Walgreens Boots Alliance Reports Fourth Quarter and Fiscal 2017 Results
Fourth quarter highlights
- GAAP diluted net earnings per share were
$0.76 , down 20.0 percent from the year-ago quarter due to Rite Aid related costs, mainly merger termination fees; Adjusted diluted net earnings per share were$1.31 , an increase of 22.4 percent on both an actual and constant currency basis - GAAP net earnings attributable to
Walgreens Boots Alliance decrease 22.1 percent, to$802 million ; Adjusted net earnings attributable toWalgreens Boots Alliance increase 18.8 percent to$1.4 billion , up 19.1 percent on a constant currency basis - Sales increase 5.3 percent to
$30.1 billion , an increase of 6.4 percent on a constant currency basis - GAAP operating income decreases 2.3 percent to
$1.1 billion ; Adjusted operating income increases 21.2 percent to$1.9 billion , up 22.3 percent on a constant currency basis
Fiscal 2017 highlights
- GAAP diluted net earnings per share decrease 1.0 percent from the prior year, to
$3.78 ; Adjusted diluted net earnings per share increase 11.1 percent to$5.10 , up 12.9 percent on a constant currency basis - GAAP net earnings attributable to
Walgreens Boots Alliance decrease 2.3 percent, to$4.1 billion ; Adjusted net earnings attributable toWalgreens Boots Alliance increase 9.9 percent to$5.5 billion , up 11.6 percent on a constant currency basis - Sales increase 0.7 percent to
$118.2 billion , an increase of 3.3 percent on a constant currency basis - GAAP operating income decreases 7.4 percent to
$5.6 billion ; Adjusted operating income increases 4.6 percent to$7.5 billion , up 6.5 percent on a constant currency basis - GAAP net cash provided by operating activities was
$7.3 billion ; Free cash flow was$5.9 billion
Share repurchase program
- Company completes
$5.0 billion share repurchase and adds$1.0 billion to program
Fiscal 2018 guidance
- Company introduces guidance of
$5.40 to$5.70 for fiscal year 2018 adjusted diluted net earnings per share
Executive Vice Chairman and CEO
Overview of Fourth Quarter Results
Fiscal 2017 fourth quarter net earnings attributable to
Adjusted fiscal 2017 fourth quarter net earnings attributable to
Sales in the fourth quarter were
GAAP operating income in the fourth quarter was
GAAP net cash provided by operating activities was
Overview of Fiscal Year Results
Fiscal 2017 net earnings attributable to
Adjusted net earnings attributable to
Sales increased 0.7 percent to
GAAP operating income in fiscal 2017 was
GAAP net cash provided by operating activities was
Rite Aid Transaction
On
The company expects to complete integration of the acquired stores and related assets within the next three years, at an estimated cost of approximately
In addition to the strategic benefits of the transaction - including extending the Walgreens brand into additional communities, greater access to more customers,
Store Optimization Program
Following regulatory clearance for the Rite Aid transaction, the company has been able to carry out a complete review of its expected combined
Share Repurchase Program
In
Company Outlook
The company today introduced guidance of
Fourth Quarter Business Division Highlights
Pharmacy sales, which accounted for 72.1 percent of the division's sales in the quarter, increased 12.6 percent compared with the year-ago quarter, primarily due to higher prescription volumes, including mail and central specialty following the formation of AllianceRx Walgreens Prime. Comparable pharmacy sales increased 5.6 percent, primarily due to higher volume. Reimbursement pressure and generics had a negative impact on comparable pharmacy sales growth, which was partially offset by brand inflation. The division filled 250.2 million prescriptions (including immunizations) adjusted to 30-day equivalents in the quarter, an increase of 9.0 percent over the year-ago quarter. Prescriptions filled in comparable stores increased 8.7 percent compared with the same quarter a year ago, primarily due to Medicare Part D growth and volume growth from previously announced strategic pharmacy partnerships. The division's retail prescription market share on a 30-day adjusted basis in the fourth quarter increased approximately 120 basis points over the year-ago quarter to 20.5 percent, as reported by IMS Health. This was the division's highest reported quarterly retail prescription market share in the
Retail sales decreased 3.9 percent in the fourth quarter compared with the year-ago period, which includes the impact of the previously announced closure of certain e-commerce operations. Comparable retail sales were down 2.1 percent in the quarter, partly due to changes in promotional plans. Declines in the consumables and general merchandise category and in the personal care category were partially offset by growth in the beauty category and in the health and wellness category.
