AmerisourceBergen Reports Operating Margin Expansion and Record Diluted Earnings Per Share for the December Quarter

January 26, 2004

VALLEY FORGE, Pa.--(BUSINESS WIRE)--Jan. 26, 2004--

Record Operating Revenue Exceeds $12 Billion Driven By an 11 Percent Increase in Pharmaceutical Distribution

AmerisourceBergen Corporation (NYSE:ABC) today reported record results for its fiscal first quarter ended December 31, 2003. The following results are presented in accordance with generally accepted accounting principles (GAAP).

    Fiscal First Quarter Highlights

    --  Record diluted earnings per share of $0.94, including special
        charges of $0.01, up 12 percent.

    --  Record net income of $108.5 million, up 17 percent.

    --  Operating margin expansion of 3 basis points.

    --  Record operating revenue of $12.3 billion, up 10 percent.

"Our discipline delivered another outstanding quarter at AmerisourceBergen," said R. David Yost, AmerisourceBergen's Chief Executive Officer. "Operating revenue grew at a double-digit rate and was over $12 billion for the first time in any quarter. Our disciplined approach to growth drove total operating expenses as a percentage of operating revenue to a historic low, and strong working capital management and operating margin expansion combined to produce excellent earnings per share growth."

Discussion of Results

Diluted earnings per share for the first quarter of fiscal 2004 were $0.94, a 12 percent increase over the $0.84 in the prior year's first quarter. Included in these results are special charges, net of tax, in the first quarter of fiscal 2004 of $1.0 million, and a $0.8 million credit, net of tax, in the same period of the previous fiscal year. Both the charge and the credit are for facility consolidations and employee severance. The earnings per share impact of these items was a decrease of $0.01 in the first quarter of fiscal 2004 and an increase of $0.01 in the first quarter of last fiscal year.

AmerisourceBergen's operating revenue was $12.3 billion in the first quarter of fiscal 2004 compared to $11.1 billion for the same period last year, a 10 percent increase. Bulk deliveries in the quarter decreased 18 percent to $1.1 billion in the quarter, reflecting the conversion of bulk business into operating revenue in fiscal 2003.

"Our excellent operational performance in the December quarter reflected on-going, disciplined expense management, solid working capital management, and continued strong performance by our Specialty Group," said Kurt J. Hilzinger, AmerisourceBergen's President and Chief Operating Officer. "During the quarter, we continued to benefit from our merger integration cost savings and remain confident of delivering by the end of this fiscal year the $150 million in annual synergy cost savings we announced at the time of the merger. The building of our new distribution center network continues on schedule and on budget, with our new Sacramento, California, facility set to open this summer and our new Columbus, Ohio, distribution center to open in the fall. Completion of these and the other four new distribution centers will facilitate additional consolidation and cost savings in the years ahead."

"In our PharMerica segment, operational discipline and expense reduction drove operating margins to a first quarter record, despite no revenue growth," said Hilzinger.

Segment Review

AmerisourceBergen operates in two segments: Pharmaceutical Distribution (which includes the AmerisourceBergen Drug Corporation and AmerisourceBergen Specialty Group operations) and PharMerica (which includes the institutional pharmacy and workers' compensation fulfillment businesses). Intersegment sales of $227.3 million in the first quarter of fiscal 2004 from AmerisourceBergen Drug Corporation to PharMerica, which are included in the Pharmaceutical Distribution segment operating revenue, are eliminated for consolidated reporting purposes.

Pharmaceutical Distribution Segment

Operating revenue in the first quarter of fiscal 2004 increased to $12.1 billion compared with $10.9 billion in the first quarter of fiscal year 2003, an 11 percent increase.

Pharmaceutical Distribution customer mix in the first quarter of fiscal 2004 was 60 percent institutional and 40 percent retail. Operating revenue from institutional customers, which includes mail order and alternate site facilities, hospitals and specialty pharmaceutical customers, continued to grow significantly faster than operating revenue from retail customers.

AmerisourceBergen Specialty Group, with annualized revenue of more than $4 billion, continued its strong performance. The Group continues to build leadership positions in the distribution of products and services to physicians in numerous disease states, including its industry leading position in oncology, as well as to grow its manufacturer services businesses such as reimbursement consulting.

