Walgreens boots alliance, inc. (WBA)
Income statement / Quarterly
Feb'20Nov'19Aug'19May'19Feb'19Nov'18Aug'18May'18Feb'18Nov'17Aug'17May'17Feb'17Nov'16Aug'16May'16Feb'16Nov'15Aug'15May'15Feb'15Nov'14May'14Feb'14
Sales

35,820

34,339

33,954

34,591

34,528

33,793

33,442

34,334

33,021

30,740

30,149

30,118

29,446

28,501

28,636

29,498

30,184

29,033

28,522

28,795

26,573

19,554

19,401

19,605

Cost of sales

28,307

27,077

26,727

27,138

26,773

26,152

25,867

26,554

24,925

23,399

22,809

22,973

21,885

21,385

21,481

22,065

22,317

21,614

21,428

21,314

19,691

14,258

13,961

13,955

Gross profit

7,513

7,263

7,228

7,453

7,754

7,641

7,575

7,780

8,096

7,341

7,340

7,145

7,561

7,116

7,155

7,433

7,867

7,419

7,094

7,481

6,882

5,296

5,440

5,650

Selling, general and administrative expenses

6,308

6,262

6,407

6,235

6,320

6,280

6,228

6,235

6,321

5,910

6,291

5,712

6,124

5,686

6,049

5,903

6,007

5,951

6,258

6,080

5,606

4,456

4,551

4,569

Equity earnings in Alliance Boots

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

101

214

135

136

Equity earnings in AmerisourceBergen

28

13

58

-16

83

39

49

52

202

-112

-8

84

42

17

34

3

0

0

-

0

-

-

-

-

Operating income

1,233

1,013

878

1,203

1,517

1,400

1,396

1,597

1,977

1,319

1,041

1,517

1,479

1,447

1,140

1,533

1,860

1,468

836

1,401

1,377

1,054

1,024

1,217

Other income

25

35

6

182

19

26

424

0

12

-134

84

-8

-15

1

264

28

-496

-57

-479

461

504

199

124

-59

Gain on previously held equity interest

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

706

-

0

0

Earnings before interest and income tax provision

1,259

1,048

883

1,385

1,536

1,427

1,820

1,597

1,989

1,185

1,125

1,509

1,464

1,448

1,404

1,561

1,364

1,411

214

1,862

2,587

1,253

1,148

1,158

Interest expense, net

162

166

175

187

181

161

159

157

151

149

193

155

172

173

171

147

140

138

255

151

144

55

35

37

Earnings before income tax provision

1,097

882

708

1,198

1,356

1,265

1,661

1,440

1,838

1,036

932

1,354

1,292

1,275

1,233

1,414

1,224

1,273

-41

1,711

2,443

1,198

1,113

1,121

Income tax provision

160

32

26

156

226

180

159

109

503

227

126

168

246

220

207

322

301

167

-64

408

391

321

357

391

Post tax earnings (loss) from other equity method investments

15

-9

4

-5

9

15

12

15

14

13

1

-21

16

12

9

15

9

11

9

7

8

0

0

0

Net earnings

952

842

687

1,037

1,138

1,100

1,514

1,346

1,349

822

807

1,165

1,062

1,067

1,035

1,107

932

1,117

32

1,310

2,060

877

756

730

Net earnings (loss) attributable to noncontrolling interests

5

-3

9

12

-18

-23

2

4

0

1

5

3

2

13

5

4

2

7

6

8

18

27

42

14

Net earnings attributable to Walgreens Boots Alliance, Inc.

946

845

678

1,025

1,156

1,123

1,512

1,342

1,349

821

802

1,162

1,060

1,054

1,030

1,103

930

1,110

26

1,302

2,042

850

714

716

Net earnings per common share:
Basic (in dollars per share)

1.07

0.95

0.76

1.13

1.25

1.18

1.54

1.35

1.36

0.82

0.77

1.08

0.98

0.97

0.95

1.02

0.86

1.02

0.00

1.19

1.96

0.90

0.75

0.75

Diluted (in dollars per share)

1.07

0.95

0.76

1.13

1.24

1.18

1.53

1.35

1.36

0.81

0.76

1.07

0.98

0.97

0.95

1.01

0.85

1.01

0.00

1.18

1.93

0.89

0.74

0.74

Dividends declared per share (in dollars per share)

-

-

-

-

-

-

-

-

-

-

-

0.37

0.37

0.37

0.37

0.36

0.36

0.36

0.36

0.33

0.33

0.33

0.31

0.31

Weighted average common shares outstanding:
Basic (in shares)

884

891

899

909

928

948

974

992

991

1,006

1,055

1,077

1,079

1,082

1,082

1,080

1,080

1,089

1,092

1,091

1,043

945

955

951

Dilutive effect of stock options (in shares)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

11

11

10

12

11

Diluted (in shares)

885

892

900

911

930

951

978

995

995

1,011

1,057

1,082

1,085

1,088

1,089

1,088

1,088

1,098

1,102

1,102

1,054

956

967

963