Walgreens Boots Alliance Reports Fiscal Year 2018 Results
Delivers Double Digit Percentage Growth in Earnings Per Share (EPS)
Fiscal 2018
- Sales increased 11.3 percent to
$131.5 billion - Operating income increased 15.4 percent to
$6.4 billion ; Adjusted operating income increased 3.5 percent to$7.8 billion - EPS increased 33.6 percent to
$5.05 ; Adjusted EPS increased 18.0 percent to$6.02 - Net cash provided by operating activities was
$8.3 billion ; Free cash flow was$6.9 billion
Fourth quarter highlights, year-over-year
- Sales increased 10.9 percent to
$33.4 billion - Operating income increased 35.6 percent to
$1.5 billion ; Adjusted operating income increased 0.1 percent to$1.9 billion - EPS more than doubled to
$1.55 ; Adjusted EPS increased 13.0 percent to$1.48
Fiscal 2019 guidance
- Company introduced guidance of 7 percent to 12 percent growth in fiscal 2019 adjusted EPS at constant currency rates
- At current exchange rates this results in an estimated range of
$6.40 to$6.70 for fiscal 2019 adjusted EPS
Executive Vice Chairman and CEO
Overview of Fiscal Year Results
Fiscal 2018 net earnings attributable to
Adjusted net earnings attributable to
Sales increased 11.3 percent to
Operating income in fiscal 2018 was
Net cash provided by operating activities was
Overview of Fourth Quarter Results
Fiscal 2018 fourth quarter net earnings attributable to
Adjusted net earnings attributable to
Sales in the fourth quarter were
Operating income was
Net cash provided by operating activities was
Company Outlook
The company today introduced guidance of 7 percent to 12 percent estimated growth in fiscal year 2019 adjusted earnings per share, at constant currency rates. The guidance assumes current exchange rates for the rest of the fiscal year and results in an adjusted EPS range of
Business Divisions
Pharmacy sales, which accounted for 73.6 percent of the division’s sales in the quarter, increased 16.7 percent compared with the year-ago quarter, primarily due to higher prescription volume from the acquisition of
The division’s retail prescription market share on a 30-day adjusted basis in the fourth quarter increased approximately 180 basis points over the year-ago quarter to 22.3 percent, as reported by
Retail sales increased 8.3 percent in the fourth quarter compared with the year-ago period, reflecting the acquisition of
Gross profit increased 4.1 percent compared with the same quarter a year ago and adjusted gross profit increased 2.8 percent.
Fourth quarter selling, general and administrative expenses (SG&A) as a percentage of sales decreased 3.0 percentage points compared with the year-ago quarter, primarily due to cost savings in the quarter and costs related to acquisitions in the year-ago quarter, partially offset by the higher cost mix of acquired
Operating income in the fourth quarter increased 39.4 percent from the year-ago quarter to
Comparable pharmacy sales decreased 3.4 percent on a constant currency basis, primarily due to lower prescription volume and a decline in
Gross profit decreased 0.1 percent compared with the same quarter a year ago. On a constant currency basis, adjusted gross profit decreased 1.1 percent.
SG&A as a percentage of sales increased by 0.1 percentage point. Adjusted SG&A as a percentage of sales, on a constant currency basis, increased by 0.7 percentage point.
Operating income in the fourth quarter increased 6.8 percent from the year-ago quarter to
Pharmaceutical Wholesale:
Pharmaceutical Wholesale had fourth quarter sales of
Operating income in the fourth quarter was
Conference Call
The replay also will be available from
1 All references to earnings per share (EPS) are to diluted EPS attributable to
2 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 used, including all measures presented as "adjusted" or on a "constant currency" basis, and free cash flow.
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.