For the segment, gross profit as a percentage of operating revenue in the first quarter of fiscal 2004 was 3.33 percent, compared to 3.59 percent in the same period in the prior fiscal year, down 26 basis points. Gross margins were positively impacted by recent acquisitions, which offset in part the negative effects of customer mix and the strong competitive environment.

Total operating expenses as a percentage of operating revenue in the first quarter of fiscal 2004 were 1.81 percent, a record low and a 29 basis point improvement over the same quarter last year. The improvement was driven by customer mix, merger integration cost savings and the recovery of a previously reserved bad debt, offset in part by higher expense ratios within recent acquisitions.

Operating income was $183.5 million in the first quarter of fiscal 2004, up 13 percent from $162.9 million for the same quarter last year. For the first quarter of fiscal 2004, operating income as a percentage of operating revenue was 1.52 percent, a 3 basis point improvement from the first quarter of fiscal 2003, as reductions in operating expense margins offset lower gross margins.

PharMerica

PharMerica's operating revenue for the first quarter of fiscal 2004 was $402.4 million, compared with $402.8 million in the previous year's first quarter.

However, operating income for the first quarter of fiscal 2004 was $28.5 million, up 21 percent from $23.5 million for the same quarter last year due to continued expense reduction. Operating income as a percentage of operating revenue increased 124 basis points in the quarter ended December 31, 2003 to 7.08 percent from 5.84 percent in the prior year.

Looking Ahead

"Our recently revised earnings expectations for fiscal year 2004, which reflects the loss of a major customer, remain unchanged," said Yost. "We expect fiscal 2004 diluted earnings per share, excluding special items, to be in the range of $4.10 per share to $4.20 per share. Following the anniversary of our customer loss in fiscal 2005, we would expect to return to our long-term financial goals, which include growing diluted earnings per share at 15 percent or more annually."

Conference Call

The Company will host a conference call to discuss its results at 11:00 a.m. Eastern Standard Time on January 26, 2004. Participating in the conference call will be: R. David Yost, Chief Executive Officer; Kurt J. Hilzinger, President and Chief Operating Officer; and Michael D. DiCandilo, Senior Vice President and Chief Financial Officer.

    To access the live conference call via telephone:

    Dial in: 888-428-4479 from inside the U.S., no access code
    required or 651-291-5254 from outside the U.S., no access code
    required.

    To access the live webcast:

Go to the Quarterly Webcasts section on the Investor Relations page at http://www.amerisourcebergen.com.

A replay of the telephone call and webcast will be available from 3:00 p.m. January 26, 2004 until 11:59 p.m. February 2, 2004. The Webcast replay should be available for 30 days.

    To access the replay via telephone:

    Dial in: 800-475-6701 from within the U.S., access code: 716110
    or 320-365-3844 from outside the U.S., access code: 716110

    To access the archived webcast:

Go to the Quarterly Webcasts section on the Investor Relations page at http://www.amerisourcebergen.com.

About AmerisourceBergen

AmerisourceBergen (NYSE:ABC) is the largest pharmaceutical services company in the United States dedicated solely to the pharmaceutical supply chain. It is the leading distributor of pharmaceutical products and services to the hospital market, physician's offices, alternate care and mail order facilities, and independent and chain pharmacies. The Company is also a leader in the long term care pharmacy marketplace, the workers' compensation fulfillment business and contract packaging for manufacturers. With more than $45 billion in annualized operating revenue, AmerisourceBergen is headquartered in Valley Forge, PA, and employs more than 14,000 people. AmerisourceBergen is ranked #24 on the Fortune 500 list and was ranked #6 in the 2003 Business Week 50, a list of the 50 best performing companies in the S & P 500. For more information, go to www.amerisourcebergen.com.

Forward-Looking Statements

This news release may contain certain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements are based on management's current expectations and are subject to uncertainty and changes in circumstances. Actual results may vary materially from the expectations contained in the forward-looking statements. Forward-looking statements may include statements addressing future financial and operating results of AmerisourceBergen and the benefits and other aspects of the 2001 merger between AmeriSource Health Corporation and Bergen Brunswig Corporation.

