of operations
The following discussion and analysis of our financial condition and results of
operations should be read together with the financial statements and the related
notes included elsewhere herein and the Consolidated Condensed Financial
Statements, accompanying notes and management's discussion and analysis of
financial condition and results of operations and other disclosures contained in
the Walgreens Boots Alliance, Inc. Annual Report on Form 10-K for the fiscal
year ended August 31, 2021, as amended by Form 10-K/A for the fiscal year ended
August 31, 2021 filed on November 24, 2021 (the "2021 10-K"). This discussion
contains forward-looking statements that involve risks and uncertainties. Our
actual results may differ materially from those discussed in forward-looking
statements. Factors that might cause a difference include, but are not limited
to, those discussed below under "Cautionary note regarding forward-looking
statements", and in Item 1A, Risk factors, in our 2021 10-K. References herein
to the "Company", "we", "us", or "our" refer to Walgreens Boots Alliance, Inc.
and its subsidiaries, and in each case do not include unconsolidated
partially-owned entities, except as otherwise indicated or the context otherwise
requires.

Certain amounts in the management's discussion and analysis of financial condition and results of operations may not add due to rounding. All percentages have been calculated using unrounded amounts for each of the periods presented.

INTRODUCTION AND SEGMENTS

Walgreens Boots Alliance, Inc. and its subsidiaries ("Walgreens Boots Alliance"
or the "Company") is a global leader in retail pharmacy and is positioning to
become a leading provider of healthcare services. Its operations are conducted
through three reportable segments:
•United States,
•International, and
•Walgreens Health

See Note 15 Segment reporting and Note 16 Sales, to the Consolidated Condensed Financial Statements for further information.



FACTORS, TRENDS AND UNCERTAINTIES AFFECTING OUR RESULTS AND COMPARABILITY
The Company has been, and we expect it to continue to be, affected by a number
of factors that may cause actual results to differ from our historical results
or current expectations. These factors include: the impact of the COVID-19
pandemic ("COVID-19") on our operations and financial results; the financial
performance of our equity method investees, including AmerisourceBergen
Corporation ("AmerisourceBergen"); the influence of certain holidays;
seasonality; foreign currency rates; changes in vendor, payer and customer
relationships and terms and associated reimbursement pressure; strategic
transactions and acquisitions, dispositions, joint ventures and other strategic
collaborations; changes in laws, including U.S. tax law changes; changes in
trade, tariffs, including trade relations between the U.S. and China, and
international relations, including the UK's withdrawal from the European Union
and its impact on our operations and prospects and those of our customers and
counterparties; the timing and magnitude of cost reduction initiatives,
including under our Transformational Cost Management Program (as defined below);
the timing and severity of the cough, cold and flu season; fluctuations in
variable costs; the impacts of looting, natural disasters, war, terrorism and
other catastrophic events; and changes in general economic conditions in the
markets in which the Company operates.

Specialty pharmacy represents a significant and growing proportion of
prescription drug spending in the U.S., a significant
portion of which is dispensed outside of traditional retail pharmacies. To
better serve the evolving specialty pharmacy market, in March 2017, we and Prime
Therapeutics LLC, a pharmacy benefit management ("PBM") company, closed a
transaction to form a combined central specialty pharmacy and mail services
company, AllianceRx Walgreens Prime, using an innovative model that seeks to
align pharmacy, PBM, and health plans to coordinate patient care, improve health
outcomes and deliver cost of care opportunities. Certain clients of our joint
venture are not obligated to contract through our joint venture, and have in the
past, and may in the future, enter into specialty pharmacy and other agreements
without involving our joint venture. During fiscal 2021, and the first three
months of fiscal 2022, certain clients chose not to renew their contracts
through our joint venture which impacts gross sales. However, considering the
relatively low margin nature of this business, the Company does not anticipate
this will have a material impact on operating income.

These and other factors can affect the Company's operations and net earnings for
any period and may cause such results not to be comparable to the same period in
previous years. The results presented in this report are not necessarily
indicative of future operating results.


WBA Q1 2022 Form 10-Q 33

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

COVID-19


COVID-19 has severely impacted, and may continue to impact, the economies of the
U.S., the UK and other countries around
the world. COVID-19 has created significant public health concerns as well as
significant volatility, uncertainty and economic
disruption in every region in which we operate, which has adversely affected,
and may again adversely affect, our industries and our business operations.
Further, financial and credit markets experienced, and may again experience,
volatility. Policies and initiatives designed to reduce the transmission of
COVID-19 have resulted in, among other things, temporary closure or reduced
hours of operation of certain store locations in the U.S., the UK and other
countries, reduced customer traffic and sales in our retail pharmacies and the
adoption and continuation of work-from-home policies.

In response to COVID-19 and emerging variants, various domestic and foreign,
federal, state and local governmental legislation, regulations, orders, policies
and initiatives have been implemented that are designed to reduce the
transmission of COVID-19, as well as to help address economic and market
volatility and instability resulting from COVID-19. The Company has assessed and
will continue to assess the impact of these governmental actions on the Company.
The Company has participated in certain of these programs, including for example
availing itself to certain tax deferrals which were introduced by the CARES Act
in the U.S., and certain tax deferral and benefit and employee wage support in
the UK, and if available, may continue to do so in the future.

The Company continues to play a critical role in fighting the COVID-19 pandemic.
The Company has worked with the Centers for Disease Control and Prevention
("CDC"), U.S. Department of Health and Human Services ("HHS") and the U.S.
government to help administer COVID-19 vaccinations to the general public, high
priority groups, including long-term care facility residents and staff. The
United States segment also expanded vaccination models to ensure convenient
access, including same-day and walk-in appointments, mobile clinics, employer
partnerships and extended hours. As of November 30, 2021, the Company has
administered more than 50 million COVID-19 vaccinations, including 8 million
boosters, and more than 20 million COVID-19 tests in the U.S. During the three
months ended November 30, 2021, the Company has administered more than 15.6
million COVID-19 vaccinations, including 8 million boosters, and more than 6.5
million COVID-19 tests in the U.S.

During the three months ended November 30, 2021, performance was driven by
execution in COVID-19 vaccine and testing delivery, US retail sales growth, and
continued recovery in International. In the US segment, comparable prescriptions
filled increased in the quarter primarily driven by COVID-19 vaccinations.
Comparable retail sales increased in the quarter, reflecting broad based growth
across all categories including health and wellness, which was aided by at-home
COVID-19 tests. Gross profit increased compared with the year-ago quarter driven
by improved pharmacy margin, aided by COVID-19 vaccinations. The International
segment experienced an increase in retail sales in the UK market following the
lifting of COVID-19 restrictions, however footfall on the high street remained
below pre-COVID-19 levels. The Company also incurred an increase in selling,
general and administrative expenses ("SG&A") when compared to prior year from
investments to support COVID-19 vaccinations and testing in the US and COVID-19
related government support in the UK which occurred in the prior year-ago
quarter.

The situation surrounding COVID-19 remains fluid, and could result in additional
mandates and directives, including revisions
thereto, from foreign, federal, state, county and city authorities throughout
the continuation of the COVID-19 pandemic and for
sometime thereafter. The impact on the U.S. and global economies, including
supply chains and the labor force, and consumer, customer and health care
utilization pattern depends upon the evolving factors and future developments
related to COVID-19. As a result, the financial and/or operational impact on the
Company, operating results, cash flows and/or financial condition is uncertain,
but the impact, singularly or collectively, could be material and adverse.

The Company's current expectations described above are forward-looking statements and our actual results may differ. Factors that might cause a difference include, but are not limited to, those discussed below under "Cautionary note regarding forward-looking statements" and in Item 1A, Risk factors, in our 2021 10-K.




WBA Q1 2022 Form 10-Q    34


--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
STRATEGIC UPDATE
In October 2021, the Company announced the launch of its new healthcare
strategy. The Company plans to become a leading provider of local clinical care
services by leveraging its consumer-centric technology and pharmacy network to
deliver value-based care. The Company also plans to continue to transform its
core pharmacy and retail business. The Company's goal is to provide better
consumer experiences, improve health outcomes and lower costs.