(
WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES | ||||||||||||||||
CONSOLIDATED STATEMENTS OF EARNINGS | ||||||||||||||||
(UNAUDITED) | ||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||
Three months ended |
Twelve months ended |
|||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Sales | $ | 33,442 | $ | 30,149 | $ | 131,537 | $ | 118,214 | ||||||||
Cost of sales | 25,867 | 22,809 | 100,745 | 89,052 | ||||||||||||
Gross profit | 7,575 | 7,340 | 30,792 | 29,162 | ||||||||||||
Selling, general and administrative expenses | 6,113 | 6,218 | 24,569 | 23,740 | ||||||||||||
Equity earnings in AmerisourceBergen | 49 | (8 | ) | 191 | 135 | |||||||||||
Operating income | 1,511 | 1,114 | 6,414 | 5,557 | ||||||||||||
Other income (expense) | 309 | 11 | 177 | (11 | ) | |||||||||||
Earnings before interest and income tax provision | 1,820 | 1,125 | 6,591 | 5,546 | ||||||||||||
Interest expense, net | 159 | 193 | 616 | 693 | ||||||||||||
Earnings before income tax provision | 1,661 | 932 | 5,975 | 4,853 | ||||||||||||
Income tax provision | 159 | 126 | 998 | 760 | ||||||||||||
Post tax earnings from other equity method investments | 12 | 1 | 54 | 8 | ||||||||||||
Net earnings | 1,514 | 807 | 5,031 | 4,101 | ||||||||||||
Net earnings attributable to noncontrolling interests | 2 | 5 | 7 | 23 | ||||||||||||
Net earnings attributable to Walgreens Boots Alliance, Inc. | $ | 1,512 | $ | 802 | $ | 5,024 | $ | 4,078 | ||||||||
Net earnings per common share: | ||||||||||||||||
Basic | $ | 1.55 | $ | 0.76 | $ | 5.07 | $ | 3.80 | ||||||||
Diluted | $ | 1.55 | $ | 0.76 | $ | 5.05 | $ | 3.78 | ||||||||
Dividends declared per share | $ | 0.440 | $ | 0.400 | $ | 1.640 | $ | 1.525 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 974.6 | 1,055.1 | 991.0 | 1,073.5 | ||||||||||||
Diluted | 977.9 | 1,059.5 | 995.0 | 1,078.5 |
WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(UNAUDITED) | |||||||
(in millions) | |||||||
August 31, 2018 | August 31, 2017 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 785 | $ | 3,301 | |||
Accounts receivable, net | 6,573 | 6,528 | |||||
Inventories | 9,565 | 8,899 | |||||
Other current assets | 923 | 1,025 | |||||
Total current assets | 17,846 | 19,753 | |||||
Non-current assets: | |||||||
Property, plant and equipment, net | 13,911 | 13,642 | |||||
Goodwill | 16,914 | 15,632 | |||||
Intangible assets, net | 11,783 | 10,156 | |||||
Equity method investments | 6,610 | 6,320 | |||||
Other non-current assets | 1,060 | 506 | |||||
Total non-current assets | 50,278 | 46,256 | |||||
Total assets | $ | 68,124 | $ | 66,009 | |||
Liabilities and equity | |||||||
Current liabilities: | |||||||
Short-term debt | $ | 1,966 | $ | 251 | |||
Trade accounts payable | 13,566 | 12,494 | |||||
Accrued expenses and other liabilities | 5,862 | 5,473 | |||||
Income taxes | 273 | 329 | |||||
Total current liabilities | 21,667 | 18,547 | |||||
Non-current liabilities: | |||||||
Long-term debt | 12,431 | 12,684 | |||||
Deferred income taxes | 1,815 | 2,281 | |||||
Other non-current liabilities | 5,522 | 4,223 | |||||
Total non-current liabilities | 19,768 | 19,188 | |||||
Total equity | 26,689 | 28,274 | |||||
Total liabilities and equity | $ | 68,124 | $ | 66,009 |
WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(UNAUDITED) | ||||||||
(in millions) | ||||||||
Twelve months ended August 31, | ||||||||
2018 | 2017 | |||||||
Cash flows from operating activities: | ||||||||
Net earnings | $ | 5,031 | $ | 4,101 | ||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 1,770 | 1,654 | ||||||
Gain on previously held equity interest | (337 | ) | — | |||||
