Stock Analysis on Net
Stock Analysis on Net

Walgreens Boots Alliance Inc. (NASDAQ:WBA)

This company has been moved to the archive! The financial data has not been updated since July 9, 2020.

Common-Size Income Statement
Quarterly Data

Walgreens Boots Alliance Inc., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: May 31, 2020 Feb 29, 2020 Nov 30, 2019 Aug 31, 2019 May 31, 2019 Feb 28, 2019 Nov 30, 2018 Aug 31, 2018 May 31, 2018 Feb 28, 2018 Nov 30, 2017 Aug 31, 2017 May 31, 2017 Feb 28, 2017 Nov 30, 2016 Aug 31, 2016 May 31, 2016 Feb 29, 2016 Nov 30, 2015 Aug 31, 2015 May 31, 2015 Feb 28, 2015 Nov 30, 2014 Aug 31, 2014 May 31, 2014 Feb 28, 2014 Nov 30, 2013
Sales 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Cost of sales -81.41 -79.03 -78.85 -78.71 -78.45 -77.54 -77.39 -77.35 -77.34 -75.48 -76.12 -75.65 -76.28 -74.32 -75.03 -75.01 -74.80 -73.94 -74.45 -74.53 -74.02 -74.10 -72.92 -72.05 -71.96 -71.18 -71.89
Gross profit 18.59% 20.97% 21.15% 21.29% 21.55% 22.46% 22.61% 22.65% 22.66% 24.52% 23.88% 24.35% 23.72% 25.68% 24.97% 24.99% 25.20% 26.06% 25.55% 25.47% 25.98% 25.90% 27.08% 27.95% 28.04% 28.82% 28.11%
Selling, general and administrative expenses -23.87 -17.61 -18.24 -18.87 -18.02 -18.30 -18.58 -18.28 -18.15 -19.13 -19.22 -20.62 -18.97 -20.80 -19.95 -21.12 -20.01 -19.90 -20.50 -22.54 -21.11 -21.10 -22.79 -23.58 -23.46 -23.31 -23.89
Equity earnings (loss) in AmerisourceBergen 0.70 0.08 0.03 0.17 -0.04 0.24 0.12 0.15 0.15 0.61 -0.36 -0.03 0.28 0.14 0.06 0.12 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity earnings in Alliance Boots 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.38 1.09 0.71 0.71 0.99 0.82
Operating income (loss) -4.57% 3.44% 2.95% 2.59% 3.48% 4.39% 4.14% 4.52% 4.66% 6.00% 4.30% 3.69% 5.04% 5.02% 5.08% 3.98% 5.20% 6.16% 5.06% 2.93% 4.87% 5.18% 5.39% 5.08% 5.29% 6.50% 5.04%
Gain on previously held equity interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.50 0.00 2.66 0.00 0.00 0.00 0.00 0.00
Other income (expense) -0.10 0.07 0.10 0.02 0.53 0.06 0.08 0.92 -0.01 0.03 -0.45 0.04 -0.03 -0.05 0.00 0.92 0.09 -1.64 -0.20 -1.68 1.60 1.90 1.02 -4.05 0.64 -0.30 1.23
Earnings (loss) before interest and income tax provision -4.67% 3.51% 3.05% 2.60% 4.00% 4.45% 4.22% 5.44% 4.65% 6.02% 3.85% 3.73% 5.01% 4.97% 5.08% 4.90% 5.29% 4.52% 4.86% 0.75% 6.47% 9.74% 6.41% 1.04% 5.93% 6.20% 6.27%
Interest expense, net -0.45 -0.45 -0.48 -0.52 -0.54 -0.52 -0.48 -0.48 -0.46 -0.46 -0.48 -0.64 -0.51 -0.58 -0.61 -0.60 -0.50 -0.46 -0.48 -0.89 -0.52 -0.54 -0.28 -0.23 -0.18 -0.19 -0.22
Earnings (loss) before income tax provision -5.12% 3.06% 2.57% 2.09% 3.46% 3.93% 3.74% 4.97% 4.19% 5.57% 3.37% 3.09% 4.50% 4.39% 4.47% 4.31% 4.79% 4.06% 4.38% -0.14% 5.94% 9.19% 6.13% 0.81% 5.75% 6.01% 6.05%
Income tax (provision) benefit 0.12 -0.45 -0.09 -0.08 -0.45 -0.65 -0.53 -0.48 -0.32 -1.52 -0.74 -0.42 -0.56 -0.84 -0.77 -0.72 -1.09 -1.00 -0.58 0.22 -1.42 -1.47 -1.64 -1.89 -1.81 -2.10 -2.20
Post tax earnings (loss) from other equity method investments 0.02 0.04 -0.02 0.01 -0.01 0.02 0.04 0.04 0.04 0.04 0.04 0.00 -0.07 0.05 0.04 0.03 0.05 0.03 0.04 0.03 0.02 0.03 0.00 0.00 0.00 0.00 0.00
Net earnings (loss) -4.98% 2.66% 2.45% 2.02% 3.00% 3.30% 3.26% 4.53% 3.92% 4.09% 2.67% 2.68% 3.87% 3.61% 3.74% 3.61% 3.75% 3.09% 3.85% 0.11% 4.55% 7.75% 4.49% -1.08% 3.94% 3.92% 3.84%
Net (earnings) loss attributable to noncontrolling interests 0.05 -0.02 0.01 -0.03 -0.03 0.05 0.07 -0.01 -0.01 0.00 0.00 -0.02 -0.01 -0.01 -0.05 -0.02 -0.01 -0.01 -0.02 -0.02 -0.03 -0.07 -0.14 -0.18 -0.22 -0.07 -0.05
Net earnings (loss) attributable to Walgreens Boots Alliance, Inc. -4.93% 2.64% 2.46% 2.00% 2.96% 3.35% 3.32% 4.52% 3.91% 4.09% 2.67% 2.66% 3.86% 3.60% 3.70% 3.60% 3.74% 3.08% 3.82% 0.09% 4.52% 7.68% 4.35% -1.25% 3.72% 3.85% 3.79%

Based on: 10-Q (reporting date: 2020-05-31), 10-Q (reporting date: 2020-02-29), 10-Q (reporting date: 2019-11-30), 10-K (reporting date: 2019-08-31), 10-Q (reporting date: 2019-05-31), 10-Q (reporting date: 2019-02-28), 10-Q (reporting date: 2018-11-30), 10-K (reporting date: 2018-08-31), 10-Q (reporting date: 2018-05-31), 10-Q (reporting date: 2018-02-28), 10-Q (reporting date: 2017-11-30), 10-K (reporting date: 2017-08-31), 10-Q (reporting date: 2017-05-31), 10-Q (reporting date: 2017-02-28), 10-Q (reporting date: 2016-11-30), 10-K (reporting date: 2016-08-31), 10-Q (reporting date: 2016-05-31), 10-Q (reporting date: 2016-02-29), 10-Q (reporting date: 2015-11-30), 10-K (reporting date: 2015-08-31), 10-Q (reporting date: 2015-05-31), 10-Q (reporting date: 2015-02-28), 10-Q (reporting date: 2014-11-30), 10-K (reporting date: 2014-08-31), 10-Q (reporting date: 2014-05-31), 10-Q (reporting date: 2014-02-28), 10-Q (reporting date: 2013-11-30).

Income statement item Description The company
Operating income (loss) The net result for the period of deducting operating expenses from operating revenues. Walgreens Boots Alliance Inc. operating income (loss) as a percentage of sales increased from Q1 2020 to Q2 2020 but then decreased significantly from Q2 2020 to Q3 2020.
Earnings (loss) before income tax provision Amount of income (loss) from continuing operations, including income (loss) from equity method investments, before deduction of income tax expense (benefit), and income (loss) attributable to noncontrolling interest. Walgreens Boots Alliance Inc. earnings (loss) before income tax provision as a percentage of sales increased from Q1 2020 to Q2 2020 but then decreased significantly from Q2 2020 to Q3 2020.
Net earnings (loss) attributable to Walgreens Boots Alliance, Inc. The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. Walgreens Boots Alliance Inc. net earnings (loss) attributable to Walgreens Boots Alliance, Inc. as a percentage of sales increased from Q1 2020 to Q2 2020 but then decreased significantly from Q2 2020 to Q3 2020.