Provided By Business Wire
Last update: Aug 2, 2023
AmerisourceBergen Corporation (NYSE: ABC) today reported that in its fiscal year 2023 third quarter ended June 30, 2023, revenue increased 11.5 percent year-over-year to $66.9 billion. On the basis of U.S. generally accepted accounting principles (GAAP), diluted earnings per share (EPS) was $2.35 for the third quarter of fiscal 2023 compared to $1.92 in the prior year third quarter. Adjusted diluted EPS, which is a non-GAAP financial measure that excludes items described below, increased 11.5 percent to $2.92 in the fiscal third quarter from $2.62 in the prior year third quarter.
AmerisourceBergen is updating its outlook for fiscal year 2023. The Company does not provide forward-looking guidance on a GAAP basis, as discussed below in Fiscal Year 2023 Expectations. Adjusted diluted EPS guidance has been raised from the previous range of $11.70 to $11.90 to a range of $11.85 to $11.95.
“In our third quarter, AmerisourceBergen continued our strong performance as our business and balance sheet have driven our growth while enabling thoughtful, strategic investments to advance our business like our recently completed investment in OneOncology,” said Steven H. Collis, Chairman, President & Chief Executive Officer of AmerisourceBergen.
“Over the last two decades AmerisourceBergen has been at the center of the healthcare ecosystem with a legacy of execution excellence and commitment to delivering innovative solutions,” Mr. Collis continued. “As we become Cencora later this month, we look forward to uniting our purpose-driven team members under our globally inclusive identity as we continue to deliver on our purpose and drive long-term value creation for all our stakeholders.”
Third Quarter Fiscal Year 2023 Summary Results
|
GAAP |
Adjusted (Non-GAAP) |
Revenue |
$66.9B |
$66.9B |
Gross Profit |
$2.3B |
$2.2B |
Operating Expenses |
$1.6B |
$1.4B |
Operating Income |
$670M |
$822M |
Interest Expense, Net |
$58M |
$58M |
Effective Tax Rate |
21.3% |
21.5% |
Net Income Attributable to AmerisourceBergen Corporation |
$480M |
$596M |
Diluted Earnings Per Share |
$2.35 |
$2.92 |
Diluted Shares Outstanding |
204.4M |
204.4M |
Below, AmerisourceBergen presents descriptive summaries of the Company’s GAAP and adjusted (non-GAAP) quarterly results. In the tables that follow, GAAP results and GAAP to non-GAAP reconciliations are presented. For more information related to non-GAAP financial measures, including adjustments made in the periods presented, please refer to the “Supplemental Information Regarding Non-GAAP Financial Measures” following the tables.
Third Quarter GAAP Results
Third Quarter Adjusted (non-GAAP) Results
Segment Discussion
The Company is organized geographically based upon the products and services it provides to its customers under two reportable segments: U.S. Healthcare Solutions and International Healthcare Solutions.
U.S. Healthcare Solutions
U.S. Healthcare Solutions revenue was $59.9 billion in the third quarter of fiscal 2023, an increase of 12.2 percent compared to the same quarter in the prior fiscal year due to overall market growth primarily driven by unit volume growth, including increased sales of products labeled for diabetes and/or weight loss in the GLP-1 class, which have lower profit margins, and increased sales of specialty products to physician practices and health systems, offset in part by a decrease in sales of COVID-19 treatments. Segment operating income of $635.2 million in the third quarter of fiscal 2023 was up 9.5 percent compared to the same period in the previous fiscal year as a result of an increase in gross profit.
International Healthcare Solutions
Revenue in International Healthcare Solutions was $7.0 billion in the third quarter of fiscal 2023, an increase of 5.6 percent from the previous fiscal year’s third quarter due to increased revenue across our businesses, offset in part by the divestiture of our Brazilian specialty business in the prior year period. Segment operating income in the third quarter of fiscal 2023 was $187.1 million, an increase of 6.2 percent, primarily due to growth at our global specialty logistics business and the January 2023 acquisition of PharmaLex. On a constant currency basis, International Healthcare Solutions revenue and operating income increased by 12.4 percent and 7.3 percent, respectively.
Recent Company Highlights & Milestones
Fiscal Year 2023 Expectations
The Company does not provide forward-looking guidance on a GAAP basis as certain financial information, the probable significance of which cannot be determined, is not available or cannot be reasonably estimated. Please refer to the Supplemental Information Regarding Non-GAAP Financial Measures following the tables for additional information.
Fiscal Year 2023 Expectations on an Adjusted (non-GAAP) Basis
AmerisourceBergen is now updating its fiscal year 2023 financial guidance to primarily reflect its strong performance to date and updated foreign currency translation rates. The Company now expects:
Additional expectations now include:
All other previously communicated aspects of the Company’s fiscal year 2023 consolidated financial guidance and assumptions remain the same.
Dividend Declaration
The Company’s Board of Directors declared a quarterly cash dividend of $0.485 per common share, payable August 28, 2023, to stockholders of record at the close of business on August 11, 2023.
Name Change
On January 24, 2023, the Company announced its intent to change its name to better reflect its bold vision and purpose-driven approach to creating healthier futures. Effective August 30, 2023, the Company will begin operating as Cencora and will begin trading on the New York Stock Exchange under the ticker symbol “COR”. The new name represents a unified presence that will continue to fuel the Company’s ongoing growth strategy and advance its impact across the healthcare industry.
Conference Call & Slide Presentation.
The Company will host a conference call to discuss the results at 8:30 a.m. ET on August 2, 2023. A slide presentation for investors has also been posted on the Company’s website at investor.amerisourcebergen.com. Participating in the conference call will be:
The dial-in number for the live call will be (833) 470-1428. From outside the United States and Canada, dial +1 (404) 975-4839. The access code for the call will be 742015. The live call will also be webcast via the Company’s website at investor.amerisourcebergen.com. Users are encouraged to log on to the webcast approximately 10 minutes in advance of the scheduled start time of the call.
Replays of the call will be made available via telephone and webcast. A replay of the webcast will be posted on investor.amerisourcebergen.com approximately one hour after the completion of the call and will remain available for one year. The telephone replay will also be available approximately one hour after the completion of the call and will remain available for seven days. To access the telephone replay from within the U.S. and Canada, dial (866) 813-9403. From outside the United States and Canada, dial +44 (204) 525-0658. The access code for the replay is 498053.
Upcoming Investor Events
AmerisourceBergen management will be attending the following investor events in the coming months:
Please check the website for updates regarding the timing of the live presentation webcasts, if any, and for replay information.