Deferred income taxes | (322 | ) | (434 | ) | ||||
Stock compensation expense | 130 | 91 | ||||||
Equity earnings from equity method investments | (244 | ) | (143 | ) | ||||
Other | 296 | 364 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable, net | (391 | ) | (153 | ) | ||||
Inventories | 331 | 98 | ||||||
Other current assets | (22 | ) | — | |||||
Trade accounts payable | 1,323 | 1,690 | ||||||
Accrued expenses and other liabilities | 281 | (128 | ) | |||||
Income taxes | 694 | 44 | ||||||
Other non-current assets and liabilities | (275 | ) | 67 | |||||
Net cash provided by operating activities | 8,265 | 7,251 | ||||||
Cash flows from investing activities: | ||||||||
Additions to property, plant and equipment | (1,367 | ) | (1,351 | ) | ||||
Proceeds from sale leaseback transactions | — | 444 | ||||||
Proceeds from sale of other assets | 655 | 59 | ||||||
Business, investment and asset acquisitions, net of cash acquired | (4,793 | ) | (88 | ) | ||||
Other | 4 | 93 | ||||||
Net cash used for investing activities | (5,501 | ) | (843 | ) | ||||
Cash flows from financing activities: | ||||||||
Net change in short-term debt with maturities of 3 months or less | 586 | 33 | ||||||
Proceeds from debt | 5,900 | — | ||||||
Payments of debt | (4,890 | ) | (6,196 | ) | ||||
Stock purchases | (5,228 | ) | (5,220 | ) | ||||
Proceeds related to employee stock plans | 174 | 217 | ||||||
Cash dividends paid | (1,739 | ) | (1,723 | ) | ||||
Other | (98 | ) | (45 | ) | ||||
Net cash (used for) provided by financing activities | (5,295 | ) | (12,934 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 15 | 20 | ||||||
Changes in cash and cash equivalents: | ||||||||
Net (decrease) increase in cash and cash equivalents | (2,516 | ) | (6,506 | ) | ||||
Cash and cash equivalents at beginning of period | 3,301 | 9,807 | ||||||
Cash and cash equivalents at end of period | $ | 785 | $ | 3,301 |
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 fourth quarter of fiscal 2018 compared to the year-ago quarter, the Retail Pharmacy International division’s comparable store sales on a reported currency basis decreased 1.0 percent, comparable pharmacy sales on a reported currency basis decreased 2.9 percent and comparable retail sales on a reported currency basis increased 0.2 percent. The Pharmaceutical Wholesale division’s comparable sales excluding acquisitions and dispositions on a reported currency basis increased 2.3 percent. |
NET EARNINGS AND DILUTED NET EARNINGS PER SHARE |
||||||||||||||||
Three months ended August 31, | Twelve months ended August 31, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net earnings attributable to Walgreens Boots Alliance, Inc. (GAAP) | $ | 1,512 | $ | 802 | $ | 5,024 | $ | 4,078 | ||||||||
Adjustments to operating income: | ||||||||||||||||
Acquisition-related amortization | 119 | 85 | 448 | 332 | ||||||||||||
Certain legal and regulatory accruals and settlements1 | 164 | — | 284 | — | ||||||||||||
Acquisition-related costs | 58 | 399 | 231 | 474 | ||||||||||||
Adjustments to equity earnings in AmerisourceBergen | 39 | 92 | 175 | 187 | ||||||||||||
Store optimization | 76 | — | 100 | — | ||||||||||||
LIFO provision | (82 | ) | (38 | ) | 84 | 166 | ||||||||||
Hurricane-related costs | — | — | 83 | — | ||||||||||||
Cost transformation | — | 243 | — | 835 | ||||||||||||
Asset recovery | — | (11 | ) | (15 | ) | (11 | ) | |||||||||
Total adjustments to operating income | 374 | 770 | 1,390 | 1,983 | ||||||||||||
Adjustments to other income (expense): | ||||||||||||||||
Impairment of equity method investment | — | — | 178 | — | ||||||||||||
Net investment hedging (gain) loss | 15 | 33 | (21 | ) | 48 | |||||||||||