WALGREENS HEALTH
At the center of the Company's healthcare strategy is Walgreens Health, a
consumer-centric, technology-enabled healthcare business that engages consumers
through a personalized, omni-channel experience across the care journey.
Walgreens Health delivers improved health outcomes and lower costs for payors
and providers by delivering care through owned and partnered assets. To advance
its strategy, the Company completed majority equity investments in Village
Practice Management Company, LLC ("VillageMD") and Shields Health Solutions
Parent, LLC ("Shields") and announced investment in CareCentrix, Inc.
("CareCentrix").

The Company has created a new operating segment, Walgreens Health, and is now
aligned into three reportable segments: United States, International and
Walgreens Health. Fiscal 2021 data related to the Walgreens Health segment, has
been reclassified in the Consolidated Condensed Financial Statements and
accompanying notes to conform to the current period presentation.

See Note 15 Segment reporting to the Consolidated Condensed Financial Statements for further information.



RECENT TRANSACTIONS

VillageMD acquisition
On November 24, 2021, the Company completed the acquisition of VillageMD.
Pursuant to the terms and subject to the conditions set forth in the Unit
Purchase Agreement, the Company purchased additional outstanding equity
interests of VillageMD, increasing the Company's total beneficial ownership in
VillageMD's outstanding equity interests from approximately 30% to approximately
63%, on a fully diluted basis, for a purchase price of $5.2 billion. The total
purchase price comprises cash consideration of $4.0 billion and a promissory
note of $1.2 billion. The cash consideration consisted of $2.9 billion to be
paid to existing shareholders, after giving affect to the $1.9 billion tender
offer described below, as well as $1.1 billion paid in exchange for new
preferred units issued by VillageMD. Subject to notice being served, the Company
has an option to prepay the promissory note at any time and VillageMD may
require the Company to redeem the promissory note after February 1, 2022. The
promissory note is eliminated in consolidation within the Consolidated Condensed
Balance Sheets.

On November 24, 2021, VillageMD commenced a tender offer to purchase up to
$1.9 billion of units in VillageMD for cash. As of November 30, 2021, the
Company recorded the $1.9 billion as redeemable non-controlling interest. The
tender offer was fully subscribed and settled on December 28, 2021. The tender
offer was funded by cash proceeds provided to VillageMD pursuant to the Unit
Purchase Agreement.

The Company accounted for this acquisition as a business combination resulting
in consolidation of VillageMD within the Walgreens Health segment in its
financial statements. A noncontrolling interest was recognized at fair value. As
of November 30, 2021, the Company had not completed the analysis to assign fair
values to all tangible and intangible assets acquired. As such, the preliminary
purchase price allocation will be subject to further refinement and may change.
These changes may relate to finalization of the fair value of the purchase
consideration and the allocation of purchase consideration to all tangible and
intangible assets acquired and identified.

See Note 3 Acquisitions, and Note 6 Equity method investments to the Consolidated Condensed Financial Statements for further information.



Shields acquisition
On October 29, 2021, the Company completed the acquisition of Shields. Pursuant
to the terms and subject to the conditions set forth in the Securities Purchase
Agreement, the Company purchased additional outstanding equity interests of
Shields, increasing the Company's total beneficial ownership in Shields'
outstanding equity interests from 25% to approximately 70%, on a fully diluted
basis, for cash consideration of $969 million, subject to certain purchase price
adjustments.


WBA Q1 2022 Form 10-Q    35

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
The Company accounted for this acquisition as a business combination resulting
in consolidation of Shields within the Walgreens Health segment in its financial
statements. A noncontrolling interest was recognized at fair value. Under the
terms of the transaction agreements, the Company has an option to acquire the
remaining equity interests of Shields in the future. Shields' other equity
holders will also have an option to require the Company to purchase the
remaining equity interests. Considering the contractual terms related to the
noncontrolling interest, it is classified as redeemable noncontrolling interest
in the Consolidated Condensed Balance Sheets.

See Note 3 Acquisitions, and Note 6 Equity method investments to the Consolidated Condensed Financial Statements for further information.

CareCentrix acquisition
On September 4, 2021, the Company executed a Membership Interest Purchase
Agreement to acquire a majority equity interest
in CareCentrix, a leading player in the post-acute and home care management
sectors, which after the application of a net debt adjustment, is expected to be
approximately $330 million.

The investment will result in the Company owning approximately 55% controlling
equity interest in CareCentrix. Under the terms of the Agreement, the Company
has an option to acquire the remaining equity interests of CareCentrix in the
future. CareCentrix' other equity holders will also have an option to require
the Company to purchase the remaining equity interests.

The transaction is subject to the receipt of required regulatory clearances and
approvals and other customary closing conditions. Upon closing, the Company will
account for this acquisition as a business combination and consolidate
CareCentrix in its financial statements.

Pharmaceutical Wholesale business in Germany
On November 30, 2021, the Company signed an agreement with McKesson Corporation
to acquire the remaining 30% equity interest in the pharmaceutical wholesale
business in Germany not currently owned by the Company. The transaction is
subject to standard regulatory clearance by the relevant local authorities.

AllianceRx Walgreens Prime
On December 31, 2021, the Company completed a transaction with Prime
Therapeutics LLC to acquire the remaining 45% minority equity interest in
AllianceRx Walgreens Prime. AllianceRx Walgreens Prime is a specialty and home
delivery pharmacy business in the United States.

TRANSFORMATIONAL COST MANAGEMENT PROGRAM
On December 20, 2018, the Company announced a transformational cost management
program that was expected to deliver in excess of $2 billion of annual cost
savings by fiscal 2022 (the "Transformational Cost Management Program"). The
Company achieved this goal at the end of fiscal 2021.

On October 12, 2021, the Company's Board of Directors approved an expansion and
extension of the Transformational Cost Management Program through the end of
fiscal 2024. As a result, the Company increased its annual cost savings target
to $3.3 billion by the end of fiscal 2024.

The Transformational Cost Management Program, which is multi-faceted and
includes divisional optimization initiatives, global smart spending, global
smart organization and the transformation of the Company's information
technology (IT) capabilities, is designed to help the Company achieve increased
cost efficiencies. To date, the Company has taken actions across all aspects of
the Transformational Cost Management Program which focus on the United States
and International reportable segments along with the Company's global functions.
Divisional optimization within the Company's segments includes activities such
as optimization of stores. As a result of the expanded program, the Company
plans to reduce its presence by up to 150 Boots stores in the UK and up to 150
stores in the United States over the next three years which are incremental to
the previously planned reductions of approximately 200 Boots stores in the UK
and approximately 250 stores in the United States.

The Company currently estimates that the Transformational Cost Management
Program will result in cumulative pre-tax charges to its GAAP financial results
of approximately $3.6 billion to $3.9 billion, of which $3.3 billion to $3.6
billion are expected to be recorded as exit and disposal activities. The Company
estimates that approximately 85% of the cumulative pre-

WBA Q1 2022 Form 10-Q 36

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
tax charges relating to the Transformational Cost Management Program represent
current or future cash expenditures, primarily related to employee severance and
business transition costs, IT transformation and lease and other real estate
payments.

The Company currently estimates that it will recognize aggregate pre-tax charges
to its GAAP financial results related to the Transformational Cost Management
Program as follows:
Transformational Cost Management Program Activities                                 Range of Charges
Lease obligations and other real estate costs 1                                       $1,250 to 1,350 million
Asset impairments 2                                                                       $525 to 575 million
Employee severance and business transition costs                                      $1,150 to 1,200 million
Information technology transformation and other exit costs                                $400 to 450 million
Total cumulative pre-tax exit and disposal costs                                          $3.3 to 3.6 billion
Other IT transformation costs                                                             $275 to 325 million
Total estimated pre-tax costs                                                             $3.6 to 3.9 billion



1 Includes impairments relating to operating lease right-of-use and finance lease assets. 2 Primarily related to store closures and other asset impairments.



Since the inception of the Transformational Cost Management Program to November
30, 2021, the Company has recognized aggregate cumulative pre-tax charges to its
financial results in accordance with GAAP of $1.7 billion, of which $1.5
billion are recorded as exit and disposal activities. See Note 4 Exit and
disposal activities, to the Consolidated Condensed Financial Statements for
additional information. These charges included $442 million related to lease
obligations and other real estate costs, $292 million in asset impairments, $550
million in employee severance and business transition costs, $172 million of
information technology transformation and other exit costs and $227 million
other IT costs.

