Walgreens Boots Alliance Reports Fiscal 2018 Third Quarter Results
Third quarter highlights
- GAAP diluted net earnings per share increased 26.2 percent from the year-ago quarter, to
$1.35 ; Adjusted diluted net earnings per share increased 15.0 percent to$1.53 - GAAP net earnings attributable to
Walgreens Boots Alliance increased 15.5 percent, to$1.3 billion ; Adjusted net earnings attributable toWalgreens Boots Alliance increased 5.6 percent to$1.5 billion - Sales increased 14.0 percent to
$34.3 billion - GAAP operating income increased 5.5 percent to
$1.6 billion ; Adjusted operating income increased 1.7 percent to$1.9 billion - GAAP net cash provided by operating activities was
$2.2 billion ; Free cash flow was$1.9 billion
Share repurchase program and dividend increase
- Company authorized
$10 billion share repurchase program - Company declared 10 percent dividend increase
Fiscal 2018 guidance
- Company raised the lower end of its guidance for fiscal year 2018 by
5 cents per share and now anticipates adjusted diluted net earnings per share of$5.90 to $6.05
Executive Vice Chairman and CEO
Overview of Third Quarter Results
Fiscal 2018 third quarter net earnings attributable to
Adjusted fiscal 2018 third quarter net earnings attributable to
Sales in the third quarter were
GAAP operating income in the third quarter was
The company's GAAP effective tax rate was 7.6 percent in the third quarter, compared with 12.4 percent in the year-ago quarter. The decrease was due to the impact of U.S. tax law changes enacted in
GAAP net cash provided by operating activities was
Overview of Fiscal 2018 Year-to-Date Results
For the first nine months of fiscal 2018, net earnings attributable to
Adjusted net earnings attributable to
Sales in the first nine months of fiscal 2018 were
GAAP operating income in the first nine months of fiscal 2018 was
The company's GAAP effective tax rate in the first nine months of fiscal 2018 was 19.4 percent compared with 16.2 percent for the first nine months of fiscal 2017. The increase primarily reflects net discrete tax benefits in the year-ago period. The company's adjusted effective tax rate, calculated excluding income from the company's equity investment in
GAAP net cash provided by operating activities was
Share Repurchase Program and Dividend Increase
As announced today, the company's board of directors has authorized a
Company Outlook
The company raised the lower end of its guidance for fiscal year 2018 by
This guidance assumes current exchange rates for the rest of the fiscal year. As previously announced, the company does not expect
Third Quarter Business Division Highlights
Pharmacy sales, which accounted for 72.5 percent of the division’s sales in the quarter, increased 19.3 percent compared with the year-ago quarter, primarily due to higher prescription volume from the acquisition of
Retail sales increased 5.2 percent in the third quarter compared with the year-ago period. Comparable retail sales were down 3.8 percent in the quarter, reflecting continued focus on profitability.
GAAP gross profit increased 9.5 percent compared with the same quarter a year ago and adjusted gross profit increased 7.7 percent. On an adjusted basis, pharmacy and retail gross profit both increased.
GAAP third quarter selling, general and administrative expenses (SG&A) as a percentage of sales decreased 0.9 percentage point compared with the year-ago quarter, primarily due to sales mix and cost savings, partially offset by the higher cost mix of acquired
GAAP operating income in the third quarter increased 7.1 percent from the year-ago quarter to
As previously announced, during the third quarter the company completed the acquisition of all 1,932
On a constant currency basis, comparable store sales decreased 1.4 percent compared with the year-ago quarter. Comparable pharmacy sales decreased 1.7 percent on a constant currency basis. Comparable retail sales decreased 1.3 percent on a constant currency basis mainly due to Boots UK.
GAAP gross profit increased 5.8 percent compared with the same quarter a year ago due to favorable currency exchange rates. On a constant currency basis, adjusted gross profit decreased 3.0 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, increased 0.1 percentage point.