About AmerisourceBergen
AmerisourceBergen is a leading global pharmaceutical solutions organization centered on improving the lives of people and animals around the world. We partner with pharmaceutical innovators across the value chain to facilitate and optimize market access to therapies. Care providers depend on us for the secure, reliable delivery of pharmaceuticals, healthcare products, and solutions. Our 46,000+ worldwide team members contribute to positive health outcomes through the power of our purpose: We are united in our responsibility to create healthier futures. AmerisourceBergen is ranked #11 on the Fortune 500 and #21 on the Global Fortune 500 with more than $200 billion in annual revenue. Learn more at investor.amerisourcebergen.com.
AmerisourceBergen’s Cautionary Note Regarding Forward-Looking Statements
Certain of the statements contained in this press release are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Securities Exchange Act”). Words such as “aim,” “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” "expect," “intend,” “may,” “might,” “on track,” “opportunity,” “plan,” “possible,” “potential,” “predict,” “project,” “seek,” “should,” “strive,” “sustain,” “synergy,” “target,” “will,” “would” and similar expressions are intended to identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. These statements are based on management’s current expectations and are subject to uncertainty and changes in circumstances and speak only as of the date hereof. These statements are not guarantees of future performance and are based on assumptions and estimates that could prove incorrect or could cause actual results to vary materially from those indicated. Among the factors that could cause actual results to differ materially from those projected, anticipated, or implied are the following:
Certain additional factors that management believes could cause actual outcomes and results to differ materially from those described in forward-looking statements are set forth (i) in Item 1A (Risk Factors), in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2022 and elsewhere in that report as supplemented by the description of business risks described in Item IA to our Form 10-Q for the fiscal quarter ended March 31, 2023, to which reference is made herein and (ii) in other reports filed by the Company pursuant to the Securities Exchange Act. The Company undertakes no obligation to publicly update or revise any forward-looking statements, except as required by the federal securities laws.
AMERISOURCEBERGEN CORPORATION
FINANCIAL SUMMARY
(in thousands, except per share data)
(unaudited)
|
|
Three Months Ended June 30, 2023 |
|
% of Revenue |
|
Three Months Ended June 30, 2022 |
|
% of Revenue |
|
% Change |
|||||||
Revenue |
|
$ |
66,947,043 |
|
|
|
$ |
60,064,601 |
|
|
|
11.5 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Cost of goods sold |
|
|
64,682,397 |
|
|
|
|
|
58,049,232 |
|
|
|
|
11.4 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Gross profit 1 |
|
|
2,264,646 |
|
|
3.38 |
% |
|
|
2,015,369 |
|
|
3.36 |
% |
|
12.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|||||||
Distribution, selling, and administrative |
|
|
1,304,141 |
|
|
1.95 |
% |
|
|
1,212,152 |
|
|
2.02 |
% |
|
7.6 |
% |
Depreciation and amortization |
|
|
274,272 |
|
|
0.41 |
% |
|
|
172,114 |
|
|
0.29 |
% |
|
59.4 |
% |
Litigation and opioid-related (credit) expenses 2 |
|
|
(67,102 |
) |
|
|
|
|
23,442 |
|
|
|
|
|
|||
Acquisition-related deal and integration expenses |
|
|
19,283 |
|
|
|
|
|
36,570 |
|
|
|
|
|
|||
Restructuring and other expenses |
|
|
63,924 |
|
|
|
|
|
7,858 |
|
|
|
|
|
|||
Goodwill impairment 3 |
|
|
— |
|
|
|
|
|
75,936 |
|
|
|
|
|
|||
Total operating expenses |
|
|
1,594,518 |
|
|
2.38 |
% |
|
|
1,528,072 |
|
|
2.54 |
% |
|
4.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Operating income |
|
|
670,128 |
|
|
1.00 |
% |
|
|
487,297 |
|
|
0.81 |
% |
|
37.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Other loss (income), net 4 |
|
|
3,436 |
|
|
|
|
|
(41,888 |
) |
|
|
|
|
|||
Interest expense, net |
|
|
57,864 |
|
|
|
|
|
52,862 |
|
|
|
|
9.5 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income before income taxes |
|
|
608,828 |
|
|
0.91 |
% |
|
|
476,323 |
|
|
0.79 |
% |
|
27.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income tax expense |
|
|
129,615 |
|
|
|
|
|
113,120 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net income |
|
|
479,213 |
|
|
0.72 |
% |
|
|
363,203 |
|
|
0.60 |
% |
|
31.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net loss attributable to noncontrolling interests |
|
|
368 |
|
|
|
|
|
43,761 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net income attributable to AmerisourceBergen Corporation |
|
$ |
479,581 |
|
|
0.72 |
% |
|
$ |
406,964 |
|
|
0.68 |
% |
|
17.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|||||||
Basic |
|
$ |
2.37 |
|
|
|
|
$ |
1.95 |
|
|
|
|
21.5 |
% |
||
Diluted |
|
$ |
2.35 |
|
|
|
|
$ |
1.92 |
|
|
|
|
22.4 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|||||||
Basic |
|
|
202,349 |
|
|
|
|
|
208,885 |
|
|
|
|
(3.1 |
)% |
||
Diluted |
|
|
204,375 |
|
|
|
|
|
211,738 |
|
|
|
|
(3.5 |
)% |
________________________________________ | |
1 |