The following factors, among others, could cause actual results to differ materially from those described in any forward-looking statements: competitive pressures; the loss of one or more key customer relationships; customer insolvencies; changes in customer mix; changes in pharmaceutical manufacturers' pricing and distribution policies; regulatory changes; changes in U.S. government policies; failure to integrate the businesses of AmeriSource and Bergen Brunswig successfully; failure to obtain and retain expected synergies from the merger of AmeriSource and Bergen Brunswig; and other economic, business, competitive, regulatory and/or operational factors affecting the business of AmerisourceBergen generally.

More detailed information about these factors is set forth in AmerisourceBergen's filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for fiscal 2003.

AmerisourceBergen is under no obligation to (and expressly disclaims any such obligation to) update or alter any forward looking statements whether as a result of new information, future events or otherwise.

                    AMERISOURCEBERGEN CORPORATION
                          FINANCIAL SUMMARY
                (In thousands, except per share data)
                             (unaudited)




                     Three                  Three
                  Months Ended   % of    Months Ended   % of
                  December 31, Operating December 31, Operating   %
                     2003       Revenue     2002       Revenue  Change
                  ------------ --------- ------------ --------- ------

Revenue:
   Operating
    revenue       $12,265,679    100.00% $11,106,905    100.00%    10%
   Bulk
    deliveries to
    customer
    warehouses      1,089,434              1,327,628              -18%
                   ----------             ----------
Total revenue      13,355,113             12,434,533

Cost of goods
 sold              12,827,939             11,913,108                8%
                   ----------             ----------

Gross profit          527,174      4.30%     521,425      4.69%     1%

Operating
 expenses:
   Distribution,
    selling and
    administrative    298,327      2.43%     317,682      2.86%    -6%
   Depreciation
    and amortization   16,818      0.14%      17,269      0.16%    -3%
   Facility
    consolidations
    and employee
    severance           1,553      0.01%      (1,381)    -0.01%   N/A
                     ---------              ---------

Operating income      210,476      1.72%     187,855      1.69%    12%

Equity in losses
 of affiliates
 and other              2,587      0.02%         183      0.00%   N/A

Interest expense       31,507      0.26%      34,385      0.31%    -8%
                     ---------              ---------

Income before
 taxes                176,382      1.44%     153,287      1.38%    15%

Income taxes           67,908      0.55%      60,548      0.55%    12%
                     ---------              ---------

Net income           $108,474      0.88%     $92,739      0.83%    17%
                     =========              =========


Earnings per share:
   Basic                $0.97                  $0.87
   Diluted              $0.94                  $0.84

Weighted average
 common shares
 outstanding:
   Basic              111,709                106,790
   Diluted            118,029                113,402



                     AMERISOURCEBERGEN CORPORATION
                 CONDENSED CONSOLIDATED BALANCE SHEETS
                            (in thousands)
                             (unaudited)


                      ASSETS

                                  December 31, September 30,    $
                                     2003         2003        Change
                                  ------------ ------------ ----------
Current assets:
 Cash and cash equivalents           $283,225     $800,036  $(516,811)
 Accounts receivable, net           2,623,384    2,295,437    327,947
 Merchandise inventories            5,658,862    5,733,837    (74,975)
 Prepaid expenses and other            30,890       29,208      1,682
                                  ------------ ------------ ----------
       Total current assets         8,596,361    8,858,518   (262,157)

Long-term assets                    3,213,617    3,181,607     32,010
                                  ------------ ------------ ----------

       Total assets               $11,809,978  $12,040,125  $(230,147)
                                  ============ ============ ==========


          LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
 Accounts payable                  $5,024,801   $5,393,769  $(368,968)
 Current portion of long-term debt     61,392       61,430        (38)
 Other current liabilities            832,261      800,903     31,358
                                  ------------ ------------ ----------
       Total  current  liabilities  5,918,454    6,256,102   (337,648)

Long-term debt, less current
 portion                            1,708,403    1,722,724    (14,321)

Other liabilities                      62,257       55,982      6,275

Stockholders' equity                4,120,864    4,005,317    115,547
                                  ------------ ------------ ----------

       Total liabilities and
        stockholders' equity      $11,809,978  $12,040,125  $(230,147)
                                  ============ ============ ==========




                    AMERISOURCEBERGEN CORPORATION
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (in thousands)
                             (unaudited)



                                                     Three     Three
                                                    Months    Months
                                                     Ended     Ended
                                                   December  December
                                                      31,       31,
                                                     2003      2002
                                                   --------- ---------