GAAP gross profit increased 4.6 percent compared with the same quarter a year ago and adjusted gross profit increased 4.3 percent.
GAAP fourth quarter selling, general and administrative expenses (SG&A) as a percentage of sales decreased 0.6 percentage points compared with the year-ago quarter, primarily due to sales mix and higher sales, partially offset by costs related to the Rite Aid transaction. On an adjusted basis, SG&A as a percentage of sales decreased 1.8 percentage points in the same period, due to sales mix and higher sales.
GAAP operating income in the fourth quarter increased 2.7 percent from the year-ago quarter to
On a constant currency basis, comparable store sales decreased 0.2 percent compared with the year-ago quarter. Comparable pharmacy sales increased 0.5 percent on a constant currency basis, primarily due to growth in the
GAAP gross profit decreased 3.7 percent compared with the same quarter a year ago, mainly due to currency translation. On a constant currency basis, adjusted gross profit decreased 0.8 percent.
GAAP SG&A as a percentage of sales decreased by 1.0 percentage point. Adjusted SG&A as a percentage of sales, on a constant currency basis, decreased by 0.9 percentage point.
GAAP 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
GAAP operating income in the fourth 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 financial and operating performance (including those under "Company Outlook" above), the expected execution and effect of our business strategies, our cost-savings and growth initiatives and restructuring activities and the amounts and timing of their expected impact, and our amended and restated asset purchase agreement with Rite Aid and the transactions contemplated thereby and their possible timing and effects, are forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Words such as "expect," "likely," "outlook," "forecast," "preliminary," "would," "could," "should," "can," "will," "project," "intend," "plan," "goal," "guidance," "target," "aim," "continue," "sustain," "synergy," "on track," "on schedule," "headwind," "tailwind," "believe," "seek," "estimate," "anticipate," "upcoming," "to come," "may," "possible," "assume," and variations of such words and similar expressions are intended to identify such forward-looking statements. These forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and assumptions, known or unknown, that could cause actual results to vary materially from those indicated or anticipated, including, but not limited to, those relating to the impact of private and public third-party payers' efforts to reduce prescription drug reimbursements, fluctuations in foreign currency exchange rates, the timing and magnitude of the impact of branded to generic drug conversions and changes in generic drug prices, our ability to realize synergies and achieve financial, tax and operating results in the amounts and at the times anticipated, supply arrangements including our commercial agreement with AmerisourceBergen, the arrangements and transactions contemplated by our framework agreement with AmerisourceBergen and their possible effects, the risks associated with the company's equity method investment in AmerisourceBergen, the occurrence of any event, change or other circumstance that could give rise to the termination, cross-termination or modification of any of our contractual obligations, the amount of costs, fees, expenses and charges incurred in connection with strategic transactions, whether the costs associated with restructuring activities will exceed estimates, our ability to realize expected savings and benefits from cost-savings initiatives, restructuring activities and acquisitions and joint ventures in the amounts and at the times anticipated, the timing and amount of any impairment or other charges, the timing and severity of cough, cold and flu season, changes in management's assumptions, the risks associated with governance and control matters, the ability to retain key personnel, changes in economic and business conditions generally or in particular markets in which we participate, changes in financial markets and interest rates, the risks associated with international business operations, including the risks associated with the proposed withdrawal of the
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 Walgreens,
The company ranks No. 1 in the Food and Drug Stores industry of
More company information is available at www.walgreensbootsalliance.com.