In addition to the impacts discussed above, as a result of the actions related
to store closures taken under the Transformational Cost Management Program, the
Company recorded $508 million of transition adjustments to decrease retained
earnings due to the adoption of the new lease accounting standard (Topic 842) on
September 1, 2019.

Costs from continuing operations under the Transformational Cost Management
Program, which were primarily recorded in selling, general and administrative
expenses for the three months ended November 30, 2021 and 2020, were as follows
(in millions):
                                                                                                                            Walgreens Boots
Three months ended November 30, 2021           United States           International           Corporate and Other          Alliance, Inc.
Lease obligations and other real estate
costs                                        $           87          $            2          $                  -          $           89
Asset impairments                                        15                      25                             -                      40
Employee severance and business transition
costs                                                    20                      10                             7                      37
Information technology transformation and
other exit costs                                          1                       7                             1                       9

Total pre-tax exit and disposal costs $ 123 $


     44          $                  9          $          175
Other IT transformation costs                            18                      10                             -                      27
Total pre-tax costs                          $          141          $           53          $                  9          $          203






WBA Q1 2022 Form 10-Q    37

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                                                                              Corporate and          Walgreens Boots
Three months ended November 30, 2020           United States           International              Other              Alliance, Inc.
Lease obligations and other real estate
costs                                        $           22          $            -          $           -          $           22
Asset impairments                                         4                      (2)                     -                       1
Employee severance and business transition
costs                                                    12                      28                     12                      52
Information technology transformation and
other exit costs                                         10                      (5)                     -                       5
Total pre-tax exit and disposal costs        $           48          $           21          $          12          $           81
Other IT transformation costs                            13                       6                      -                      19
Total pre-tax costs                          $           61          $           27          $          12          $          100



The amounts and timing of all estimates are subject to change until finalized.
The actual amounts and timing may vary materially based on various factors. See
"Cautionary note regarding forward-looking statements" below.

INVESTMENT IN AMERISOURCEBERGEN
As of November 30, 2021 and August 31, 2021, the Company owned 58,854,867 of
AmerisourceBergen common shares, representing approximately 28.3% of its
outstanding common stock based on the share count publicly reported by
AmerisourceBergen in its most recent Annual Report on Form 10-K. The Company has
a shareholders agreement with AmerisourceBergen, which was most recently amended
and restated in connection with the Alliance Healthcare Sale (the "A&R
Shareholders Agreement"). Pursuant to the A&R Shareholders Agreement, the
Company has designated one member of AmerisourceBergen's board of directors. The
Company is also permitted to acquire up to an additional 8,398,752
AmerisourceBergen shares in the open market, and thereafter to designate another
member of AmerisourceBergen's board of directors. The amount of permitted open
market purchases is subject to increase or decrease in certain circumstances.

The Company accounts for its equity investment in AmerisourceBergen using the
equity method of accounting, subject to a two-month reporting lag, with the net
earnings (loss) attributable to the investment classified within the operating
income (loss) of the Company's United States segment. During the three months
ended November 30, 2021 and 2020, the Company recognized equity income of $100
million and equity losses of $1.4 billion, in AmerisourceBergen, respectively.
The equity losses for the period ended November 30, 2020 were primarily due to
AmerisourceBergen's recognition of loss of $5.6 billion, net of tax, related to
its ongoing opioid litigation in its financial statements for the three months
ended September 30, 2020.

The financial performance of AmerisourceBergen will impact the Company's results
of operations. Additionally, a substantial and sustained decline in the price of
AmerisourceBergen's common stock could trigger an impairment evaluation of our
investment. These considerations may materially and adversely affect the
Company's financial condition and results of operations.

For more information, see Note 2 Discontinued operations and Note 6 Equity method investments, to the Consolidated Condensed Financial Statements.

WBA Q1 2022 Form 10-Q 38

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
EXECUTIVE SUMMARY
The following table presents certain key financial statistics.
                                                                          

(in millions, except per share

amounts)

Three months ended November 30,


                                                                             2021                  2020
Sales                                                                  $      33,901          $    31,438
Gross profit                                                                   7,574                6,630
Selling, general and administrative expenses                                   6,391                5,792
Equity earnings (loss) in AmerisourceBergen                                      100               (1,373)
Operating income (loss)                                                        1,283                 (535)
Adjusted operating income (Non-GAAP measure)1                                  1,777                1,196
Earnings (loss) before interest and income tax provision                       3,900                 (472)

Net earnings (loss) attributable to Walgreens Boots Alliance, Inc. - continuing operations (GAAP)

                                                   3,580                 (391)

Adjusted net earnings attributable to Walgreens Boots Alliance, Inc. - continuing operations (Non-GAAP measure)1

                                      1,455                  947

Diluted net earnings (loss) per common share - continuing operations (GAAP)

                                                                          4.13                (0.45)
Adjusted diluted net earnings per common share - continuing operations
(Non-GAAP measure)1                                                             1.68                 1.09



                                                                               Percentage increases (decreases)
                                                                               Three months ended November 30,
                                                                            2021                               2020
Sales                                                                       7.8                                5.1
Gross profit                                                                14.2                              (2.2)
Selling, general and administrative expenses                                10.4                              (1.3)
Operating income (loss)                                                      NM                              (158.1)
Adjusted operating income (Non-GAAP measure) 1                              48.5                              (11.0)
Earnings (loss) before interest and income tax provision                     NM                              (149.3)

Net earnings (loss) attributable to Walgreens Boots Alliance, Inc. - continuing operations (GAAP)

                                               NM                              (150.8)

Adjusted net earnings attributable to Walgreens Boots Alliance, Inc. - continuing operations (Non-GAAP measure)1

                            53.5                              (15.4)

Diluted net earnings (loss) per common share - continuing operations (GAAP)

                                                            NM                              (152.3)

Adjusted diluted net earnings per common share - continuing operations (Non-GAAP measure)1


53.2                              (12.8)


                                                           Percent to sales
                                                   Three months ended November 30,
                                                    2021                        2020
Gross margin                                        22.3                        21.1
Selling, general and administrative expenses        18.9                    

18.4

1See "--Non-GAAP Measures" below for a reconciliation to the most directly comparable financial measure calculated in accordance with GAAP and related disclosures.

NM - Not meaningful. Percentage increases above 200% or when one period includes income and other period includes loss are considered not meaningful.

WBA Q1 2022 Form 10-Q 39

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

WALGREENS BOOTS ALLIANCE RESULTS OF OPERATIONS



Net earnings from continuing operations
Net earnings attributable to the Company for the three months ended November 30,
2021 was $3.6 billion compared to a net loss of $391 million for the prior year
period. Diluted net earnings per share was $4.13 compared to diluted net loss
per share of $0.45 for the prior year period. The increases in net earnings and
diluted net earnings per share reflect a $2.5 billion after-tax gain due to the
remeasurement of the Company's previously held minority equity and debt
investments in VillageMD and Shields to fair value during the three months ended
November 30, 2021, and a $1.2 billion charge, net of tax, from the company's
equity earnings in AmerisourceBergen in the year-ago quarter.

Other income for the three months ended November 30, 2021 was $2.6 billion
compared to $63 million for the prior year quarter. The increase in other income
is mainly due to the remeasurement of the Company's previously held equity and
debt investments in VillageMD and Shields to fair value during the three months
ended November 30, 2021.

Net interest expense was $86 million and $136 million for the three months ended
November 30, 2021 and 2020, respectively. The decrease in interest expense was
primarily the result of debt extinguishments completed during fiscal 2021 and
lower interest rates on remaining debt.

The Company's effective tax rate for the three months ended November 30, 2021
was an expense of 7.2 percent, primarily due to lower tax expense on gains from
consolidation of the Company's investment in VillageMD and Shields, as a portion
of these gains is not subject to tax. See Note 3 Acquisitions, to the
Consolidated Condensed Financial Statements for further information. The
effective tax rate for the three months ended November 30, 2020 was a benefit of
34.0 percent, on a pretax loss for the three months ended November 30, 2020,
primarily due to the discrete tax effect of equity losses in AmerisourceBergen.
See Note 6 Equity method investments, to the Consolidated Condensed Financial
Statements for further information.