GAAP operating income in the third quarter increased 21.1 percent from the year-ago quarter to
Pharmaceutical Wholesale:
Pharmaceutical Wholesale had third quarter sales of
GAAP operating income in the third 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 “Company Outlook” above), the expected execution and effect of our business strategies, our cost-savings and growth initiatives,pilot programs and initiatives, and restructuring activities and the amounts and timing of their expected impact, and our amended and restated asset purchase agreement with
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
(
WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES | ||||||||||||||||
CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS | ||||||||||||||||
(UNAUDITED) | ||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
May 31, | May 31, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Sales | $ | 34,334 | $ | 30,118 | $ | 98,095 | $ | 88,065 | ||||||||
Cost of sales | 26,554 | 22,973 | 74,878 | 66,243 | ||||||||||||
Gross profit | 7,780 | 7,145 | 23,217 | 21,822 | ||||||||||||
Selling, general and administrative expenses | 6,231 | 5,712 | 18,456 | 17,522 | ||||||||||||
Equity earnings in AmerisourceBergen | 52 | 84 | 142 | 143 | ||||||||||||
Operating income | 1,601 | 1,517 | 4,903 | 4,443 | ||||||||||||
Other income (expense) | (4 | ) | (8 | ) | (132 | ) | (22 | ) | ||||||||
Earnings before interest and income tax provision | 1,597 | 1,509 | 4,771 | 4,421 | ||||||||||||
Interest expense, net | 157 | 155 | 457 | 500 | ||||||||||||
Earnings before income tax provision | 1,440 | 1,354 | 4,314 | 3,921 | ||||||||||||
Income tax provision | 109 | 168 | 839 | 634 | ||||||||||||
Post tax earnings (loss) from other equity method investments | 15 | (21 | ) | 42 | 7 | |||||||||||
Net earnings | 1,346 | 1,165 | 3,517 | 3,294 | ||||||||||||
Net earnings attributable to noncontrolling interests | 4 | 3 | 5 | 18 | ||||||||||||
Net earnings attributable to Walgreens Boots Alliance, Inc. | $ | 1,342 | $ | 1,162 | $ | 3,512 | $ | 3,276 | ||||||||
Net earnings per common share: | ||||||||||||||||
Basic | $ | 1.35 | $ | 1.08 | $ | 3.52 | $ | 3.03 | ||||||||
Diluted | $ | 1.35 | $ | 1.07 | $ | 3.51 | $ | 3.02 | ||||||||
Dividends declared per share | $ | 0.400 | $ | 0.375 | $ | 1.200 | $ | 1.125 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 992.1 | 1,077.1 | 996.4 | 1,079.6 | ||||||||||||
Diluted | 995.3 | 1,082.6 | 1,000.6 | 1,085.5 |
WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES | |||||||
CONSOLIDATED CONDENSED BALANCE SHEETS | |||||||
(UNAUDITED) | |||||||
(in millions) | |||||||
May 31, 2018 | August 31, 2017 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 1,818 | $ | 3,301 | |||
Accounts receivable, net | 7,159 | 6,528 | |||||
Inventories | 9,889 | 8,899 | |||||
Other current assets | 1,122 | 1,025 | |||||
Total current assets | 19,988 | 19,753 | |||||
Non-current assets: | |||||||
Property, plant and equipment, net | 13,938 | 13,642 | |||||
Goodwill | 17,089 | 15,632 | |||||
Intangible assets, net | 12,111 | 10,156 | |||||
Equity method investments | 6,272 | 6,320 | |||||
Other non-current assets | 754 | 506 | |||||
Total non-current assets | 50,164 | 46,256 | |||||
Total assets | $ | 70,152 | $ | 66,009 | |||
Liabilities and equity | |||||||
Current liabilities: | |||||||
Short-term debt | $ | 2,587 | $ | 251 | |||
Trade accounts payable | 13,089 | 12,494 | |||||
Accrued expenses and other liabilities | 5,435 | 5,473 | |||||
Income taxes | 371 | 329 | |||||
Total current liabilities | 21,482 | 18,547 | |||||
Non-current liabilities: | |||||||
Long-term debt | 12,456 | 12,684 | |||||
Deferred income taxes | 1,973 | 2,281 | |||||
Other non-current liabilities | 5,771 | 4,223 | |||||
Total non-current liabilities | 20,200 | 19,188 | |||||
Total equity | 28,470 | 28,274 | |||||
Total liabilities and equity | $ | 70,152 | $ | 66,009 |
WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES | ||||||||