* As of
** For 12 months ending
(WBA-ER)
CONSOLIDATED STATEMENTS OF EARNINGS | ||||||||||||||||
(UNAUDITED) | ||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||
Sales | $ | 30,149 | $ | 28,636 | $ | 118,214 | $ | 117,351 | ||||||||
Cost of sales | 22,809 | 21,481 | 89,052 | 87,477 | ||||||||||||
Gross profit | 7,340 | 7,155 | 29,162 | 29,874 | ||||||||||||
Selling, general and administrative expenses | 6,218 | 6,049 | 23,740 | 23,910 | ||||||||||||
Equity earnings in AmerisourceBergen | (8 | ) | 34 | 135 | 37 | |||||||||||
Operating income | 1,114 | 1,140 | 5,557 | 6,001 | ||||||||||||
Other income (expense) | 11 | 264 | (11 | ) | (261 | ) | ||||||||||
Earnings before interest and income tax provision | 1,125 | 1,404 | 5,546 | 5,740 | ||||||||||||
Interest expense, net | 193 | 171 | 693 | 596 | ||||||||||||
Earnings before income tax provision | 932 | 1,233 | 4,853 | 5,144 | ||||||||||||
Income tax provision | 126 | 207 | 760 | 997 | ||||||||||||
Post tax earnings from other equity method investments | 1 | 9 | 8 | 44 | ||||||||||||
Net earnings | 807 | 1,035 | 4,101 | 4,191 | ||||||||||||
Net earnings attributable to noncontrolling interests | 5 | 5 | 23 | 18 | ||||||||||||
Net earnings attributable to |
$ | 802 | $ | 1,030 | $ | 4,078 | $ | 4,173 | ||||||||
Net earnings per common share: | ||||||||||||||||
Basic | $ | 0.76 | $ | 0.95 | $ | 3.80 | $ | 3.85 | ||||||||
Diluted | $ | 0.76 | $ | 0.95 | $ | 3.78 | $ | 3.82 | ||||||||
Dividends declared per share | $ | 0.400 | $ | 0.375 | $ | 1.525 | $ | 1.455 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 1,055.1 | 1,082.5 | 1,073.5 | 1,083.1 | ||||||||||||
Diluted | 1,059.5 | 1,089.0 | 1,078.5 | 1,091.1 |
CONSOLIDATED BALANCE SHEETS | |||||||
(UNAUDITED) | |||||||
(in millions) | |||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 3,301 | $ | 9,807 | |||
Accounts receivable, net | 6,528 | 6,260 | |||||
Inventories | 8,899 | 8,956 | |||||
Other current assets | 1,025 | 860 | |||||
Total current assets | 19,753 | 25,883 | |||||
Non-current assets: | |||||||
Property, plant and equipment, net | 13,642 | 14,335 | |||||
15,632 | 15,527 | ||||||
Intangible assets, net | 10,156 | 10,302 | |||||
Equity method investments | 6,320 | 6,174 | |||||
Other non-current assets | 506 | 467 | |||||
Total non-current assets | 46,256 | 46,805 | |||||
Total assets | $ | 66,009 | $ | 72,688 | |||
Liabilities and equity | |||||||
Current liabilities: | |||||||
Short-term borrowings | $ | 251 | $ | 323 | |||
Trade accounts payable | 12,494 | 11,000 | |||||
Accrued expenses and other liabilities | 5,473 | 5,484 | |||||
Income taxes | 329 | 206 | |||||
Total current liabilities | 18,547 | 17,013 | |||||
Non-current liabilities: | |||||||
Long-term debt | 12,684 | 18,705 | |||||
Deferred income taxes | 2,281 | 2,644 | |||||
Other non-current liabilities | 4,223 | 4,045 | |||||
Total non-current liabilities | 19,188 | 25,394 | |||||
Total equity | 28,274 | 30,281 | |||||
Total liabilities and equity | $ | 66,009 | $ | 72,688 |
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(UNAUDITED) | ||||||||
(in millions) | ||||||||
Twelve months ended | ||||||||
Cash flows from operating activities: | ||||||||
Net earnings | $ | 4,101 | $ | 4,191 | ||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 1,654 | 1,718 | ||||||
Change in fair value of warrants and related amortization | — | 516 | ||||||
Deferred income taxes | (434 | ) | (442 | ) | ||||
Stock compensation expense | 91 | 115 | ||||||
Equity earnings from equity method investments | (143 | ) | (81 | ) | ||||
Other | 364 | 148 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable, net | (153 | ) | 115 | |||||