Gain on sale of equity method investment | (322 | ) | — | (322 | ) | — | ||||||||||
Total adjustments to other income (expense) | (307 | ) | 33 | (165 | ) | 48 | ||||||||||
Adjustments to interest expense, net: | ||||||||||||||||
Prefunded acquisition financing costs | — | 80 | 29 | 203 | ||||||||||||
Total adjustments to interest expense, net | — | 80 | 29 | 203 | ||||||||||||
Adjustments to income tax provision: | ||||||||||||||||
Equity method non-cash tax | 6 | (11 | ) | 25 | 23 | |||||||||||
UK tax rate change2 | — | — | — | (77 | ) | |||||||||||
U.S. tax law changes2 | (169 | ) | — | (125 | ) | — | ||||||||||
Tax impact of adjustments3 | 31 | (289 | ) | (193 | ) | (755 | ) | |||||||||
Total adjustments to income tax provision | (132 | ) | (300 | ) | (293 | ) | (809 | ) | ||||||||
Adjusted net earnings attributable to Walgreens Boots Alliance, Inc. (Non-GAAP measure) | $ | 1,447 | $ | 1,385 | $ | 5,985 | $ | 5,503 | ||||||||
Diluted net earnings per common share (GAAP) | $ | 1.55 | $ | 0.76 | $ | 5.05 | $ | 3.78 | ||||||||
Adjustments to operating income | 0.38 | 0.73 | 1.40 | 1.84 | ||||||||||||
Adjustments to other income (expense) | (0.31 | ) | 0.03 | (0.17 | ) | 0.04 | ||||||||||
Adjustments to interest expense, net | — | 0.08 | 0.03 | 0.19 | ||||||||||||
Adjustments to income tax provision | (0.14 | ) | (0.29 | ) | (0.29 | ) | (0.75 | ) | ||||||||
Adjusted diluted net earnings per common share (Non-GAAP measure) | $ | 1.48 | $ | 1.31 | $ | 6.02 | $ | 5.10 | ||||||||
Weighted average common shares outstanding, diluted (in millions) | 977.9 | 1,059.5 | 995.0 | 1,078.5 |
1 |
Beginning in the quarter ended August 31, 2018, management reviewed and refined its practice to include all charges related to the matters included in certain legal and regulatory accruals and settlements. In order to present non-GAAP measures on a consistent basis for fiscal year 2018, the company included adjustments in the quarter ended August 31, 2018 of $14 million, $50 million and $5 million which were previously accrued in the company’s financial statements for the quarters ended November 30, 2017, February 28, 2018, and May 31, 2018, respectively. These additional adjustments impact the comparability of such results to the results reported in prior and future quarters. | |
2 |
Discrete tax-only items. | |
3 |
Represents the adjustment to the GAAP basis tax provision commensurate with non-GAAP adjustments and the adjusted tax rate true-up. |
GROSS PROFIT BY DIVISION |
||||||||||||||||||||
Three months ended August 31, 2018 | ||||||||||||||||||||
Retail Pharmacy |
Retail Pharmacy |
Pharmaceutical |
Eliminations |
Walgreens Boots |
||||||||||||||||
Gross profit (GAAP) | $ | 5,860 | $ | 1,225 | $ | 491 | $ | (1 | ) | $ | 7,575 | |||||||||
Acquisition-related amortization | (3 | ) | — | — | — | (3 | ) | |||||||||||||
LIFO provision | (82 | ) | — | — | — | (82 | ) | |||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 5,775 | $ | 1,225 | $ | 491 | $ | (1 | ) | $ | 7,490 | |||||||||
Sales | $ | 25,508 | $ | 2,886 | $ | 5,568 | $ | (520 | ) | $ | 33,442 | |||||||||
Gross margin (GAAP) | 23.0 | % | 42.4 | % | 8.8 | % | 22.7 | % | ||||||||||||
Adjusted gross margin (Non-GAAP measure) | 22.6 | % | 42.4 | % | 8.8 | % | 22.4 | % |
Three months ended August 31, 2017 | ||||||||||||||||||||
Retail Pharmacy |
Retail Pharmacy |
Pharmaceutical |
Eliminations |
Walgreens Boots |
||||||||||||||||
Gross profit (GAAP) | $ | 5,628 | $ | 1,226 | $ | 487 | $ | (1 | ) | $ | 7,340 | |||||||||
LIFO provision | (38 | ) | — | — | — | (38 | ) | |||||||||||||