Includes a $118.6 million gain from antitrust litigation settlements, Turkey foreign currency remeasurement expense of $50.6 million, and a $35.0 million LIFO expense in the three months ended June 30, 2023. Includes Turkey foreign currency remeasurement expense of $27.6 million and a $23.1 million LIFO expense in the three months ended June 30, 2022. |
2 |
Includes the receipt of $83.4 million from the H.D. Smith opioid litigation indemnity escrow in the three months ended June 30, 2023. |
3 |
The goodwill impairment is related to the Company's less-than-wholly-owned subsidiary in Brazil in the three months ended June 30, 2022. |
4 |
Includes a $60.0 million gain on the sale of non-core businesses in the three months ended June 30, 2022. |
AMERISOURCEBERGEN CORPORATION
FINANCIAL SUMMARY
(in thousands, except per share data)
(unaudited)
|
|
Nine Months Ended June 30, 2023 |
|
% of Revenue |
|
Nine Months Ended June 30, 2022 |
|
% of Revenue |
|
% Change |
|||||||
Revenue |
|
$ |
193,251,080 |
|
|
|
|
$ |
177,412,857 |
|
|
|
|
8.9 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Cost of goods sold |
|
|
186,545,039 |
|
|
|
|
|
171,102,049 |
|
|
|
|
9.0 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Gross profit 1 |
|
|
6,706,041 |
|
|
3.47 |
% |
|
|
6,310,808 |
|
|
3.56 |
% |
|
6.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|||||||
Distribution, selling, and administrative |
|
|
3,916,156 |
|
|
2.03 |
% |
|
|
3,585,500 |
|
|
2.02 |
% |
|
9.2 |
% |
Depreciation and amortization |
|
|
687,678 |
|
|
0.36 |
% |
|
|
523,333 |
|
|
0.29 |
% |
|
31.4 |
% |
Litigation and opioid-related (credit) expenses 2 |
|
|
(38,583 |
) |
|
|
|
|
108,167 |
|
|
|
|
|
|||
Acquisition-related deal and integration expenses |
|
|
99,392 |
|
|
|
|
|
69,710 |
|
|
|
|
|
|||
Restructuring and other expenses |
|
|
177,608 |
|
|
|
|
|
31,357 |
|
|
|
|
|
|||
Impairment of assets |
|
|
— |
|
|
|
|
|
4,946 |
|
|
|
|
|
|||
Goodwill impairment 3 |
|
|
— |
|
|
|
|
|
75,936 |
|
|
|
|
|
|||
Total operating expenses |
|
|
4,842,251 |
|
|
2.51 |
% |
|
|
4,398,949 |
|
|
2.48 |
% |
|
10.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Operating income |
|
|
1,863,790 |
|
|
0.96 |
% |
|
|
1,911,859 |
|
|
1.08 |
% |
|
(2.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Other income, net 4 |
|
|
(18,612 |
) |
|
|
|
|
(48,008 |
) |
|
|
|
|
|||
Interest expense, net |
|
|
167,989 |
|
|
|
|
|
159,150 |
|
|
|
|
5.6 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income before income taxes |
|
|
1,714,413 |
|
|
0.89 |
% |
|
|
1,800,717 |
|
|
1.01 |
% |
|
(4.8 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income tax expense |
|
|
330,817 |
|
|
|
|
|
432,853 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net income |
|
|
1,383,596 |
|
|
0.72 |
% |
|
|
1,367,864 |
|
|
0.77 |
% |
|
1.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net loss attributable to noncontrolling interests |
|
|
11,132 |
|
|
|
|
|
36,219 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net income attributable to AmerisourceBergen Corporation |
|
$ |
1,394,728 |
|
|
0.72 |
% |
|
$ |
1,404,083 |
|
|
0.79 |
% |
|
(0.7 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|||||||
Basic |
|
$ |
6.87 |
|
|
|
|
$ |
6.72 |
|
|
|
|
2.2 |
% |
||
Diluted |
|
$ |
6.80 |
|
|
|
|
$ |
6.63 |
|
|
|
|
2.6 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|||||||
Basic |
|
|
202,908 |
|
|
|
|
|
208,895 |
|
|
|
|
(2.9 |
)% |
||
Diluted |
|
|
204,995 |
|
|
|
|
|
211,633 |
|
|
|
|
(3.1 |
)% |
________________________________________ |
|
1 |
Includes a $168.5 million gain from antitrust litigation settlements, a $114.3 million LIFO expense, and Turkey foreign currency remeasurement expense of $59.0 million in the nine months ended June 30, 2023. Includes a $37.7 million LIFO credit and Turkey foreign currency remeasurement expense of $27.6 million in the nine months ended June 30, 2022. |
2 |
Includes the receipt of $83.4 million from the H.D. Smith opioid litigation indemnity escrow in the nine months ended June 30, 2023. |
3 |
The goodwill impairment is related to the Company's less-than-wholly-owned subsidiary in Brazil in the nine months ended June 30, 2022. |
4 |
Includes a $60.0 million gain on the sale of non-core businesses in the nine months ended June 30, 2022. |
AMERISOURCEBERGEN CORPORATION
GAAP TO NON-GAAP RECONCILIATIONS
(in thousands, except per share data)
(unaudited)
|
|
Three Months Ended June 30, 2023 |
|
||||||||||||||||||||||||||||||
|
|
Gross Profit |
|
Operating Expenses |
|
Operating Income |
|
Income Before Income Taxes |
|
Income Tax Expense |
|
Net Loss (Income) Attributable to Noncontrolling Interests |
|
Net Income Attributable to ABC |
|
Diluted Earnings Per Share |
|
||||||||||||||||
GAAP |
|
$ |
2,264,646 |
|
|
$ |
1,594,518 |
|
|
$ |
670,128 |
|
|
$ |
608,828 |
|
|
$ |
129,615 |
|
|
$ |
368 |
|
|
$ |
479,581 |
|
|
$ |
2.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gains from antitrust litigation settlements |
|
|
(118,611 |
) |
|
|
— |
|
|
|
(118,611 |
) |
|
|
(118,611 |
) |
|
|
(27,518 |
) |
|
|
— |
|
|
|
(91,093 |
) |
|
|
(0.45 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
LIFO expense |
|
|
34,952 |
|
|
|
— |
|
|
|
34,952 |
|
|
|
34,952 |
|
|
|
8,037 |
|
|
|
— |
|
|
|
26,915 |
|
|
|
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Turkey highly inflationary impact |
|
|
50,580 |
|
|
|
— |
|
|
|
50,580 |
|
|
|
57,581 |
|
|
|
— |
|
|
|
— |
|
|
|
57,581 |
|
|
|
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Acquisition-related intangibles amortization |
|
|
— |
|
|
|
(169,154 |
) |
|
|
169,154 |
|
|
|
169,154 |
|
|
|
39,087 |
|
|
|
(969 |
) |
|
|
129,098 |
|
|
|
0.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Litigation and opioid-related credit, net 1 |
|
|
— |
|
|
|
67,102 |
|
|
|
(67,102 |
) |
|
|
(67,102 |
) |
|
|
3,750 |
|
|
|
— |
|
|
|
(70,852 |
) |
|
|
(0.35 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Acquisition-related deal and integration expenses |
|
|
— |
|
|
|
(19,283 |
) |
|
|
19,283 |
|
|
|
19,283 |
|
|
|
4,393 |
|
|
|
— |
|
|
|
14,890 |
|
|
|
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Restructuring and other expenses |
|
|
— |
|
|
|
(63,924 |
) |
|
|
63,924 |
|
|
|
63,924 |
|
|
|
14,733 |
|
|
|
— |
|
|
|
49,191 |
|
|
|
0.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Recovery of non-customer note receivable |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
(3,000 |
) |
|
|
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Tax reform 2 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,823 |
) |
|
|
(8,748 |
) |
|
|
— |
|
|
|
3,925 |
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Adjusted Non-GAAP |
|
$ |
2,231,567 |
|
|
$ |
1,409,259 |
|
|
$ |
822,308 |
|
|
$ |
760,186 |
|
|
$ |
163,349 |
|
|
$ |
(601 |
) |
|
$ |
596,236 |
|
|
$ |
2.92 |
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Adjusted Non-GAAP % change vs. prior year |
|
|
8.0 |
% |
|
|
7.6 |
% |
|
|
8.7 |
% |
|
|
8.6 |
% |
|
|
15.5 |
% |
|
|
|
|
7.5 |
% |
|
|
11.5 |
% |
|
Percentages of Revenue: |
|
GAAP |
|
Adjusted Non-GAAP |
|
Gross profit |
|
3.38% |
|
3.33% |
|
Operating expenses |
|
2.38% |
|
2.11% |
|
Operating income |
|
1.00% |
|
1.23% |
________________________________________ |
|
1 |
Includes the receipt of $83.4 million from the H.D. Smith opioid litigation indemnity escrow. |
2 |
Includes tax expense relating to 2020 Swiss tax reform and a gain on the currency remeasurement of the related deferred tax assets, the latter of which is recorded within Other Loss (Income), Net. |
3 |
The sum of the components does not equal the total due to rounding. |
|
Note: For more information related to non-GAAP financial measures, refer to the section titled “Supplemental Information Regarding Non-GAAP Financial Measures” of this release. |
AMERISOURCEBERGEN CORPORATION
GAAP TO NON-GAAP RECONCILIATIONS
(in thousands, except per share data)
(unaudited)
|
|
Three Months Ended June 30, 2022 |
|
||||||||||||||||||||||||||||||
|
|
Gross Profit |
|
Operating Expenses |
|
Operating Income |
|
Income Before Income Taxes |
|
Income Tax Expense |
|
Net Loss (Income) Attributable to Noncontrolling Interests |
|
Net Income Attributable to ABC |
|
Diluted Earnings Per Share |
|
||||||||||||||||
GAAP |
|
$ |
2,015,369 |
|
$ |
1,528,072 |
|
|
$ |
487,297 |
|
$ |
476,323 |
|
|
$ |
113,120 |
|
|
$ |
43,761 |
|
|
$ |
406,964 |
|
|
$ |
1.92 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gains from antitrust litigation settlements |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(60 |
) |
|
|
— |
|
|
|
60 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
LIFO expense |
|
|
23,070 |
|
|
|
— |
|
|
|
23,070 |
|
|
|
23,070 |
|
|
|
4,142 |
|
|
|
— |
|
|
|
18,928 |
|
|
|
0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Turkey highly inflationary impact |
|
|
27,618 |
|
|
|
— |
|
|
|
27,618 |
|
|
|
33,423 |
|
|
|
— |
|
|
|
— |
|
|
|
33,423 |
|
|
|
0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Acquisition-related intangibles amortization |
|
|
— |
|
|
|
(74,408 |
) |
|
|
74,408 |
|
|
|
74,408 |
|
|
|
24,894 |
|
|
|
(538 |
) |
|
|
48,976 |
|
|
|
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Litigation and opioid-related expenses |
|
|
— |
|
|
|
(23,442 |
) |
|
|
23,442 |
|
|
|
23,442 |
|
|
|
7,795 |
|
|
|
— |
|
|
|
15,647 |
|
|
|
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Acquisition-related deal and integration expenses |
|
|
— |
|
|
|
(36,570 |
) |
|
|
36,570 |
|
|
|
36,570 |
|
|
|
10,791 |
|
|
|
— |
|
|
|
25,779 |
|
|
|
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Restructuring and other expenses |
|
|
— |
|
|
|
(7,858 |
) |
|
|
7,858 |
|
|
|
7,858 |
|
|
|
2,853 |
|
|
|
— |
|
|
|
5,005 |
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Goodwill impairment |
|
|
— |
|
|
|
(75,936 |
) |
|
|
75,936 |
|
|
|
75,936 |
|
|
|
— |
|
|
|
(47,004 |
) |
|
|
28,932 |
|
|
|
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gain on sale of businesses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(59,973 |
) |
|
|
(13,193 |
) |
|
|
— |
|
|
|
(46,780 |
) |
|
|
(0.22 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Tax reform 1 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,886 |
|
|
|
(8,954 |
) |
|
|
— |
|
|
|
17,840 |
|
|
|
0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Adjusted Non-GAAP |
|
$ |
2,066,057 |
|
|
$ |
1,309,858 |
|
|
$ |
756,199 |
|
|
$ |
699,943 |
|
|
$ |
141,388 |
|
|
$ |
(3,781 |
) |
|
$ |
554,774 |
|
|
$ |
2.62 |
|
2 |
Percentages of Revenue: |
|
GAAP |
|
Adjusted Non-GAAP |
|
Gross profit |
|
3.36% |
|
3.44% |
|
Operating expenses |
|
2.54% |
|
2.18% |
|
Operating income |
|
0.81% |
|
1.26% |
________________________________________ | |
1 |
