|Debt
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
2010 | 2009 | |||||||
Land and land improvements | ||||||||
Owned locations | $ | 3,135 | $ | 2,976 | ||||
Distribution centers | 103 | 106 | ||||||
Other locations | 233 | 241 | ||||||
Buildings and building improvements | ||||||||
Owned locations | 3,442 | 3,189 | ||||||
Leased locations (leasehold improvements only) | 1,099 | 887 | ||||||
Distribution centers | 592 | 619 | ||||||
Other locations | 343 | 331 | ||||||
Equipment | ||||||||
Locations | 4,126 | 4,177 | ||||||
Distribution centers | 1,106 | 1,068 | ||||||
Other locations | 410 | 355 | ||||||
Capitalized system development costs | 333 | 295 | ||||||
Capital lease properties | 97 | 46 | ||||||
| 15,019 | 14,290 | |||||||
Less: accumulated depreciation and amortization | 3,835 | 3,488 | ||||||
| $ | 11,184 | $ | 10,802 | |||||
|
|||
Twelve Months Ended August 31, | ||||||||
2010 | 2009 | |||||||
Severance and other benefits | $ | 16 | $ | 74 | ||||
Project cancellation settlements | - | 7 | ||||||
Inventory charges | 19 | 63 | ||||||
Restructuring expense | 35 | 144 | ||||||
Consulting | 50 | 76 | ||||||
Restructuring and restructuring related costs | $ | 85 | $ | 220 | ||||
Cost of sales | $ | 19 | $ | 63 | ||||
Selling, general and administrative expenses | 66 | 157 | ||||||
| $ | 85 | $ | 220 | |||||
Severance and Other Benefits | ||||
August 31, 2008 Reserve Balance | $ | - | ||
Charges | 82 | |||
Cash Payments | (78 | ) | ||
August 31, 2009 Reserve Balance | $ | 4 | ||
Charges | 19 | |||
Cash Payments | (23 | ) | ||
August 31, 2010 Reserve Balance | $ | - | ||
|
|||
Capital Lease | Operating Lease | |||||||
2011 | $ | 8 | $ | 2,301 | ||||
2012 | 7 | 2,329 | ||||||
2013 | 6 | 2,296 | ||||||
2014 | 7 | 2,248 | ||||||
2015 | 6 | 2,188 | ||||||
Later | 89 | 25,428 | ||||||
Total minimum lease payments | $ | 123 | $ | 36,790 | ||||
Twelve Months Ended August 31 | ||||||||
2010 | 2009 | |||||||
Balance – beginning of period | $ | 99 | $ | 69 | ||||
Provision for present value of non-cancellable lease payments of closed facilities | 77 | 38 | ||||||
Assumptions about future sublease income, terminations, and changes in interest rates | (9 | ) | 8 | |||||
Interest accretion | 22 | 21 | ||||||
Cash payments, net of sublease income | (45 | ) | (37 | ) | ||||
Reserve acquired through acquisition | 7 | - | ||||||
Balance – end of period | $ | 151 | $ | 99 | ||||
2010 | 2009 | 2008 | ||||||||||
Minimum rentals | $ | 2,218 | $ | 1,973 | $ | 1,784 | ||||||
Contingent rentals | 9 | 11 | 13 | |||||||||
Less: Sublease rental income | (9 | ) | (9 | ) | (10 | ) | ||||||
| $ | 2,218 | $ | 1,975 | $ | 1,787 | |||||||
|
|||
Accounts receivable | $ | 52 | ||
Inventory | 232 | |||
Other current assets | 23 | |||
Property and equipment | 219 | |||
Other non-current assets | 4 | |||
Intangible assets | 438 | |||
Goodwill | 418 | |||
Total assets acquired | 1,386 | |||
Liabilities assumed | 254 | |||
Debt assumed | 574 | |||
Net cash paid | $ | 558 |
Twelve Months Ended August 31, | ||||||||
2010 | 2009 | |||||||
Net sales | $ | 68,603 | $ | 65,161 | ||||
Net earnings | 2,084 | 1,997 | ||||||
Net earnings per common share: | ||||||||
Basic | 2.12 | 2.02 | ||||||