Cost transformation | 28 | — | — | — | 28 | |||||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 5,618 | $ | 1,226 | $ | 487 | $ | (1 | ) | $ | 7,330 | |||||||||
Sales | $ | 22,301 | $ | 2,941 | $ | 5,445 | $ | (538 | ) | $ | 30,149 | |||||||||
Gross margin (GAAP) | 25.2 | % | 41.7 | % | 8.9 | % | 24.3 | % | ||||||||||||
Adjusted gross margin (Non-GAAP measure) | 25.2 | % | 41.7 | % | 8.9 | % | 24.3 | % |
Twelve months ended August 31, 2018 | ||||||||||||||||||||
Retail Pharmacy |
Retail Pharmacy |
Pharmaceutical |
Eliminations |
Walgreens Boots |
||||||||||||||||
Gross profit (GAAP) | $ | 23,758 | $ | 4,958 | $ | 2,081 | $ | (5 | ) | $ | 30,792 | |||||||||
Acquisition-related amortization | 11 | — | — | — | 11 | |||||||||||||||
LIFO provision | 84 | — | — | — | 84 | |||||||||||||||
Hurricane-related costs | 43 | — | — | — | 43 | |||||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 23,896 | $ | 4,958 | $ | 2,081 | $ | (5 | ) | $ | 30,930 | |||||||||
Sales | $ | 98,392 | $ | 12,281 | $ | 23,006 | $ | (2,142 | ) | $ | 131,537 | |||||||||
Gross margin (GAAP) | 24.1 | % | 40.4 | % | 9.0 | % | 23.4 | % | ||||||||||||
Adjusted gross margin (Non-GAAP measure) | 24.3 | % | 40.4 | % | 9.0 | % | 23.5 | % |
Twelve months ended August 31, 2017 | ||||||||||||||||||||
Retail Pharmacy |
Retail Pharmacy |
Pharmaceutical |
Eliminations |
Walgreens Boots |
||||||||||||||||
Gross profit (GAAP) | $ | 22,450 | $ | 4,753 | $ | 1,965 | $ | (6 | ) | $ | 29,162 | |||||||||
LIFO provision | 166 | — | — | — | 166 | |||||||||||||||
Cost transformation | 89 | — | — | — | 89 | |||||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 22,705 | $ | 4,753 | $ | 1,965 | $ | (6 | ) | $ | 29,417 | |||||||||
Sales | $ | 87,302 | $ | 11,813 | $ | 21,188 | $ | (2,089 | ) | $ | 118,214 | |||||||||
Gross margin (GAAP) | 25.7 | % | 40.2 | % | 9.3 | % | 24.7 | % | ||||||||||||
Adjusted gross margin (Non-GAAP measure) | 26.0 | % | 40.2 | % | 9.3 | % | 24.9 | % |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES BY DIVISION |
||||||||||||||||||||
Three months ended August 31, 2018 | ||||||||||||||||||||
Retail Pharmacy |
Retail Pharmacy |
Pharmaceutical |
Eliminations |
Walgreens Boots |
||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 4,745 | $ | 991 | $ | 377 | $ | — | $ | 6,113 | ||||||||||
Acquisition-related amortization | (77 | ) | (25 | ) | (20 | ) | — | (122 | ) | |||||||||||
Certain legal and regulatory accruals and settlements1 | (164 | ) | — | — | — | (164 | ) | |||||||||||||
Acquisition-related costs | (58 | ) | — | — | — | (58 | ) | |||||||||||||
Store optimization | (76 | ) | — | — | — | (76 | ) | |||||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 4,370 | $ | 966 | $ | 357 | $ | — | $ | 5,693 | ||||||||||
Sales | $ | 25,508 | $ | 2,886 | $ | 5,568 | $ | (520 | ) | $ | 33,442 | |||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 18.6 | % | 34.3 | % | 6.8 | % | 18.3 | % | ||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 17.1 | % | 33.5 | % | 6.4 | % | 17.0 | % |
Three months ended August 31, 2017 | ||||||||||||||||||||
Retail Pharmacy |
Retail Pharmacy |
Pharmaceutical |
Eliminations |
Walgreens Boots |
||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 4,828 | $ | 1,007 | $ | 383 | $ | — | $ | 6,218 | ||||||||||
Acquisition-related amortization | (39 | ) | (26 | ) | (20 | ) | — | (85 | ) | |||||||||||
Acquisition-related costs | (399 | ) | — | — | — | (399 | ) | |||||||||||||
Cost transformation | (186 | ) | (16 | ) | (13 | ) | — | (215 | ) | |||||||||||
Asset recovery | 11 | — | — | — | 11 | |||||||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 4,215 | $ | 965 | $ | 350 | $ | — | $ | 5,530 | ||||||||||