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS | ||||||||
(UNAUDITED) | ||||||||
(in millions) | ||||||||
Nine months ended May 31, | ||||||||
2018 | 2017 | |||||||
Cash flows from operating activities: | ||||||||
Net earnings | $ | 3,517 | $ | 3,294 | ||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 1,300 | 1,244 | ||||||
Deferred income taxes | (382 | ) | (211 | ) | ||||
Stock compensation expense | 91 | 71 | ||||||
Equity earnings from equity method investments | (184 | ) | (150 | ) | ||||
Other | 266 | 289 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable, net | (762 | ) | (153 | ) | ||||
Inventories | 230 | 259 | ||||||
Other current assets | (4 | ) | 22 | |||||
Trade accounts payable | 627 | 821 | ||||||
Accrued expenses and other liabilities | 10 | (268 | ) | |||||
Income taxes | 793 | 6 | ||||||
Other non-current assets and liabilities | (117 | ) | 13 | |||||
Net cash provided by operating activities | 5,385 | 5,237 | ||||||
Cash flows from investing activities: | ||||||||
Additions to property, plant and equipment | (983 | ) | (912 | ) | ||||
Proceeds from sale-leaseback transactions | — | 436 | ||||||
Proceeds from sale of other assets | 221 | 39 | ||||||
Business and intangible asset acquisitions, net of cash acquired | (4,220 | ) | (63 | ) | ||||
Other | (129 | ) | 48 | |||||
Net cash used for investing activities | (5,111 | ) | (452 | ) | ||||
Cash flows from financing activities: | ||||||||
Net change in short-term debt with maturities of 3 months or less | 596 | 277 | ||||||
Proceeds from debt | 5,043 | — | ||||||
Payments of debt | (3,507 | ) | (40 | ) | ||||
Stock purchases | (2,525 | ) | (1,457 | ) | ||||
Proceeds related to employee stock plans | 118 | 174 | ||||||
Cash dividends paid | (1,291 | ) | (1,228 | ) | ||||
Other | (217 | ) | (59 | ) | ||||
Net cash used for financing activities | (1,783 | ) | (2,333 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 26 | (6 | ) | |||||
Changes in cash and cash equivalents: | ||||||||
Net (decrease) increase in cash and cash equivalents | (1,483 | ) | 2,446 | |||||
Cash and cash equivalents at beginning of period | 3,301 | 9,807 | ||||||
Cash and cash equivalents at end of period | $ | 1,818 | $ | 12,253 |
WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES |
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 SEC rules, presented in this press release to the most directly comparable financial measures calculated and presented in accordance with generally accepted accounting principles in the United States (GAAP). The Company has provided the non-GAAP financial measures in the press release, which are not calculated or presented in accordance with GAAP, as supplemental information and in addition to the financial measures that are calculated and presented in accordance with GAAP. |
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 the United States reporting in currencies other than the U.S. dollar and this presentation provides a framework to assess how its business performed excluding the impact of foreign currency exchange rate fluctuations. |
Comparable sales |
For our Retail Pharmacy divisions, comparable stores are defined as those that have been open for at least 12 consecutive months and that have not been closed for seven or more consecutive days, undergone a major remodel or been subject to a natural disaster during the past 12 months. Relocated and acquired stores are not included as comparable stores for the first 12 months after the relocation or acquisition. Comparable store sales, comparable pharmacy sales and comparable retail sales refer to total sales, pharmacy sales and retail sales, respectively, in such stores. For our Pharmaceutical Wholesale division, comparable sales are defined as sales excluding acquisitions and dispositions. The method of calculating comparable sales varies across the industries in which we operate. As a result, our method of calculating comparable sales may not be the same as other companies’ methods. |
