XML 53 R41.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Reporting (Tables)
9 Months Ended
May 31, 2016
Segment Reporting [Abstract]  
Reconciliation of Revenue from Segments to Consolidated
The following table reflects results of operations of the Company’s reportable segments (in millions):

  
Retail Pharmacy
          
  
USA
  
International
  
Pharmaceutical
Wholesale
  
Eliminations
and
Unallocated
 Items
  
Consolidated
 
Three Months Ended
May 31, 2016
               
Sales to external customers
 
$
21,185
  
$
3,132
  
$
5,181
  
$
-
  
$
29,498
 
Intersegment sales
  
-
   
62
   
567
   
(629
)
  
-
 
Total Sales
 
$
21,185
  
$
3,194
  
$
5,748
  
$
(629
)
 
$
29,498
 
                     
Adjusted Operating Income
 
$
1,382
  
$
258
  
$
179
  
$
(5
)
 
$
1,814
 
                     
 
Three Months Ended
May 31, 2015
                    
Sales to external customers
 
$
20,425
  
$
3,231
  
$
5,139
  
$
-
  
$
28,795
 
Intersegment sales
  
-
   
37
   
569
   
(606
)
  
-
 
Total Sales
 
$
20,425
  
$
3,268
  
$
5,708
  
$
(606
)
 
$
28,795
 
                     
Adjusted Operating Income
 
$
1,328
  
$
249
  
$
171
  
$
1
  
$
1,749
 
 
 
Retail Pharmacy
          
  
USA
  
International
  
Pharmaceutical
 Wholesale
  
Eliminations
 and
Unallocated
Items
  
Consolidated
 
Nine Months Ended
May 31, 2016
               
Sales to external customers
 
$
63,055
  
$
10,218
  
$
15,442
  
$
-
  
$
88,715
 
Intersegment sales
  
-
   
196
   
1,729
   
(1,925
)
  
-
 
Total Sales
 
$
63,055
  
$
10,414
  
$
17,171
  
$
(1,925
)
 
$
88,715
 
                     
Adjusted Operating Income
 
$
4,257
  
$
908
  
$
500
  
$
(12
)
 
$
5,653
 
 
Nine Months Ended
May 31, 2015
                    
Sales to external customers
 
$
61,027
  
$
5,248
  
$
8,647
  
$
-
  
$
74,922
 
Intersegment sales
  
-
   
67
   
926
   
(993
)
  
-
 
Total Sales
 
$
61,027
  
$
5,315
  
$
9,573
  
$
(993
)
 
$
74,922
 
                     
Adjusted Operating Income
 
$
4,044
  
$
374
  
$
292
  
$
(3
)
 
$
4,707
 
Reconciliation of Operating Profit (Loss) from Segments to Consolidated
The following table reconciles adjusted operating income to operating income (in millions):

  
Retail Pharmacy
          
  
USA
  
International
  
Pharmaceutical
Wholesale
  
Eliminations
 and
Unallocated
Items
  
Consolidated
 
Three Months Ended
May 31, 2016
               
Operating Income
             
$
1,533
 
Acquisition-related amortization
              
100
 
LIFO provision
              
93
 
Cost transformation
              
73
 
Acquisition-related costs
              
15
 
Adjusted Operating Income
 
$
1,382
  
$
258
  
$
179
  
$
(5
)
 
$
1,814
 
 
Three Months Ended
May 31, 2015
                    
Operating Income
                 
$
1,401
 
Acquisition-related amortization
                  
96
 
LIFO provision
                  
69
 
Cost transformation
                  
160
 
Acquisition-related costs
                  
4
 
Store closures and other optimization costs
                  
7
 
Loss on sale of business
                  
12
 
Adjusted Operating Income
 
$
1,328
  
$
249
  
$
171
  
$
1
  
$
1,749
 
 
  
Retail Pharmacy
          
  
USA
  
International
  
Pharmaceutical
 Wholesale
  
Eliminations
 and
Unallocated
 Items
  
Consolidated
 
Nine Months Ended
May 31, 2016
               
Operating Income
             
$
4,861
 
Acquisition-related amortization
              
282
 
LIFO provision
              
207
 
Cost transformation
              
191
 
Acquisition-related costs
              
82
 
Asset impairment
              
30
 
Adjusted Operating Income
 
$
4,257
  
$
908
  
$
500
  
$
(12
)
 
$
5,653
 
 
Nine Months Ended
May 31, 2015
                    
Operating Income
                 
$
3,832
 
Increase in fair market value of AmerisourceBergen warrants
                  
(123
)
Acquisition-related amortization
                  
402
 
LIFO provision
                  
176
 
Cost transformation
                  
160
 
Acquisition-related costs
                  
87
 
Asset impairment
                  
110
 
Store closures and other optimization costs
                  
51
 
Loss on sale of business
                  
12
 
Adjusted Operating Income
 
$
4,044
  
$
374
  
$
292
  
$
(3
)
 
$
4,707