Inventories | 98 | (644 | ) | |||||
Other current assets | — | 66 | ||||||
Trade accounts payable | 1,690 | 1,572 | ||||||
Accrued expenses and other liabilities | (128 | ) | 313 | |||||
Income taxes | 44 | 202 | ||||||
Other non-current assets and liabilities | 67 | 58 | ||||||
Net cash provided by operating activities | 7,251 | 7,847 | ||||||
Cash flows from investing activities: | ||||||||
Additions to property, plant and equipment | (1,351 | ) | (1,325 | ) | ||||
Proceeds from sale leaseback transactions | 444 | 60 | ||||||
Proceeds from sale of businesses | — | 74 | ||||||
Proceeds from sale of other assets | 59 | 155 | ||||||
Business and intangible asset acquisitions, net of cash acquired | (88 | ) | (126 | ) | ||||
Investment in AmerisourceBergen | — | (2,360 | ) | |||||
Other | 93 | 5 | ||||||
Net cash used for investing activities | (843 | ) | (3,517 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds and payments from short-term borrowings, net | 33 | 29 | ||||||
Proceeds from issuance of long-term debt | — | 5,991 | ||||||
Payments of long-term debt | (6,196 | ) | (791 | ) | ||||
Stock purchases | (5,220 | ) | (1,152 | ) | ||||
Proceeds related to employee stock plans | 217 | 235 | ||||||
Cash dividends paid | (1,723 | ) | (1,563 | ) | ||||
Other | (45 | ) | (143 | ) | ||||
Net cash (used for) provided by financing activities | (12,934 | ) | 2,606 | |||||
Effect of exchange rate changes on cash and cash equivalents | 20 | (129 | ) | |||||
Changes in cash and cash equivalents: | ||||||||
Net (decrease) increase in cash and cash equivalents | (6,506 | ) | 6,807 | |||||
Cash and cash equivalents at beginning of period | 9,807 | 3,000 | ||||||
Cash and cash equivalents at end of period | $ | 3,301 | $ | 9,807 |
|
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 | Twelve months ended | |||||||||||||||
Net earnings attributable to |
$ | 802 | $ | 1,030 | $ | 4,078 | $ | 4,173 | ||||||||
Adjustments to operating income: | ||||||||||||||||
Cost transformation | 243 | 233 | 835 | 424 | ||||||||||||
Acquisition-related costs | 399 | 20 | 474 | 102 | ||||||||||||
Acquisition-related amortization | 85 | 91 | 332 | 369 | ||||||||||||
Adjustments to equity earnings in AmerisourceBergen | 92 | 16 | 187 | 21 | ||||||||||||
LIFO provision | (38 | ) | 8 | 166 | 214 | |||||||||||
Legal settlement | — | 47 | — | 47 | ||||||||||||
Asset impairment (recovery) | (11 | ) | — | (11 | ) | 30 | ||||||||||
Total adjustments to operating income | 770 | 415 | 1,983 | 1,207 | ||||||||||||
Adjustments to other income (expense): | ||||||||||||||||
Net investment hedging loss | 33 | 49 | 48 | 12 | ||||||||||||
Change in fair market value of AmerisourceBergen warrants | — | (328 | ) | — | 517 | |||||||||||
Impact of change in accounting method for AmerisourceBergen equity investment | — | — | — | (268 | ) | |||||||||||
Total adjustments to other income (expense) | 33 | (279 | ) | 48 | 261 | |||||||||||
Adjustments to interest expense, net: | ||||||||||||||||
Prefunded acquisition financing costs | 80 | 42 | 203 | 46 | ||||||||||||
Total adjustments to interest expense, net | 80 | 42 | 203 | 46 | ||||||||||||
Adjustments to income tax provision: | ||||||||||||||||
— | — | (77 | ) | (178 | ) | |||||||||||
Equity method non-cash tax1 | (11 | ) | 10 | 23 | 10 | |||||||||||
Tax impact of adjustments2 | (289 | ) | (52 | ) | (755 | ) | (510 | ) | ||||||||
Total adjustments to income tax provision | (300 | ) | (42 | ) | (809 | ) | (678 | ) | ||||||||
Adjusted net earnings attributable to |
$ | 1,385 | $ | 1,166 | $ | 5,503 | $ | 5,009 | ||||||||