Adjusted net earnings from continuing operations (Non-GAAP measure)
Adjusted net earnings attributable to the Company for the three months ended
November 30, 2021 increased 53.5 percent to $1.5 billion compared with the prior
year quarter. Adjusted diluted net earnings per share for the three months ended
November 30, 2021 increased 53.2 percent to $1.68 compared with the year-ago
quarter. Adjusted diluted net earnings and adjusted diluted net earnings per
share were not significantly impacted by currency translation.

Excluding the impact of currency translation, the increases in adjusted net
earnings for the three months ended November 30, 2021 primarily reflect strong
adjusted gross profit growth across both pharmacy and retail in the United
States and a continued rebound in International segment sales and profitability.
See "--Non-GAAP Measures" below for a reconciliation to the most directly
comparable financial measure calculated in accordance with GAAP and related
disclosures.

RESULTS OF OPERATIONS BY SEGMENT

United States
The Company's United States segment includes the Walgreens business which
includes the operations of retail drugstores, health and wellness services, and
mail and central specialty pharmacy services, and its equity method investment
in AmerisourceBergen. Sales for the segment are principally derived from the
sale of prescription drugs and a wide assortment of retail products, including
health and wellness, beauty, personal care and consumables and general
merchandise.


WBA Q1 2022 Form 10-Q    40

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

FINANCIAL PERFORMANCE                                               (in millions, except location
                                                                              amounts)
                                                                   Three months ended November 30,
                                                                      2021                  2020
Sales                                                           $      28,032          $    27,163
Gross profit                                                            6,347                5,639
Selling, general and administrative expenses                            5,091                4,770
Equity earnings (loss) in AmerisourceBergen                               100               (1,373)
Operating income (loss)                                                 1,356                 (504)
Adjusted operating income (Non-GAAP measure)1                           1,690                1,155

Number of prescriptions 2                                               218.0                204.6
30-day equivalent prescriptions 2,3                                     313.8                297.3
Number of locations at period end                                       8,942                9,001



                                                                               Percentage increases (decreases)
                                                                               Three months ended November 30,
                                                                            2021                               2020
Sales                                                                       3.2                                3.9
Gross profit                                                                12.6                              (1.3)
Selling, general and administrative expenses                                6.7                               (0.8)
Operating income (loss)                                                      NM                              (154.9)
Adjusted operating income (Non-GAAP measure) 1                              46.3                              (11.4)

Comparable sales 4                                                          7.9                                3.7
Pharmacy sales                                                              1.1                                5.9
Comparable pharmacy sales 4                                                 6.8                                5.0
Retail sales                                                                10.1                              (2.2)
Comparable retail sales 4                                                   10.6                               0.4
Comparable number of prescription 2,4                                       7.1                               (2.5)
Comparable 30-day equivalent prescriptions 2,3,4                            6.2                                2.7



                                                           Percent to sales
                                                   Three months ended November 30,
                                                    2021                        2020
Gross margin                                        22.6                        20.8
Selling, general and administrative expenses        18.2                    

17.6





1See "--Non-GAAP Measures" below for a reconciliation to the most directly
comparable financial measure calculated in accordance with GAAP and related
disclosures.
2Includes vaccinations, including COVID-19.
3Includes the adjustment to convert prescriptions greater than 84 days to the
equivalent of three 30-day prescriptions. This adjustment reflects the fact that
these prescriptions include approximately three times the amount of product days
supplied compared to a normal prescription.
4Comparable sales are defined as sales from stores that have been open for at
least twelve consecutive months without closure for seven or more consecutive
days, including due to looting or store damage, and without a major remodel or
being subject to a natural disaster, in the past twelve months as well as
e-commerce sales. E-commerce sales include

WBA Q1 2022 Form 10-Q 41

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
digitally initiated sales online or through mobile applications. Relocated
stores are not included as comparable sales for the first twelve months after
the relocation. Acquired stores are not included as comparable sales for the
first twelve months after acquisition or conversion, when applicable, whichever
is later. Comparable sales, comparable pharmacy sales, comparable retail sales,
comparable number of prescriptions and comparable number of 30-day equivalent
prescriptions refer to total sales, pharmacy sales, retail sales, number of
prescriptions and number of 30-day equivalent prescriptions, respectively.
Comparable retail sales for previous periods have been restated to include
e-commerce sales. The method of calculating comparable sales varies across the
retail industry and our method of calculating comparable sales may not be the
same as other retailers' methods.

NM - Not meaningful. Percentage increases above 200% or when one period includes income and other period includes loss are considered not meaningful.



Sales for the three months ended November 30, 2021 compared to three months
ended November 30, 2020
Sales for the three months ended November 30, 2021 increased by 3.2 percent to
$28.0 billion. Comparable sales increased by 7.9 percent for the three months
ended November 30, 2021.

Pharmacy sales increased by 1.1 percent for the three months ended November 30,
2021 and represented 75.3 percent of the segment's sales. Excluding AllianceRx
Walgreens Prime, pharmacy sales increased by 5.8 percent. The increase is due to
higher brand inflation and favorable COVID-19 vaccinations and testing,
partially offset by reimbursement pressure. For the three months ended November
30, 2020, pharmacy sales increased 5.9 percent and represented 76.8 percent of
the segment's sales. Comparable pharmacy sales increased 6.8 percent for the
three months ended November 30, 2021 compared to an increase of 5.0 percent in
the year-ago quarter. Within comparable sales, prescriptions filled during the
three months ended November 30, 2021 increased by 6.2 percent from a year
earlier, including a positive impact of approximately 5.3 percent from COVID-19
vaccinations. The effect of generic drugs, which have a lower retail price,
replacing brand name drugs reduced prescription sales by 0.3 percent for the
three months ended November 30, 2021 compared to a reduction of 0.4 percent for
the year-ago quarter. The effect of generics on segment sales was a reduction of
0.2 percent for the three months ended November 30, 2021 compared to a reduction
of 0.3 percent for the year-ago quarter. Third party sales, where reimbursement
is received from managed care organizations, governmental agencies, employers or
private insurers, were 97.2 percent of prescription sales for the three months
ended November 30, 2021 compared to 97.5 percent in the year-ago quarter. The
total number of prescriptions (including vaccinations) filled for the three
months ended November 30, 2021 was 218.0 million compared to 204.6 million in
the year-ago quarter. Prescriptions (including vaccinations) adjusted to 30-day
equivalents were 313.8 million in the three months ended November 30, 2021
compared to 297.3 million in the year-ago quarter.

Retail sales increased by 10.1 percent for the three months ended November 30,
2021 and were 24.7 percent of the segment's sales. In comparison, in the
year-ago quarter, retail sales decreased by 2.2 percent and comprised 23.1
percent of the segment's sales. Comparable retail sales increased 10.6 percent
in the three months ended November 30, 2021 and 0.4 percent in the year-ago
quarter. The increase in comparable retail sales in the current quarter was
primarily driven by health & wellness, including favorable impact of at-home
COVID-19 tests and cough cold flu, as well as beauty and personal care
categories, partially offset by the continued de-emphasis of tobacco.

Operating income for the three months ended November 30, 2021 compared to three
months ended November 30, 2020
Operating income for the three months ended November 30, 2021 was $1.4 billion,
including $100 million from the Company's share of equity earnings in
AmerisourceBergen. This compared with a loss of $504 million in the prior year
quarter, including $1.4 billion from Company's equity loss in AmerisourceBergen.
Excluding the impact of AmerisourceBergen, the increase was due to gross profit
growth across both pharmacy and retail.

Gross margin was 22.6 percent for the three months ended November 30, 2021
compared to 20.8 percent in the year-ago quarter. Gross margin was positively
impacted in the current quarter by pharmacy margins, primarily due to COVID-19
vaccinations and testing. The increase in pharmacy margins was partially offset
by reimbursement pressure. Retail margin was negatively impacted by shrink and
increased import freight costs for the three months ended November 30, 2021.

Selling, general and administrative expenses as a percentage of sales were 18.2
percent for the three months ended November 30, 2021 and 17.6 percent for the
three months ended November 30, 2020. Costs related to COVID-19 vaccinations and
testing were partially offset by savings related to the Company's
Transformational Cost Management Program.


WBA Q1 2022 Form 10-Q 42

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
Adjusted operating income (Non-GAAP measure) for the three months ended November
30, 2021 and 2020
Adjusted operating income for the three months ended November 30, 2021 increased
by 46.3 percent to $1.7 billion. The increase was primarily due to adjusted
gross profit growth across both pharmacy and retail.

