Walgreens Boots Alliance Reports Fourth Quarter and Fiscal 2016 Results
Fourth quarter highlights
- GAAP diluted net earnings per share increase to
$0.95 from$0.02 in the year-ago quarter; Adjusted diluted net earnings per share increase 21.6 percent to$1.07 - GAAP net earnings attributable to
Walgreens Boots Alliance increase to$1.0 billion compared with$26 million in the year-ago quarter; Adjusted net earnings attributable toWalgreens Boots Alliance increase 20.3 percent to$1.2 billion - Sales increase 0.4 percent to
$28.6 billion , up 2.5 percent on a constant currency basis - GAAP operating income increases 36.4 percent to
$1.1 billion ; Adjusted operating income increases 7.2 percent to$1.6 billion , up 10.3 percent on a constant currency basis
Fiscal 2016 highlights
- GAAP diluted net earnings per share decrease 4.5 percent from the prior year, to
$3.82 ; Adjusted diluted net earnings per share increase 18.3 percent to$4.59 - GAAP net earnings attributable to
Walgreens Boots Alliance decrease 1.1 percent to$4.2 billion ; Adjusted net earnings attributable toWalgreens Boots Alliance increase 22.6 percent to$5.0 billion - Sales increase 13.4 percent to
$117.4 billion , largely due to inclusion of Alliance Boots consolidated results for the entire year - GAAP operating income increases 28.6 percent to
$6.0 billion ; Adjusted operating income increases 17.1 percent to$7.2 billion , up 18.9 percent on a constant currency basis - GAAP net cash provided by operating activities increases
$2.2 billion to$7.8 billion and free cash flow increases$2.1 billion to$6.5 billion , compared with the prior year
Fiscal 2017 guidance
- Company introduces guidance of
$4.85 to$5.20 for fiscal year 2017 adjusted diluted net earnings per share
Executive Vice Chairman and CEO
Overview of Fourth Quarter Results
Fiscal 2016 fourth quarter net earnings attributable to
Adjusted fiscal 2016 fourth quarter net earnings attributable to
Sales in the fourth quarter were
GAAP operating income in the fourth quarter was
In June, as previously announced, the company achieved its goal set in 2012 to reach at least
GAAP net cash provided by operating activities was
Overview of Fiscal Year Results
Fiscal 2016 net earnings attributable to
Adjusted net earnings attributable to
Sales increased 13.4 percent to
GAAP operating income in fiscal 2016 was
GAAP net cash provided by operating activities increased
The company's cost transformation program is on track to deliver
Rite Aid Acquisition
Walgreens Boots Alliance's pending acquisition of Rite Aid Corporation, which was announced
As announced on
Taking into account its current expectation of store divestitures,
Company Outlook
The company today introduced guidance of
Fourth Quarter Business Segment Highlights
Pharmacy sales, which accounted for 69 percent of the division's sales in the quarter, increased 6.2 percent compared with the year-ago quarter. Comparable pharmacy sales increased 5.0 percent. The division filled 229.5 million prescriptions (including immunizations) adjusted to 30-day equivalents in the quarter, an increase of 3.7 percent over last year's fourth quarter. Prescriptions filled in comparable stores increased 3.9 percent compared with the same quarter last year, primarily due to continued growth in
Retail sales decreased 0.5 percent in the fourth quarter compared with the year-ago period. Comparable retail sales were down 0.3 percent in the quarter, primarily due to lower sales of certain consumables and seasonal items, partially offset by higher sales in the health and wellness and beauty categories. By the end of the fiscal year the first phase of the new, differentiated beauty offering had reached more than 1,600 stores across the
GAAP gross profit dollars increased 2.4 percent compared with the same quarter a year ago. Adjusted gross profit dollars increased 0.5 percent.
GAAP fourth quarter selling, general and administrative expenses as a percentage of sales decreased 1.6 percentage points versus the year-ago period, or a decrease of 0.9 percentage point on an adjusted basis. These results demonstrate continuing benefits from the company's previously announced
GAAP operating income in the fourth quarter increased 52.4 percent over the year-ago quarter to
On a constant currency basis, comparable store sales decreased 0.6 percent compared with the year-ago quarter. Comparable pharmacy sales were flat on a constant currency basis as the previously disclosed loss of certain institutional sales contracts in
GAAP operating income in the fourth quarter increased 4.6 percent over the year-ago quarter to
To improve comparability, certain classification changes have been made to prior period sales, cost of sales and selling, general and administrative expenses. These changes have no impact on operating income.
Pharmaceutical Wholesale:
Pharmaceutical Wholesale had fourth quarter sales of
GAAP operating income in the fourth quarter was
As previously disclosed, on
Comparability of Results
Following the strategic combination with Alliance Boots on
Fiscal year period-over-period comparisons of results require consideration of the foregoing factors and are not directly comparable.
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.
2 Due to an enhancement to the IMS panel, market shares have been restated by IMS for the comparable year-ago period.
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 pending agreement with Rite Aid and the transactions contemplated thereby and their possible 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," "headwind," "tailwind," "believe," "seek," "estimate," "anticipate," "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 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 was created through the combination of Walgreens and Alliance Boots in
The company's portfolio of retail and business brands includes Walgreens,
* As of
** For 12 months ending
(
CONSOLIDATED STATEMENTS OF EARNINGS | |||||||||||||
(UNAUDITED) | |||||||||||||
(In Millions, Except Per Share Amounts) | |||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||
Sales | $ | 28,636 | $ | 28,522 | $ | 117,351 | $ | 103,444 | |||||
Cost of sales | 21,481 | 21,327 | 87,477 | 76,691 | |||||||||
Gross Profit | 7,155 | 7,195 | 29,874 | 26,753 | |||||||||
Selling, general and administrative expenses | 6,049 | 6,359 | 23,910 | 22,400 | |||||||||
Equity earnings in AmerisourceBergen | 34 | - | 37 | - | |||||||||
Equity earnings in Alliance Boots | - | - | - | 315 | |||||||||
Operating Income | 1,140 | 836 | 6,001 | 4,668 | |||||||||
Gain on previously held equity interest | - | (143) | - | 563 | |||||||||
Other income (expense) | 264 | (479) | (261) | 685 | |||||||||
Earnings Before Interest and Income Tax Provision | 1,404 | 214 | 5,740 | 5,916 | |||||||||
Interest expense, net | 171 | 255 | 596 | 605 | |||||||||
Earnings (Loss) Before Income Tax Provision | 1,233 | (41) | 5,144 | 5,311 | |||||||||
Income tax provision (benefit) | 207 | (64) | 997 | 1,056 | |||||||||
Post tax earnings from other equity method investments | 9 | 9 | 44 | 24 | |||||||||
Net Earnings | 1,035 | 32 | 4,191 | 4,279 | |||||||||
Net earnings attributable to noncontrolling interests | 5 | 6 | 18 | 59 | |||||||||
Net Earnings Attributable to |
$ | 1,030 | $ | 26 | $ | 4,173 | $ | 4,220 | |||||
Net earnings per common share: | |||||||||||||
Basic | $ | 0.95 |
|
$ | 0.02 | $ | 3.85 |
|
$ | 4.05 | |||
Diluted | $ | 0.95 |
|
$ | 0.02 | $ | 3.82 |
|
$ | 4.00 | |||
Dividends declared per share | $ | 0.3750 |
|
$ | 0.3600 | $ | 1.4550 |
|
$ | 1.3725 | |||
Weighted average common shares outstanding: | |||||||||||||
Basic | 1,082.5 | 1,091.9 | 1,083.1 | 1,043.2 | |||||||||
Diluted | 1,089.0 | 1,102.5 | 1,091.1 | 1,053.9 |
CONSOLIDATED BALANCE SHEETS | ||||||
(UNAUDITED) | ||||||
(In Millions) | ||||||
2016 | 2015 | |||||
Assets | ||||||
Current Assets: | ||||||
Cash and cash equivalents | $ | 9,807 | $ | 3,000 | ||
Accounts receivable, net | 6,260 | 6,849 | ||||
Inventories | 8,956 | 8,678 | ||||
Other current assets | 860 | 1,130 | ||||
Total Current Assets | 25,883 | 19,657 | ||||
Non-Current Assets: | ||||||
Property, plant and equipment, at cost, less accumulated depreciation and amortization | 14,335 | 15,068 | ||||
15,527 | 16,372 | |||||
Intangible assets, net | 10,302 | 12,351 | ||||
Equity method investments | 6,174 | 1,242 | ||||
Other non-current assets | 467 | 4,092 | ||||
Total Non-Current Assets | 46,805 | 49,125 | ||||
Total Assets | $ | 72,688 | $ | 68,782 | ||
Liabilities and Equity | ||||||
Current Liabilities: | ||||||
Short-term borrowings | $ | 323 | $ | 1,068 | ||
Trade accounts payable | 11,000 | 10,088 | ||||
Accrued expenses and other liabilities | 5,484 | 5,225 | ||||
Income taxes | 206 | 176 | ||||
Total Current Liabilities | 17,013 | 16,557 | ||||
Non-Current Liabilities: | ||||||
Long-term debt | 18,705 | 13,315 | ||||
Deferred income taxes | 2,644 | 3,538 | ||||
Other non-current liabilities | 4,045 | 4,072 | ||||
Total Non-Current Liabilities | 25,394 | 20,925 | ||||
Total Equity | 30,281 | 31,300 | ||||
Total Liabilities and Equity | $ | 72,688 | $ | 68,782 |
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||
(UNAUDITED) | |||||||||
(In Millions) | |||||||||
Twelve Months Ended | |||||||||
2016 | 2015 | ||||||||
Cash Flows from Operating Activities: | |||||||||
Net earnings | $ | 4,191 | $ | 4,279 | |||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | |||||||||
Depreciation and amortization | 1,718 | 1,742 | |||||||
Change in fair value of warrants and related amortization | 516 | (779) | |||||||
Gain on previously held equity interest | - | (563) | |||||||
Deferred income taxes | (442) | (32) | |||||||
Stock compensation expense | 115 | 109 | |||||||
Equity earnings from equity method investments | (81) | (339) | |||||||
Other | 148 | 752 | |||||||
Changes in operating assets and liabilities: | |||||||||
Accounts receivable, net | 115 | (338) | |||||||
Inventories | (644) | 719 | |||||||
Other current assets | 66 | 22 | |||||||
Trade accounts payable | 1,572 | 268 | |||||||
Accrued expenses and other liabilities | 313 | 170 | |||||||
Income taxes | 202 | (335) | |||||||
Other non-current assets and liabilities | 58 | (11) | |||||||
Net cash provided by operating activities | 7,847 | 5,664 | |||||||
Cash Flows from Investing Activities: | |||||||||
Additions to property, plant and equipment | (1,325) | (1,251) | |||||||
Proceeds from sale leaseback transactions | 60 | 867 | |||||||
Proceeds related to the sale of businesses | 74 | 814 | |||||||
Proceeds from sale of other assets | 155 | 184 | |||||||
Alliance Boots acquisition, net of cash acquired | - | (4,461) | |||||||
Other business and intangible asset acquisitions, net of cash acquired | (126) | (371) | |||||||
Investment in AmerisourceBergen | (2,360) | - | |||||||
Other | 5 | (58) | |||||||
Net cash used for investing activities | (3,517) | (4,276) | |||||||
Cash Flows from Financing Activities: | |||||||||
Proceeds and payments of short-term borrowings, net | 29 | (226) | |||||||
Proceeds from issuance of long-term debt | 5,991 | 12,285 | |||||||
Payments of long-term debt | (791) | (10,472) | |||||||
Stock purchases | (1,152) | (1,226) | |||||||
Proceeds related to employee stock plans | 235 | 503 | |||||||
Cash dividends paid | (1,563) | (1,384) | |||||||
Other | (143) | (395) | |||||||
Net cash provided by (used for) financing activities | 2,606 | (915) | |||||||
Effect of exchange rate changes on cash and cash equivalents | (129) | (119) | |||||||
Changes in Cash and Cash Equivalents: | |||||||||
Net increase in cash and cash equivalents | 6,807 | 354 | |||||||
Cash and cash equivalents at beginning of period | 3,000 | 2,646 | |||||||
Cash and cash equivalents at end of period | $ | 9,807 | $ | 3,000 |
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
As a global company, Walgreens Boots Alliance's operating results reported in
NET EARNINGS AND DILUTED NET EARNINGS PER SHARE
Three Months Ended | Twelve Months Ended | |||||||||||||
2016 | 2015(1) | 2016 | 2015(1) | |||||||||||
Net earnings attributable to |
$ | 1,030 | $ | 26 | $ | 4,173 | $ | 4,220 | ||||||
Adjustments to Operating Income: | ||||||||||||||
Cost transformation(1) | 233 | 382 | 424 | 542 | ||||||||||
Acquisition-related amortization(1) | 91 | 113 | 369 | 485 | ||||||||||
LIFO provision(1) | 8 | 109 | 214 | 285 | ||||||||||
Acquisition-related costs(1) | 20 | - | 102 | 87 | ||||||||||
Legal settlement (1) | 47 | - | 47 | - | ||||||||||
Asset impairment (1) | - | - | 30 | 110 | ||||||||||
Adjustments to equity earnings in AmerisourceBergen(1) | 16 | - | 21 | - | ||||||||||
Store closures and other optimization costs(1) | - | 5 | - | 56 | ||||||||||
Loss on sale of business(1) | - | 5 | - | 17 | ||||||||||
Adjustments to equity earnings in Alliance Boots(1) | - | - | - | (93) | ||||||||||
Total Adjustments to Operating Income | 415 | 614 | 1,207 | 1,489 | ||||||||||
Adjustments to Other income (expense): | ||||||||||||||
Decrease (increase) in fair market value of AmerisourceBergen warrants(1) | (328) | 534 | 517 | (779) | ||||||||||
Net investment hedging (gain) loss(1) | 49 | (55) | 12 | 111 | ||||||||||
Impact of change in accounting method for AmerisourceBergen equity investment(1) |
- | - | (268) | - | ||||||||||
Gain on previously held equity interest(1) | - | 143 | - | (563) | ||||||||||
Total Adjustments to Other income (expense) | (279) | 622 | 261 | (1,231) | ||||||||||
Adjustments to Interest expense, net: | ||||||||||||||
Early debt extinguishment(1) | - | 99 | - | 99 | ||||||||||
Prefunded interest expenses(1) | 42 | - | 46 | 42 | ||||||||||
Total Adjustments to Interest expense, net | 42 | 99 | 46 | 141 | ||||||||||
Adjustments to Income tax provision: | ||||||||||||||
Equity method non-cash tax(2) | 10 | - | 10 | 71 | ||||||||||
- | - | (178) | - | |||||||||||
Release of capital loss valuation allowance(2) | - | (5) | - | (220) | ||||||||||
Tax impact of adjustments(3) | (52) | (387) | (510) | (385) | ||||||||||
Total Adjustments to Income tax provision | (42) | (392) | (678) | (534) | ||||||||||
Adjusted net earnings attributable to |
$ |
1,166 |
$ |
969 |
$ |
5,009 |
$ |
4,085 |
||||||
Diluted net earnings per common share (GAAP) | $ | 0.95 | $ | 0.02 | $ | 3.82 | $ | 4.00 | ||||||
Adjustments to Operating Income | 0.38 | 0.56 | 1.11 | 1.41 | ||||||||||
Adjustments to Other income (expense) | (0.26) | 0.56 | 0.24 | (1.17) | ||||||||||
Adjustments to Interest expense, net | 0.04 | 0.09 | 0.04 | 0.14 | ||||||||||
Adjustments to Income tax provision | (0.04) | (0.35) | (0.62) | (0.50) | ||||||||||
Adjusted diluted net earnings per common share (Non-GAAP measure) | $ |
1.07 |
$ |
0.88 |
$ |
4.59 |
$ |
3.88 |
||||||
Weighted average common shares outstanding, diluted | 1,089.0 | 1,102.5 | 1,091.1 | 1,053.9 |
(1) | Presented on a pre-tax basis. The comparable prior periods have been recast accordingly to reflect the tax impact of adjustments as a single adjustment. There has been no change in Net earnings attributable to |
|
(2) | Discrete tax-only items. | |
(3) | Represents the adjustment to the GAAP basis tax provision commensurate with non-GAAP adjustments. | |
OPERATING INCOME BY SEGMENT
Three Months Ended |
|||||||||||||||||
Retail
|
Pharmaceutical Wholesale(1)(2) | Eliminations | |||||||||||||||
Operating Income (GAAP) | $ | 779 | $ | 205 | $ | 156 | $ | - | $ | 1,140 | |||||||
Cost transformation | 204 | 15 | 14 | - | 233 | ||||||||||||
Acquisition-related amortization | 42 | 27 | 22 | - | 91 | ||||||||||||
LIFO provision | 8 | - | - | - | 8 | ||||||||||||
Acquisition-related costs | 20 | - | - | - | 20 | ||||||||||||
Legal settlement | 47 | - | - | - | 47 | ||||||||||||
Adjustments to equity earnings in AmerisourceBergen | - | - | 16 | - | 16 | ||||||||||||
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% |
|||||||||||||
Three Months Ended |
|||||||||||||||||
Retail
|
Pharmaceutical Wholesale | Eliminations(3) | |||||||||||||||
Operating Income (GAAP) | $ | 511 | $ | 196 | $ | 133 | $ | (4) | $ | 836 | |||||||
Cost transformation | 372 | 10 | - | - | 382 | ||||||||||||
Acquisition-related amortization | 52 | 36 | 25 | - | 113 | ||||||||||||
LIFO provision | 109 | - | - | - | 109 | ||||||||||||
Store closures and other optimization costs | 5 | - | - | - | 5 | ||||||||||||
Loss on sale of business | 5 | - | - | - | 5 | ||||||||||||
Adjusted Operating Income (Non-GAAP measure) | $ |
1,054 |
$ |
242 |
$ |
158 |
$ |
(4) |
$ |
1,450 |
|||||||
Sales | $ | 19,947 | $ | 3,409 | $ | 5,754 | $ | (588) | $ | 28,522 | |||||||
Operating Margin (GAAP) | 2.6% | 5.7% | 2.3% | 0.7% | 2.9% | ||||||||||||
Adjusted Operating Margin (Non-GAAP measure) |
5.3% |
7.1% |
2.7% |
0.7% |
5.1% |
||||||||||||
Twelve Months Ended |
|||||||||||||||||
Pharmaceutical Wholesale(1)(2) | Eliminations(3) | ||||||||||||||||
Operating Income (GAAP) | $ | 4,405 | $ | 1,029 | $ | 579 | $ | (12) | $ | 6,001 | |||||||
Cost transformation | 374 | 29 | 21 | - | 424 | ||||||||||||
Acquisition-related amortization | 185 | 97 | 87 | - | 369 | ||||||||||||
LIFO provision | 214 | - | - | - | 214 | ||||||||||||
Acquisition-related costs | 102 | - | - | - | 102 | ||||||||||||
Legal settlement | 47 | - | - | - | 47 | ||||||||||||
Asset impairment | 30 | - | - | - | 30 | ||||||||||||
Adjustments to equity earnings in AmerisourceBergen | - | - | 21 | - | 21 | ||||||||||||
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% | 0.5% | 5.1% | ||||||||||||
Adjusted Operating Margin (Non-GAAP measure)(2) | 6.4% |
8.7% |
2.9% |
0.5% |
6.1% |
||||||||||||
Twelve Months Ended |
|||||||||||||||||
Retail
|
Pharmaceutical Wholesale | Eliminations(3) | |||||||||||||||
Operating Income (GAAP) | $ | 3,890 | $ | 409 | $ | 376 | $ | (7) | $ | 4,668 | |||||||
Cost transformation | 523 | 19 | - | - | 542 | ||||||||||||
Acquisition-related amortization | 230 | 188 | 67 | - | 485 | ||||||||||||
LIFO provision | 285 | - | - | - | 285 | ||||||||||||
Acquisition-related costs | 80 | - | 7 | - | 87 | ||||||||||||
Asset impairment | 110 | - | - | - | 110 | ||||||||||||
Store closures and other optimization costs | 56 | - | - | - | 56 | ||||||||||||
Loss on sale of business | 17 | - | - | - | 17 | ||||||||||||
Adjustments to equity earnings in Alliance Boots | (93) | - | - | - | (93) | ||||||||||||
Adjusted Operating Income (Non-GAAP measure) | $ | 5,098 | $ |
616 |
$ |
450 |
$ |
(7) |
$ |
6,157 |
|||||||
Sales | $ | 80,974 | $ | 8,657 | $ | 15,327 | $ | (1,514) | $ | 103,444 | |||||||
Operating Margin (GAAP)(2) | 4.4% | 4.7% | 2.5% | 0.5% | 4.2% | ||||||||||||
Adjusted Operating Margin (Non-GAAP measure)(2) | 6.0% |
7.1% |
2.9% |
0.5% |
5.7% |
(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 and Alliance Boots. | |
(3) | To improve comparability, certain classification changes have been made to prior period Sales, Cost of sales and Selling, general and administrative expenses. This change has no impact on Operating Income. | |
EQUITY EARNINGS IN AMERISOURCEBERGEN
Three Months Ended | Twelve Months Ended | |||||
Equity earnings in AmerisourceBergen (GAAP) | $ | 34 | $ | 37 | ||
Change in fair market value of AmerisourceBergen warrants | (8) | (8) | ||||
Acquisition-related amortization | 24 | 28 | ||||
LIFO provision | 7 | 8 | ||||
Other equity earnings adjustments | (7) | (7) | ||||
Adjusted Equity earnings in AmerisourceBergen (Non-GAAP measure) | $ | 50 | $ | 58 | ||
EQUITY EARNINGS IN ALLIANCE BOOTS
Three Months Ended | Twelve Months Ended | |||||
Equity earnings in Alliance Boots (GAAP) | $ | - | $ | 315 | ||
Change in fair market value of AmerisourceBergen warrants | - | (123) | ||||
Acquisition-related amortization | - | 30 | ||||
Adjusted Equity earnings in Alliance Boots (Non-GAAP measure) | $ | - | $ | 222 | ||
GROSS PROFIT BY SEGMENT
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% | |||||||||||||
Three Months Ended |
|||||||||||||||||
Pharmaceutical Wholesale | Eliminations(1) | ||||||||||||||||
Gross Profit (GAAP) | $ | 5,253 | $ | 1,407 | $ | 539 | $ | (4) | $ | 7,195 | |||||||
LIFO provision | 109 | - | - | - | 109 | ||||||||||||
Adjusted Gross Profit (Non-GAAP measure) | $ |
5,362 |
$ |
1,407 |
$ |
539 |
$ |
(4) |
$ |
7,304 |
|||||||
Sales | $ | 19,947 | $ | 3,409 | $ | 5,754 | $ | (588) | $ | 28,522 | |||||||
Gross Margin (GAAP) | 26.3% | 41.3% | 9.4% | 25.2% | |||||||||||||
Adjusted Gross Margin (Non-GAAP measure) | 26.9% | 41.3% | 9.4% | 25.6% | |||||||||||||
Twelve months ended |
|||||||||||||||||
Pharmaceutical Wholesale | Eliminations(1) | ||||||||||||||||
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% |
|||||||||||||
Twelve Months Ended |
|||||||||||||||||
Pharmaceutical Wholesale | Eliminations(1) | ||||||||||||||||
Gross Profit (GAAP) | $ | 21,822 | $ | 3,452 | $ | 1,486 | $ | (7) | $ | 26,753 | |||||||
Acquisition-related amortization | - | 100 | 6 | - | 106 | ||||||||||||
LIFO provision | 285 | - | - | - | 285 | ||||||||||||
Adjusted Gross Profit (Non-GAAP measure) | $ |
22,107 |
$ |
3,552 |
$ |
1,492 |
$ |
(7) |
$ |
27,144 |
|||||||
Sales | $ | 80,974 | $ | 8,657 | $ | 15,327 | $ | (1,514) | $ | 103,444 | |||||||
Gross Margin (GAAP) | 26.9% | 39.9% | 9.7% | 25.9% | |||||||||||||
Adjusted Gross Margin (Non-GAAP measure) | 27.3% | 41.0% | 9.7% | 26.2% |
(1) | To improve comparability, certain classification changes have been made to prior period Sales, Cost of sales and Selling, general and administrative expenses. This change has no impact on Operating Income. | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES BY SEGMENT
Three Months Ended |
||||||||||||||||||||
Pharmaceutical Wholesale | Eliminations | |||||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ |
380 |
$ |
- |
$ |
6,049 |
||||||||||||||
Cost transformation | (204) | (15) | (14) | - | (233) | |||||||||||||||
Acquisition-related amortization | (42) | (27) | (22) | - | (91) | |||||||||||||||
Acquisition-related costs | (20) | - | - | - | (20) | |||||||||||||||
Legal settlement | (47) | - | - | - | (47) | |||||||||||||||
Adjusted Selling, general and administrative expenses (Non-GAAP measure) | $ | 344 | $ | - | $ | 5,658 | ||||||||||||||
Sales | $ | 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% | ||||||||||||||||
Three Months Ended |
||||||||||||||||||||
Pharmaceutical Wholesale | Eliminations(1) | |||||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ |
4,742 |
$ |
- |
$ |
6,359 |
||||||||||||||
Cost transformation | (372) | (10) | - | - | (382) | |||||||||||||||
Acquisition-related amortization | (52) | (36) | (25) | - | (113) | |||||||||||||||
Store closures and other optimization costs | (5) | - | - | - | (5) | |||||||||||||||
Loss on sale of business | (5) | - | - | - | (5) | |||||||||||||||
Adjusted Selling, general and administrative expenses (Non-GAAP measure) | $ | 4,308 | $ | - | $ | 5,854 | ||||||||||||||
Sales | $ | 19,947 | $ | (588) | $ | 28,522 | ||||||||||||||
Selling, general and administrative expenses percent to Sales (GAAP) | 23.8% | 35.5% | 7.1% | 22.3% | ||||||||||||||||
Adjusted Selling, general and administrative expenses percent to Sales (Non-GAAP measure) | 21.6% | 34.2% | 6.6% | 20.5% | ||||||||||||||||
Twelve Months Ended |
||||||||||||||||||||
Pharmaceutical Wholesale | Eliminations(1) | |||||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ |
17,918 |
$ |
- |
$ |
23,910 |
||||||||||||||
Cost transformation | (374) | (29) | (21) | - | (424) | |||||||||||||||
Acquisition-related amortization | (185) | (97) | (87) | - | (369) | |||||||||||||||
Acquisition-related costs | (102) | - | - | - | (102) | |||||||||||||||
Legal settlement | (47) | - | - | - | (47) | |||||||||||||||
Asset impairment | (30) | - | - | - | (30) | |||||||||||||||
Adjusted Selling, general and administrative expenses (Non-GAAP measure) | $ | 17,180 | $ | - | $ | 22,938 | ||||||||||||||
Sales | $ | 83,802 | $ | (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% | ||||||||||||||||
Twelve Months Ended |
||||||||||||||||||||
Pharmaceutical Wholesale | Eliminations(1) | |||||||||||||||||||
Selling, general and administrative expenses (GAAP) | $ |
18,247 |
$ |
- |
$ |
22,400 |
||||||||||||||
Cost transformation | (523) | (19) | - | - | (542) | |||||||||||||||
Acquisition-related amortization | (230) | (88) | (61) | - | (379) | |||||||||||||||
Acquisition-related costs | (80) | - | (7) | - | (87) | |||||||||||||||
Asset impairment | (110) | - | - | - | (110) | |||||||||||||||
Store closures and other optimization costs | (56) | - | - | - | (56) | |||||||||||||||
Loss on sale of business | (17) | - | - | - | (17) | |||||||||||||||
Adjusted Selling, general and administrative expenses (Non-GAAP measure) | $ |
17,231 |
$ |
- |
$ |
21,209 |
||||||||||||||
Sales |
$ | 80,974 | $ | (1,514) | $ | 103,444 | ||||||||||||||
Selling, general and administrative expenses percent to Sales (GAAP) | 22.5% | 35.1% | 7.2% | 21.7% | ||||||||||||||||
Adjusted Selling, general and administrative expenses percent to Sales (Non-GAAP measure) | 21.3% |
33.9% |
6.8% |
20.5% |
(1) | To improve comparability, certain classification changes have been made to prior period Sales, Cost of sales and Selling, general and administrative expenses. This change has no impact on Operating Income. | |
FREE CASH FLOW
Three Months Ended | Twelve Months Ended | |||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||
Net cash provided by operating activities (GAAP) | $ | 2,658 | $ | 1,505 | 7,847 | $ | 5,664 | |||||||
Less: Additions to property, plant and equipment | (421) | (361) | (1,325) | (1,251) | ||||||||||
Free cash flow (Non-GAAP measure)(1) | $ | 2,237 | $ | 1,144 | $ | 6,522 | $ | 4,413 |
(1) | Free cash flow is defined as Net cash provided by operating activities in a period minus 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/20161020005441/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