Sales | $ | 22,301 | $ | 2,941 | $ | 5,445 | $ | (538 | ) | $ | 30,149 | |||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 21.6 | % | 34.2 | % | 7.0 | % | 20.6 | % | ||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 18.9 | % | 32.8 | % | 6.4 | % | 18.3 | % |
Twelve months ended August 31, 2018 | ||||||||||||||||||||
Retail Pharmacy |
Retail Pharmacy |
Pharmaceutical |
Eliminations |
Walgreens Boots |
||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 18,862 | $ | 4,116 | $ | 1,596 | $ | (5 | ) | $ | 24,569 | |||||||||
Acquisition-related amortization | (249 | ) | (105 | ) | (83 | ) | — | (437 | ) | |||||||||||
Certain legal and regulatory accruals and settlements1 | (284 | ) | — | — | — | (284 | ) | |||||||||||||
Acquisition-related costs | (231 | ) | — | — | — | (231 | ) | |||||||||||||
Store optimization | (100 | ) | — | — | — | (100 | ) | |||||||||||||
Hurricane-related costs | (40 | ) | — | — | — | (40 | ) | |||||||||||||
Asset recovery | 15 | — | — | — | 15 | |||||||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 17,973 | $ | 4,011 | $ | 1,513 | $ | (5 | ) | $ | 23,492 | |||||||||
Sales | $ | 98,392 | $ | 12,281 | $ | 23,006 | $ | (2,142 | ) | $ | 131,537 | |||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 19.2 | % | 33.5 | % | 6.9 | % | 18.7 | % | ||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 18.3 | % | 32.7 | % | 6.6 | % | 17.9 | % |
Twelve months ended August 31, 2017 | ||||||||||||||||||||
Retail Pharmacy |
Retail Pharmacy |
Pharmaceutical |
Eliminations |
Walgreens Boots |
||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 18,255 | $ | 4,012 | $ | 1,479 | $ | (6 | ) | $ | 23,740 | |||||||||
Acquisition-related amortization | (152 | ) | (101 | ) | (79 | ) | — | (332 | ) | |||||||||||
Acquisition-related costs | (474 | ) | — | — | — | (474 | ) | |||||||||||||
Cost transformation | (642 | ) | (67 | ) | (37 | ) | — | (746 | ) | |||||||||||
Asset recovery | 11 | — | — | — | 11 | |||||||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 16,998 | $ | 3,844 | $ | 1,363 | $ | (6 | ) | $ | 22,199 | |||||||||
Sales | $ | 87,302 | $ | 11,813 | $ | 21,188 | $ | (2,089 | ) | $ | 118,214 | |||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 20.9 | % | 34.0 | % | 7.0 | % | 20.1 | % | ||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 19.5 | % | 32.5 | % | 6.4 | % | 18.8 | % |
1 |
Please see Note 1 on page 10. |
EQUITY EARNINGS IN AMERISOURCEBERGEN |
||||||||||||||||
Three months ended August 31, | Twelve months ended August 31, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Equity earnings in AmerisourceBergen (GAAP) | $ | 49 | $ | (8 | ) | $ | 191 | $ | 135 | |||||||
Litigation settlements and other | 14 | 67 | 199 | 73 | ||||||||||||
Acquisition-related amortization | 32 | 30 | 119 | 110 | ||||||||||||
Loss on previously held equity interest | — | — | 11 | — | ||||||||||||
Asset impairment | — | — | 8 | — | ||||||||||||
Early debt extinguishment | (7 | ) | — | (2 | ) | — | ||||||||||
PharMEDium remediation costs | 3 | — | 7 | — | ||||||||||||
Change in fair market value of AmerisourceBergen warrants | — | — | — | 30 | ||||||||||||
LIFO provision | (3 | ) | (5 | ) | (15 | ) | (26 | ) | ||||||||
U.S. tax law changes | — | — | (152 | ) | — | |||||||||||
Adjusted equity earnings in AmerisourceBergen (Non-GAAP measure) | $ | 88 | $ | 84 | $ | 366 | $ | 322 |
OPERATING INCOME BY DIVISION |
||||||||||||||||||||
Three months ended August 31, 2018 | ||||||||||||||||||||
Retail Pharmacy |
Retail Pharmacy |
Pharmaceutical |
Eliminations |
Walgreens Boots |
||||||||||||||||
Operating income (GAAP) | $ | 1,115 | $ | 234 | $ | 163 | $ | (1 | ) | $ | 1,511 | |||||||||