Includes tax expense relating to 2020 Swiss tax reform and a loss on the currency remeasurement of the related deferred tax assets, which is recorded within Other Loss (Income), Net. |
2 |
The sum of the components does not equal the total due to rounding. |
|
Note: For more information related to non-GAAP financial measures, refer to the section titled “Supplemental Information Regarding Non-GAAP Financial Measures” of this release. |
AMERISOURCEBERGEN CORPORATION
GAAP TO NON-GAAP RECONCILIATIONS
(in thousands, except per share data)
(unaudited)
|
|
Nine Months Ended June 30, 2023 |
|
||||||||||||||||||||||||||||||
|
|
Gross Profit |
|
Operating Expenses |
|
Operating Income |
|
Income Before Income Taxes |
|
Income Tax Expense |
|
Net Loss Attributable to Noncontrolling Interests |
|
Net Income Attributable to ABC |
|
Diluted Earnings Per Share |
|
||||||||||||||||
GAAP |
|
$ |
6,706,041 |
|
|
$ |
4,842,251 |
|
|
$ |
1,863,790 |
|
|
$ |
1,714,413 |
|
|
$ |
330,817 |
|
|
$ |
11,132 |
|
|
$ |
1,394,728 |
|
|
$ |
6.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gains from antitrust litigation settlements |
|
|
(168,510 |
) |
|
|
— |
|
|
|
(168,510 |
) |
|
|
(168,510 |
) |
|
|
(39,175 |
) |
|
|
— |
|
|
|
(129,335 |
) |
|
|
(0.63 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
LIFO expense |
|
|
114,272 |
|
|
|
— |
|
|
|
114,272 |
|
|
|
114,272 |
|
|
|
26,566 |
|
|
|
— |
|
|
|
87,706 |
|
|
|
0.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Turkey highly inflationary impact |
|
|
59,019 |
|
|
|
— |
|
|
|
59,019 |
|
|
|
66,022 |
|
|
|
— |
|
|
|
— |
|
|
|
66,022 |
|
|
|
0.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Acquisition-related intangibles amortization |
|
|
— |
|
|
|
(381,146 |
) |
|
|
381,146 |
|
|
|
381,146 |
|
|
|
88,609 |
|
|
|
(3,111 |
) |
|
|
289,426 |
|
|
|
1.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Litigation and opioid-related credit, net 1 |
|
|
— |
|
|
|
38,583 |
|
|
|
(38,583 |
) |
|
|
(38,583 |
) |
|
|
10,412 |
|
|
|
— |
|
|
|
(48,995 |
) |
|
|
(0.24 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Acquisition-related deal and integration expenses |
|
|
— |
|
|
|
(99,392 |
) |
|
|
99,392 |
|
|
|
99,392 |
|
|
|
23,107 |
|
|
|
— |
|
|
|
76,285 |
|
|
|
0.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Restructuring and other expenses |
|
|
— |
|
|
|
(177,608 |
) |
|
|
177,608 |
|
|
|
177,608 |
|
|
|
41,290 |
|
|
|
— |
|
|
|
136,318 |
|
|
|
0.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Foreign currency gain |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,663 |
) |
|
|
— |
|
|
|
— |
|
|
|
(5,663 |
) |
|
|
(0.03 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Recovery of non-customer note receivable |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,148 |
) |
|
|
— |
|
|
|
— |
|
|
|
(4,148 |
) |
|
|
(0.02 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Tax reform 2 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(11,462 |
) |
|
|
(20,356 |
) |
|
|
— |
|
|
|
8,894 |
|
|
|
0.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Adjusted Non-GAAP |
|
$ |
6,710,822 |
|
|
$ |
4,222,688 |
|
|
$ |
2,488,134 |
|
|
$ |
2,324,487 |
|
|
$ |
461,270 |
|
|
$ |
8,021 |
|
|
$ |
1,871,238 |
|
|
$ |
9.13 |
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Adjusted Non-GAAP % change vs. prior year |
|
|
6.5 |
% |
|
|
8.9 |
% |
|
|
2.7 |
% |
|
|
2.7 |
% |
|
|
(2.2 |
)% |
|
|
|
|
4.9 |
% |
|
|
8.3 |
% |
|
Percentages of Revenue: |
|
GAAP |
|
Adjusted Non-GAAP |
|
Gross profit |
|
3.47% |
|
3.47% |
|
Operating expenses |
|
2.51% |
|
2.19% |
|
Operating income |
|
0.96% |
|
1.29% |
________________________________________ | |
1 |
Includes the receipt of $83.4 million from the H.D. Smith opioid litigation indemnity escrow. |
2 |
Tax expense relating to 2020 Swiss tax reform and a gain on the currency remeasurement of the related deferred tax assets, the latter of which is recorded within Other Income, Net. |
3 |
The sum of the components does not equal the total due to rounding. |
|
Note: For more information related to non-GAAP financial measures, refer to the section titled “Supplemental Information Regarding Non-GAAP Financial Measures” of this release. |
AMERISOURCEBERGEN CORPORATION
GAAP TO NON-GAAP RECONCILIATIONS
(in thousands, except per share data)
(unaudited)
|
|
Nine Months Ended June 30, 2022 |
|
||||||||||||||||||||||||||||||
|
|
Gross Profit |
|
Operating Expenses |
|
Operating Income |
|
Income Before Income Taxes |
|
Income Tax Expense |
|
Net Loss (Income) Attributable to Noncontrolling Interests |
|
Net Income Attributable to ABC |
|
Diluted Earnings Per Share |
|
||||||||||||||||
GAAP |
|
$ |
6,310,808 |
|
|
$ |
4,398,949 |
|
|
$ |
1,911,859 |
|
|
$ |
1,800,717 |
|
|
$ |
432,853 |
|
|
$ |
36,219 |
|
|
$ |
1,404,083 |
|
|
$ |
6.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gains from antitrust litigation settlements |
|
|
(1,835 |
) |
|
|
— |
|
|
|
(1,835 |
) |
|
|
(1,835 |
) |
|
|
(487 |
) |
|
|
— |
|
|
|
(1,348 |
) |
|
|
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
LIFO credit |
|
|
(37,668 |
) |
|
|
— |
|
|
|
(37,668 |
) |
|
|
(37,668 |
) |
|
|
(10,000 |
) |
|
|
— |
|
|
|
(27,668 |
) |
|
|
(0.13 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Turkey highly inflationary impact |
|
|
27,618 |
|
|
|
— |
|
|
|
27,618 |
|
|
|
33,423 |
|
|
|
— |
|
|
|
— |
|
|
|
33,423 |
|
|
|