Operating Activities:
  Net income                                       $108,474   $92,739
  Non-cash items                                     29,811    46,518
  Changes in operating assets and liabilities      (592,683) (805,606)
                                                   --------- ---------
Net cash used in operating activities              (454,398) (666,349)
                                                   --------- ---------

Investing Activities:
  Capital expenditures                              (51,516)  (16,487)
  Cost of acquired companies                           (219)   (1,427)
  Other                                                  96        75
                                                   --------- ---------
Net cash used in investing activities               (51,639)  (17,839)
                                                   --------- ---------

Financing Activities:
  Net borrowings under revolving credit and
   receivables securitization facilities                  -   100,000
  Net (repayments) borrowings of long-term debt     (15,000)  285,000
  Exercise of stock options                           6,577     9,823
  Cash dividends on common stock                     (2,802)   (2,674)
  Other                                                 451    (4,525)
                                                   --------- ---------
Net cash (used in) provided by financing
 activities                                         (10,774)  387,624
                                                   --------- ---------

Decrease in cash and cash equivalents              (516,811) (296,564)

Cash and cash equivalents at beginning of period    800,036   663,340
                                                   --------- ---------

Cash and cash equivalents at end of period         $283,225  $366,776
                                                   ========= =========



                    AMERISOURCEBERGEN CORPORATION
                     SUMMARY SEGMENT INFORMATION
                       (dollars in thousands)
                             (unaudited)




                                     Three Months Ended December 31,
                                   -----------------------------------
Operating Revenue                      2003         2002      % Change
---------------------------------- ------------ ------------ ---------

Pharmaceutical Distribution        $12,090,524  $10,899,570        11%
PharMerica                             402,440      402,842         0%
Intersegment eliminations             (227,285)    (195,507)      -16%
                                   ------------ ------------

Operating revenue                  $12,265,679  $11,106,905        10%
                                   ============ ============




                                     Three Months Ended December 31,
                                   -----------------------------------
Operating Income                        2003        2002     % Change
---------------------------------- ------------ ------------ ---------

Pharmaceutical Distribution           $183,536     $162,935        13%
PharMerica                              28,493       23,539        21%
Facility consolidations and
 employee severance                     (1,553)       1,381       N/A
                                   ------------ ------------

Operating income                      $210,476     $187,855        12%
                                   ============ ============




Percentages of operating revenue:

Pharmaceutical Distribution
  Gross profit                            3.33%        3.59%
  Operating expenses                      1.81%        2.10%
  Operating income                        1.52%        1.49%

PharMerica
  Gross profit                           30.96%       32.18%
  Operating expenses                     23.88%       26.33%
  Operating income                        7.08%        5.84%

AmerisourceBergen Corporation
  Gross profit                            4.30%        4.69%
  Operating expenses                      2.58%        3.00%
  Operating income                        1.72%        1.69%




                     AMERISOURCEBERGEN CORPORATION
                          EARNINGS PER SHARE
                (In thousands, except per share data)
                             (unaudited)




Basic earnings per share is computed on the basis of the weighted
average number of shares of common stock outstanding during the
periods presented.  Diluted earnings per share is computed on the
basis of the weighted average number of shares of common stock
outstanding during the period plus the dilutive effect of stock
options.  Additionally, the diluted earnings per share calculation
considers the convertible subordinated notes as if converted and,
therefore, the effect of interest expense related to those notes is
added back to net income in determining income available to common
stockholders.




                                                    Three months ended
                                                       December 31,
                                                       2003     2002
                                                    --------- --------

Net income                                          $108,474  $92,739
Interest expense - convertible subordinated notes,
 net of income taxes                                   2,530    2,489
                                                    --------- --------
Income available to common stockholders             $111,004  $95,228
                                                    ========= ========


Weighted average common shares outstanding - basic   111,709  106,790
Effect of dilutive securities:
  Options to purchase common stock                       656      948
  Convertible subordinated notes                       5,664    5,664
                                                    --------- --------

Weighted average common shares outstanding -
 diluted                                             118,029  113,402
                                                    ========= ========


Earnings per share:
  Basic                                                $0.97    $0.87
  Diluted                                              $0.94    $0.84
    CONTACT: AmerisourceBergen
             Michael N. Kilpatric, 610-727-7118
             mkilpatric@amerisourcebergen.com

    SOURCE: AmerisourceBergen