Diluted | 2.11 | 2.01 | ||||||
Twelve Months Ended August, 31, 2010 | ||||
Net sales | $ | 732 | ||
Net loss | (56 | ) | ||
Net earnings per common share: | ||||
Basic | (0.06 | ) | ||
Diluted | (0.06 | ) | ||
|
|||
2010 | 2009 | |||||||
Net book value – September 1 | ||||||||
Goodwill | $ | 1,473 | $ | 1,450 | ||||
Accumulated impairment losses | (12 | ) | (12 | ) | ||||
Total | 1,461 | 1,438 | ||||||
Acquisitions | 442 | 23 | ||||||
Impairment charges | (16 | ) | - | |||||
Net book value – August 31 | $ | 1,887 | $ | 1,461 | ||||
2010 | 2009 | |||||||
Gross Intangible Assets | ||||||||
Purchased prescription files | $ | 749 | $ | 578 | ||||
Tenancy rights | 377 | 69 | ||||||
Purchasing and payer contracts | 280 | 266 | ||||||
Trade name | 44 | 26 | ||||||
Other amortizable intangible assets | 103 | 62 | ||||||
Total gross intangible assets | 1,553 | 1,001 | ||||||
Accumulated amortization | ||||||||
Purchased prescription files | (293 | ) | (206 | ) | ||||
Tenancy rights | (38 | ) | (19 | ) | ||||
Purchasing and payer contracts | (68 | ) | (46 | ) | ||||
Trade name | (3 | ) | (11 | ) | ||||
Other amortizable intangibles | (37 | ) | (22 | ) | ||||
Total accumulated amortization | (439 | ) | (304 | ) | ||||
Total intangible assets, net | $ | 1,114 | $ | 697 | ||||
2011 | 2012 | 2013 | 2014 | 2015 | ||||||||||||||
| $ | 204 | $ | 185 | $ | 159 | $ | 124 | $ | 64 | |||||||||
|
|||
2010 | 2009 | 2008 | ||||||||||
Current provision - | ||||||||||||
Federal | $ | 1,129 | $ | 807 | $ | 1,201 | ||||||
State | 90 | 91 | 133 | |||||||||
| 1,219 | 898 | 1,334 | ||||||||||
Deferred provision - | ||||||||||||
Federal | 62 | 243 | (59 | ) | ||||||||
State | 1 | 17 | (2 | ) | ||||||||
| 63 | 260 | (61 | ) | |||||||||
| $ | 1,282 | $ | 1,158 | $ | 1,273 | |||||||
2010 | 2009 | 2008 | ||||||||||
Federal statutory rate | 35.0 | % | 35.0 | % | 35.0 | % | ||||||
State income taxes, net of federal benefit | 2.2 | 2.2 | 2.4 | |||||||||
Medicare Part D Subsidy | 1.3 | 0.0 | 0.0 | |||||||||
Other | (0.5 | ) | (0.6 | ) | (0.3 | ) | ||||||
Effective income tax rate | 38.0 | % | 36.6 | % | 37.1 | % | ||||||
2010 | 2009 | |||||||
Deferred tax assets - | ||||||||
Postretirement benefits | $ | 179 | $ | 170 | ||||
Compensation and benefits | 228 | 170 | ||||||
Insurance | 190 | 195 | ||||||
Accrued rent | 176 | 147 | ||||||
Tax benefits | 138 | 25 | ||||||
Stock compensation | 133 | 110 | ||||||
Inventory | 59 | 41 | ||||||
Other | 123 | 90 | ||||||
| 1,226 | 948 | |||||||
Deferred tax liabilities - | ||||||||
Accelerated depreciation | 1,050 | 913 | ||||||
Inventory | 356 | 319 | ||||||
Intangible assets | 117 | 32 | ||||||
Other | 45 | 39 | ||||||
| 1,568 | 1,303 | |||||||
Net deferred tax liabilities | $ | 342 | $ | 355 | ||||
2010 | 2009 | 2008 | ||||||||||
Balance at beginning of year | $ | 128 | $ | 64 | $ | 55 | ||||||
Gross increases related to tax positions in a prior period | 12 | 38 | 7 | |||||||||
Gross decreases related to tax positions in a prior period | (57 | ) | (5 | ) | (21 | ) | ||||||
Gross increases related to tax positions in the current period | 37 | 38 | 28 | |||||||||
Settlements with taxing authorities | (21 | ) | (1 | ) | (3 | ) | ||||||