0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Acquisition-related intangibles amortization |
|
|
— |
|
|
|
(231,866 |
) |
|
|
231,866 |
|
|
|
231,866 |
|
|
|
61,555 |
|
|
|
(4,092 |
) |
|
|
166,219 |
|
|
|
0.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Litigation and opioid-related expenses |
|
|
— |
|
|
|
(108,167 |
) |
|
|
108,167 |
|
|
|
108,167 |
|
|
|
19,005 |
|
|
|
— |
|
|
|
89,162 |
|
|
|
0.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Acquisition-related deal and integration expenses |
|
|
— |
|
|
|
(69,710 |
) |
|
|
69,710 |
|
|
|
69,710 |
|
|
|
18,507 |
|
|
|
— |
|
|
|
51,203 |
|
|
|
0.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Restructuring and other expenses |
|
|
— |
|
|
|
(31,357 |
) |
|
|
31,357 |
|
|
|
31,357 |
|
|
|
8,324 |
|
|
|
— |
|
|
|
23,033 |
|
|
|
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Goodwill impairment |
|
|
— |
|
|
|
(75,936 |
) |
|
|
75,936 |
|
|
|
75,936 |
|
|
|
— |
|
|
|
(47,004 |
) |
|
|
28,932 |
|
|
|
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Impairment of assets |
|
|
— |
|
|
|
(4,946 |
) |
|
|
4,946 |
|
|
|
4,946 |
|
|
|
— |
|
|
|
— |
|
|
|
4,946 |
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gain on sale of businesses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(59,973 |
) |
|
|
(13,193 |
) |
|
|
— |
|
|
|
(46,780 |
) |
|
|
(0.22 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Certain discrete tax expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(18,979 |
) |
|
|
6,840 |
|
|
|
25,819 |
|
|
|
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Tax reform 1 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,316 |
|
|
|
(26,158 |
) |
|
|
— |
|
|
|
32,474 |
|
|
|
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Adjusted Non-GAAP |
|
$ |
6,298,923 |
|
|
$ |
3,876,967 |
|
|
$ |
2,421,956 |
|
|
$ |
2,262,962 |
|
|
$ |
471,427 |
|
|
$ |
(8,037 |
) |
|
$ |
1,783,498 |
|
|
$ |
8.43 |
|
2 |
Percentages of Revenue: |
|
GAAP |
|
Adjusted Non-GAAP |
|
Gross profit |
|
3.56% |
|
3.55% |
|
Operating expenses |
|
2.48% |
|
2.19% |
|
Operating income |
|
1.08% |
|
1.37% |
________________________________________ | |
1 |
Includes tax expense relating to 2020 Swiss tax reform and a loss on the currency remeasurement of the related deferred tax assets, which is recorded within Other Income, Net. |
2 |
The sum of the components does not equal the total due to rounding. |
|
Note: For more information related to non-GAAP financial measures, refer to the section titled “Supplemental Information Regarding Non-GAAP Financial Measures” of this release. |
AMERISOURCEBERGEN CORPORATION
SUMMARY SEGMENT INFORMATION
(in thousands)
(unaudited)
|
|
Three Months Ended June 30, |
|||||||||
Revenue |
|
2023 |
|
2022 |
|
% Change |
|||||
U.S. Healthcare Solutions |
|
$ |
59,900,199 |
|
|
$ |
53,389,345 |
|
|
12.2 |
% |
International Healthcare Solutions |
|
|
7,047,777 |
|
|
|
6,676,726 |
|
|
5.6 |
% |
Intersegment eliminations |
|
|
(933 |
) |
|
|
(1,470 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
Revenue |
|
$ |
66,947,043 |
|
|
$ |
60,064,601 |
|
|
11.5 |
% |
|
|
Three Months Ended June 30, |
|||||||||
Operating income |
|
2023 |
|
2022 |
|
% Change |
|||||
U.S. Healthcare Solutions |
|
$ |
635,176 |
|
|
$ |
579,927 |
|
|
9.5 |
% |
International Healthcare Solutions |
|
|
187,132 |
|
|
|
176,272 |
|
|
6.2 |
% |
Total segment operating income |
|
|
822,308 |
|
|
|
756,199 |
|
|
8.7 |
% |
|
|
|
|
|
|
|
|||||
Gains from antitrust litigation settlements |
|
|
118,611 |
|
|
|
— |
|
|
|
|
LIFO expense |
|
|
(34,952 |
) |
|
|
(23,070 |
) |
|
|
|
Turkey highly inflationary impact |
|
|
(50,580 |
) |
|
|
(27,618 |
) |
|
|
|
Acquisition-related intangibles amortization |
|
|
(169,154 |
) |
|
|
(74,408 |
) |
|
|
|
Litigation and opioid-related credit (expenses) |
|
|
67,102 |
|
|
|
(23,442 |
) |
|
|
|
Acquisition-related deal and integration expenses |
|
|
(19,283 |
) |
|
|
(36,570 |
) |
|
|
|
Restructuring and other expenses |
|
|
(63,924 |
) |
|
|
(7,858 |
) |
|
|
|
Goodwill impairment |
|
|
— |
|
|
|
(75,936 |
) |
|
|
|
Operating income |
|
$ |
670,128 |
|
|
$ |
487,297 |
|
|
37.5 |
% |
|
|
|
|
|
|
|
|||||
Percentages of Revenue: |
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|||||
U.S. Healthcare Solutions |
|
|
|
|
|
|
|||||
Gross profit |
|
|
2.36 |
% |
|
|
2.49 |
% |
|
|
|
Operating expenses |
|
|
1.29 |
% |
|
|
1.40 |
% |
|
|
|
Operating income |
|
|
1.06 |
% |
|
|
1.09 |
% |
|
|
|
|
|
|
|
|
|
|
|||||
International Healthcare Solutions |
|
|
|
|
|
|
|||||
Gross profit |
|
|
11.65 |
% |
|
|
11.05 |
% |
|
|
|
Operating expenses |
|
|
8.99 |
% |
|
|
8.41 |
% |
|
|
|
Operating income |
|
|
2.66 |
% |
|
|
2.64 |
% |
|
|
|
|
|
|
|
|
|
|
|||||
AmerisourceBergen Corporation (GAAP) |
|
|
|
|
|
|
|||||
Gross profit |
|
|
3.38 |
% |
|
|
3.36 |
% |
|
|
|
Operating expenses |
|
|
2.38 |
% |
|
|
2.54 |
% |
|
|
|
Operating income |
|
|
1.00 |
% |
|
|
0.81 |
% |
|
|
|
|
|
|
|
|
|
|
|||||
AmerisourceBergen Corporation (Non-GAAP) |
|
|
|
|
|
|
|||||
Adjusted gross profit |
|
|
3.33 |
% |
|
|
3.44 |
% |
|
|
|
Adjusted operating expenses |
|
|
2.11 |
% |
|
|
2.18 |
% |
|
|
|
Adjusted operating income |
|
|
1.23 |
% |
|
|
1.26 |
% |
|
|
Note: For more information related to non-GAAP financial measures, refer to the section titled “Supplemental Information Regarding Non-GAAP Financial Measures” of this release.