Diluted net earnings per common share (GAAP) | $ | 0.76 | $ | 0.95 | $ | 3.78 | $ | 3.82 | ||||||||
Adjustments to operating income | 0.73 | 0.38 | 1.84 | 1.11 | ||||||||||||
Adjustments to other income (expense) | 0.03 | (0.26 | ) | 0.04 | 0.24 | |||||||||||
Adjustments to interest expense, net | 0.08 | 0.04 | 0.19 | 0.04 | ||||||||||||
Adjustments to income tax provision | (0.29 | ) | (0.04 | ) | (0.75 | ) | (0.62 | ) | ||||||||
Adjusted diluted net earnings per common share (Non-GAAP measure) | $ | 1.31 | $ | 1.07 | $ | 5.10 | $ | 4.59 | ||||||||
Weighted average common shares outstanding, diluted | 1,059.5 | 1,089.0 | 1,078.5 | 1,091.1 |
1 |
Discrete tax-only items. | |
2 |
Represents the adjustment to the GAAP basis tax provision commensurate with non-GAAP adjustments. |
OPERATING INCOME BY DIVISION |
||||||||||||||||||||
Three months ended |
||||||||||||||||||||
Pharmaceutical Wholesale1 | Eliminations | |||||||||||||||||||
Operating income (GAAP) | $ | 800 | $ | 219 | $ | 96 | $ | (1 | ) | $ | 1,114 | |||||||||
Cost transformation | 214 | 16 | 13 | — | 243 | |||||||||||||||
Acquisition-related costs | 399 | — | — | — | 399 | |||||||||||||||
Acquisition-related amortization | 39 | 26 | 20 | — | 85 | |||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 92 | — | 92 | |||||||||||||||
LIFO provision | (38 | ) | — | — | — | (38 | ) | |||||||||||||
Asset impairment (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)2 | 3.6 | % | 7.4 | % | 1.9 | % | 3.7 | % | ||||||||||||
Adjusted operating margin (Non-GAAP measure)2 | 6.3 | % | 8.9 | % | 2.5 | % | 6.0 | % |
Three months ended |
||||||||||||||||||||
Pharmaceutical Wholesale1 | Eliminations | |||||||||||||||||||
Operating income (GAAP) | $ | 779 | $ | 205 | $ | 156 | $ | — | $ | 1,140 | ||||||||||
Cost transformation | 204 | 15 | 14 | — | 233 | |||||||||||||||
Acquisition-related costs | 20 | — | — | — | 20 | |||||||||||||||
Acquisition-related amortization | 42 | 27 | 22 | — | 91 | |||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 16 | — | 16 | |||||||||||||||
LIFO provision | 8 | — | — | — | 8 | |||||||||||||||
Legal settlement | 47 | — | — | — | 47 | |||||||||||||||
Adjusted operating income (Non-GAAP measure) | $ | 1,100 | $ | 247 | $ | 208 | $ | — | $ | 1,555 | ||||||||||
Sales | $ | 20,747 | $ | 3,037 | $ | 5,400 | $ | (548 | ) | $ | 28,636 | |||||||||
Operating margin (GAAP)2 | 3.8 | % | 6.8 | % | 2.3 | % | 3.9 | % | ||||||||||||
Adjusted operating margin (Non-GAAP measure)2 | 5.3 | % | 8.1 | % | 2.9 | % | 5.3 | % |
Twelve months ended |
||||||||||||||||||||
Pharmaceutical Wholesale1 | Eliminations | |||||||||||||||||||
Operating income (GAAP) | $ | 4,195 | $ | 741 | $ | 621 | $ | — | $ | 5,557 | ||||||||||
Cost transformation | 731 | 67 | 37 | — | 835 | |||||||||||||||
Acquisition-related costs | 474 | — | — | — | 474 | |||||||||||||||
Acquisition-related amortization | 152 | 101 | 79 | — | 332 | |||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 187 | — | 187 | |||||||||||||||
LIFO provision | 166 | — | — | — | 166 | |||||||||||||||
Asset impairment (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)2 | 4.8 | % | 6.3 | % | 2.3 | % | 4.6 | % | ||||||||||||
Adjusted operating margin (Non-GAAP measure)2 | 6.5 | % | 7.7 | % | 2.8 | % | 6.1 | % |
Twelve months ended |
||||||||||||||||||||
Pharmaceutical Wholesale1 | Eliminations | |||||||||||||||||||
Operating income (GAAP) | $ | 4,405 | $ | 1,029 | $ | 579 | $ | (12 | ) | $ | 6,001 | |||||||||
Cost transformation | 374 | 29 | 21 | — | 424 | |||||||||||||||
Acquisition-related costs | 102 | — | — | — | 102 | |||||||||||||||