Comparable sales are presented on a constant currency basis for the Retail Pharmacy and Pharmaceutical Wholesale divisions. In the third quarter of fiscal 2018 compared to the year-ago quarter, the Retail Pharmacy International division’s comparable store sales on a reported currency basis increased 7.4 percent, comparable pharmacy sales on a reported currency basis increased 6.8 percent and comparable retail sales on a reported currency basis increased 7.7 percent. The Pharmaceutical Wholesale division’s comparable sales excluding acquisitions and dispositions on a reported currency basis increased 12.6 percent. |
NET EARNINGS AND DILUTED NET EARNINGS PER SHARE |
||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
May 31, | May 31, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net earnings attributable to Walgreens Boots Alliance, Inc. (GAAP) | $ | 1,342 | $ | 1,162 | $ | 3,512 | $ | 3,276 | ||||||||
Adjustments to operating income: | ||||||||||||||||
Acquisition-related amortization | 131 | 83 | 329 | 247 | ||||||||||||
Acquisition-related costs | 57 | 29 | 173 | 75 | ||||||||||||
LIFO provision | 69 | 97 | 166 | 204 | ||||||||||||
Adjustments to equity earnings in AmerisourceBergen | 60 | 17 | 136 | 95 | ||||||||||||
Certain legal and regulatory accruals and settlements | 5 | — | 120 | — | ||||||||||||
Hurricane-related costs | — | — | 83 | — | ||||||||||||
Store optimization | 24 | — | 24 | — | ||||||||||||
Cost transformation | — | 171 | — | 592 | ||||||||||||
Asset recovery | — | — | (15 | ) | — | |||||||||||
Total adjustments to operating income | 346 | 397 | 1,016 | 1,213 | ||||||||||||
Adjustments to other income (expense): | ||||||||||||||||
Impairment of equity method investment | 8 | — | 178 | — | ||||||||||||
Net investment hedging (gain) loss | (3 | ) | 1 | (36 | ) | 15 | ||||||||||
Total adjustments to other income (expense) | 5 | 1 | 142 | 15 | ||||||||||||
Adjustments to interest expense, net: | ||||||||||||||||
Prefunded acquisition financing costs | — | 34 | 29 | 123 | ||||||||||||
Total adjustments to interest expense, net | — | 34 | 29 | 123 | ||||||||||||
Adjustments to income tax provision: | ||||||||||||||||
U.S. tax law changes1 | (140 | ) | — | 44 | — | |||||||||||
Equity method non-cash tax | 8 | 24 | 19 | 34 | ||||||||||||
UK tax rate change1 | — | — | — | (77 | ) | |||||||||||
Tax impact of adjustments2 | (39 | ) | (177 | ) | (224 | ) | (466 | ) | ||||||||
Total adjustments to income tax provision | (171 | ) | (153 | ) | (161 | ) | (509 | ) | ||||||||
Adjusted net earnings attributable to Walgreens Boots Alliance, Inc. (Non-GAAP measure) | $ | 1,522 | $ | 1,441 | $ | 4,538 | $ | 4,118 | ||||||||
Diluted net earnings per common share (GAAP) | $ | 1.35 | $ | 1.07 | $ | 3.51 | $ | 3.02 | ||||||||
Adjustments to operating income | 0.35 | 0.37 | 1.02 | 1.12 | ||||||||||||
Adjustments to other income (expense) | 0.01 | — | 0.14 | 0.01 | ||||||||||||
Adjustments to interest expense, net | — | 0.03 | 0.03 | 0.11 | ||||||||||||
Adjustments to income tax provision | (0.18 | ) | (0.14 | ) | (0.16 | ) | (0.47 | ) | ||||||||
Adjusted diluted net earnings per common share (Non-GAAP measure) | $ | 1.53 | $ | 1.33 | $ | 4.54 | $ | 3.79 | ||||||||
Weighted average common shares outstanding, diluted | 995.3 | 1,082.6 | 1,000.6 | 1,085.5 |
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 May 31, 2018 | ||||||||||||||||||||
Retail Pharmacy | Retail Pharmacy | Pharmaceutical | Walgreens Boots | |||||||||||||||||
USA | International | Wholesale | Eliminations | Alliance, Inc. | ||||||||||||||||
Gross profit (GAAP) | $ | 6,029 | $ | 1,215 | $ | 536 | $ | — | $ | 7,780 | ||||||||||
Acquisition-related amortization | 6 | — | — | — | 6 | |||||||||||||||
LIFO provision | 69 | — | — | — | 69 | |||||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 6,104 | $ | 1,215 | $ | 536 | $ | — | $ | 7,855 | ||||||||||
Sales | $ | 25,917 | $ | 2,995 | $ | 5,965 | $ | (543 | ) | $ | 34,334 | |||||||||