AMERISOURCEBERGEN CORPORATION
SUMMARY SEGMENT INFORMATION
(in thousands)
(unaudited)
|
|
Nine Months Ended June 30, |
|||||||||
Revenue |
|
2023 |
|
2022 |
|
% Change |
|||||
U.S. Healthcare Solutions |
|
$ |
172,830,234 |
|
|
$ |
157,311,755 |
|
|
9.9 |
% |
International Healthcare Solutions |
|
|
20,423,990 |
|
|
|
20,104,199 |
|
|
1.6 |
% |
Intersegment eliminations |
|
|
(3,144 |
) |
|
|
(3,097 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
Revenue |
|
$ |
193,251,080 |
|
|
$ |
177,412,857 |
|
|
8.9 |
% |
|
|
Nine Months Ended June 30, |
|||||||||
Operating income |
|
2023 |
|
2022 |
|
% Change |
|||||
U.S. Healthcare Solutions |
|
$ |
1,963,729 |
|
|
$ |
1,878,556 |
|
|
4.5 |
% |
International Healthcare Solutions |
|
|
524,405 |
|
|
|
543,400 |
|
|
(3.5 |
)% |
Total segment operating income |
|
|
2,488,134 |
|
|
|
2,421,956 |
|
|
2.7 |
% |
|
|
|
|
|
|
|
|||||
Gains from antitrust litigation settlements |
|
|
168,510 |
|
|
|
1,835 |
|
|
|
|
LIFO (expense) credit |
|
|
(114,272 |
) |
|
|
37,668 |
|
|
|
|
Turkey highly inflationary impact |
|
|
(59,019 |
) |
|
|
(27,618 |
) |
|
|
|
Acquisition-related intangibles amortization |
|
|
(381,146 |
) |
|
|
(231,866 |
) |
|
|
|
Litigation and opioid-related credit (expenses) |
|
|
38,583 |
|
|
|
(108,167 |
) |
|
|
|
Acquisition-related deal and integration expenses |
|
|
(99,392 |
) |
|
|
(69,710 |
) |
|
|
|
Restructuring and other expenses |
|
|
(177,608 |
) |
|
|
(31,357 |
) |
|
|
|
Goodwill impairment |
|
|
— |
|
|
|
(75,936 |
) |
|
|
|
Impairment of assets |
|
|
— |
|
|
|
(4,946 |
) |
|
|
|
Operating income |
|
$ |
1,863,790 |
|
|
$ |
1,911,859 |
|
|
(2.5 |
)% |
|
|
|
|
|
|
|
|||||
Percentages of Revenue: |
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|||||
U.S. Healthcare Solutions |
|
|
|
|
|
|
|||||
Gross profit |
|
|
2.52 |
% |
|
|
2.59 |
% |
|
|
|
Operating expenses |
|
|
1.38 |
% |
|
|
1.39 |
% |
|
|
|
Operating income |
|
|
1.14 |
% |
|
|
1.19 |
% |
|
|
|
|
|
|
|
|
|
|
|||||
International Healthcare Solutions |
|
|
|
|
|
|
|||||
Gross profit |
|
|
11.57 |
% |
|
|
11.09 |
% |
|
|
|
Operating expenses |
|
|
9.00 |
% |
|
|
8.39 |
% |
|
|
|
Operating income |
|
|
2.57 |
% |
|
|
2.70 |
% |
|
|
|
|
|
|
|
|
|
|
|||||
AmerisourceBergen Corporation (GAAP) |
|
|
|
|
|
|
|||||
Gross profit |
|
|
3.47 |
% |
|
|
3.56 |
% |
|
|
|
Operating expenses |
|
|
2.51 |
% |
|
|
2.48 |
% |
|
|
|
Operating income |
|
|
0.96 |
% |
|
|
1.08 |
% |
|
|
|
|
|
|
|
|
|
|
|||||
AmerisourceBergen Corporation (Non-GAAP) |
|
|
|
|
|
|
|||||
Adjusted gross profit |
|
|
3.47 |
% |
|
|
3.55 |
% |
|
|
|
Adjusted operating expenses |
|
|
2.19 |
% |
|
|
2.19 |
% |
|
|
|
Adjusted operating income |
|
|
1.29 |
% |
|
|
1.37 |
% |
|
|
Note: For more information related to non-GAAP financial measures, refer to the section titled “Supplemental Information Regarding Non-GAAP Financial Measures” of this release.
AMERISOURCEBERGEN CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
|
June 30, |
|
September 30, |
||||
|
2023 |
|
2022 |
||||
ASSETS |
|
|
|
||||
|
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
1,389,345 |
|
$ |
3,388,189 |
||
Accounts receivable, net |
|
20,796,648 |
|
|
|
18,452,675 |
|
Inventories |
|
16,852,340 |
|
|
|
15,556,394 |
|
Right to recover assets |
|
1,417,551 |
|
|
|
1,532,061 |
|
Prepaid expenses and other |
|
530,700 |
|
|
|
660,439 |
|
Total current assets |
|
40,986,584 |
|
|
|
39,589,758 |
|
|
|
|
|
||||
Property and equipment, net |
|
2,147,881 |
|
|
|
2,135,003 |
|
Goodwill and other intangible assets |
|
14,425,265 |
|
|
|
12,836,623 |
|
Deferred income taxes |
|
221,235 |
|
|
|
237,571 |
|
Other long-term assets |
|
3,396,231 |
|
|
|
1,761,661 |
|
|
|
|
|
||||
Total assets |
$ |
61,177,196 |
|
|
$ |
56,560,616 |
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
|
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
43,752,080 |
|
|
$ |
40,192,890 |
|
Accrued expenses and other |
|
2,170,270 |
|
|
|
2,214,592 |
|
Short-term debt |
|
860,861 |
|
|
|
1,070,473 |
|
Total current liabilities |
|
46,783,211 |
|
|
|
43,477,955 |
|
|
|
|
|
||||
Long-term debt |
|
4,159,853 |
|
|
|
4,632,360 |
|
|
|
|
|
||||
Accrued income taxes |
|
284,020 |
|
|
|
320,274 |
|
Deferred income taxes |
|
1,716,360 |
|
|
|
1,620,413 |
|
Accrued litigation liability |
|
5,455,000 |
|
|
|
5,461,758 |
|
Other long-term liabilities |
|
1,856,708 |
|
|
|
976,583 |
|
|
|
|
|
||||
Total equity |
|
922,044 |
|
|
|
71,273 |
|
|
|
|
|
||||
Total liabilities and stockholders’ equity |
$ |
61,177,196 |
|
|
$ |
56,560,616 |
|
AMERISOURCEBERGEN CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
|
Nine Months Ended June 30, |
||||||
|
2023 |
|
2022 |
||||
Operating Activities: |
|
|
|
||||
Net income |
$ |
1,383,596 |
|
|
$ |
1,367,864 |
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
899,803 |
|
|
|
704,628 |
|
Changes in operating assets and liabilities, excluding the effects of acquisitions and divestitures: |
|
|
|
||||
Accounts receivable |
|
(2,249,881 |
) |
|
|
(1,550,962 |
) |
Inventories |
|
(1,369,977 |
) |
|
|
(712,849 |
) |
Accounts payable |
|
3,513,686 |
|
|
|
2,074,612 |
|
Other, net |
|
(92,704 |
) |
|
|
(344,675 |
) |
Net cash provided by operating activities |
|
2,084,523 |
|
|
|
1,538,618 |
|
|
|
|
|
||||
Investing Activities: |
|
|
|
||||
Capital expenditures |
|
(282,862 |
) |
|
|
(322,732 |
) |
Cost of acquired companies, net of cash acquired 1 |
|
(1,409,681 |
) |
|
|
(124,158 |
) |
Cost of equity investments 2 |
|
(737,025 |
) |
|
|
— |
|
Proceeds from the sale of businesses |
|
— |
|
|
|
258,082 |
|
Other, net |
|
10,544 |
|
|
|
(4,899 |
) |
Net cash used in investing activities |
|
(2,419,024 |
) |
|
|
(193,707 |
) |
|
|
|
|
||||
Financing Activities: |
|
|
|
||||
Net debt repayments |
|
(581,557 |
) |
|
|
(576,303 |
) |
Purchases of common stock 3 |
|
(907,214 |
) |
|
|
(248,422 |
) |
Exercises of stock options |
|
50,078 |
|
|
|
83,954 |
|
Cash dividends on common stock |
|
(300,413 |
) |
|
|