Acquisition-related amortization | 74 | 25 | 20 | — | 119 | |||||||||||||||
Certain legal and regulatory accruals and settlements2 | 164 | — | — | — | 164 | |||||||||||||||
Acquisition-related costs | 58 | — | — | — | 58 | |||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 39 | — | 39 | |||||||||||||||
Store optimization | 76 | — | — | — | 76 | |||||||||||||||
LIFO provision | (82 | ) | — | — | — | (82 | ) | |||||||||||||
Adjusted operating income (Non-GAAP measure) | $ | 1,405 | $ | 259 | $ | 222 | $ | (1 | ) | $ | 1,885 | |||||||||
Sales | $ | 25,508 | $ | 2,886 | $ | 5,568 | $ | (520 | ) | $ | 33,442 | |||||||||
Operating margin (GAAP)3 | 4.4 | % | 8.1 | % | 2.0 | % | 4.4 | % | ||||||||||||
Adjusted operating margin (Non-GAAP measure)3 | 5.5 | % | 9.0 | % | 2.4 | % | 5.4 | % |
Three months ended August 31, 2017 | ||||||||||||||||||||
Retail Pharmacy |
Retail Pharmacy |
Pharmaceutical |
Eliminations |
Walgreens Boots |
||||||||||||||||
Operating income (GAAP) | $ | 800 | $ | 219 | $ | 96 | $ | (1 | ) | $ | 1,114 | |||||||||
Acquisition-related amortization | 39 | 26 | 20 | — | 85 | |||||||||||||||
Acquisition-related costs | 399 | — | — | — | 399 | |||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 92 | — | 92 | |||||||||||||||
LIFO provision | (38 | ) | — | — | — | (38 | ) | |||||||||||||
Cost transformation | 214 | 16 | 13 | — | 243 | |||||||||||||||
Asset recovery | (11 | ) | — | — | — | (11 | ) | |||||||||||||
Adjusted operating income (Non-GAAP measure) | $ | 1,403 | $ | 261 | $ | 221 | $ | (1 | ) | $ | 1,884 | |||||||||
Sales | $ | 22,301 | $ | 2,941 | $ | 5,445 | $ | (538 | ) | $ | 30,149 | |||||||||
Operating margin (GAAP)3 | 3.6 | % | 7.4 | % | 1.9 | % | 3.7 | % | ||||||||||||
Adjusted operating margin (Non-GAAP measure)3 | 6.3 | % | 8.9 | % | 2.5 | % | 6.0 | % |
Twelve months ended August 31, 2018 | ||||||||||||||||||||
Retail Pharmacy |
Retail Pharmacy |
Pharmaceutical |
Eliminations |
Walgreens Boots |
||||||||||||||||
Operating income (GAAP) | $ | 4,896 | $ | 842 | $ | 676 | $ | — | $ | 6,414 | ||||||||||
Acquisition-related amortization | 260 | 105 | 83 | — | 448 | |||||||||||||||
Certain legal and regulatory accruals and settlements2 | 284 | — | — | — | 284 | |||||||||||||||
Acquisition-related costs | 231 | — | — | — | 231 | |||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 175 | — | 175 | |||||||||||||||
Store optimization | 100 | — | — | — | 100 | |||||||||||||||
LIFO provision | 84 | — | — | — | 84 | |||||||||||||||
Hurricane-related costs | 83 | — | — | — | 83 | |||||||||||||||
Asset recovery | (15 | ) | — | — | — | (15 | ) | |||||||||||||
Adjusted operating income (Non-GAAP measure) | $ | 5,923 | $ | 947 | $ | 934 | $ | — | $ | 7,804 | ||||||||||
Sales | $ | 98,392 | $ | 12,281 | $ | 23,006 | $ | (2,142 | ) | $ | 131,537 | |||||||||
Operating margin (GAAP)3 | 5.0 | % | 6.9 | % | 2.1 | % | 4.7 | % | ||||||||||||
Adjusted operating margin (Non-GAAP measure)3 | 6.0 | % | 7.7 | % | 2.5 | % | 5.7 | % |
Twelve months ended August 31, 2017 | ||||||||||||||||||||
Retail Pharmacy |
Retail Pharmacy |
Pharmaceutical |
Eliminations |
Walgreens Boots |
||||||||||||||||
Operating income (GAAP) | $ | 4,195 | $ | 741 | $ | 621 | $ | — | $ | 5,557 | ||||||||||
Acquisition-related amortization | 152 | 101 | 79 | — | 332 | |||||||||||||||
Acquisition-related costs | 474 | — | — | — | 474 | |||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 187 | — | 187 | |||||||||||||||
LIFO provision | 166 | — | — | — | 166 | |||||||||||||||
Cost transformation | 731 | 67 | 37 | — | 835 | |||||||||||||||
Asset recovery | (11 | ) | — | — | — | (11 | ) | |||||||||||||
