AmeriSource Reports Record Revenues and Earnings for Fiscal Third Quarter; Operating Revenue Up Over 20 Percent, Net Income Up 25 Percent, EPS Hits $.57

July 25, 2001

VALLEY FORGE, Pa.--(BUSINESS WIRE)--July 25, 2001--AmeriSource Health Corporation (NYSE:AAS) today reported record results for its fiscal third quarter and nine months ended June 30, 2001.

Operating revenue increased more than 20 percent in the third quarter to a record $3.5 billion compared to $2.9 billion for the same period last year. Net income for the quarter was up 25 percent to $31.5 million, also a third-quarter record. Net income for same quarter last year was $25.1 million, which included the positive after tax impact of $0.7 million for the reversal of restructuring reserves.

Fiscal third quarter 2001 earnings per diluted share were $.57 compared to $.48 per diluted share in the prior year. Without the restructuring reversal last year, earnings per diluted share for the third quarter of fiscal 2001 increased 21 percent over the previous year's $.47 per diluted share.

For the first nine months of fiscal 2001, operating revenue increased 20 percent to a record $10.3 billion compared to $8.6 billion in the prior year period.

In the nine-month period, net income increased 26 percent to $89.2 million from $71.0 million for the same period last year, and earnings per diluted share were $1.64, 20 percent ahead of the $1.37 per diluted share earned in the first nine months of the prior year.

Excluding the restructuring reversal in the third quarter of last year, net income and earnings per diluted share for the fiscal 2001 nine-month period increased 27 percent and 21 percent, respectively. The following discussions of the third quarter and nine months results do not include the impact of the reversal of the restructuring reserve in fiscal year 2000.

R. David Yost, AmeriSource Chairman and Chief Executive Officer, said, "This was another terrific, record-setting quarter and year-to-date performance for AmeriSource, with superb revenue growth, notably lower expenses, outstanding return on committed capital, and record earnings per share for a June quarter. Each region and customer group contributed to revenue growth that was well ahead of our 15 percent long-range goal, reflecting the dedication and strong efforts of our associates at all levels. Total operating expenses as a percentage of operating revenue were again below our 2.50 percent goal for the year, and ROCC increased to 26.4 percent. Earnings per share continued to show strong year-over-year growth in line with our long-term goal of 20 percent.

"Our continuing solid performance is anchored in our ability to grow our current account base and capture new business, while achieving our profitability goals. It also reflects the strength of the pharmaceuticals marketplace, where the favorable demographics of an aging U.S. population continue to drive growth more than general economic conditions. Overall pharmaceutical sales are projected to increase at a compound annual growth rate of 13.8 percent over the next five years, according to IMS Health, a leading healthcare data service.

"As we have mentioned before, our exceptional customer service, executed at the distribution center level, is the key to our strong revenue growth. We also continued to deliver on productivity improvement, both through the implementation of cost reduction programs and by holding down costs while growing revenue."

Commenting on specifics of the quarter, Kurt J. Hilzinger, AmeriSource President and Chief Operating Officer, said, "Our Health Systems group, which leads the acute-care market, continued to build revenue momentum this quarter, as we experienced the full impact of the $500 million in annualized, incremental business from Novation, a major hospital group purchasing organization. The fast-growing Alternate Site group added new accounts, large and small, to our growing base.

"Our Chain Drugstore and Independent Community Pharmacy customer groups continued to contribute to our revenue growth for the quarter. The strong performance of new accounts, such as the recently signed Familymeds Group, Inc., a multi-channel pharmacy retailer which will deliver more than $200 million in annualized revenue, continues to expand our chain drugstore business. Our independent community pharmacy customers are driving same store growth at a double-digit rate, and continue to be an integral part of our business.

"Our ongoing financial discipline and the centralization initiatives completed last year continued to contribute to high levels of procurement performance, expense control and capital productivity."

For the third quarter of fiscal 2001, the Company's gross margin as a percentage of operating revenue was 4.12 percent versus 4.44 percent in the prior year. This expected year-to-year decline in gross margin primarily reflects a shift in customer mix and a competitive marketplace.

The Company's customer mix in the current quarter was 54 percent institutional, which encompasses Health Systems and Alternate Site customer groups, and 46 percent retail, including Independent Community Pharmacies and Chain Drugstores. In the same period last year, the customer mix was 51 percent institutional and 49 percent retail.

Total operating expenses as a percentage of operating revenue declined 39 basis points to a record low 2.41 percent in the third quarter of fiscal 2001 from 2.80 percent a year ago. For the comparable nine-month periods, the ratio declined 28 basis points to a record 2.47 percent in fiscal 2001 from 2.75 percent last year.

This reduction, which was accomplished despite $0.9 million in merger integration costs, was driven by the shift in customer mix, efficiencies of scale, and cost reductions aided by the centralization efforts.

The Company's operating income advanced 26 percent to $60.2 million in the third quarter of fiscal year 2001 from $47.8 million for the same quarter last year. For the fiscal third quarter, operating margin as a percentage of operating revenue, improved to 1.71 percent compared to 1.64 percent for the prior year period. Interest expense was down 12 percent to $7.4 million, reflecting the net impact of higher average levels of debt, more than offset by lower borrowing spreads and rates, as well as the effect of the Company's $300 million of fixed-rate convertible notes issued in mid-December of last year.

Merger Update

AmeriSource continues to move forward under its agreement, announced March 19, 2001, to combine with Bergen Brunswig Corporation to create a new company, called AmerisourceBergen Corporation. It expects to complete the merger by the end of August 2001, following shareholder votes and Federal Trade Commission review.

