ | 6,400 | $ | 11,473 | $ | (1,079 | ) | $ | 63,761 | ||||||||||||||
Operating margin (GAAP)2 | 5.4 | % | 6.8 | % | 2.2 | % | 5.0 | % | |||||||||||||||||
Adjusted operating margin (Non-GAAP measure)2 | 6.4 | % | 7.7 | % | 2.5 | % | 6.0 | % | |||||||||||||||||
Six months ended |
|||||||||||||||||||||||||
Pharmaceutical | |||||||||||||||||||||||||
International |
Wholesale1 |
Eliminations | |||||||||||||||||||||||
Operating income (GAAP) | $ | 2,225 | $ | 380 | $ | 325 | $ | (4 | ) | $ | 2,926 | ||||||||||||||
Acquisition-related amortization | 75 | 50 | 39 | — | 164 | ||||||||||||||||||||
Acquisition-related costs | 46 | — | — | — | 46 | ||||||||||||||||||||
LIFO provision | 107 | — | — | — | 107 | ||||||||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 78 | — | 78 | ||||||||||||||||||||
Cost transformation | 388 | 25 | 8 | — | 421 | ||||||||||||||||||||
Adjusted operating income
(Non-GAAP measure) |
$ | 2,841 | $ | 455 | $ | 450 | $ | (4 | ) | $ | 3,742 | ||||||||||||||
Sales | $ | 42,473 | $ | 6,063 | $ | 10,447 | $ | (1,036 | ) | $ | 57,947 | ||||||||||||||
Operating margin (GAAP)2 | 5.2 | % | 6.3 | % | 2.5 | % | 4.9 | % | |||||||||||||||||
Adjusted operating margin (Non-GAAP measure)2 | 6.7 | % | 7.5 | % | 3.0 | % | 6.2 | % |
1 | Operating income for Pharmaceutical Wholesale includes equity earnings in AmerisourceBergen. As a result of the two month reporting lag, operating income for the three and six month periods ended |
|
2 | Operating margins and adjusted operating margins have been calculated excluding equity earnings in AmerisourceBergen. | |
ADJUSTED EFFECTIVE TAX RATE1 |
||||||||||||||||||||||||||||
Three months ended |
Three months ended |
|||||||||||||||||||||||||||
Earnings | Earnings | |||||||||||||||||||||||||||
before | before | |||||||||||||||||||||||||||
income tax | Effective | income tax |
Effective |
|||||||||||||||||||||||||
provision | Income tax | tax Rate | provision | Income tax |
tax Rate |
|||||||||||||||||||||||
Effective tax rate (GAAP) | $ | 1,838 | $ | 503 | 27.4 | % | $ | 1,292 | $ | 246 | 19.0 | % | ||||||||||||||||
Impact of non-GAAP adjustments | 189 | 39 | 600 | 149 | ||||||||||||||||||||||||
— | (184 | ) | — | — | ||||||||||||||||||||||||
Equity method non-cash | — | (61 | ) | — | (8 | ) | ||||||||||||||||||||||
Adjusted tax rate true-up | — | 23 | — | 43 | ||||||||||||||||||||||||
Subtotal | $ | 2,027 | $ | 320 | $ | 1,892 | $ | 430 | ||||||||||||||||||||
Exclude adjusted equity earnings in AmerisourceBergen | (89 | ) | — | (79 | ) | — | ||||||||||||||||||||||
Adjusted effective tax rate excluding adjusted equity earnings in AmerisourceBergen (Non-GAAP measure) | $ | 1,938 | $ | 320 | 16.5 | % | $ | 1,813 | $ | 430 | 23.7 | % | ||||||||||||||||
Six months ended |
Six months ended |
|||||||||||||||||||||||||||
Earnings | Earnings | |||||||||||||||||||||||||||
before | before | |||||||||||||||||||||||||||
income tax | Effective | income tax | Effective | |||||||||||||||||||||||||
provision | Income tax | Tax Rate | provision | Income tax | Tax Rate | |||||||||||||||||||||||
Effective tax rate (GAAP) | $ | 2,874 | $ | 730 | 25.4 | % | $ | 2,567 | $ | 466 | 18.2 | % | ||||||||||||||||
Impact of non-GAAP adjustments | 836 | 142 | 919 | 222 | ||||||||||||||||||||||||
— | (184 | ) | — | — | ||||||||||||||||||||||||
Equity method non-cash | — | (11 | ) | — | (10 | ) | ||||||||||||||||||||||
— | — | — | 77 | |||||||||||||||||||||||||
Adjusted tax rate true-up | — | 43 | — | 67 | ||||||||||||||||||||||||
Subtotal | $ | 3,710 | $ | 720 | $ | 3,486 | $ | 822 | ||||||||||||||||||||
Exclude adjusted equity earnings in AmerisourceBergen | (166 | ) | — | (137 | ) | — | ||||||||||||||||||||||
Adjusted effective tax rate excluding adjusted equity earnings in AmerisourceBergen (Non-GAAP measure) | $ | 3,544 | $ | 720 | 20.3 | % | $ | 3,349 | $ | 822 | 24.5 | % |
1 A change to the presentation of these tables was made to reflect the tax impact of non-GAAP excluded items as a single adjustment for the three and six months ended February, 2018 and 2017. No change in calculation methodology was made. |
FREE CASH FLOW |
||||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||||
Net cash provided by operating activities (GAAP) | $ | 2,215 | $ | 2,857 | $ | 3,176 | $ | 3,382 | ||||||||||
Less: Additions to property, plant and equipment | (288 | ) | (261 | ) | (666 | ) | (639 | ) | ||||||||||
Free cash flow (Non-GAAP measure)1 | $ | 1,927 | $ | 2,596 | $ | 2,510 | $ | 2,743 |
1 | Free cash flow is defined as net cash provided by operating activities in a period less additions to property, plant and equipment (capital expenditures) made in that period. This measure does not represent residual cash flows available for discretionary expenditures as the measure does not deduct the payments required for debt service and other contractual obligations or payments for future business acquisitions. Therefore, we believe it is important to view free cash flow as a measure that provides supplemental information to our entire statements of cash flows. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20180328005245/en/
Media Relations
or
International /
or
Investor Relations
Source: