Walgreen Co. (NYSE: WAG) (Nasdaq: WAG) today announced earnings and
sales results for the fourth quarter and fiscal year 2014 ended Aug. 31.
Fourth Quarter Results
Net loss determined in accordance with generally accepted accounting
principles (GAAP) for the fiscal 2014 fourth quarter was $239 million,
compared with net earnings of $657 million in the same quarter a year
ago. Net loss per share for the quarter was 25 cents, compared with
earnings of 69 cents per diluted share in the year-ago quarter. This
year’s quarter was negatively impacted by an $866 million or 90 cents
per diluted share non-cash loss on the amendment and exercise during the
quarter of the company’s Alliance Boots call option.
This non-cash loss resulted from a reduction in the amended option’s
fair value (without regard to its strategic value) compared with the
original option’s book value, primarily due to the reduction in the
duration of the amended option and the appreciation since the original
valuation in the price of Walgreens stock to be used as partial
consideration for the purchase of the remaining 55 percent ownership
interest in Alliance Boots.
Adjusted fiscal 2014 fourth quarter net earnings were $714 million, a
1.7 percent increase from $702 million in the same quarter a year ago.
Adjusted net earnings per diluted share for the quarter increased 1.4
percent to 74 cents, compared with 73 cents per diluted share in the
year-ago quarter. This year’s fourth quarter earnings adjustments had a
net positive impact of $953 million or 99 cents per diluted share.
Please see the “Reconciliation of Non-GAAP Financial Measures” table and
accompanying disclosures at the end of this press release for more
detailed information regarding the non-GAAP financial measures in this
press release, including the items reflected in adjusted net earnings
calculations.
“Our fourth quarter performance was in line with our expectation,
recognizing we have much more to do. We closed the fiscal year by
exercising the option for the second step of our strategic transaction
with Alliance Boots, completing the transition of our pharmaceutical
distribution to AmerisourceBergen and driving continued improvement in
our daily living business that resulted in our largest year-over-year
quarterly and fiscal-year sales increases in three years,” said
Walgreens President and CEO Greg Wasson. “While continuing to work
through pharmacy margin pressure, we were able to achieve improved
top-line pharmacy growth as our retail pharmacy market share for the
fiscal year increased 30 basis points to 19.0 percent. Finally, we
maintained solid expense control in the fourth quarter and are moving
forward with the implementation of our previously announced
cost-reduction initiative to achieve $1 billion in savings by the end of
fiscal 2017.”
Fiscal Year Results
GAAP net earnings for fiscal 2014 ended Aug. 31 were $1.9 billion,
compared with $2.5 billion in fiscal 2013. Net earnings per diluted
share for fiscal 2014 were $2.00, compared with $2.56 per diluted share
in fiscal 2013.
Adjusted net earnings for fiscal 2014 ended Aug. 31 were $3.2 billion,
an increase of 6.1 percent compared with adjusted net earnings of $3.0
billion in fiscal 2013. Adjusted net earnings per diluted share for
fiscal 2014 increased 5.1 percent to $3.28, compared with $3.12 per
diluted share in fiscal 2013. Earnings adjustments for the fiscal year
had a net positive impact of $1.2 billion or $1.28 per diluted share.
The combined synergies for Walgreens and its strategic partner, Alliance
Boots, in fiscal 2014 were $491 million. The joint synergy program is
estimated to deliver fiscal 2015 combined synergies of approximately
$650 million. Alliance Boots contributed 6 cents per diluted share to
Walgreens fourth quarter 2014 adjusted net earnings. The company
estimates that the accretion from Alliance Boots in the first quarter of
fiscal 2015 will be an adjusted 10 to 11 cents per diluted share,
including a 2-cent benefit related to Alliance Boots’ acquisition of its
partner’s interest in a joint venture. This estimate does not include
amortization expense, the impact of AmerisourceBergen warrants or
one-time transaction costs. It also reflects the company’s current
estimates of IFRS to GAAP conversion and foreign exchange rates.
During fiscal 2014, the company generated operating cash flow of $3.9
billion and free cash flow of $2.8 billion. Walgreens also increased its
quarterly dividend rate declared in August by 7.1 percent to 33.75 cents
per share, consistent with the company’s goal of returning cash to
shareholders. This marked the 39th consecutive year in which
Walgreens increased its shareholder dividend.
FINANCIAL HIGHLIGHTS
Sales
Fourth quarter sales increased 6.2 percent compared with the prior-year
quarter to $19.1 billion, while sales for fiscal 2014 increased 5.8
percent to a record $76.4 billion. Front-end comparable store sales
(those open at least a year) increased 1.3 percent in the fourth quarter
compared with last year’s fourth quarter. Customer traffic in comparable
stores decreased 2.2 percent and basket size increased 3.5 percent,
while total sales in comparable stores increased 5.4 percent. Walgreens
Balance® Rewards loyalty program reached 82 million active members at
the end of this year’s fourth quarter.
Prescription sales, which accounted for 65.7 percent of sales in the
quarter, increased 9.3 percent compared with last year’s quarter, while
prescription sales in comparable stores increased 7.8 percent. The
company filled 211 million prescriptions in the quarter, an increase of
4.2 percent over last year’s fourth quarter. Prescriptions filled in
comparable stores increased 3.9 percent in the quarter.
In fiscal 2014, Walgreens filled a record 856 million prescriptions. The
company continued to see strong growth in prescriptions filled for
Medicare Part D patients, which increased 9.2 percent in the fourth
quarter compared with last year’s quarter. Since the beginning of fiscal
2013, Walgreens Medicare Part D prescription market share has grown more
than twice as fast as its overall retail prescription market share.
Gross Profit and SG&A
GAAP total gross profit dollars increased $136 million, or 2.6 percent,
compared with the year-ago fourth quarter, with gross profit margins
decreasing 90 basis points versus the year-ago quarter to 28.0 as a
percentage of sales. Adjusted gross profit dollars increased $133
million, or 2.6 percent, compared with the year-ago fourth quarter.
Pharmacy gross profit dollars were negatively impacted by lower
third-party reimbursement and generic drug price inflation, which were
partially offset by an increase in the brand-to-generic drug conversions
compared with the year-ago quarter. Both pharmacy and front-end margins
benefitted from purchasing synergies from the company’s joint venture
with Alliance Boots. Fiscal 2014 fourth quarter LIFO was a benefit of
$18 million, compared with a benefit of $8 million in the year-ago
quarter.
GAAP selling, general and administrative expense dollars increased $207
million, or 4.8 percent, compared with the year-ago quarter, including
3.2 percentage points of SG&A expense for store closures and other
organizational efficiency costs; 1.2 percentage points for new store
expenses; 0.8 percentage point for comparable store costs; 0.2
percentage point for acquisition-related costs; and 0.1 percentage point
for headquarters expense. These expenses were partially offset by lower
distribution transition and acquisition-related amortization of 0.3
percentage point and 0.2 percentage point, respectively, and a gain on
the sale of business of 0.2 percentage point. Adjusted selling, general
and administrative expense dollars increased $86 million, or 2.1
percent, compared with the year-ago quarter.
Other Financial Highlights
Walgreens generated free cash flow of $1.1 billion in the fourth quarter
and operating cash flow of $1.4 billion in the quarter, as lower
inventories positively impacted working capital. Inventories benefited
from the company’s distribution agreement with AmerisourceBergen.
The company opened or acquired 46 new drugstores in the fourth quarter
compared with 33 in the year-ago quarter. In fiscal 2014, Walgreens
added a net gain of 21 new drugstores in addition to 70 net new
drugstores through acquisitions.
At Aug. 31, Walgreens operated 8,309 locations with a presence in all 50
states, the District of Columbia, Puerto Rico and the U.S. Virgin
Islands. The company has 8,207 drugstores nationwide, a net gain of 91
compared with a year ago. Walgreens also operates infusion and
respiratory services facilities, specialty pharmacies and mail service
facilities, and manages more than 400 Healthcare Clinic and provider
practice locations around the country. Walgreens digital business
includes Walgreens.com, drugstore.com, Beauty.com, SkinStore.com and
VisionDirect.com.
Conference Call Details
Walgreens will hold a one-hour conference call to discuss the fourth
quarter results beginning at 8:30 a.m. Eastern time today, Sept. 30. The
conference call will be simulcast through Walgreens investor relations
website at: http://investor.walgreens.com.
A replay of the conference call will be archived on the website for 12
months after the call.
The replay also will be available from 11:30 a.m. Eastern time, Sept.
30, through Oct. 7 by calling 855-859-2056 within the U.S. and Canada,
or 404-537-3406 outside the U.S. and Canada, using replay code 12546278.
Cautionary Note Regarding Forward-Looking Statements. Statements
in this release that are not historical, including, without limitation,
estimates of future financial and operating performance, including the
amounts and timing of future accretion and synergies, 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, "would," "could," "should,"
"can," "will," "project," "intend," "plan," "goal," “target,”
"continue," "sustain," "synergy," "on track," "believe," "seek,"
"estimate," "anticipate," "may," "possible," "assume," 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 that could cause actual results to vary materially from
those indicated, including, but not limited to those relating to the
Purchase and Option Agreement and other agreements relating to our
strategic partnership with Alliance Boots, the arrangements and
transactions contemplated thereby and their timing and possible effects,
the proposed holding company reorganization, the risks that one
or more closing conditions to such transactions may not be satisfied or
waived, on a timely basis or otherwise, including that a governmental
entity may prohibit, delay or refuse to grant approval for the
consummation of the transactions or that the required approvals by the
Company’s shareholders may not be obtained; the risk of a material
adverse change that the Company or Alliance Boots or either of their
respective businesses may suffer as a result of disruption or
uncertainty relating to the transactions; risks associated with changes
in economic and business conditions generally or in the markets in which
we or Alliance Boots participate; risks associated with new business
areas and activities; risks associated with acquisitions, joint
ventures, strategic investments and divestitures, including those
associated with cross-border transactions; risks associated with
governance and control matters; risks associated with the Company’s
ability to timely arrange for and consummate financing for the
contemplated transactions on acceptable terms; risks relating to the
Company and Alliance Boots’ ability to successfully integrate our
operations, systems and employees, realize anticipated synergies and
achieve anticipated financial results, tax and operating results in the
amounts and at the times anticipated; the potential impact of
announcement of the transactions or consummation of the transactions on
relationships and terms, including with employees, vendors, payers,
customers and competitors; the amounts and timing of costs and charges
associated with our optimization initiatives; our ability to realize
expected savings and benefits in the amounts and at the times
anticipated; changes in management’s assumptions; our commercial
agreement with AmerisourceBergen, the arrangements and transactions
contemplated by our framework agreement with AmerisourceBergen and
Alliance Boots and their possible effects; the occurrence of any event,
change or other circumstance that could give rise to the termination,
cross-termination or modification of any of the transaction documents;
the risks associated with transitions in supply arrangements; risks that
legal proceedings may be initiated related to the transactions; the
amount of costs, fees, expenses and charges incurred by Walgreens and
Alliance Boots related to the transactions; the ability to retain key
personnel; changes in financial markets, interest rates and foreign
currency exchange rates; the risks associated with international
business operations; the risk of unexpected costs, liabilities or
delays; changes in network participation and reimbursement and other
terms; risks of inflation in the costs of goods, including generic
drugs; risks associated with the operation and growth of our customer
loyalty program; risks associated with outcomes of legal and regulatory
matters, and changes in legislation, regulations or interpretations
thereof. These and other risks, assumptions and uncertainties are
described in Item 1A (Risk Factors) of our most recent Annual Report on
Form 10-K and Quarterly Report on Form 10-Q, each of which is
incorporated herein by reference, and in other documents that we file or
furnish with the Securities and Exchange Commission. Should one or more
of these risks or uncertainties materialize, or should underlying
assumptions prove incorrect, actual results may vary materially from
those indicated or anticipated by such forward-looking statements.
Accordingly, you are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date they are
made. Except to the extent required by law, Walgreens does not
undertake, and expressly disclaims, any duty or obligation to update
publicly any forward-looking statement after the initial distribution of
this release, whether as a result of new information, future events,
changes in assumptions or otherwise.
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.
(more)
|
WALGREEN CO. AND SUBSIDIARIES
|
CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS
|
(UNAUDITED)
|
(In Millions, Except Per Share Amounts)
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
August 31,
|
|
August 31,
|
|
August 31,
|
|
August 31,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
19,057
|
|
$
|
17,941
|
|
$
|
76,392
|
|
$
|
72,217
|
Cost of sales (1)
|
|
|
13,730
|
|
|
12,750
|
|
|
54,823
|
|
|
51,098
|
Gross Profit
|
|
|
5,327
|
|
|
5,191
|
|
|
21,569
|
|
|
21,119
|
Selling, general and administrative expenses
|
|
|
4,493
|
|
|
4,286
|
|
|
17,992
|
|
|
17,543
|
Equity earnings in Alliance Boots
|
|
|
135
|
|
|
124
|
|
|
617
|
|
|
344
|
Gain on sale of business
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
20
|
Operating Income
|
|
|
969
|
|
|
1,029
|
|
|
4,194
|
|
|
3,940
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
43
|
|
|
55
|
|
|
156
|
|
|
165
|
Other (expense)/income
|
|
|
(771)
|
|
|
43
|
|
|
(481)
|
|
|
120
|
Earnings Before Income Tax Provision
|
|
|
155
|
|
|
1,017
|
|
|
3,557
|
|
|
3,895
|
Income tax provision
|
|
|
360
|
|
|
360
|
|
|
1,526
|
|
|
1,445
|
Net (Loss)/Earnings
|
|
|
(205)
|
|
|
657
|
|
|
2,031
|
|
|
2,450
|
Net earnings attributable to noncontrolling interests
|
|
|
34
|
|
|
-
|
|
|
99
|
|
|
-
|
Net (Loss)/Earnings Attributable to Walgreen Co.
|
|
$
|
(239)
|
|
$
|
657
|
|
$
|
1,932
|
|
$
|
2,450
|
|
|
|
|
|
|
|
|
|
Net (loss)/earnings per common share attributable to Walgreen Co.:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.25)
|
|
$
|
.69
|
|
$
|
2.03
|
|
$
|
2.59
|
|
Diluted
|
|
$
|
(0.25)
|
|
$
|
.69
|
|
$
|
2.00
|
|
$
|
2.56
|
|
|
|
|
|
|
|
|
|
|
Dividends declared
|
|
$
|
.3375
|
|
$
|
.3150
|
|
$
|
1.2825
|
|
$
|
1.1400
|
Average shares outstanding
|
|
|
956.0
|
|
|
945.7
|
|
|
953.1
|
|
|
946.0
|
Dilutive effect of stock options (2)
|
|
|
-
|
|
|
11.6
|
|
|
12.1
|
|
|
9.2
|
Average Diluted Shares
|
|
|
956.0
|
|
|
957.3
|
|
|
965.2
|
|
|
955.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of Sales
|
|
Percent of Sales
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
100.0%
|
|
|
100.0%
|
|
|
100.0%
|
|
|
100.0%
|
Cost of sales
|
|
|
72.0
|
|
|
71.1
|
|
|
71.8
|
|
|
70.7
|
Gross Margin
|
|
|
28.0
|
|
|
28.9
|
|
|
28.2
|
|
|
29.3
|
Selling, general and administrative expenses
|
|
|
23.6
|
|
|
23.9
|
|
|
23.6
|
|
|
24.3
|
Equity earnings in Alliance Boots
|
|
|
0.7
|
|
|
0.7
|
|
|
0.8
|
|
|
0.5
|
Gain on sale of business
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
Operating Income
|
|
|
5.1
|
|
|
5.7
|
|
|
5.4
|
|
|
5.5
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
0.2
|
|
|
0.3
|
|
|
0.2
|
|
|
0.2
|
Other (expense)/income
|
|
|
(4.0)
|
|
|
0.3
|
|
|
(0.6)
|
|
|
0.2
|
Earnings Before Income Tax Provision
|
|
|
0.9
|
|
|
5.7
|
|
|
4.6
|
|
|
5.5
|
Income tax provision
|
|
|
1.9
|
|
|
2.0
|
|
|
2.0
|
|
|
2.0
|
Net (Loss)/Earnings
|
|
|
(1.0)
|
|
|
3.7
|
|
|
2.6
|
|
|
3.5
|
Net earnings attributable to noncontrolling interests
|
|
|
0.2
|
|
|
-
|
|
|
0.1
|
|
|
-
|
Net (Loss)/Earnings Attributable to Walgreen Co.
|
|
|
(1.2)%
|
|
|
3.7%
|
|
|
2.5%
|
|
|
3.5%
|
|
|
|
|
|
|
|
|
|
(1) Fiscal 2014 fourth quarter LIFO includes a benefit of $18
million versus a benefit of $8 million in the previous year.
|
Fiscal 2014 twelve months ended includes a LIFO provision of $132
million versus $239 million in the previous year.
|
(2) Dilutive shares of 11.9 million are excluded from the GAAP EPS
calculation for the fourth quarter of fiscal 2014 due to the net
loss.
|
|
WALGREEN CO. AND SUBSIDIARIES
|
CONSOLIDATED CONDENSED BALANCE SHEETS
|
(UNAUDITED AND SUBJECT TO RECLASSIFICATION)
|
(In Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31,
|
|
August 31,
|
|
|
2014
|
|
2013
|
Assets
|
|
|
|
|
Current Assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
2,646
|
|
$
|
2,106
|
Accounts receivable, net
|
|
|
3,218
|
|
|
2,632
|
Inventories
|
|
|
6,076
|
|
|
6,852
|
Other current assets
|
|
|
302
|
|
|
284
|
Total Current Assets
|
|
|
12,242
|
|
|
11,874
|
Non-Current Assets:
|
|
|
|
|
Property and Equipment, at cost, less accumulated depreciation and
amortization
|
|
|
12,257
|
|
|
12,138
|
Equity investment in Alliance Boots
|
|
|
7,248
|
|
|
6,261
|
Alliance Boots call option
|
|
|
-
|
|
|
839
|
Goodwill
|
|
|
2,359
|
|
|
2,410
|
Other non-current assets
|
|
|
3,076
|
|
|
1,959
|
Total Non-Current Assets
|
|
|
24,940
|
|
|
23,607
|
Total Assets
|
|
$
|
37,182
|
|
$
|
35,481
|
Liabilities and Equity
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
Short-term borrowings
|
|
$
|
774
|
|
$
|
570
|
Trade accounts payable
|
|
|
4,315
|
|
|
4,635
|
Accrued expenses and other liabilities
|
|
|
3,701
|
|
|
3,577
|
Income taxes
|
|
|
105
|
|
|
101
|
Total Current Liabilities
|
|
|
8,895
|
|
|
8,883
|
Non-Current Liabilities:
|
|
|
|
|
Long-term debt
|
|
|
3,736
|
|
|
4,477
|
Deferred income taxes
|
|
|
1,048
|
|
|
600
|
Other non-current liabilities
|
|
|
2,942
|
|
|
2,067
|
Total Non-Current Liabilities
|
|
|
7,726
|
|
|
7,144
|
Equity
|
|
|
20,561
|
|
|
19,454
|
Total Liabilities and Equity
|
|
$
|
37,182
|
|
$
|
35,481
|
|
WALGREEN CO. AND SUBSIDIARIES
|
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
|
(UNAUDITED AND SUBJECT TO RECLASSIFICATION)
|
(In Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
|
|
August 31,
|
|
August 31,
|
|
|
|
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net earnings
|
|
$
|
2,031
|
|
$
|
2,450
|
|
Adjustments to reconcile net earnings to net cash provided by
operating activities -
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,316
|
|
|
1,283
|
|
|
Loss on Alliance Boots call option
|
|
|
866
|
|
|
-
|
|
|
Change in fair value of warrants and related amortization
|
|
|
(385)
|
|
|
(120)
|
|
|
Deferred income taxes
|
|
|
177
|
|
|
148
|
|
|
Stock compensation expense
|
|
|
114
|
|
|
104
|
|
|
Equity earnings in Alliance Boots
|
|
|
(617)
|
|
|
(344)
|
|
|
Other
|
|
|
181
|
|
|
113
|
|
|
Changes in operating assets and liabilities -
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
|
(616)
|
|
|
(449)
|
|
|
|
Inventories
|
|
|
860
|
|
|
321
|
|
|
|
Other current assets
|
|
|
(10)
|
|
|
18
|
|
|
|
Trade accounts payable
|
|
|
(339)
|
|
|
182
|
|
|
|
Accrued expenses and other liabilities
|
|
|
195
|
|
|
424
|
|
|
|
Income taxes
|
|
|
17
|
|
|
103
|
|
|
|
Other non-current assets and liabilities
|
|
|
103
|
|
|
68
|
Net cash provided by operating activities
|
|
|
3,893
|
|
|
4,301
|
Cash flows from investing activities:
|
|
|
|
|
|
Additions to property and equipment
|
|
|
(1,106)
|
|
|
(1,212)
|
|
Proceeds from sale of assets
|
|
|
206
|
|
|
145
|
|
Proceeds related to sale of business
|
|
|
93
|
|
|
20
|
|
Business and intangible asset acquisitions, net of cash received
|
|
|
(344)
|
|
|
(630)
|
|
Purchases of short term investments held to maturity
|
|
|
(59)
|
|
|
(66)
|
|
Proceeds from short term investments held to maturity
|
|
|
58
|
|
|
16
|
|
Investment in AmerisourceBergen
|
|
|
(493)
|
|
|
(224)
|
|
Other
|
|
|
(86)
|
|
|
(45)
|
Net cash used for investing activities
|
|
|
(1,731)
|
|
|
(1,996)
|
Cash flows from financing activities:
|
|
|
|
|
|
Proceeds from issuance of long-term debt
|
|
|
-
|
|
|
4,000
|
|
Payments of long-term debt
|
|
|
(550)
|
|
|
(4,300)
|
|
Proceeds from financing leases
|
|
|
268
|
|
|
-
|
|
Stock purchases
|
|
|
(705)
|
|
|
(615)
|
|
Proceeds related to employee stock plans
|
|
|
612
|
|
|
486
|
|
Cash dividends paid
|
|
|
(1,199)
|
|
|
(1,040)
|
|
Other
|
|
|
(48)
|
|
|
(27)
|
Net used for financing activities
|
|
|
(1,622)
|
|
|
(1,496)
|
Changes in cash and cash equivalents:
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
540
|
|
|
809
|
|
Cash and cash equivalents at beginning of period
|
|
|
2,106
|
|
|
1,297
|
Cash and cash equivalents at end of period
|
|
$
|
2,646
|
|
$
|
2,106
|
|
WALGREEN CO. AND SUBSIDIARIES
|
SUPPLEMENTAL INFORMATION (UNAUDITED)
|
RECONCILIATION OF 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 these 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 and believes 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.
|
|
|
|
|
|
|
Three months ended
|
|
Twelve months ended
|
|
|
August 31,
|
|
August 31,
|
|
August 31,
|
|
August 31,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Net (loss)/earnings attributable to Walgreen Co. (GAAP)
|
|
$
|
(239)
|
|
$
|
657
|
|
$
|
1,932
|
|
$
|
2,450
|
Alliance Boots call option loss
|
|
|
866
|
|
|
-
|
|
|
866
|
|
|
-
|
Acquisition-related amortization
|
|
|
57
|
|
|
59
|
|
|
238
|
|
|
241
|
LIFO (benefit)/provision
|
|
|
(12)
|
|
|
(5)
|
|
|
86
|
|
|
151
|
Alliance Boots related tax
|
|
|
37
|
|
|
38
|
|
|
167
|
|
|
124
|
Acquisition-related costs
|
|
|
13
|
|
|
7
|
|
|
54
|
|
|
60
|
Store closure costs
|
|
|
74
|
|
|
-
|
|
|
139
|
|
|
-
|
Other optimization costs
|
|
|
21
|
|
|
-
|
|
|
40
|
|
|
-
|
DEA settlement costs
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
47
|
Hurricane Sandy costs
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
24
|
Distributor transition costs
|
|
|
-
|
|
|
8
|
|
|
-
|
|
|
8
|
Increase in fair market value of warrants
|
|
|
(97)
|
|
|
(62)
|
|
|
(351)
|
|
|
(110)
|
Gain on sale of Take Care Employer Solutions
|
|
|
(6)
|
|
|
-
|
|
|
(6)
|
|
|
-
|
Gain on sale of Walgreens Health Initiatives, Inc.
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(13)
|
Adjusted net earnings attributable to Walgreen Co.
|
|
$
|
714
|
|
$
|
702
|
|
$
|
3,165
|
|
$
|
2,982
|
|
|
|
|
|
|
|
|
|
Net (loss)/earnings per common share – diluted (GAAP)
|
|
$
|
(0.25)
|
|
$
|
0.69
|
|
$
|
2.00
|
|
$
|
2.56
|
Alliance Boots call option loss
|
|
|
0.90
|
|
|
-
|
|
|
0.90
|
|
|
-
|
Acquisition-related amortization
|
|
|
0.06
|
|
|
0.05
|
|
|
0.25
|
|
|
0.25
|
LIFO (benefit)/provision
|
|
|
(0.01)
|
|
|
(0.01)
|
|
|
0.09
|
|
|
0.16
|
Alliance Boots related tax
|
|
|
0.04
|
|
|
0.04
|
|
|
0.17
|
|
|
0.13
|
Acquisition-related costs
|
|
|
0.01
|
|
|
0.01
|
|
|
0.06
|
|
|
0.06
|
Store closure costs
|
|
|
0.08
|
|
|
-
|
|
|
0.14
|
|
|
-
|
Other optimization costs
|
|
|
0.02
|
|
|
-
|
|
|
0.04
|
|
|
-
|
DEA settlement costs
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
0.05
|
Hurricane Sandy costs
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
0.03
|
Distributor transition costs
|
|
|
-
|
|
|
0.01
|
|
|
-
|
|
|
0.01
|
Increase in fair market value of warrants
|
|
|
(0.10)
|
|
|
(0.06)
|
|
|
(0.36)
|
|
|
(0.12)
|
Gain on sale of Take Care Employer Solutions
|
|
|
(0.01)
|
|
|
-
|
|
|
(0.01)
|
|
|
-
|
Gain on sale of Walgreens Health Initiatives, Inc.
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(0.01)
|
Adjusted net earnings per common share – diluted
|
|
$
|
0.74
|
|
$
|
0.73
|
|
$
|
3.28
|
|
$
|
3.12
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
August 31,
|
|
August 31,
|
|
|
|
|
2014
|
|
2013
|
Gross profit (GAAP)
|
|
|
|
$
|
5,327
|
|
$
|
5,191
|
LIFO benefit
|
|
|
|
|
(18)
|
|
|
(8)
|
Other optimization costs
|
|
|
|
|
7
|
|
|
-
|
Adjusted gross profit
|
|
|
|
$
|
5,316
|
|
$
|
5,183
|
Adjusted gross profit growth
|
|
|
|
|
2.6%
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses (GAAP)
|
|
|
|
$
|
4,493
|
|
$
|
4,286
|
Acquisition-related amortization
|
|
|
|
|
68
|
|
|
73
|
Acquisition-related costs
|
|
|
|
|
20
|
|
|
11
|
Store closure and other optimization costs
|
|
|
|
|
139
|
|
|
-
|
Gain on sale of Take Care Employer Solutions
|
|
|
|
|
(9)
|
|
|
-
|
Distributor transition costs
|
|
|
|
|
-
|
|
|
13
|
Adjusted selling, general and administrative expenses
|
|
|
|
$
|
4,275
|
|
$
|
4,189
|
Adjusted selling, general and administrative expenses growth
|
|
|
|
|
2.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
|
|
|
|
|
|
|
ended
|
|
|
|
|
|
|
August 31,
|
|
|
|
|
|
|
2014
|
Net cash provided by operating activities (GAAP)
|
|
|
|
|
|
$
|
1,384
|
Less: Additions to property and equipment
|
|
|
|
|
|
|
285
|
Free cash flow(1)
|
|
|
|
|
|
$
|
1,099
|
(1)
|
|
Free cash flow is defined as net cash provided by operating
activities in a period minus additions to property 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.
|
Copyright Business Wire 2014