(295,239 |
) |
Employee tax withholdings related to restricted share vesting |
|
(71,059 |
) |
|
|
(35,273 |
) |
Other, net |
|
(5,099 |
) |
|
|
(8,036 |
) |
Net cash used in financing activities |
|
(1,815,264 |
) |
|
|
(1,079,319 |
) |
|
|
|
|
||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
104,479 |
|
|
|
(33,056 |
) |
|
|
|
|
||||
(Decrease) increase in cash, cash equivalents, and restricted cash, including cash classified within assets held for sale |
|
(2,045,286 |
) |
|
|
232,536 |
|
Less: Increase in cash classified within assets held for sale |
|
— |
|
|
|
(610 |
) |
(Decrease) increase in cash, cash equivalents, and restricted cash |
|
(2,045,286 |
) |
|
|
231,926 |
|
|
|
|
|
||||
Cash, cash equivalents, and restricted cash at beginning of period 4 |
|
3,593,539 |
|
|
|
3,070,128 |
|
|
|
|
|
||||
Cash, cash equivalents, and restricted cash at end of period 4 |
$ |
1,548,253 |
|
|
$ |
3,302,054 |
|
________________________________________ |
|
1 |
Includes $1,406.3 million for the acquisition of PharmaLex. |
2 |
Includes a $718.4 million investment in OneOncology. |
3 |
Includes $28.4 million of purchases in September 2022 that cash settled in October 2022. |
4 |
The following represents a reconciliation of cash and cash equivalents in the Condensed Consolidated Balance Sheets to cash, cash equivalents, and restricted cash used in the Condensed Consolidated Statements of Cash Flows: |
|
|
June 30, 2023 |
|
September 30, 2022 |
|
June 30, 2022 |
|
September 30, 2021 |
||||||||
Cash and cash equivalents |
|
$ |
1,389,345 |
|
$ |
3,388,189 |
|
$ |
3,034,233 |
|
$ |
2,547,142 |
||||
Restricted cash (included in Prepaid Expenses and Other) |
|
|
96,623 |
|
|
|
144,980 |
|
|
|
207,722 |
|
|
|
462,986 |
|
Restricted cash (included in Other Long-Term Assets) |
|
|
62,285 |
|
|
|
60,370 |
|
|
|
60,099 |
|
|
|
60,000 |
|
Cash, cash equivalents, and restricted cash |
|
$ |
1,548,253 |
|
|
$ |
3,593,539 |
|
|
$ |
3,302,054 |
|
|
$ |
3,070,128 |
|
SUPPLEMENTAL INFORMATION REGARDING
NON-GAAP FINANCIAL MEASURES
To supplement the financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses the non-GAAP financial measures described below. The non-GAAP financial measures should be viewed in addition to, and not in lieu of, financial measures calculated in accordance with GAAP. These supplemental measures may vary from, and may not be comparable to, similarly titled measures by other companies.
The non-GAAP financial measures are presented because management uses non-GAAP financial measures to evaluate the Company’s operating performance, to perform financial planning, and to determine incentive compensation. Therefore, the Company believes that the presentation of non-GAAP financial measures provides useful supplementary information to, and facilitates additional analysis by, investors. The presented non-GAAP financial measures exclude items that management does not believe reflect the Company’s core operating performance because such items are outside the control of the Company or are inherently unusual, non-operating, unpredictable, non-recurring, or non-cash. We have included the following non-GAAP earnings-related financial measures in this release:
The Company also presents certain information related to current period operating results in “constant currency,” which is a non-GAAP financial measure. These amounts are calculated by translating current period results at the foreign currency exchange rates used in the comparable period in the prior year. The Company presents such constant currency financial information because it has significant operations outside of the United States reporting in currencies other than the U.S. dollar and this presentation provides a framework to assess how its business performed excluding the impact of foreign currency exchange rate fluctuations. For the third quarter of fiscal 2023, (i) revenue of $66.9 billion was negatively impacted by foreign currency translation of $457 million, resulting in revenue on a constant currency basis of $67.4 billion, and (ii) operating income of $822 million was negatively impacted by foreign currency translation of $2 million, resulting in operating income on a constant currency basis of $824 million. For the third quarter of fiscal 2023 in the International Healthcare Solutions segment, (i) revenue of $7.0 billion was negatively impacted by foreign currency translation of $457 million, resulting in revenue on a constant currency basis of $7.5 billion, and (ii) operating income of $187 million was negatively impacted by foreign currency translation of $2 million, resulting in operating income on a constant currency basis of $189 million.
In addition, the Company has provided non-GAAP fiscal year 2023 guidance for diluted earnings per share, operating income, effective income tax rate, and free cash flows that excludes the same or similar items as those that are excluded from the historical non-GAAP financial measures, as well as significant items that are outside the control of the Company or inherently unusual, non-operating, unpredictable, non-recurring or non-cash in nature. The Company does not provide forward looking guidance on a GAAP basis for such metrics because certain financial information, the probable significance of which cannot be determined, is not available and cannot be reasonably estimated. For example, LIFO expense (credit) is largely dependent upon the future inflation or deflation of brand and generic pharmaceuticals, which is out of the Company’s control, and acquisition-related intangibles amortization depends on the timing and amount of future acquisitions, which cannot be reasonably estimated. Similarly, the timing and amount of favorable and unfavorable settlements, the probable significance of which cannot be determined, are unavailable and cannot be reasonably estimated.
View source version on businesswire.com: https://www.businesswire.com/news/home/20230801147213/en/