Acquisition-related amortization | 185 | 97 | 87 | — | 369 | |||||||||||||||
Adjustments to equity earnings in AmerisourceBergen | — | — | 21 | — | 21 | |||||||||||||||
LIFO provision | 214 | — | — | — | 214 | |||||||||||||||
Legal settlement | 47 | — | — | — | 47 | |||||||||||||||
Asset impairment | 30 | — | — | — | 30 | |||||||||||||||
Adjusted operating income (Non-GAAP measure) | $ | 5,357 | $ | 1,155 | $ | 708 | $ | (12 | ) | $ | 7,208 | |||||||||
Sales | $ | 83,802 | $ | 13,256 | $ | 22,571 | $ | (2,278 | ) | $ | 117,351 | |||||||||
Operating margin (GAAP)2 | 5.3 | % | 7.8 | % | 2.4 | % | 5.1 | % | ||||||||||||
Adjusted operating margin (Non-GAAP measure)2 | 6.4 | % | 8.7 | % | 2.9 | % | 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 |
|
2 | Operating margins and adjusted operating margins have been calculated excluding equity earnings in AmerisourceBergen. |
EQUITY EARNINGS IN AMERISOURCEBERGEN |
||||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||
Equity earnings in AmerisourceBergen (GAAP) | $ | (8 | ) | $ | 34 | $ | 135 | $ | 37 | |||||||
Acquisition-related amortization | 30 | 24 | 110 | 28 | ||||||||||||
Change in fair market value of AmerisourceBergen warrants | — | (8 | ) | 30 | (8 | ) | ||||||||||
LIFO provision | (5 | ) | 7 | (26 | ) | 8 | ||||||||||
Litigation settlements | 71 | — | 75 | — | ||||||||||||
Other | (4 | ) | (7 | ) | (2 | ) | (7 | ) | ||||||||
Adjusted equity earnings in AmerisourceBergen (Non-GAAP measure) | $ | 84 | $ | 50 | $ | 322 | $ | 58 |
GROSS PROFIT BY DIVISION |
||||||||||||||||||||
Three months ended |
||||||||||||||||||||
Pharmaceutical Wholesale |
Eliminations | |||||||||||||||||||
Gross profit (GAAP) | $ | 5,628 | $ | 1,226 | $ | 487 | $ | (1 | ) | $ | 7,340 | |||||||||
Cost transformation | 28 | — | — | — | 28 | |||||||||||||||
LIFO provision | (38 | ) | — | — | — | (38 | ) | |||||||||||||
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 | % |
Three months ended |
||||||||||||||||||||
Pharmaceutical Wholesale | Eliminations | |||||||||||||||||||
Gross profit (GAAP) | $ | 5,380 | $ | 1,273 | $ | 502 | $ | — | $ | 7,155 | ||||||||||
LIFO provision | 8 | — | — | — | 8 | |||||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 5,388 | $ | 1,273 | $ | 502 | $ | — | $ | 7,163 | ||||||||||
Sales | $ | 20,747 | $ | 3,037 | $ | 5,400 | $ | (548 | ) | $ | 28,636 | |||||||||
Gross margin (GAAP) | 25.9 | % | 41.9 | % | 9.3 | % | 25.0 | % | ||||||||||||
Adjusted gross margin (Non-GAAP measure) | 26.0 | % | 41.9 | % | 9.3 | % | 25.0 | % |
Twelve months ended |
||||||||||||||||||||
Pharmaceutical Wholesale | Eliminations | |||||||||||||||||||
Gross profit (GAAP) | $ | 22,450 | $ | 4,753 | $ | 1,965 | $ | (6 | ) | $ | 29,162 | |||||||||
Cost transformation | 89 | — | — | — | 89 | |||||||||||||||
LIFO provision | 166 | — | — | — | 166 | |||||||||||||||
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 | % |
Twelve months ended |
||||||||||||||||||||
Pharmaceutical Wholesale | Eliminations | |||||||||||||||||||
Gross profit (GAAP) | $ | 22,323 | $ | 5,432 | $ | 2,131 | $ | (12 | ) | $ | 29,874 | |||||||||
LIFO provision | 214 | — | — | — | 214 | |||||||||||||||
Adjusted gross profit (Non-GAAP measure) | $ | 22,537 | $ | 5,432 | $ | 2,131 | $ | (12 | ) | $ | 30,088 | |||||||||
Sales | $ | 83,802 | $ | 13,256 | $ | 22,571 | $ | (2,278 | ) | $ | 117,351 | |||||||||
Gross margin (GAAP) | 26.6 | % | 41.0 | % | 9.4 | % | 25.5 | % | ||||||||||||
Adjusted gross margin (Non-GAAP measure) | 26.9 | % | 41.0 | % | 9.4 | % | 25.6 | % |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES BY DIVISION |
||||||||||||||||||||
Three months ended |
