advisen industry report sample feasib
TRANSCRIPT
-
8/3/2019 Advisen Industry Report Sample Feasib
1/19
For more information: +1.212.897.4800 [email protected] 1
Industry Analysis
Drug Retail Industry Q1 2011
Industry Overview
The drugstores industry, part of the larger food and staples retailing industry, is a high-volume, low-margin business, with
cutthroat competition. This is a mature industry and non-cyclical in nature. The staples offered at these stores make the
industry non-cyclical. Drugstores can be independent, chains, part of supermarkets, and included in mass merchandiser
stores. Independent mom-and-pop drugstores are on the decline. Typically, chains are drugstore owners with four or more
stores. Chains average over 8,500 square feet per store, generate more than $5 million in revenue, and 60 percent ofrevenue is from pharmacy sales. Independent drugstores average 3,000 square feet per store and $2 million in revenue,
with 90 percent of revenue derived from pharmacy sales.
The drugstores industry is much more concentrated than the grocery stores industry. In 2008, 37,804 traditional
drugstores existed, which are stores not part of larger stores such as supermarket superstores and mass merchant
supercenters, and not mail order operations. Of the traditional stores, 20,884 were part of chains, with the top-three (CVS,
Walgreens, and Rite Aid) dominating this landscape. The number of all drugstore outlets, including mass merchants and
supermarkets with pharmacies, in 2008 was 53,658. But despite its concentrated nature relative to grocery stores, this
segment is not very concentrated compared to most industries, and is highly competitive. The total number of outlets does
not include one of the fastest growing segments of mail order pharmacy sales, which consisted of almost 22 percent of
prescription drug revenue in 2008.
Revenue. In 2008, revenue for traditional drugstores grew 3.1 percent to $203.8 billion, with chains growing 2.9 percent
to $104.1 billion in revenue. Of the $253.6 billion (3.5 billion scripts) in prescription drug sales in 2008, up 1.8 percent from
2007, traditional drugstore chains accounted for 41.1 percent of revenue (46.6 percent of scripts dispensed), traditional
independent drugstores accounted for 17.2 percent (21.8 percent), supermarkets 10.2 percent (13.6 percent), mass
merchants 9.8 percent (11.3 percent), and mail order 21.7 percent (6.7 percent). It is interesting to note that the mail order
numbers reflect that each script represents larger amounts of prescription drugs per order.
Cost Structure. Many of the same costs that apply to grocery stores also apply to drugstores, which is a detail-oriented,
labor-intensive business. Close to half of operating expenses are labor expenses, including wages, benefits, and recruiting
and training in a high-turnover industry. Other significant costs include rent, renovations, store equipment, stocking and
loading equipment, inventory management equipment, and energy costs. One notable difference from grocery stores is
that their nonunion labor force gives them a competitive advantage in labor cost and flexibility. However, the advantages
of nonunion employees might be all but negated by the high cost of pharmacists. The rapid growth in prescriptions written
has made pharmacists scarce, which is accelerating wage growth and recruitment costs.
Drug Retail Industry Report
October 25, 201
-
8/3/2019 Advisen Industry Report Sample Feasib
2/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 2
Industry Trends
The drugstores industry is going through dramatic changes, placing even greater competitive pressures on this already
cutthroat industry. Not the least of these challenges is the onslaught of mass merchants supercenters into the drugstore
realm. The largest drugstore chains are increasingly entering each others territory, and see more competition from notonly mass merchants, but also supermarkets and mail-order options. Drugstores are fighting back with larger store sizes,
consolidation, superior service, and private label brands. Making operations more efficient has become essential for
players in this industry, which has spurred use of new technology. Many long-term societal trends such as the aging
population and the new Medicare prescription drug plan might benefit drugstores.
Trends, opportunities, and threats in this industrys environment follow:
Supercenters Attack Mass merchant supercenters are proliferating, and revenue from drugstore items are
growing with them. Mass merchants such as Wal-Mart have cost advantages over traditional drugstore formats. Wal-Mart
uses its grocery and drug offerings to woo customer traffic. This allows supercenters to sell groceries on much thinner
profit margins. Mass merchants have other cost advantages over traditional drugstores, such as economies of scale and
inexpensive locations. Most importantly, Wal-Marts size gives it buying power over vendors as never seen before in retail,
allowing it to negotiate merchandise costs, helping to keep prices low for its customers.
Drugstore Competition Heightens After a decade of consolidation, culminating in three giants in the
drugstore segment (i.e., CVS, Walgreen, and Rite Aid), the big-three chains are now trolling on each others turf and the
turf of other large chains. They are often clustered together in the same neighborhood. Competition is also coming from
supermarkets and mass merchant supercenters. Mass merchant supercenters are the low-cost operators, so their
pharmacies attract cash-paying customers without insurance. They will benefit during times when employers are pulling
back on health plans, forcing consumers to directly purchase more prescriptions. Mail-order operations are also booming
for prescriptions. Pharmacy benefit managers (PBMs) use mail-order pharmacies, and often use online ordering
techniques, to fill prescriptions for those with regular prescription use.
Drugstores Respond Drugstores are fighting back by offering an expanded selection of food and general
merchandise, requiring larger store sizes. This increases the economies of scale of each store and creates higher margin
opportunities. Also, companies are becoming larger through acquisitions, and despite being more concentrated than many
food and staples retailing industry segments, consolidation opportunities abound even for the largest chains. Larger firms
allow for economies of scale and buying power that the mass merchants, and increasingly larger supermarkets, enjoy.
Although drugstore chains have been reorganizing, becoming larger and stripping out costs to become more efficient,
mass merchant supercenters have a cost advantage that cannot be completely matched by the drugstore model. Like
supermarkets, drugstores are offering private-label brands, whose OTC drugs benefit from their credibility. They further
take advantage of their credibility with newly expanding in-store clinics, serving those without a regular physician.
Long-Term Trends Affecting Drugstores As Baby Boomers continue the inevitable march toward their
senior years, drug use is expected to grow at increasing rates. The new Medicare prescription-drug coverage law passed
in November 2003 was phased in and took full effect in 2006. Healthcare reform was passed in March 2010, which will
expand Medicare prescription-drug coverage, as well as result in more people with healthcare insurance coverage. These
new laws mean that a large group of previously uninsured people now and will soon have coverage for prescriptions. This
converts a large part of the cash-paying, high-margin customer base into third-party-paying, low-margin customers.
Although this could be bad news for drugstores, it could result in an opportunity to regain customers lost to massmerchants. It will certainly encourage more prescription drug purchases from those delaying the purchase of unaffordable
drug regimens. In the much longer-term, however, this development could potentially hurt all pharmacy outlets. As drug
prices rise, the government might start exerting price pressures on participants across-the-board, from pharmaceutical
companies to retailers.
Use of generic drugs is growing and reshaping the drugstores industry. They offer retailers higher margins over brand
drugs, and customer and third-party payers receive substantial discounts. The pharmacist shortage is making pharmacies
-
8/3/2019 Advisen Industry Report Sample Feasib
3/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 3
increasingly more expensive to operate. Many drugstores are responding to this problem by cutting pharmacy hours,
intensifying recruitment efforts, and increasing the number of technicians assisting pharmacists.
Efficiency is Paramount The drugstores industry has always been a high-volume, low-margin business.
But the recent rise in competition from mass merchants and each other has made margins thinner than ever before. For
the sake of survival, drugstore players need to remain lean and efficient. Most well managed companies in this industry
are implementing efficient customer response (ECR) programs, which are efforts to streamline distribution, forge stronger
partnerships with suppliers, and lower prices. Many retailers, particularly Wal-Mart, are employing radio frequency
identification (RFID) tags to reduce costs. The pharmacist shortage has prompted drugstores to invest in automatic
dispensing equipment, which are robotics for fulfilling prescriptions. Computer information systems and workflow software
are being used to help handle the increased number of prescriptions and to serve customers better.
Mergers and Acquisitions. Increased competition has caused further consolidation of drugstores. In July
2004, CVS acquired 1,260 Eckerd stores from JC Penney for $2.15 billion. Then in June 2006, CVS acquired 700 Osco
and Sav-On drugstores from the Albertsons implosion for $2.9 billion. Rite Aid beefed up its position among the big -three
by agreeing in August 2006 to acquire 1,860 Brooks and Eckerd (the stores not acquired by CVS in 2004) stores from the
Jean Coutu Group for $2.55 billion in cash and stock plus $850 million of assumed debt, for a total of $3.4 billion. Perhaps
the most direct response to outside competition for traditional drugstores is CVS (now CVS Caremark) acquiring PBM-
giant Caremark Rx (now Caremark Pharmacy Services). In mid-2007, CVS purchased Caremark Rx for $26.5 billion,
which could usher in a new era for drugstores.
Drugstores are benefiting from their drug-savvy credibility by offering in-store clinics. These clinics serve the 30% of the
U.S. population that doesnt have a regular physician. Each clinic is staffed with a nurse practitioner, and handles minor
medical conditions. In September 2006, CVS acquired MinuteClinic, the largest retail-based health clinic in the US. In May
2007, Walgreen acquired TakeCare Health Systems. Both plan on expanding their in-store clinics, but Wal-Mart also
plans to expand the number of its in-store clinics.
SIC Codes in this Sub-Industry:Sub-Industry: Drug Retail (30101010)
Owners and operators of primarily drug retail stores and pharmacies.SIC Codes:
5910 Drug Stores And Proprietary Stores
5912 Drug Stores And Proprietary Stores
-
8/3/2019 Advisen Industry Report Sample Feasib
4/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 4
MSCAd Industry Large Losses
Advisen's Master Significant Case & Action database (MSCAd) compiles details and statistics on significant large losses, includingmanagement liability cases such as securities class actions, auditing and other management malpractice, state and federal
government regulatory fines, employment liability cases and errors and omissions litigation. This also includes EEOC settledlitigation, ERISA/Fiduciary Duty, Malpractice, Anti-Trust, Fraud, Trade Practices, and Contract Cases.
MSCAd is the most comprehensive, accurate source of this data available to the industry. Our information is compiled by adedicated research team using numerous sources such as Stanford Securities, Federal agencies such as the Department ofJustice, the EEOC, and the Securities & Exchange Commission, research tools such as LEXIS/NEXIS, major law firms and claimsadministrators, State insurance commissioners and attorneys general, and other sources. The consolidated data is subject toongoing review and rigorous audit procedures to ensure both accuracy and timeliness.
Cases Filtered For:
Industry Filters
Dates: 2010,2009,2008,2007,2006
Industries: 5910 Drug Stores And Proprietary Stores5912 Drug Stores And Proprietary Stores
Case Count: 112
MSCAd Large Losses 5 Year Trend
-
8/3/2019 Advisen Industry Report Sample Feasib
5/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 5
MSCAd Large Losses Case Category Breakdown
.
-
8/3/2019 Advisen Industry Report Sample Feasib
6/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 6
MSCAd Large Losses - Line of Business
-
8/3/2019 Advisen Industry Report Sample Feasib
7/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 7
MSCAd Large Losses Recent 10 casesCase
IDCompany
NameCompany
ID Category/TypeAccident
DateFilingDate Status
TotalAmount($)
651531
DuaneReade Inc.
1012507 General Litigation/Undetermined
01/01/2008
01/20/2011 Pending
650149
CVSCaremarkCorporation
1000616Employment/Discrimination &Harassment: Racial
12/21/2010 Pending
650157
CVSCaremarkCorporation
1000616 Employment/Wage and Hour
12/13/2010 Pending
650754
CVSCaremark
Corporation
1000616Intellectual Property/
TrademarkInfringement
09/01/2010
12/09/2010 Pending
650685
CVSCaremarkCorporation
1000616Employment/WrongfulTermination
12/08/2010
12/08/2010 Pending
647656
CVSCaremarkCorporation
1000616Business & TradePractices/Breach ofContract
12/01/2010
12/03/2010 Pending
650160
CVSCaremarkCorporation
1000616Employment/
Wage and Hour11/23/2010 Pending
650183
CVS
CaremarkCorporation
1000616
Employment/
Wage and Hour11/23/2010 Pending
650191
CVSCaremarkCorporation
1000616Employment/
Wage and Hour11/23/2010 Pending
650088
CVSCaremarkCorporation
1000616Products & Services/
Product Usage
09/22/2010
11/08/2010Dismissed
-
8/3/2019 Advisen Industry Report Sample Feasib
8/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 8
MSCAd Large Losses Top 10 by Settlement Amount ($)Case
IDCompany
NameCompany
ID Category/TypeAccident
DateFilingDate Status
TotalAmount($)
643660
CVSCaremarkCorporation
1000616Penalties/Regulatory,Compliance, Taxation
09/01/2007 10/12/2010 Settled $77,600,000
606446WalgreenCompany
1010736 Products & Services/Third Party Liability
08/19/2007 Award $25,800,000
608890WalgreenCo.
1010736Employment/Discrimination &Harassment: Racial
01/02/2003 03/07/2007 Settled $24,500,000
615703
CVSCaremark
Corporation
1000616
Securities/Breach of
Fiduciary Duties:Class Action 12/21/2006 Settled $20,000,000
419122
CVSCaremarkCorporation
1000616Employment/Wageand Hour
03/17/2002 03/17/2006 Settled $19,750,000
623459Albertson'sLLC
3636903Employment/Discrimination &Harassment: Racial
01/02/1995 03/28/2008 Settled $8,900,000
634607CaremarkRx, Inc.
1064564Securities/DerivativeShareholder Action
05/26/2006 Settled $7,500,000
609220Walgreen
Co.1010736 Products & Services/
Third Party Liability10/18/2007 Award $6,000,000
637221WalgreenCo
1010736Business & TradePractices/SalesPractices
03/23/2010 Settled $5,970,000
645722C&KExpress,LLC
7061290Management &Strategy/ERISA violations
10/29/2010 Settled $3,000,000
-
8/3/2019 Advisen Industry Report Sample Feasib
9/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 9
Insurance Program Pricing
ADVx tracks changes in average premiums paid upon the renewal of commercial lines insurance policies. Theindex is the composite of four lines of business: domestic property, general liability, workers compensation anddirectors & officers liability, weighted by their relative premium volume as reported in Best's Aggregates andAverages. Premiums are adjusted to 2000 dollar value. Policy renewal data are collected and compiled by Advisenfrom retail and wholesale insurance brokers and risk managers.
CompositePercent Change
Individual Lines of Business Percent Change
-
8/3/2019 Advisen Industry Report Sample Feasib
10/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 10
CompetitorsTop 6 U.S. Public Companies Sorted by Market CapTicker Company Name Market Cap
(in Millions)
Sales(in
Millions)
EmployeesSales PerEmployee
NetIncome
Price EarningsRatio
CVSCVS CaremarkCorporation 44,883.59 98,729.00 295,000 334,674.57 3,696.00 13.07
WAG Walgreen Co 39,027.38 67,420.00 244,000 276,311.47 2,091.00 18.72
RAD Rite Aid Corp. 1,112.80 25,669.12 97,500 263,272.99 -506.68 -1.92
LBMHLiberator MedicalHoldings Inc 56.16 25.82
APHYAssured PharmacyInc 0.18 13.92 39 357,012.48
MYHAMy Healthy AccessInc 0.01 0.69 55 12,527.27 -5.97 -0.01
Top 7 U.S. Private Companies Sorted by SalesCompany Name Sales
(in Millions)Employees Sales Per Employee
Walgreen Drug Stores 50,000.00 179,000 279,329.60
Usn Corp. 49,124.00 355,000 138,377.46
Rite Aide Pharmacy 16,840.00 38,448 437,994.17
Medical Center Pharmacy 8,103.50 7,522 1,077,306.56
Wal Mart Pharmacy # 2121 4,875.07 21,274 229,156.42
Drug World Pharmacies 4,000.00 6,566 609,198.90
National Senior Care, Inc. 3,106.70 35,000 88,762.85
-
8/3/2019 Advisen Industry Report Sample Feasib
11/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 11
Stock and Financial Performance Trends
Stock Chart of Top 4 Companies by Market Cap
CVS WAG RAD MYHA S&P Industry
Drug Retail Income StatementCVS CaremarkCorporation Walgreen Co Rite Aid Corp.
My HealthyAccess Inc
AverageIndustry
Most Recent Quarter Date 09/30/2010 11/30/2010 11/30/2010 9/30/2007 9/30/2010
Sales $23,874.00M $17,344.00M $6,202.35M $0.14M $251.54M
Cost of Goods Sold $18,480.00M $12,126.00M $4,436.22M $0.06M $187.66M
Selling, General andAdministrative Expense $3,541.00M $3,997.00M $1,594.39M $1.1M $46.88M
Operating Income BeforeDepreciation $1,853.00M $1,221.00M $171.74M $(1.02)M $17.85M
Depreciation andAmortization $370M $273M $124.98M $0.04M $3.92M
Operating Income AfterDepreciation $1,483.00M $948M $46.76M $(1.06)M $13.94M
-
8/3/2019 Advisen Industry Report Sample Feasib
12/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 12
CVS CaremarkCorporation Walgreen Co Rite Aid Corp.
My HealthyAccess Inc
AverageIndustry
Nonoperating Income(Expense) $1M $3M $6.3M $0M $0.02M
Special items $0M $(7)M $0M $(0.03)M $(0.12)M
Pretax Income $1,347.00M $921M $(80.68)M $(1.15)M $12.87M
Income Taxes - Total $528M $341M $(1.61)M $0M $4.88M
Minority Interest $(1)M $0M $0M $(0.01)M
Income BeforeExtraordinary Items $820M $580M $(79.07)M $(1.15)M $7.99M
Dividends - Preferred $0M $0M $2.38M $0M $0M
Income Before
Extraordinary Items
Available for Common $820M $580M $(81.45)M $(1.15)M $7.99M
Common Stock Equivalents- Dollar Savings $0M $0M $0M $0M $0M
Income BeforeExtraordinary Items -Adjusted for Common StockEquivalents $820M $580M $(81.45)M $(1.15)M $7.99M
Net Income (Loss) $809M $580M $(79.07)M $(1.15)M $7.92M
-
8/3/2019 Advisen Industry Report Sample Feasib
13/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 13
Drug Retail Balance SheetCVS Caremark
CorporationWalgreen Co Rite Aid Corp.
My Healthy
Access Inc
Average
Industry
Most Recent Quarter Date09/30/2010 11/30/2010 11/30/2010 9/30/2007
09/30/2010
Assets
Cash and Short TermInvestments $983M $2,062.00M $122.04M $0M $17.74M
AccountsReceivable/Debtors-Total $5,111.00M $2,472.00M $974.47M $0.02M $46.84M
Inventories - Total $10,585.00M $7,909.00M $3,330.80M $0.02M $111.27M
Current Assets - Other -Total $660M $220M $100.04M $0M $5.41M
Current Assets - Total $17,339.00M $12,663.00M $4,527.36M $0.05M $181.26M
Property, Plant andEquipment - Total (Net) $8,356.00M $11,197.00M $2,138.54M $0.42M $121.04M
Intangible Assets - Total $0M N/A
Assets - Other - Total $36,018.00M $3,184.00M $1,150.07M $0.02M $242.75M
Assets - Total $61,713.00M $27,044.00M $7,815.97M $0.02M $545.05M
Liabilities and Net Worth
Debt in Current Liabilities -Total $2,488.00M $13M $34.25M $2.75M $15.52M
Current Liabilities - Other $5,024.00M $2,780.00M $1,107.24M $0.52M $48.21M
Current Liabilities - Total $11,674.00M $8,149.00M $2,433.83M $4.56M $118.36M
Long-Term Debt - Total $8,653.00M $2,389.00M $6,214.85M $0M $68.94M
Long-Term Debt Due in OneYear N/A N/A N/A N/A N/A
Account Payable/Creditors -
Trade $4,162.00M $4,955.00M $1,292.35M $1.29M $54.18M
Deferred Taxes - BalanceSheet $3,653.00M $360M $0M $0M $24.6M
Liabilities - Other $1,061.00M $1,783.00M $1,175.50M $0M $16.78M
Income Taxes Payable $0M $401M $0M $0.45M
-
8/3/2019 Advisen Industry Report Sample Feasib
14/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 14
CVS CaremarkCorporation
Walgreen Co Rite Aid Corp.My HealthyAccess Inc
AverageIndustry
Minority Interest $35M $0M $0M $0M $0.22M
Preferred/Preference Stock(Capital) - Total $0M $0M $159.26M $0M $0M
Common/Ordinary Equity -Total $36,637.00M $14,363.00M $(2,167.48)M $(3.97)M $316.15M
Common/Ordinary Stock(Capital) $16M $80M $890.32M $0.06M $0.59M
Treasury Stock - Total (AllCapital) $9,085.00M $3,594.00M $0M $0M $75.49M
Capital Surplus/SharePremium Reserve $27,443.00M $708M $4,280.46M $7.33M $174.23M
Retained Earnings $18,263.00M $17,169.00M $(7,338.26)M $(11.36)M $216.81M
Shareholders Equity-Total $36,637.00M $14,363.00M $(2,008.22)M $(3.97)M $316.15M
Drug Retail Cash Flow
CVS CaremarkCorporation
Walgreen CoRite Aid
Corp.My HealthyAccess Inc
Average Industry
Most Recent Annual
Date09/30/2010 08/31/2010 2/28/2010 12/31/2006 12/31/2009
Operating Activities (Indirect)
Depreciation andAmortization $1,389.00M $1,030.00M $534.24M $0.02M $14.17M
Operating Activities -New Cash Flow $4,035.00M $3,744.00M $(325.06)M $(1.81)M $53.56M
Investing Activities
Investing Activities NetCash Flow $(1,069.00)M $(1,274.00)M $(120.49)M $(0.33)M $(21.31)M
Capital Expenditures $2,548.00M $1,014.00M $183.86M $0.26M $24.61M
Financing Activities
Cash Dividends (CashFlow) $439M $541M $0M $0M $5.41M
Financing Activities - NetCash Flow $(3,232.00)M $(2,677.00)M $397.11M $2.11M $(23.95)M
-
8/3/2019 Advisen Industry Report Sample Feasib
15/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 15
Financial Ratios ComparisonsValuation Ratios
CVS
CaremarkCorporation
Walgreen
Co Rite Aid Corp.
My Healthy
Access Inc
Average
Industry
Price to Earnings (TTM) 13.07 18.72 -1.92 -0.01 15.64
Price to Sales (TTM) 0.46 0.57 0.04 0.02 0.52
Profitability Ratios(%)
CVSCaremark
Corporation
WalgreenCo
Rite Aid Corp.My HealthyAccess Inc
AverageIndustry
Operating Margin (TTM) 6.21 5.47 0.75 -772.26 5.54
Operating Margin (TTM) 3Year Avg. 6.53 5.06 0.53 -2,519.19
EBITDA Margin (TTM) 7.76 7.04 2.77 -745.26 7.48
EBITDA Margin (TTM) 3 YearAvg. 7.95 6.63 2.64 -1,853.69 7.39
Pretax Margin (TTM) 0 0 0 -6,105.81 5.53
Pretax Margin (TTM) 3 YearAvg. 0 0 0
-1,102,948.16 5.53
Effective Tax Rate (Annual) 39.2 37.02 2 -772.26 39.14
Effective Tax Rate (Annual) 3Year Avg. 38.71 37.25 -34.73 -2,519.19 35.93
Management Effectiveness Ratios
CVSCaremark
Corporation
WalgreenCo
Rite Aid Corp.My HealthyAccess Inc
AverageIndustry
Return on Assets 5.61 8.14 -6.8 -1,550.33 6.4
Return on Assets (3 Year Avg.) 5.84 8.56 -15.45 -1,403.42
Return on Equity 9.59 15.06 29.41 321.99 11.07
Return on Equity (3 Year Avg.) 0 0 0 0 11.09
-
8/3/2019 Advisen Industry Report Sample Feasib
16/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 16
Coverage & Leverage Ratio
CVSCaremark
Corporation
WalgreenCo
Rite Aid Corp.My HealthyAccess Inc
Average Industry
Times Interest earned (TTM) 10.82 41.22 0.35 -18.56 15.57
EBITDA/Interest(TTM) 13.53 53.09 1.28 19.49
EBITDA Capex/Interest(TTM) 3.46 41.22 0.5 14.45
Debt to Capital (MRQ) 0.23 0.14 1.47 -2.26 0.21
Debt to Equity (MRQ) 0.3 0.17 -2.88 -0.69 0.26
Debt (avg. 12 mos.) to EBITDA(TTM) 1.49 0.51 10 -0.25 1.12
Free CF (TTM) to Total Debt(avg. 12 mos.) 18.75 91.49 3.2 -196.62 0.34
Liquidity & Activity Ratios
CVSCaremark
Corporation
WalgreenCo
Rite Aid Corp.My HealthyAccess Inc
Average Industry
Current Ratio (MRQ) 1.49 1.55 1.86 0.01 1.53
Quick Ratio (MRQ) 0.52 0.56 0.45 0.01 0.54
AR Turnover (MRQ) 18.04 27.09 24.53 29.68 21.11
Inventory Turnover 7.36 6.24 5.23 28.14 7.14
AP Turnover 18.62 9.59 13.7 1.01 11.85
-
8/3/2019 Advisen Industry Report Sample Feasib
17/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 17
Recent Industry News of Top 5 Competitors
Walgreen Company To Acquire Online Retailer drugstore.com, inc.
2011-03-24Walgreens Company and drugstore.com, inc. announced a definitive merger agreement pursuant to which Walgreens willacquire drugstore.com in a transaction with a total enterprise value of approximately $409 million. Under the terms of themerger agreement, drugstore.com stockholders will receive $3.80 in cash for each share of stock, which represents anequity value of approximately $429 million. The price per share is a premium of approximately 102% overdrugstore.comaCOs 30-day average closing stock price, and a premium of approximately 113% over the closing price ofdrugstore.comaCOs common stock on March 23, 2011, the last trading day prior to announcement. As a result of themerger, Walgreens will acquire the drugstore.com website in addition to other websites operated by the company.
CVS Caremark Corporation Announces Quarterly Dividend
2011-03-09CVS Caremark Corporation announced that its Board of Directors has approved a quarterly dividend of $0.125 per share onthe Common Stock of the Corporation, payable May 3, 2011 to holders of record on April 22, 2011.
Catalyst Health Solutions, Inc. To Acquire Walgreens Co.'s Pharmacy Benefit Management Subsidiary,
2011-03-09Catalyst Health Solutions, Inc. announced that it has entered into a definitive agreement with Walgreen Co. to acquireWalgreens' pharmacy benefit management (PBM) subsidiary, Walgreens Health Initiatives, Inc. (WHI), for $525 million incash. Catalyst will enter into an agreement with Walgreens to provide PBM services for WalgreensaCO 244,000 activeemployees in addition to retirees and dependents, as well as an agreement to administer the Walgreens PrescriptionSavings Club.
Liberator Medical Holdings, Inc. Comments On Quarterly 2011 Revenue Guidance
2011-02-23Liberator Medical Holdings, Inc. announced that it expects revenues to continue to grow over the next three quarters offiscal 2011 due to its advertising and marketing programs.
CVS Caremark Corporation Issues FY 2011 EPS Guidance Below Analysts' Estimates
2011-02-03CVS Caremark Corporation announced that for fiscal 2011, it expects Adjusted diluted EPS from continuing operationsexpected to be in the range of $2.72-$2.82 and GAAP diluted EPS from continuing operations expected to be in the range of$2.52-$2.62. According to Reuters Estimates, analysts are expecting the Company to report adjusted EPS of $2.89 andGAAP diluted EPS of $2.74 for fiscal 2011.
CVS Caremark Corporation Announces Management Change
2011-01-24CVS Caremark Corporation announced the next stage of its transition plan outlined during its Annual Shareholders meeting
last year. After the successful transition of day-to-day responsibilities for the Company's retail operations earlier this month,the Company has announced that Larry Merlo, President and Chief Operating Officer of CVS Caremark, will assume therole of Chief Executive Officer (CEO) effective March 1, 2011. Thomas M. Ryan will remain Non-Executive Chairman untilhis retirement at the Company's Annual Meeting of Shareholders in May of 2011.
-
8/3/2019 Advisen Industry Report Sample Feasib
18/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 18
Walgreen Company Declares Regular Quarterly Dividend
2011-01-13Walgreen Company announced that it has declared a regular quarterly dividend of $0.175 per share, a 27.3% increase overthe year-ago dividend. The dividend is payable March 12, 2011, to shareholders of record February 18, 2011.
Rite Aid Corporation Lowers High End Of Prior FY 2011 Revenue Guidance To A Range In Line WithAnalysts' Estimates; Lowers FY 2011 Earnings Guidance; Lowers FY 2011 Same Store Sales Guidance
2010-12-16Rite Aid Corporation announced that based on its third quarter 2010 results and its lower expectation for same store sales inthe fourth quarter of 2010, the Company lowered its fiscal 2011 guidance for sales and Adjusted EBITDA and increasedfiscal 2011 guidance for net loss. Sales are now expected to be between $25.0 billion and $25.2 billion with same storesales expected to range from a decrease of 1.5% to a decrease of 0.9%. Adjusted EBITDA is expected to be between $815million and $855 million. Net loss is expected to be between $655 million or $0.74 per diluted share and $525 million or$0.60 per diluted share. According to Reuters Estimates, analysts on were expecting the Company to report revenue of$25.2 billion, EBITDA of $815 million, net profit of $(489) million and EPS of $(0.56) for fiscal 2011.
Liberator Medical Holdings, Inc. To Restate Financial Results For Non-Cash Adjustments
2010-12-10Liberator Medical Holdings, Inc. announced that it would restate the Company's previously issued unaudited financialstatements for the interim periods ended December 31, 2009, March 31, 2010, and June 30, 2010, to comply with certainaccounting guidance that became effective for the Company on October 1, 2009. The changes are to non-cash items andwill not affect the Company's reporting income, operating income, operating expenses, total assets, or cash position for thethree quarters to be restated. The restatement resulted from the Company's reevaluation of the accounting treatment ofcertain convertible notes issued by the Company to a single investor in May and October 2008. The notes were convertedinto the Company's common stock in May and October 2010, respectively. The notes contained embedded anti-dilutionprovisions that could have led to adjustments in the conversion price of the notes if the Company had issued additionalshares of common stock or like securities at a price per share less than both the conversion price then in effect and $0.75,which the Company did not do at any time after the notes were issued.
Assured Pharmacy, Inc. Receives Gross Proceeds Of $300,000 From Sale Of Convertible Debentures AndWarrants
2010-12-08
Assured Pharmacy Inc announced that it has sold in a private placement to an accredited investor a 12.5% seniorconvertible debenture for an aggregate principal amount of $300,000 (before deducting expenses and fees related to theprivate placement). The debentures are convertible into shares of the Company's common stock at an initial conversionprice of $0.008 per share, subject to adjustment. As part of the private placement, the investor received a warrant topurchase 45,000,000 shares of the Company's common stock. The warrant is exercisable for a period of three years fromthe date of issuance at an initial exercise price of $0.0096, subject to adjustment. The investor may exercise the warrant ona cashless basis if the shares of common stock underlying the Warrant are not then registered pursuant to an effectiveregistration statement. The funds received from the investor will be directed to the continued development of the Company'sbusiness plan and general working capital purposes.
Rite Aid Corporation Raises FY 2011 Net Profit Guidance; Narrows FY 2011 EBITDA Guidance; Lowers FY2011 Revenue Guidance; Lowers FY 2011 Same Store Sales Guidance
2010-09-23Rite Aid Corporation lowered its fiscal 2011 outlook and expects sales to be between $25.0-$25.4 billion, with same store
sales expected to range from a decrease of 1.5% to flat and Adjusted EBITDA (which is reconciled to net loss on theattached table) is expected to be between $875-$950 million. Net loss to be between $400-$590 million or a loss per dilutedshare (EPS) of $0.46 to $0.67. According to Reuters Estimates, analysts on were expecting the Company to report revenueof $25.3 billion, EBITDA of $843 million net profit of $(426) million and EPS of $(0.48) for fiscal 2011.
-
8/3/2019 Advisen Industry Report Sample Feasib
19/19
For more information: +1.212.897.4800 [email protected] www.advisen.com 19
Liberator Medical Holdings, Inc. Comments On Long Term Guidance
2010-08-16Liberator Medical Holdings, Inc. announced that it believes that it is well positioned to continue to grow its sales and improve
profitability over the long term.
Rite Aid Corporation Announces Offering Of Senior Secured Notes2010-08-09Rite Aid Corporation announced its intention to offer $650 million aggregate principal amount of senior secured notes due2020. The notes will be unsecured, unsubordinated obligations of Rite Aid Corporation and will be guaranteed bysubstantially all of Rite Aid's subsidiaries. The guarantees will be secured on a senior lien basis. The proceeds of theoffering will be used, together with available cash, to repay and retire Rite Aid's $648.0 million Tranche 4 Term Loan due2015 under its senior secured credit facility, and to fund related fees and expenses.