Lapse of statute of limitations | (6 | ) | (6 | ) | (2 | ) | ||||||
Balance at end of year | $ | 93 | $ | 128 | $ | 64 | ||||||
|
|||
2010 | 2009 | |||||||
Short-Term Borrowings - | ||||||||
Commercial paper | $ | - | $ | - | ||||
Current maturities of loans assumed through the purchase of land and buildings; various interest rates from 5.00% to 8.75%; various maturities from 2011 to 2035 | 7 | 10 | ||||||
Other | 5 | 5 | ||||||
Total short-term borrowings | $ | 12 | $ | 15 | ||||
Long-Term Debt - | ||||||||
4.875% unsecured notes due 2013 net of unamortized discount and interest rate swap fair market value adjustment (see Note 8) | $ | 1,348 | $ | 1,294 | ||||
5.250% unsecured notes due 2019 net of unamortized discount | 995 | 995 | ||||||
Loans assumed through the purchase of land and buildings; various interest rates from 5.00% to 8.75%; various maturities from 2011 to 2035 | 53 | 57 | ||||||
| 2,396 | 2,346 | |||||||
Less current maturities | (7 | ) | (10 | ) | ||||
Total-long term debt | $ | 2,389 | $ | 2,336 | ||||
2010 | 2009 | |||||||
Balance outstanding at fiscal year-end | $ | - | $ | - | ||||
Maximum outstanding at any month-end | - | 1,068 | ||||||
Average daily short-term borrowings | - | 272 | ||||||
Weighted-average interest rate | - | 1.51 | % | |||||
|
|||
2010 | 2009 | |||||||
Derivatives designated as hedges: | ||||||||
Interest rate swaps | $ | 1,300 | $ | 1,300 | ||||
Location in Consolidated Balance Sheet | 2010 | 2009 | |||||||
Liability derivatives designated as hedges: | |||||||||
Interest rate swaps | Accrued expenses and other liabilities | $ | - | $ | 2 | ||||
Asset derivatives designated as hedges: | |||||||||
Interest rate swaps | Other non-current assets | $ | 44 | $ | - | ||||
|
|||
Level 1 - | Quoted prices in active markets that are accessible at the measurement date for identical assets and liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs. | |
Level 2 - | Observable inputs other than quoted prices in active markets. | |
Level 3 - | Unobservable inputs for which there is little or no market data available. The fair value hierarchy gives the lowest priority to Level 3 inputs. |
August 31, 2010 | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | ||||||||||||||||
Interest rate swaps | $ | 44 | - | $ | 44 | - | ||||||||||
August 31, 2009 | Level 1 | Level 2 | Level 3 | |||||||||||||
Liabilities: | ||||||||||||||||
Interest rate swaps | $ | 2 | - | $ | 2 | - | ||||||||||
August 31, 2010 | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | ||||||||||||||||
Goodwill | $ | 3 | - | - | $ | 3 | ||||||||||
|
|||
|
|||
|
|||
Options | Shares | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (Years) | Aggregate Intrinsic Value (in millions) | ||||||||||||
Outstanding at August 31, 2009 | 48,533,570 | $ | 34.35 | 6.03 | $ | 143 | ||||||||||
Granted | 7,519,162 | 34.63 | ||||||||||||||
Exercised | (4,424,890 | ) | 30.22 | |||||||||||||
Expired/Forfeited | (2,520,639 | ) | 35.02 | |||||||||||||
Outstanding at August 31, 2010 | 49,107,203 | 34.75 | 6.03 | 16 | ||||||||||||
Vested or expected to vest at August 31, 2010 | 48,486,791 | 34.81 | 6.03 | 16 | ||||||||||||
Exercisable at August 31, 2010 | 22,852,753 | 37.52 | 3.50 | - | ||||||||||||
Nonvested Shares | Shares | Weighted-Average Grant-Date Fair Value | ||||||
Nonvested at August 31, 2009 | 186,279 | $ | 39.39 | |||||
Granted | - | - | ||||||
Forfeited | (17,582 | ) | 41.09 | |||||
Vested | (71,987 | ) | 41.44 | |||||
Nonvested at August 31, 2010 | 96,710 | $ | 37.53 | |||||
Outstanding Shares | Shares | Weighted-Average Grant-Date Fair Value | ||||||
Outstanding at August 31, 2009 | 455,090 | $ | 34.72 | |||||
Granted | 768,957 | 34.28 | ||||||
Forfeited | (56,945 | ) | 34.91 | |||||
Vested | (18,938 | ) | 35.80 | |||||
Outstanding at August 31, 2010 | 1,148,164 | $ | 34.40 | |||||
Outstanding Shares | Shares | Weighted-Average Grant-Date Fair Value | ||||||
Outstanding at August 31, 2009 | 450,548 | $ | 36.43 | |||||
Granted | 635,157 | 34.04 | ||||||
Forfeited | (89,084 | ) | 35.13 | |||||
Vested | - | - | ||||||
Outstanding at August 31, 2010 | 996,621 | $ | 35.02 | |||||
2010 | 2009 | 2008 | ||||||||||
Risk-free interest rate (1) | 3.14 | % | 3.47 | % | 4.41 | % | ||||||
Average life of option (years) (2) | 7.3 | 6.8 | 7.2 | |||||||||
Volatility (3) | 28.01 | % | 34.00 | % | 27.61 | % | ||||||
Dividend yield (4) | 1.91 | % | 2.30 | % | .81 | % | ||||||
Weighted-average grant-date fair value granted at market price | $ | 9.80 | $ | 9.14 | $ | 16.11 | ||||||
(1) | Represents the U.S. Treasury security rates for the expected term of the option. |
(2) | Represents the period of time that options granted are expected to be outstanding. The Company analyzed separate groups of employees with similar exercise behavior to determine the expected term. |
(3) | Volatility was based on historical and implied volatility of the Company’s common stock. |
(4) | Represents the Company’s cash dividend for the expected term. |
|
|||
2010 | 2009 | 2008 | ||||||||||
Service cost | $ | 11 | $ | 12 | $ | 14 | ||||||
Interest cost | 20 | 26 | 24 | |||||||||
Amortization of actuarial loss | 7 | 4 | 5 | |||||||||
Amortization of prior service cost | (10 | ) | (6 | ) | (4 | ) | ||||||
Special retirement benefit | - | 4 | - | |||||||||
Curtailment gain | - | (16 | ) | - | ||||||||
Total postretirement benefit cost | $ | 28 | $ | 24 | $ | 39 | ||||||
2010 | 2009 | |||||||
Benefit obligation at September 1 | $ | 328 | $ | 371 | ||||
Service cost | 11 | 12 | ||||||
Interest cost | 20 | 26 | ||||||
Amendments | - | (106 | ) | |||||
Special termination benefits | - | 4 | ||||||
Actuarial loss | 92 | 31 | ||||||
Benefit payments | (14 | ) | (13 | ) | ||||
Participants contributions | 4 | 3 | ||||||
Benefit obligation at August 31 | $ | 441 | $ | 328 | ||||
2010 | 2009 | |||||||
Plan assets at fair value at September 1 | $ | - | $ | - | ||||
Plan participants contributions | 4 | 3 | ||||||
Employer contributions | 10 | 10 | ||||||
Benefits paid | (14 | ) | (13 | ) | ||||
Plan assets at fair value at August 31 | $ | - | $ | - | ||||
2010 | 2009 | |||||||
Funded status | $ | (441 | ) | $ | (328 | ) | ||
Unrecognized actuarial gain | - | - | ||||||
Unrecognized prior service cost | - | - | ||||||
Accrued benefit cost at August 31 | $ | (441 | ) | $ | (328 | ) | ||
2010 | 2009 | |||||||
Current liabilities (present value of expected 2011 net benefit payments) | $ | (11 | ) | $ | (11 | ) | ||
Non-current liabilities | (430 | ) | (317 | ) | ||||
Net liability recognized at August 31 | $ | (441 | ) | $ | (328 | ) | ||
2010 | 2009 | |||||||
Prior service credit | $ | (131 | ) | $ | (141 | ) | ||
Net actuarial loss | 188 | 104 | ||||||
2011 | ||||
Prior service credit | $ | (10 | ) | |
Net actuarial loss | 14 | |||
1% Increase | 1% Decrease | |||||||
Effect on service and interest cost | $ | (3 | ) | $ | 2 | |||
Effect on postretirement obligation | (22 | ) | 15 | |||||
Estimated Future Benefit Payments | Estimated Federal Subsidy | |||||||
2011 | $ | 13 | $ | 1 | ||||
2012 | 14 | 1 | ||||||
2013 | 15 | 2 | ||||||
2014 | 17 | 2 | ||||||
2015 | 19 | 2 | ||||||
2016-2020 | 136 | 18 | ||||||
|
|||
2010 | 2009 | |||||||
Accounts receivable - | ||||||||
Accounts receivable | $ | 2 ,554 | $ | 2,606 | ||||
Allowance for doubtful accounts | (104 | ) | (110 | ) | ||||
| $ | 2,450 | $ | 2,496 | |||||
Other non-current assets - | ||||||||
Intangible assets, net (see Note 5) | $ | 1,114 | $ | 697 | ||||
Other | 168 | 133 | ||||||
| $ | 1,282 | $ | 830 | |||||
Accrued expenses and other liabilities - | ||||||||
Accrued salaries | $ | 781 | $ | 687 | ||||
Taxes other than income taxes | 419 | 408 | ||||||
Insurance | 233 | 164 | ||||||
Profit Sharing | 197 | 192 | ||||||
Other | 1,133 | 955 | ||||||
| $ | 2,763 | $ | 2,406 | |||||
Other non-current liabilities - | ||||||||
Postretirement health care benefits | $ | 430 | 317 | |||||
Accrued rent | 384 | 319 | ||||||
Insurance | 330 | 330 | ||||||
Other | 591 | 430 | ||||||
| $ | 1,735 | $ | 1,396 | |||||
Quarter Ended | ||||||||||||||||||||
November | February | May | August | Fiscal Year | ||||||||||||||||
Fiscal 2010 | ||||||||||||||||||||
Net Sales | $ | 16,364 | $ | 16,987 | $ | 17,199 | $ | 16,870 | $ | 67,420 | ||||||||||
Gross Profit | 4,538 | 4,897 | 4,749 | 4,792 | 18,976 | |||||||||||||||
Net Earnings | 489 | 669 | 463 | 470 | 2,091 | |||||||||||||||
Per Common Share - | ||||||||||||||||||||
Basic | $ | .49 | $ | .68 | $ | .47 | $ | .49 | $ | 2.13 | ||||||||||
Diluted | .49 | .68 | .47 | .49 | 2.12 | |||||||||||||||
Cash Dividends Declared Per Common Share | $ | .1375 | $ | .1375 | $ | .1375 | $ | .1750 | $ | .5875 | ||||||||||
Fiscal 2009 | ||||||||||||||||||||
Net Sales | $ | 14,947 | $ | 16,475 | $ | 16,210 | $ | 15,703 | $ | 63,335 | ||||||||||
Gross Profit | 4,151 | 4,657 | 4,459 | 4,346 | 17,613 | |||||||||||||||
Net Earnings | 408 | 640 | 522 | 436 | 2,006 | |||||||||||||||
Per Common Share - | ||||||||||||||||||||
Basic | $ | .41 | $ | .65 | $ | .53 | $ | .44 | $ | 2.03 | ||||||||||
Diluted | .41 | .65 | .53 | .44 | 2.02 | |||||||||||||||
Cash Dividends Declared Per Common Share | $ | .1125 | $ | .1125 | $ | .1125 | $ | .1375 | $ | .4750 | ||||||||||
Quarter Ended | |||||||||||||||||||||
November | February | May | August | Fiscal Year | |||||||||||||||||
Fiscal 2010 | High | $ | 40.37 | $ | 39.37 | $ | 37.83 | $ | 32.82 | $ | 40.37 | ||||||||||
Low | 33.55 | 33.29 | 31.92 | 26.36 | 26.36 | ||||||||||||||||
Fiscal 2009 | High | $ | 36.04 | $ | 27.81 | $ | 31.27 | $ | 33.88 | $ | 36.04 | ||||||||||
Low | 21.03 | 22.78 | 21.32 | 28.57 | 21.03 | ||||||||||||||||
|
|