Gross margin (GAAP) | 23.3 | % | 40.6 | % | 9.0 | % | 22.7 | % | ||||||||||||
Adjusted gross margin (Non-GAAP measure) | 23.6 | % | 40.6 | % | 9.0 | % | 22.9 | % |
Three months ended May 31, 2017 | ||||||||||||||||||||
Retail Pharmacy | Retail Pharmacy | Pharmaceutical | Walgreens Boots | |||||||||||||||||
USA | International | Wholesale | Eliminations | Alliance, Inc. | ||||||||||||||||
Gross profit (GAAP) | $ | 5,507 | $ | 1,148 | $ | 491 | $ | (1 | ) | $ | 7,145 | |||||||||
LIFO provision | 97 | — | — | — | 97 | |||||||||||||||
Cost transformation | 61 | — | — | — | 61 | |||||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 5,665 | $ | 1,148 | $ | 491 | $ | (1 | ) | $ | 7,303 | |||||||||
Sales | $ | 22,528 | $ | 2,809 | $ | 5,296 | $ | (515 | ) | $ | 30,118 | |||||||||
Gross margin (GAAP) | 24.4 | % | 40.9 | % | 9.3 | % | 23.7 | % | ||||||||||||
Adjusted gross margin (Non-GAAP measure) | 25.1 | % | 40.9 | % | 9.3 | % | 24.2 | % |
Nine months ended May 31, 2018 | ||||||||||||||||||||
Retail Pharmacy | Retail Pharmacy | Pharmaceutical | Walgreens Boots | |||||||||||||||||
USA | International | Wholesale | Eliminations | Alliance, Inc. | ||||||||||||||||
Gross profit (GAAP) | $ | 17,898 | $ | 3,733 | $ | 1,590 | $ | (4 | ) | $ | 23,217 | |||||||||
Acquisition-related amortization | 14 | — | — | — | 14 | |||||||||||||||
LIFO provision | 166 | — | — | — | 166 | |||||||||||||||
Hurricane-related costs | 43 | — | — | — | 43 | |||||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 18,121 | $ | 3,733 | $ | 1,590 | $ | (4 | ) | $ | 23,440 | |||||||||
Sales | $ | 72,884 | $ | 9,395 | $ | 17,438 | $ | (1,622 | ) | $ | 98,095 | |||||||||
Gross margin (GAAP) | 24.6 | % | 39.7 | % | 9.1 | % | 23.7 | % | ||||||||||||
Adjusted gross margin (Non-GAAP measure) | 24.9 | % | 39.7 | % | 9.1 | % | 23.9 | % |
Nine months ended May 31, 2017 | ||||||||||||||||||||
Retail Pharmacy | Retail Pharmacy | Pharmaceutical | Walgreens Boots | |||||||||||||||||
USA | International | Wholesale | Eliminations | Alliance, Inc. | ||||||||||||||||
Gross profit (GAAP) | $ | 16,822 | $ | 3,527 | $ | 1,478 | $ | (5 | ) | $ | 21,822 | |||||||||
LIFO provision | 204 | — | — | — | 204 | |||||||||||||||
Cost transformation | 61 | — | — | — | 61 | |||||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 17,087 | $ | 3,527 | $ | 1,478 | $ | (5 | ) | $ | 22,087 | |||||||||
Sales | $ | 65,001 | $ | 8,872 | $ | 15,743 | $ | (1,551 | ) | $ | 88,065 | |||||||||
Gross margin (GAAP) | 25.9 | % | 39.8 | % | 9.4 | % | 24.8 | % | ||||||||||||
Adjusted gross margin (Non-GAAP measure) | 26.3 | % | 39.8 | % | 9.4 | % | 25.1 | % |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES BY DIVISION |
||||||||||||||||||||
Three months ended May 31, 2018 | ||||||||||||||||||||
Retail Pharmacy | Retail Pharmacy | Pharmaceutical | Walgreens Boots | |||||||||||||||||
USA | International | Wholesale | Eliminations | Alliance, Inc. | ||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 4,776 | $ | 1,043 | $ | 412 | $ | — | $ | 6,231 | ||||||||||
Acquisition-related amortization | (78 | ) | (26 | ) | (21 | ) | — | (125 | ) | |||||||||||
Acquisition-related costs | (57 | ) | — | — | — | (57 | ) | |||||||||||||
Certain legal and regulatory accruals and settlements | (5 | ) | — | — | — | (5 | ) | |||||||||||||
Store optimization | (24 | ) | — | — | — | (24 | ) | |||||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 4,612 | $ | 1,017 | $ | 391 | $ | — | $ | 6,020 | ||||||||||
Sales | $ | 25,917 | $ | 2,995 | $ | 5,965 | $ | (543 | ) | $ | 34,334 | |||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 18.4 | % | 34.8 | % | 6.9 | % | 18.1 | % | ||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 17.8 | % | 34.0 | % | 6.6 | % | 17.5 | % |
Three months ended May 31, 2017 | ||||||||||||||||||||
Retail Pharmacy | Retail Pharmacy | Pharmaceutical | Walgreens Boots | |||||||||||||||||