See "--Non-GAAP Measures" below for a reconciliation to the most directly comparable financial measure calculated in accordance with GAAP and related disclosures.

International


The Company's International segment consists of pharmacy-led health and beauty
retail businesses outside the U.S. and pharmaceutical wholesaling and
distribution business in Germany. Pharmacy-led health and beauty retail
businesses include Boots branded stores in the UK, the Republic of Ireland and
Thailand, the Benavides brand in Mexico and the Ahumada brand in Chile. Sales
for these businesses are principally derived from the sale of prescription drugs
and health and wellness, beauty, personal care and other consumer products.

The International segment operates in currencies other than the U.S. dollar,
including the British pound sterling, Euro, Chilean peso and Mexican peso and
therefore the segment's results are impacted by movements in foreign currency
exchange rates. See Item 3, "Quantitative and qualitative disclosure about
market risk, foreign currency exchange rate risk", for further information on
currency risk.

The Company presents certain information related to operating results in
"constant currency," which is a non-GAAP financial measure. Comparable sales in
constant currency, comparable pharmacy sales in constant currency and comparable
retail sales in constant currency exclude the effects of fluctuations in foreign
currency exchange rates. See "--Non-GAAP Measures."

FINANCIAL PERFORMANCE                                             (in millions, except location
                                                                            amounts)
                                                                 Three months ended November 30,
                                                                    2021                  2020
Sales                                                         $       5,818          $     4,285
Gross profit                                                          1,207                  990
Selling, general and administrative expenses                          1,153                  952
Operating income                                                         54                   39
Adjusted operating income (Non-GAAP measure)1                           164                   87

Number of locations at period end                                     4,020                4,116


                                                                              Percentage increases (decreases)
                                                                               Three months ended November 30,
                                                                            2021                              2020
Sales                                                                       35.8                              13.4
Gross profit                                                                21.9                              (6.9)
Selling, general and administrative expenses                                21.1                              (6.0)
Operating income                                                            39.8                             (25.1)
Adjusted operating income (Non-GAAP measure) 1                              89.0                              (1.0)

Comparable sales in constant currency 2                                     12.0                              (3.1)
Pharmacy sales                                                              13.6                              (0.3)
Comparable pharmacy sales in constant currency 2                            9.2                                3.7
Retail sales                                                                18.0                             (10.3)
Comparable retail sales in constant currency 2                              13.7                               3.8



WBA Q1 2022 Form 10-Q    43

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                                           Percent to sales
                                                   Three months ended November 30,
                                                    2021                        2020
Gross margin                                        20.7                        23.1
Selling, general and administrative expenses        19.8                    

22.2





1See "--Non-GAAP Measures" below for a reconciliation to the most directly
comparable financial measure calculated in accordance with GAAP and related
disclosures.
2Comparable sales in constant currency are defined as sales from stores that
have been open for at least twelve consecutive months without closure for seven
or more consecutive days, including due to looting or store damage, and without
a major remodel or being subject to a natural disaster, in the past twelve
months as well as e-commerce sales. Comparable sales in constant currency
exclude wholesale sales in Germany. E-commerce sales include digitally initiated
sales online or through mobile applications. Relocated stores are not included
as comparable stores for the first twelve months after the relocation. Acquired
stores are not included as comparable sales for the first twelve months after
acquisition or conversion, when applicable, whichever is later. Comparable sales
in constant currency, comparable pharmacy sales in constant currency and
comparable retail sales in constant currency refer to total sales, pharmacy
sales and retail sales, respectively. Comparable retail sales in constant
currency for previous periods have been restated to include e-commerce sales.
The method of calculating comparable sales in constant currency varies across
the retail industry and our method of calculating comparable sales in constant
currency may not be the same as other retailers' methods.

NM - Not meaningful. Percentage increases above 200% or when one period includes income and other period includes loss are considered not meaningful.



Sales for the three months ended November 30, 2021 compared to three months
ended November 30, 2020
Sales for the three months ended November 30, 2021 increased 35.8 percent to
$5.8 billion, which includes incremental sales associated with the Company's
pharmaceutical wholesale combined business in Germany. The favorable impact of
currency translation on sales was 1.6 percentage points. Comparable sales in
constant currency increased 12.0 percent, mainly due to higher sales in Boots
UK. Sales in the comparable year ago-quarter include the adverse impact of
strict COVID-19 restrictions on store footfall, as the UK entered a second
national lockdown in November 2020.

Pharmacy sales increase 13.6 percent in the three months ended November 30, 2021
and represented 17.5 percent of the segment's sales. The favorable impact of
currency translation on pharmacy sales was 4.6 percentage points. Comparable
pharmacy sales in constant currency increased 9.2 percent, primarily in the UK,
reflecting stronger demand for pharmacy services.

Retail sales increased 18.0 percent for the three months ended November 30, 2021
and represented 30.9 percent of the segment's sales. The favorable impact of
currency translation on retail sales was 4.4 percentage points. Comparable
retail sales in constant currency increased 13.7 percent reflecting higher
retail sales in the UK, including a recovery in store footfall compared to a
year ago-quarter, as COVID-19 restrictions were lifted. Footfall on the UK high
street remains below pre-COVID-19 levels.

Operating income for the three months ended November 30, 2021 compared to three
months ended November 30, 2020
Operating income for the three months ended November 30, 2021 increased 39.8
percent to $54 million. Operating income was negatively impacted by 3.8
percentage points ($1 million) as a result of currency translation. Excluding
the impact of currency translation, the increase in operating income was
primarily in the UK, reflecting recovery in UK footfall, following the lifting
of COVID-19 restrictions. This was partially offset by higher costs associated
with the Company's wholesale business in Germany.

Gross profit increased 21.9 percent for the three months ended November 30,
2021. Gross profit was favorably impacted by 3.7 percentage points ($37 million)
as a result of currency translation. The remaining increase was primarily due to
higher retail sales and stronger demand for pharmacy services in the UK,
together with the incremental gross profit associated with the Company's
pharmaceutical wholesale business in Germany. This was partially offset by
higher NHS reimbursement levels in the year ago quarter.


WBA Q1 2022 Form 10-Q 44

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
Selling, general and administrative expenses increased 21.1 percent for the
three months ended November 30, 2021. Expenses were adversely impacted by 4.0
percentage points ($38 million) as a result of currency translation. Excluding
the impact of currency translation, the increase reflects increased investments
in acquisition related activity compared to the year-ago quarter, incremental
expenses associated with the Company's wholesale business in Germany and the
non-recurring COVID-19 related government support in the year ago quarter.

As a percentage of sales, selling, general and administrative expenses were 19.8
percent in the three months ended November 30, 2021 compared to 22.2 percent in
the year-ago quarter.

Adjusted operating income (Non-GAAP measure) for the three months ended November
30, 2021 compared to three months ended November 30, 2020
Adjusted operating income for the three months ended November 30, 2021 increased
89.0 percent to $164 million. Adjusted operating income in the quarter was not
significantly impacted by currency translation. Excluding the impact of currency
translation, the increase in adjusted operating income was primarily in the UK,
reflecting higher retail sales and stronger demand for pharmacy services.

See "--Non-GAAP Measures" below for a reconciliation to the most directly comparable financial measure calculated in accordance with GAAP and related disclosures.

Walgreens Health
The Company's Walgreens Health segment currently consists of Walgreens Health,
an organically developed consumer-centric omni-channel business that contracts
with payors and providers to deliver clinical healthcare services to their
members through both digital and physical channels; a majority equity ownership
position in VillageMD, a leading, national provider of value-based primary care
services; a majority equity ownership position in Shields, a specialty pharmacy
integrator and accelerator for hospitals.

FINANCIAL PERFORMANCE                                          (in 

millions, except location amounts)


                                                                   Three months ended November 30,
                                                                     2021                    2020
Sales                                                         $             51          $          -
Gross profit                                                                20                     -
Selling, general and administrative expenses                                65                     3
Operating (loss)                                                           (45)                   (3)
Adjusted operating (loss) (Non-GAAP measure)1                              (13)                   (3)

Number of payor/provider partnerships at period end                          2                     -

Number of locations with Walgreens Health Corners at period end

                                                                         45                     -
Number of VillageMD co-located clinics at period end                        72                     -




WBA Q1 2022 Form 10-Q    45

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

1See "--Non-GAAP Measures" below for a reconciliation to the most directly comparable financial measure calculated in accordance with GAAP and related disclosures.

Sales for the three months ended November 30, 2021 compared to three months ended November 30, 2020 Sales for the three months ended November 30, 2021 were $51 million. This includes VillageMD sales of $26 million reflecting ownership since the acquisition date of November 24, 2021 and Shields sales of $25 million reflecting ownership since the acquisition date of October 29, 2021.



Operating income for the three months ended November 30, 2021 compared to three
months ended November 30, 2020
Operating loss for the three months ended November 30, 2021 was $45 million,
compared to a loss of $3 million in the year-ago quarter.

Selling, general and administrative expenses were $65 million for the three
months ended November 30, 2021 compared to $3 million for the three months ended
November 30, 2020. Selling, general and administrative expenses reflect the two
acquisitions and accelerating of investments in Walgreens Health for the three
months ended November 30, 2021.

Adjusted operating income (Non-GAAP measure) for the three months ended November
30, 2021 compared to three months ended November 30, 2020
Adjusted operating loss was $13 million for the three months ended November 30,
2021, reflecting the two acquisitions and accelerating of investments in
Walgreens Health compared to a loss of $3 million in the year-ago quarter. See
"--Non-GAAP Measures" below for a reconciliation to the most directly comparable
financial measure calculated in accordance with GAAP and related disclosures.


NON-GAAP MEASURES
The following information provides reconciliations of the supplemental non-GAAP
financial measures, as defined under the SEC rules, presented herein to the most
directly comparable financial measures calculated and presented in accordance
with GAAP. The Company has provided the non-GAAP financial measures herein,
which are not calculated or presented in accordance with GAAP, as supplemental
information and in addition to the financial measures that are calculated and
presented in accordance with GAAP. See notes to the "Net Earnings (loss) From
Continuing Operations (GAAP)" to "Adjusted diluted net earnings per common share
(Non-GAAP measure)" reconciliation table for definitions of non-GAAP financial
measures and related adjustments presented below.

These supplemental non-GAAP financial measures are presented because management
has evaluated the Company's financial results both including and excluding the
adjusted items or the effects of foreign currency translation, as applicable,
and believes that the supplemental non-GAAP financial measures presented provide
additional perspective and insights when analyzing the core operating
performance of the Company from period to period and trends in the Company's
historical operating results. These supplemental non-GAAP financial measures
should not be considered superior to, as a substitute for or as an alternative
to, and should be considered in conjunction with, the GAAP financial measures
presented herein.

The Company does not provide a reconciliation for non-GAAP estimates on a
forward-looking basis where it is unable to provide a meaningful or accurate
calculation or estimation of reconciling items and the information is not
available without unreasonable effort. This is due to the inherent difficulty of
forecasting the timing or amount of various items that have not yet occurred,
are out of the Company's control or cannot be reasonably predicted, and that
would impact the most directly comparable forward-looking GAAP financial
measure. These items may include but are not limited to merger integration
expenses, restructuring charges, acquisition-related costs, asset impairments
and other significant items that currently cannot be predicted without
unreasonable efforts. For the same reasons, the Company is unable to address the
probable significance of the unavailable information. Forward-looking non-GAAP
financial measures may vary materially from the corresponding GAAP financial
measures.

The Company also presents certain information related to current period
operating results in "constant currency", which is a non-GAAP financial measure.
These amounts are calculated by translating current period results at the
foreign currency exchange rates used in the comparable period in the prior year.
The Company presents such constant currency financial information because it has
significant operations outside of the U.S. reporting in currencies other than
the U.S. dollar and such presentation provides a framework to assess how its
business performed excluding the impact of foreign currency exchange rate
fluctuations.

WBA Q1 2022 Form 10-Q    46

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

Operating income to Adjusted operating income by segments




                                                                                              (in millions)
                                                                                  Three months ended November 30, 2021
                                             United States          International           Walgreens Health           Corporate and        Walgreens Boots
                                                                                                                           Other             Alliance, Inc.
Operating income (loss) (GAAP)                     1,356                      54                    (45)                       (82)                 

1,283


Transformational cost management                     141                      54                      -                          9                    

203


Acquisition-related amortization                     140                      17                      8                          -                    165
Acquisition-related costs                             (3)                     39                     24                         11                     71
Adjustments to equity earnings in
AmerisourceBergen                                     43                       -                      -                          -                     43
LIFO provision                                        14                       -                      -                          -                     14

Adjusted operating income (loss)
(Non-GAAP measure)                           $     1,690          $          164                    (13)              $        (63)         $       1,777



                                                                                             (in millions)
                                                                                  Three months ended November 30, 2020
                                              United States         International          Walgreens Health          Corporate and        Walgreens Boots
                                                                                                                         Other             Alliance, Inc.
Operating income (loss) (GAAP)                $     (504)         $           39          $             (3)         $        (66)         $        

(535)


Transformational cost management                      60                      27                         -                    12                    100
Acquisition-related amortization                      76                      19                         -                     -                     95
Acquisition-related costs                              8                       2                         -                    12                     21
Adjustments to equity earnings (loss)
in AmerisourceBergen                               1,481                       -                         -                     -                  1,481
LIFO provision                                        33                       -                         -                     -                     33

Adjusted operating income (loss)
(Non-GAAP measure)                            $    1,155          $           87          $             (3)         $        (42)         $       1,196



















WBA Q1 2022 Form 10-Q    47

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

Net Earnings to Adjusted net earnings & Earnings per share to Adjusted Earnings
per share
                                                                                           (in millions)
                                                                                  Three months ended November 30,
                                                                                      2021                2020
Net earnings (loss) from continuing operations (GAAP)                       

$ 3,580 $ (391)



Adjustments to operating income (loss):
Transformational cost management 1                                                       203                100
Acquisition-related amortization 2                                                       165                 95
Acquisition-related costs 3                                                               71                 21
Adjustments to equity earnings (loss) in AmerisourceBergen 4                              43              1,481

LIFO provision 5                                                                          14                 33

Total adjustments to operating income (loss)                                             495              1,731

Adjustments to other income:
Net investment hedging loss 6                                                              1                  9

Gain on previously held investments 7                                                 (2,576)                 -

Total adjustments to other income                                                     (2,574)                 9

Adjustments to income tax provision (benefit):



Equity method non-cash tax 8                                                              18               (346)
Tax impact of adjustments 8                                                              (26)               (61)
Total adjustments to income tax provision (benefit)                                       (8)              (407)

Adjustments to post tax (loss) earnings in other equity method investments: Adjustments to equity earnings in other equity method investments 9

                       15                 13
Total adjustments to post tax (loss) earnings from other equity method
investments                                                                               15                 13



WBA Q1 2022 Form 10-Q    48

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

Adjustments to net (loss) earnings attributable to noncontrolling interests: Transformational cost management 1

                                               (1)                 -
Acquisition-related amortization 2                                              (32)                (4)
Acquisition-related costs 3                                                     (17)                 -
LIFO provision 5                                                                  -                 (3)

Total adjustments to net (loss) earnings attributable to noncontrolling interests

                                                        (50)                (8)

Adjusted net earnings attributable to Continuing Operations (Non-GAAP measure)

$ 1,455 $ 948 Net earnings attributable to Walgreens Boots Alliance, Inc. - discontinued operations (GAAP)

                                                    -                 83
Transformational cost management 1                                                -                  4
Acquisition-related amortization 2                                                -                 21
Acquisition-related costs 3                                                       -                  2
Tax impact of adjustments 8                                                       -                 (5)

Total adjustments to net earnings (loss) attributable to Walgreens Boots Alliance, Inc. - discontinued operations

$ - $ 22

Adjusted net earnings attributable to Walgreens Boots Alliance, Inc. - discontinued operations (Non-GAAP measure)

$ - $ 105

Adjusted net earnings attributable to Walgreens Boots Alliance, Inc. (Non-GAAP measure)

$ 1,455 $ 1,052

Diluted net earnings per common share - continuing operations (GAAP) 10

$   4.13          $   (0.45)
Adjustments to operating income                                                0.57               2.00
Adjustments to other income                                                   (2.97)              0.01

Adjustments to income tax provision (benefit)                                 (0.01)             (0.47)

Adjustments to post tax (loss) earnings from other equity method investments 9

                                                                  0.02               0.01

Adjustments to net (loss) earnings attributable to noncontrolling interests

                                                                     (0.06)             (0.01)

Adjusted diluted net earnings per common share - continuing operations (Non-GAAP measure)

$ 1.68 $ 1.09

Diluted net earnings per common share - discontinued operations (GAAP)

$ - $ 0.10 Total adjustments to net earnings attributable to Walgreens Boots Alliance, Inc. - discontinued operations

                                          -               0.03

Adjusted diluted net earnings per common share - discontinued operations (Non-GAAP measure)

                                              $      -          $    0.12
Adjusted diluted net earnings per common share (Non-GAAP measure)          $   1.68          $    1.22
Weighted average common shares outstanding, diluted (in millions) 11          867.6              865.3



WBA Q1 2022 Form 10-Q    49

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

1 Transformational Cost Management Program charges are costs associated with a formal

restructuring plan. These charges are primarily recorded within selling, general and

administrative expenses. These costs do not reflect current operating performance and are

impacted by the timing of restructuring activity. 2 Acquisition-related amortization includes amortization of acquisition-related intangible

assets and inventory valuation adjustments. Amortization of acquisition-related intangible

assets includes amortization of intangibles assets such as customer relationships, trade

names, trademarks and contract intangibles. Intangible asset amortization excluded from

the related non-GAAP measure represents the entire amount recorded within the Company's

GAAP financial statements. The revenue generated by the associated intangible assets has

not been excluded from the related non-GAAP measures. Amortization expense, unlike the

related revenue, is not affected by operations of any particular period unless an

intangible asset becomes impaired, or the estimated useful life of an intangible asset is

revised. These charges are primarily recorded within selling, general and administrative

expenses. Business combination accounting principles require us to measure acquired

inventory at fair value. The fair value of the inventory reflects cost of acquired

inventory and a portion of the expected profit margin. The acquisition-related inventory

valuation adjustments excludes the expected profit margin component from cost of sales

recorded under the business combination accounting principles. 3 Acquisition-related costs are transaction and integration costs associated with certain

merger, acquisition and divestitures related activities. These costs include all charges

incurred on certain mergers, acquisition and divestitures related activities, for example,

including costs related to integration efforts for successful merger, acquisition and

divestitures activities. Examples of such costs include deal costs, severance and stock

compensation. These charges are primarily recorded within selling, general and

administrative expenses. These costs are significantly impacted by the timing and

complexity of the underlying merger, acquisition and divestitures related activities and

do not reflect the Company's current operating performance. 4 Adjustments to equity earnings (loss) in AmerisourceBergen consist of the Company's

proportionate share of non-GAAP adjustments reported by AmerisourceBergen consistent with

the Company's non-GAAP measures. The Company recognized equity losses in AmerisourceBergen

of $1,373 million during the three months ended November 30, 2020. These equity losses are

primarily due to AmerisourceBergen's recognition of $5.6 billion, net of tax, charges

related to its ongoing opioid litigation in its financial statements for the three months

period ended September 30, 2020. 5 The Company's United States segment inventory is accounted for using the last-in-first-out

("LIFO") method. This adjustment represents the impact on cost of sales as if the United

States segment inventory is accounted for using first-in first-out ("FIFO") method. The

LIFO provision is affected by changes in inventory quantities, product mix, and

manufacturer pricing practices, which may be impacted by market and other external

influences. Therefore, the Company cannot control the amounts recognized or timing of

these items. 6 Gain or loss on certain derivative instruments used as economic hedges of the Company's

net investments in foreign subsidiaries. These charges are recorded within other income

(loss). We do not believe this volatility related to mark-to-market adjustment on the

underlying derivative instruments reflects the Company's operational performance. 7 Includes significant gains on business combinations due to the remeasurement of previously

held minority equity interests and debt securities to fair value. During the three months

ended November 30, 2021, the Company recorded such pretax gains of $2,174 million and $402

million for VillageMD and Shields respectively. 8 Adjustments to income tax provision (benefit) include adjustments to the GAAP basis tax

provision (benefit) commensurate with non-GAAP adjustments and certain discrete tax items

including U.S. tax law changes and equity method non-cash tax. These charges are recorded

within income tax provision (benefit). 9 Adjustments to post tax (loss) earnings from other equity method investments consist of

the proportionate share of certain equity method investees' non-cash items or unusual or

infrequent items consistent with the Company's non-GAAP adjustments. These charges are

recorded within post tax (loss) earnings from other equity method investments. Although

the Company may have shareholder rights and board representation commensurate with its

ownership interests in these equity method investees, adjustments relating to equity

method investments are not intended to imply that the Company has direct control over

their operations and resulting revenue and expenses. Moreover, these non-GAAP financial

measures have limitations in that they do not reflect all revenue and expenses of these

equity method investees. 10 Due to the anti-dilutive effect resulting from the reported net loss, the impact of

potentially dilutive securities on the per share amounts has been omitted from the

quarterly calculation of weighted-average common shares outstanding for diluted EPS for

the three months ended November 30, 2020. 11 Includes impact of potentially dilutive securities in the quarterly calculation of

weighted-average common shares, diluted for adjusted diluted net earnings per common share

calculation purposes for the three months ended November 30, 2020.





The Company considers certain metrics presented in this report, such as
comparable sales, comparable pharmacy sales, comparable retail sales, comparable
number of prescriptions, and comparable 30-day equivalent prescriptions, to be
key performance indicators because the Company's management has evaluated its
results of operations using these metrics and believes that these key
performance indicators presented provide additional perspective and insights
when analyzing the core operating performance of the Company from period to
period and trends in its historical operating results. These key performance
indicators should not be considered superior to, as a substitute for or as an
alternative to, and should be considered in conjunction with, the GAAP financial
measures presented herein. These measures, which are described in more detail in
this report, may not be comparable to similarly-titled performance indicators
used by other companies.

WBA Q1 2022 Form 10-Q    50

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

LIQUIDITY AND CAPITAL RESOURCES
The Company's long-term capital policy is to: maintain a strong balance sheet
and financial flexibility; reinvest in its core strategies; invest in strategic
opportunities that reinforce its core strategies and meet return requirements;
and return surplus cash flow to stockholders in the form of dividends and share
repurchases over the long term. In June 2018, the Company's Board of Directors
reviewed and refined the Company's dividend policy to set forth the Company's
current intention to increase its dividend each year.

The Company's cash requirements are subject to change as business conditions
warrant and opportunities arise. The timing and
size of any new business ventures or acquisitions that the Company may complete
may also impact its cash requirements.
Additionally, the Company's cash requirements, and its ability to generate cash
flow, have been and may continue to be
adversely affected by COVID-19 and the resulting market volatility and
instability. For further information regarding the impact of COVID-19 on the
Company, including on its liquidity and capital resources, please see Item 1A,
Risk factors in the 2021 10-K.

The Company expects to fund its working capital needs, capital expenditures,
pending acquisitions, continuing obligations for recently completed
acquisitions, dividend payments and debt service obligations from liquidity
sources including cash flow from operations, availability under existing credit
facilities, commercial paper programs, working capital financing arrangements
and current cash and investment balances. The Company believes that these
sources, and the ability to obtain other financing will provide adequate cash
funds for the Company's foreseeable working capital needs, capital expenditures,
pending acquisitions, dividend payments and debt service obligations for at
least the next 12 months. See Part II. Item 3, Qualitative and quantitative
disclosures about market risk, below for a discussion of certain financing and
market risks.

Cash, cash equivalents and restricted cash were $4.3 billion (including $286
million in non-U.S. jurisdictions) as of November 30, 2021 compared to $1.3
billion (including $204 million in non-U.S. jurisdictions) as of August 31,
2021. Short-term investment objectives are primarily to minimize risk and
maintain liquidity. To attain these objectives, investment limits are placed on
the amount, type and issuer of securities. Investments are principally in U.S.
Treasury money market funds.

On November 24, 2021, VillageMD commenced a tender offer to purchase up to
$1.9 billion of units in VillageMD for cash. As of November 30, 2021, the
Company recorded the $1.9 billion as redeemable non-controlling interest. The
tender offer was fully subscribed and settled on December 28, 2021. The tender
offer was funded by cash proceeds provided to VillageMD pursuant to the Unit
Purchase Agreement. The Company has also previously announced its intention to
make further cash investments for the acquisition of CareCentrix. Additionally,
certain acquisitions include put options which may be exercised in the future.
The Company currently expect that the incremental investment resulting from the
exercise of the put options in the future could be between approximately
$1.3 billion and $1.6 billion.

As of November 30, 2021, the Company had an aggregate borrowing capacity of $9
billion, including funds already drawn. At November 30, 2021, the Company had no
guarantees outstanding and no amounts issued under letters of credit. See Note 8
Debt, to the Consolidated Condensed Financial Statements for further information
on the Company's debt instruments and its recent financing actions.

Cash flows from operating activities
Cash provided by operations and the incurrence of debt are the principal sources
of funds for expansion, investments, acquisitions, remodeling programs,
dividends to stockholders and stock repurchases. Net cash provided by operating
activities for the three months ended November 30, 2021 was $1.1 billion,
compared to $1.2 billion for the prior year period. The decrease in cash
provided by operating activities reflects higher cash outflows from inventories
and lower cash inflows from accrued expenses and other liabilities, partially
offset by an increase in operating performance. Changes in inventories and
accrued expenses and other liabilities are mainly driven by timing.

Cash flows from investing activities
Net cash used for investing activities was $2.0 billion for the three months
ended November 30, 2021 compared to $0.3 billion for the prior-year period. Net
cash used for investing activities for the three months ended November 30, 2021
includes business acquisitions, net of cash acquired of VillageMD and Shields
for $0.8 billion and $0.9 billion, respectively. Net cash used for the business
acquisition of VillageMD includes net consideration of $2.9 billion of which
$1.9 billion was held as cash by VillageMD on November 30, 2021, and
subsequently used for the tender offer which completed on December 28, 2021. See
Note 3 Acquisitions, to the Consolidated Condensed Financial Statement for
further information.

WBA Q1 2022 Form 10-Q    51

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

Capital Expenditure
Capital expenditure includes information technology projects and other growth
initiatives. Additions to property, plant and
equipment were as follows (in millions):

                                       Three months ended November 30,
                                               2021                       2020
United States                $             355                           $ 343
International                               84                              59
Walgreens Health                            15                              10

Discontinued operations                      -                              20
Total                        $             454                           $ 431


Cash flows from financing activities
Net cash used for financing activities for the three months ended November 30,
2021 was $3.9 billion compared to $352 million in the prior-year period. In the
three months ended November 30, 2021 there were $8.9 billion in proceeds from
debt, primarily from revolving credit facilities and the issuance of notes,
compared to $3.0 billion in proceeds from debt in three months ended November
30, 2020. In the three months ended November 30, 2021 there were $4.4 billion in
payments of debt made primarily for revolving credit facilities and commercial
paper debt compared to $2.8 billion in three months ended November 30, 2020. See
Note 8 Debt, to the Consolidated Condensed Financial Statement for further
information. The Company repurchased shares totaling $154 million in the three
months ended November 30, 2021 to support the needs of its employee stock plans
compared to $110 million in the prior year period which also included stock
repurchase program described below. Cash dividends paid were $413 million during
the three months ended November 30, 2021 compared to $405 million for the prior
year period.

See Item 3, Qualitative and quantitative disclosures about market risk, below for a discussion of certain financing and market risks.



Stock repurchase program
In June 2018, the Company's Board of Director's approved a stock repurchase
program (the "June 2018 stock repurchase program"), which authorized the
repurchase of up to $10.0 billion of the Company's common stock of which the
Company had repurchased $8.0 billion as of November 30, 2021. The June 2018
stock repurchase program has no specified expiration date. In July 2020, the
Company suspended repurchases under this program. The Company may continue to
repurchase stock to offset anticipated dilution from equity incentive plans.
The Company determines the timing and amount of repurchases, including
repurchases to offset anticipated dilution from equity incentive plans, based on
its assessment of various factors, including prevailing market conditions,
alternate uses of capital, liquidity and the economic environment. The Company
has repurchased, and may from time to time in the future repurchase, shares on
the open market through Rule 10b5-1 plans, which enable the Company to
repurchase shares at times when we otherwise might be precluded from doing so
under federal securities laws.

Debt covenants
Each of the Company's credit facilities described in Note 8 Debt, to the
Consolidated Condensed Financial Statements, contain a covenant to maintain, as
of the last day of each fiscal quarter, a ratio of consolidated debt to total
capitalization not to exceed 0.60:1.00, subject to increase in certain
circumstances set forth in the applicable credit agreement. The credit
facilities also contain various other customary covenants. As of November 30,
2021, the Company was in compliance with all such applicable covenants.

Credit ratings
As of January 5, 2022, the credit ratings of Walgreens Boots Alliance were:
Rating agency        Long-term debt rating   Commercial paper rating     Outlook

Moody's                      Baa2                      P-2              Negative
Standard & Poor's             BBB                      A-2               Stable




WBA Q1 2022 Form 10-Q    52


--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
In assessing the Company's credit strength, each rating agency considers various
factors including the Company's business model, capital structure, financial
policies and financial performance. There can be no assurance that any
particular rating will be assigned or maintained. The Company's credit ratings
impact its borrowing costs, access to capital markets and operating lease costs.
The rating agency ratings are not recommendations to buy, sell or hold the
Company's debt securities or commercial paper. Each rating may be subject to
revision or withdrawal at any time by the assigning rating agency and should be
evaluated independently of any other rating.

CRITICAL ACCOUNTING ESTIMATES
The Consolidated Condensed Financial Statements are prepared in accordance with
GAAP and include amounts based on management's prudent judgments and estimates.
Actual results may differ from these estimates. Management believes that any
reasonable deviation from those judgments and estimates would not have a
material impact on our consolidated financial position or results of operations.
To the extent that the estimates used differ from actual results, however,
adjustments to the Consolidated Statements of Earnings and corresponding
Consolidated Balance Sheets accounts would be necessary. These adjustments would
be made in future periods. For a discussion of our significant accounting
policies, please see the Company's 2021 10-K. Some of the more significant
estimates include business combinations, leases, goodwill and indefinite-lived
intangible asset impairment, cost of sales and inventory, equity method
investments, pension and postretirement benefits and income taxes.

NEW ACCOUNTING PRONOUNCEMENTS
A discussion of new accounting pronouncements is described in Note 18 New
accounting pronouncements, to the Consolidated Condensed Financial Statements of
this Quarterly Report on Form 10-Q and is incorporated herein by reference.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This report and other documents that we file or furnish with the SEC contain
forward-looking statements made pursuant to the safe harbor provisions of the
Private Securities Litigation Reform Act of 1995. These include, without
limitation, any statements regarding the Company's future operations, financial
or operating results, capital allocation, anticipated debt levels and ratios,
future earnings, planned activities, anticipated growth, market opportunities,
strategies, competition, and other expectations and targets for future periods.
Words such as "expect," "likely," "outlook," "forecast," "preliminary," "pilot,"
"project," "intend," "plan," "goal," "target," "aim," "continue," "believe,"
"seek," "anticipate," "upcoming," "may," "possible," and variations of such
words and similar expressions are intended to identify such forward-looking
statements.

These forward-looking statements are not guarantees of future performance and
are subject to risks, uncertainties and assumptions, known or unknown, that
could cause actual results to vary materially from those indicated or
anticipated. These risks, assumptions and uncertainties include those described
in Item 1A, Risk factors, above, which are incorporated herein by reference, and
in other documents that we file or furnish with the SEC. If one or more of these
risks or uncertainties materializes, or if underlying assumptions prove
incorrect, actual results may vary materially from those indicated or
anticipated by such forward-looking statements. All forward-looking statements
we make or that are made on our behalf are qualified by these cautionary
statements. Accordingly, you should not place undue reliance on these
forward-looking statements, which speak only as of the date they are made.

We do not undertake, and expressly disclaim, any duty or obligation to update
publicly any forward-looking statement after the date of this report, whether as
a result of new information, future events, changes in assumptions or otherwise.

WBA Q1 2022 Form 10-Q    53

--------------------------------------------------------------------------------

WALGREENS BOOTS ALLIANCE, INC. AND SUBSIDIARIES

© Edgar Online, source Glimpses