Adjusted operating income (Non-GAAP measure) | $ | 5,707 | $ | 909 | $ | 924 | $ | — | $ | 7,540 | ||||||||||
Sales | $ | 87,302 | $ | 11,813 | $ | 21,188 | $ | (2,089 | ) | $ | 118,214 | |||||||||
Operating margin (GAAP)3 | 4.8 | % | 6.3 | % | 2.3 | % | 4.6 | % | ||||||||||||
Adjusted operating margin (Non-GAAP measure)3 | 6.5 | % | 7.7 | % | 2.8 | % | 6.1 | % |
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 twelve month periods ended August 31, 2018 includes AmerisourceBergen equity earnings for the periods of April 1, 2018 through June 30, 2018 and July 1, 2017 through June 30, 2018, respectively. Operating income for the three and twelve month periods ended August 31, 2017 includes AmerisourceBergen equity earnings for the period of April 1, 2017 through June 30, 2017 and July 1, 2016 through June 30, 2017, respectively. | |
2 |
Please see Note 1 on page 10. | |
3 |
Operating margins and adjusted operating margins have been calculated excluding equity earnings in AmerisourceBergen. |
ADJUSTED EFFECTIVE TAX RATE |
||||||||||||||||||||||
Three months ended August 31, 2018 | Three months ended August 31, 2017 | |||||||||||||||||||||
Earnings |
Income tax |
Effective tax |
Earnings |
Income tax |
Effective tax |
|||||||||||||||||
Effective tax rate (GAAP) | $ | 1,661 | $ | 159 | 9.6 | % | $ | 932 | $ | 126 | 13.5 | % | ||||||||||
Impact of non-GAAP adjustments | 67 | (20 | ) | 883 | 436 | |||||||||||||||||
U.S. tax law changes | — | 169 | — | — | ||||||||||||||||||
Equity method non-cash tax | — | (6 | ) | — | 11 | |||||||||||||||||
Adjusted tax rate true-up | — | (11 | ) | — | (147 | ) | ||||||||||||||||
Subtotal | $ | 1,728 | $ | 291 | $ | 1,815 | $ | 426 | ||||||||||||||
Exclude adjusted equity earnings in AmerisourceBergen | (88 | ) | — | (84 | ) | — | ||||||||||||||||
Adjusted effective tax rate excluding adjusted equity earnings in AmerisourceBergen (Non-GAAP measure) | $ | 1,640 | $ | 291 | 17.7 | % | $ | 1,731 | $ | 426 | 24.6 | % |
Twelve months ended August 31, 2018 | Twelve months ended August 31, 2017 | |||||||||||||||||||||
Earnings |
Income tax |
Effective tax |
Earnings |
Income tax |
Effective tax |
|||||||||||||||||
Effective tax rate (GAAP) | $ | 5,975 | $ | 998 | 16.7 | % | $ | 4,853 | $ | 760 | 15.7 | % | ||||||||||
Impact of non-GAAP adjustments | 1,254 | 193 | 2,234 | 755 | ||||||||||||||||||
U.S. tax law changes | — | 125 | — | — | ||||||||||||||||||
Equity method non-cash | — | (25 | ) | — | (23 | ) | ||||||||||||||||
U.K. tax rate change | — | — | — | 77 | ||||||||||||||||||
Subtotal | $ | 7,229 | $ | 1,291 | $ | 7,087 | $ | 1,569 | ||||||||||||||
Exclude adjusted equity earnings in AmerisourceBergen | (366 | ) | — | (322 | ) | — | ||||||||||||||||
Adjusted effective tax rate excluding adjusted equity earnings in AmerisourceBergen (Non-GAAP measure) | $ | 6,863 | $ | 1,291 | 18.8 | % | $ | 6,765 | $ | 1,569 | 23.2 | % |
FREE CASH FLOW |
||||||||||||||||
Three months ended August 31, | Twelve months ended August 31, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net cash provided by operating activities (GAAP) | $ | 2,880 | $ | 2,014 | $ | 8,265 | $ | 7,251 | ||||||||
Less: Additions to property, plant and equipment | (384 | ) | (439 | ) | (1,367 | ) | (1,351 | ) | ||||||||
Free cash flow (Non-GAAP measure)1 | $ | 2,496 | $ | 1,575 | $ | 6,898 | $ | 5,900 |
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/20181011005218/en/
Source:
Walgreens Boots Alliance
Media Relations
U.S. / Brian Faith
+1 847 527 2210
or
International / Nicholas Mandalas
+44 (0)20 7138 1136
or
Investor Relations
Gerald Gradwell and Ashish Kohli
+1 847 315 2922