USA | International | Wholesale | Eliminations | Alliance, Inc. | ||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 4,337 | $ | 1,006 | $ | 375 | $ | (6 | ) | $ | 5,712 | |||||||||
Acquisition-related amortization | (38 | ) | (25 | ) | (20 | ) | — | (83 | ) | |||||||||||
Acquisition-related costs | (29 | ) | — | — | — | (29 | ) | |||||||||||||
Cost transformation | (68 | ) | (26 | ) | (16 | ) | — | (110 | ) | |||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 4,202 | $ | 955 | $ | 339 | $ | (6 | ) | $ | 5,490 | |||||||||
Sales | $ | 22,528 | $ | 2,809 | $ | 5,296 | $ | (515 | ) | $ | 30,118 | |||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 19.3 | % | 35.8 | % | 7.1 | % | 19.0 | % | ||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 18.7 | % | 34.0 | % | 6.4 | % | 18.2 | % |
Nine months ended May 31, 2018 | ||||||||||||||||||||
Retail Pharmacy | Retail Pharmacy | Pharmaceutical | Walgreens Boots | |||||||||||||||||
USA | International | Wholesale | Eliminations | Alliance, Inc. | ||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 14,117 | $ | 3,125 | $ | 1,219 | $ | (5 | ) | $ | 18,456 | |||||||||
Acquisition-related amortization | (172 | ) | (80 | ) | (63 | ) | — | (315 | ) | |||||||||||
Acquisition-related costs | (173 | ) | — | — | — | (173 | ) | |||||||||||||
Certain legal and regulatory accruals and settlements | (120 | ) | — | — | — | (120 | ) | |||||||||||||
Hurricane-related costs | (40 | ) | — | — | — | (40 | ) | |||||||||||||
Store optimization | (24 | ) | — | — | — | (24 | ) | |||||||||||||
Asset recovery | 15 | — | — | — | 15 | |||||||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 13,603 | $ | 3,045 | $ | 1,156 | $ | (5 | ) | $ | 17,799 | |||||||||
Sales | $ | 72,884 | $ | 9,395 | $ | 17,438 | $ | (1,622 | ) | $ | 98,095 | |||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 19.4 | % | 33.3 | % | 7.0 | % | 18.8 | % | ||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 18.7 | % | 32.4 | % | 6.6 | % | 18.1 | % |
Nine months ended May 31, 2017 | ||||||||||||||||||||
Retail Pharmacy | Retail Pharmacy | Pharmaceutical | Walgreens Boots | |||||||||||||||||
USA | International | Wholesale | Eliminations | Alliance, Inc. | ||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 13,427 | $ | 3,005 | $ | 1,096 | $ | (6 | ) | $ | 17,522 | |||||||||
Acquisition-related amortization | (113 | ) | (75 | ) | (59 | ) | — | (247 | ) | |||||||||||
Acquisition-related costs | (75 | ) | — | — | — | (75 | ) | |||||||||||||
Cost transformation | (456 | ) | (51 | ) | (24 | ) | — | (531 | ) | |||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 12,783 | $ | 2,879 | $ | 1,013 | $ | (6 | ) | $ | 16,669 | |||||||||
Sales | $ | 65,001 | $ | 8,872 | $ | 15,743 | $ | (1,551 | ) | $ | 88,065 | |||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 20.7 | % | 33.9 | % | 7.0 | % | 19.9 | % | ||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 19.7 | % | 32.5 | % | 6.4 | % | 18.9 | % |
EQUITY EARNINGS IN AMERISOURCEBERGEN |
||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
May 31, | May 31, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Equity earnings in AmerisourceBergen (GAAP) | $ | 52 | $ | 84 | $ | 142 | $ | 143 | ||||||||
Litigation settlements and other | 7 | 2 | 185 | 7 | ||||||||||||
Acquisition-related amortization | 30 | 29 | 87 | 80 | ||||||||||||
Loss on previously held equity interest | 11 | — | 11 | — | ||||||||||||
Asset impairment | 8 | — | 8 | — | ||||||||||||
Early debt extinguishment | — | — | 5 | — | ||||||||||||
PharMEDium remediation costs | 4 | — | 4 | — | ||||||||||||
Change in fair market value of AmerisourceBergen warrants | — | — | — | 29 | ||||||||||||
LIFO provision | — | (14 | ) | (12 | ) | (21 | ) | |||||||||
U.S. tax law changes | — | — | (152 | ) | — | |||||||||||
Adjusted equity earnings in AmerisourceBergen (Non-GAAP measure) | $ | 112 | $ | 101 | $ | 278 | $ | 238 |
OPERATING INCOME BY DIVISION |
||||||||||||||||||||
Three months ended May 31, 2018 | ||||||||||||||||||||