||||||||||||||||||||
Pharmaceutical Wholesale | Eliminations | |||||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 4,828 | $ | 1,007 | $ | 383 | $ | — | $ | 6,218 | ||||||||||
Cost transformation | (186 | ) | (16 | ) | (13 | ) | — | (215 | ) | |||||||||||
Acquisition-related costs | (399 | ) | — | — | — | (399 | ) | |||||||||||||
Acquisition-related amortization | (39 | ) | (26 | ) | (20 | ) | — | (85 | ) | |||||||||||
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 | % |
Three months ended |
||||||||||||||||||||
Pharmaceutical Wholesale | Eliminations | |||||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 4,601 | $ | 1,068 | $ | 380 | $ | — | $ | 6,049 | ||||||||||
Cost transformation | (204 | ) | (15 | ) | (14 | ) | — | (233 | ) | |||||||||||
Acquisition-related costs | (20 | ) | — | — | — | (20 | ) | |||||||||||||
Acquisition-related amortization | (42 | ) | (27 | ) | (22 | ) | — | (91 | ) | |||||||||||
Legal settlement | (47 | ) | — | — | — | (47 | ) | |||||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 4,288 | $ | 1,026 | $ | 344 | $ | — | $ | 5,658 | ||||||||||
Sales | $ | 20,747 | $ | 3,037 | $ | 5,400 | $ | (548 | ) | $ | 28,636 | |||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 22.2 | % | 35.2 | % | 7.0 | % | 21.1 | % | ||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 20.7 | % | 33.8 | % | 6.4 | % | 19.8 | % |
Twelve months ended |
||||||||||||||||||||
Pharmaceutical Wholesale | Eliminations | |||||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 18,255 | $ | 4,012 | $ | 1,479 | $ | (6 | ) | $ | 23,740 | |||||||||
Cost transformation | (642 | ) | (67 | ) | (37 | ) | — | (746 | ) | |||||||||||
Acquisition-related costs | (474 | ) | — | — | — | (474 | ) | |||||||||||||
Acquisition-related amortization | (152 | ) | (101 | ) | (79 | ) | — | (332 | ) | |||||||||||
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 | % |
Twelve months ended |
||||||||||||||||||||
Pharmaceutical Wholesale | Eliminations | |||||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ | 17,918 | $ | 4,403 | $ | 1,589 | $ | — | $ | 23,910 | ||||||||||
Cost transformation | (374 | ) | (29 | ) | (21 | ) | — | (424 | ) | |||||||||||
Acquisition-related costs | (102 | ) | — | — | — | (102 | ) | |||||||||||||
Acquisition-related amortization | (185 | ) | (97 | ) | (87 | ) | — | (369 | ) | |||||||||||
Legal settlement | (47 | ) | — | — | — | (47 | ) | |||||||||||||
Asset impairment | (30 | ) | — | — | — | (30 | ) | |||||||||||||
Adjusted selling, general and administrative expenses (Non-GAAP measure) | $ | 17,180 | $ | 4,277 | $ | 1,481 | $ | — | $ | 22,938 | ||||||||||
Sales | $ | 83,802 | $ | 13,256 | $ | 22,571 | $ | (2,278 | ) | $ | 117,351 | |||||||||
Selling, general and administrative expenses percent to sales (GAAP) | 21.4 | % | 33.2 | % | 7.0 | % | 20.4 | % | ||||||||||||
Adjusted selling, general and administrative expenses percent to sales (Non-GAAP measure) | 20.5 | % | 32.3 | % | 6.6 | % | 19.5 | % |
FREE CASH FLOW |
||||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||
Net cash provided by operating activities (GAAP) | $ | 2,014 | $ | 2,658 | $ | 7,251 | $ | 7,847 | ||||||||
Less: Additions to property, plant and equipment | (439 | ) | (421 | ) | (1,351 | ) | (1,325 | ) | ||||||||
Free cash flow (Non-GAAP measure)1 | $ | 1,575 | $ | 2,237 | $ | 5,900 | $ | 6,522 |
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: http://www.businesswire.com/news/home/20171025005337/en/
Media Relations
+1 847 315 2935
or
International /
+44 (0)207 980 8585
or
Investor Relations
+1 847 315 2922
Source:
News Provided by Acquire Media