Retail Pharmacy | Retail Pharmacy | Pharmaceutical | Walgreens Boots | |||||||||||||||||
USA | International |
Wholesale1 |
Eliminations | Alliance, Inc. | ||||||||||||||||
Operating income (GAAP) | $ | 1,253 | $ | 172 | $ | 176 | $ | — | $ | 1,601 | ||||||||||
Acquisition-related amortization | 84 | 26 | 21 | — | 131 | |||||||||||||||
Acquisition-related costs | 57 | — | — | — | 57 | |||||||||||||||
LIFO provision | 69 | — | — | — | 69 | |||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 60 | — | 60 | |||||||||||||||
Certain legal and regulatory accruals and settlements | 5 | — | — | — | 5 | |||||||||||||||
Store optimization | 24 | — | — | — | 24 | |||||||||||||||
Adjusted operating income (Non-GAAP measure) |
$ | 1,492 | $ | 198 | $ | 257 | $ | — | $ | 1,947 | ||||||||||
Sales | $ | 25,917 | $ | 2,995 | $ | 5,965 | $ | (543 | ) | $ | 34,334 | |||||||||
Operating margin (GAAP)2 | 4.8 | % | 5.7 | % | 2.1 | % | 4.5 | % | ||||||||||||
Adjusted operating margin (Non-GAAP measure)2 | 5.8 | % | 6.6 | % | 2.4 | % | 5.3 | % |
Three months ended May 31, 2017 | ||||||||||||||||||||
Retail Pharmacy | Retail Pharmacy | Pharmaceutical | Walgreens Boots | |||||||||||||||||
USA | International |
Wholesale1 |
Eliminations | Alliance, Inc. | ||||||||||||||||
Operating income (GAAP) | $ | 1,170 | $ | 142 | $ | 200 | $ | 5 | $ | 1,517 | ||||||||||
Acquisition-related amortization | 38 | 25 | 20 | — | 83 | |||||||||||||||
Acquisition-related costs | 29 | — | — | — | 29 | |||||||||||||||
LIFO provision | 97 | — | — | — | 97 | |||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 17 | — | 17 | |||||||||||||||
Cost transformation | 129 | 26 | 16 | — | 171 | |||||||||||||||
Adjusted operating income (Non-GAAP measure) |
$ | 1,463 | $ | 193 | $ | 253 | $ | 5 | $ | 1,914 | ||||||||||
Sales | $ | 22,528 | $ | 2,809 | $ | 5,296 | $ | (515 | ) | $ | 30,118 | |||||||||
Operating margin (GAAP)2 | 5.2 | % | 5.1 | % | 2.2 | % | 4.8 | % | ||||||||||||
Adjusted operating margin (Non-GAAP measure)2 | 6.5 | % | 6.9 | % | 2.9 | % | 6.0 | % |
Nine months ended May 31, 2018 | ||||||||||||||||||||
Retail Pharmacy | Retail Pharmacy | Pharmaceutical | Walgreens Boots | |||||||||||||||||
USA | International |
Wholesale1 |
Eliminations | Alliance, Inc. | ||||||||||||||||
Operating income (GAAP) | $ | 3,781 | $ | 608 | $ | 513 | $ | 1 | $ | 4,903 | ||||||||||
Acquisition-related amortization | 186 | 80 | 63 | — | 329 | |||||||||||||||
Acquisition-related costs | 173 | — | — | — | 173 | |||||||||||||||
LIFO provision | 166 | — | — | — | 166 | |||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 136 | — | 136 | |||||||||||||||
Certain legal and regulatory accruals and settlements | 120 | — | — | — | 120 | |||||||||||||||
Hurricane-related costs | 83 | — | — | — | 83 | |||||||||||||||
Store optimization | 24 | — | — | — | 24 | |||||||||||||||
Asset recovery | (15 | ) | — | — | — | (15 | ) | |||||||||||||
Adjusted operating income
(Non-GAAP measure) |
$ | 4,518 | $ | 688 | $ | 712 | $ | 1 | $ | 5,919 | ||||||||||
Sales | $ | 72,884 | $ | 9,395 | $ | 17,438 | $ | (1,622 | ) | $ | 98,095 | |||||||||
Operating margin (GAAP)2 | 5.2 | % | 6.5 | % | 2.1 | % | 4.9 | % | ||||||||||||
Adjusted operating margin (Non-GAAP measure)2 | 6.2 | % | 7.3 | % | 2.5 | % | 5.8 | % |
Nine months ended May 31, 2017 | ||||||||||||||||||||
Retail Pharmacy | Retail Pharmacy | Pharmaceutical | Walgreens Boots | |||||||||||||||||
USA | International |
Wholesale1 |
Eliminations | Alliance, Inc. | ||||||||||||||||
Operating income (GAAP) | $ | 3,395 | $ | 522 | $ | 525 | $ | 1 | $ | 4,443 | ||||||||||
Acquisition-related amortization | 113 | 75 | 59 | — | 247 | |||||||||||||||
Acquisition-related costs | 75 | — | — | — | 75 | |||||||||||||||
LIFO provision | 204 | — | — | — | 204 | |||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 95 | — | 95 | |||||||||||||||
Cost transformation | 517 | 51 | 24 | — | 592 | |||||||||||||||
Adjusted operating income
(Non-GAAP measure) |
$ | 4,304 | $ | 648 | $ | 703 | $ | 1 | $ | 5,656 | ||||||||||
Sales | $ | 65,001 | $ | 8,872 | $ | 15,743 | $ | (1,551 | ) | $ | 88,065 | |||||||||
Operating margin (GAAP)2 | 5.2 | % | 5.9 | % | 2.4 | % | 4.9 | % | ||||||||||||
Adjusted operating margin (Non-GAAP measure)2 | 6.6 | % | 7.3 | % | 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 nine month periods ended May 31, 2018 includes AmerisourceBergen equity earnings for the periods of January 1, 2018 through March 31, 2018 and July 1, 2017 through March 31, 2018, respectively. Operating income for the three and nine month periods ended May 31, 2017 includes AmerisourceBergen equity earnings for the periods of January 1, 2017 through March 31, 2017 and July 1, 2016 through March 31, 2017, respectively. | |
2 |
Operating margins and adjusted operating margins have been calculated excluding equity earnings in AmerisourceBergen. |
ADJUSTED EFFECTIVE TAX RATE1 |
||||||||||||||||||||||
Three months ended May 31, 2018 | Three months ended May 31, 2017 | |||||||||||||||||||||
Earnings | Earnings | |||||||||||||||||||||
before | before | |||||||||||||||||||||
income tax | Effective | income tax | Effective | |||||||||||||||||||
provision | Income tax | tax rate | provision | Income tax | tax rate | |||||||||||||||||
Effective tax rate (GAAP) | $ | 1,440 | $ | 109 | 7.6 | % | $ | 1,354 | $ | 168 | 12.4 | % | ||||||||||
Impact of non-GAAP adjustments | 351 | 71 | 432 | 97 | ||||||||||||||||||
U.S. tax law changes | — | 140 | — | — | ||||||||||||||||||
Equity method non-cash | — | (8 | ) | — | (24 | ) | ||||||||||||||||
Adjusted tax rate true-up | — | (32 | ) | — | 80 | |||||||||||||||||
Subtotal | $ | 1,791 | $ | 280 | $ | 1,786 | $ | 321 | ||||||||||||||
Exclude adjusted equity earnings in AmerisourceBergen | (112 | ) | — | (101 | ) | — | ||||||||||||||||
Adjusted effective tax rate excluding adjusted equity earnings in AmerisourceBergen (Non-GAAP measure) | $ | 1,679 | $ | 280 | 16.7 | % | $ | 1,685 | $ | 321 | 19.1 | % |
Nine months ended May 31, 2018 | Nine months ended May 31, 2017 | |||||||||||||||||||||
Earnings | Earnings | |||||||||||||||||||||
before | before | |||||||||||||||||||||
income tax | Effective | income tax | Effective | |||||||||||||||||||
provision | Income tax | tax rate | provision | Income tax | tax rate | |||||||||||||||||
Effective tax rate (GAAP) | $ | 4,314 | $ | 839 | 19.4 | % | $ | 3,921 | $ | 634 | 16.2 | % | ||||||||||
Impact of non-GAAP adjustments | 1,187 | 213 | 1,351 | 319 | ||||||||||||||||||
U.S. tax law changes | — | (44 | ) | — | — | |||||||||||||||||
Equity method non-cash | — | (19 | ) | — | (34 | ) | ||||||||||||||||
UK tax rate change | — | — | — | 77 | ||||||||||||||||||
Adjusted tax rate true-up | — | 11 | — | 147 | ||||||||||||||||||
Subtotal | $ | 5,501 | $ | 1,000 | $ | 5,272 | $ | 1,143 | ||||||||||||||
Exclude adjusted equity earnings in AmerisourceBergen | (278 | ) | — | (238 | ) | — | ||||||||||||||||
Adjusted effective tax rate excluding adjusted equity earnings in AmerisourceBergen (Non-GAAP measure) | $ | 5,223 | $ | 1,000 | 19.1 | % | $ | 5,034 | $ | 1,143 | 22.7 | % |
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 nine months ended May 31, 2018 and 2017. No change in calculation methodology was made. |
FREE CASH FLOW |
||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
May 31, | May 31, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net cash provided by operating activities (GAAP) | $ | 2,209 | $ | 1,855 | $ | 5,385 | $ | 5,237 | ||||||||
Less: Additions to property, plant and equipment | (317 | ) | (273 | ) | (983 | ) | (912 | ) | ||||||||
Free cash flow (Non-GAAP measure)1 | $ | 1,892 | $ | 1,582 | $ | 4,402 | $ | 4,325 |
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/20180628005294/en/
Source:
Walgreens Boots Alliance, Inc.
Media Relations
USA / Fiona Ortiz, +1 847 315 6402
or
International / Laura Vergani, +44 (0)207 980 8585
or
Investor Relations
Gerald Gradwell and Ashish Kohli, +1 847 315 2922