In connection with the Federal Trade Commission's review of the merger, AmeriSource expects to certify compliance with the Commission's request for additional information shortly. While the Company has filed all documents and information for this "second request," it has delayed certification at the request of the FTC staff.

Certification starts the FTC's 30-day review period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976. After the review, the merger may proceed if there is no objection from the Commission.

"We are continuing our integration planning activities, even as each company remains focused on its business," said Mr. Yost. "This combination of two strong, service-oriented companies boosts our confidence that we can achieve a long-term earnings per share growth objective of 20 percent for our shareholders."

About AmeriSource

AmeriSource Health Corporation, with approximately $14 billion in annualized operating revenue, is a leading distributor of pharmaceutical and related healthcare products and services, and the industry's largest provider of pharmaceuticals to the acute care/health systems market.

Headquartered in Valley Forge, PA, the Company serves its base of about 15,000 customer accounts through a national network of more than 22 strategically located distribution facilities. For news and additional information about the company, visit its web site at www.amerisource.com

Certain information contained in this press release includes forward-looking statements (as defined in Section 27A of the Securities Act and Section 21E of the Exchange Act) that reflect the Company's current views with respect to future events and financial performance.

Certain factors such as competitive pressures, success of restructuring and system initiatives, market interest rates, regulatory changes, continued industry consolidation, changes in customer mix, changes in pharmaceutical manufacturers' pricing and distribution policies, the loss of one or more key customer or supplier relationships and other matters contained in the Company's 10-K for fiscal year 2000 and other public documents could cause actual results to differ materially from those in the forward-looking statements.

The company assumes no obligation to update the matters discussed in this press release.

Additional Information About The Merger

In connection with their proposed merger, AmerisourceBergen, together with AmeriSource and Bergen Brunswig, filed a joint proxy statement/prospectus with the Securities and Exchange Commission. INVESTORS AND SECURITY HOLDERS ARE ADVISED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS WHEN IT BECOMES AVAILABLE, BECAUSE IT WILL CONTAIN IMPORTANT INFORMATION.

Investors and security holders may obtain a free copy of the joint proxy statement/prospectus (when available) and other documents filed by AmerisourceBergen (as well as by AmeriSource and Bergen Brunswig) at the SEC's web site at www.sec.gov.

The joint proxy statement/prospectus and such other documents may also be obtained for free from AmeriSource or from Bergen Brunswig by directing such request to AmeriSource Health Corporation, General Counsel, 1300 Morris Drive, Suite 100, Chesterbrook, Pennsylvania 19087-5594, telephone: (610) 727-7000; or to Bergen Brunswig Corporation, Attention: Corporate Secretary, 4000 Metropolitan Drive, Orange, California 92868-3510, Telephone: (714) 385-4000.

AmeriSource and Bergen Brunswig and their respective directors, executive officers and other members of their management and employees may be deemed to be participants in the solicitation of proxies from their respective stockholders in connection with the proposed merger.

Information concerning AmeriSource's participants in the solicitation is set forth in AmeriSource's Current Report on Form 8-K filed with the Securities and Exchange Commission on March 19, 2001, and information concerning Bergen Brunswig's participants in the solicitation is set forth in Bergen Brunswig's Current Report on Form 8-K filed with the Securities and Exchange Commission on March 19, 2001.

                    AMERISOURCE HEALTH CORPORATION
                           FINANCIAL SUMMARY
                 (In thousands, except per share data)
                              (Unaudited)


                      Three                    Three
                   Months Ended    % of    Months Ended   % of
                      June 30   Operating     June 30  Operating   %
                       2001       Revenue      2000     Revenue Change
                      -------     -------     -------   ------- ------
Revenue:
 Operating revenue   $3,518,852   100.00%   $2,921,424   100.00%   20%
 Bulk deliveries to
  customer
  warehouses                 77                 10,282
                     ----------             ----------
Total revenue         3,518,929              2,931,706

Cost of goods sold:
 Operating cost of
  goods sold          3,373,913    95.88%    2,791,794    95.56%   21%
 Cost of goods sold
  - bulk deliveries          77                 10,282
                     ----------             ----------
Total cost of goods
 sold                 3,373,990              2,802,076
                     ----------             ----------

Gross profit            144,939     4.12%      129,630     4.44%   12%

Operating expenses:
 Selling and
  administrative         79,638     2.26%       77,944     2.67%    2%
 Depreciation and
  amortization            4,205     0.12%        3,910     0.13%    8%
 Facility
  consolidations
  and employee
  severance                   0     0.00%       (1,123)   -0.04% -100%
 Merger costs               903     0.03%            0     0.00%   N/A
                     ----------             ----------

Operating income         60,193     1.71%       48,899     1.67%   23%

Equity in net loss
 of unconsolidated
 affiliate                2,006     0.06%            0     0.00%   N/A

Interest expense          7,361     0.21%        8,383     0.29%  -12%
                     ----------             ----------

Income before taxes      50,826     1.44%       40,516     1.39%   25%

Taxes on income          19,320     0.55%       15,396     0.53%   25%
                     ----------             ----------

Net income           $   31,506     0.90%   $   25,120     0.86%   25%
                     ==========             ==========

Earnings per share:
 Basic               $     0.60             $     0.49
 Assuming dilution   $     0.57             $     0.48

Weighted average
 common shares
 outstanding:
 Basic                   52,912                 51,583
 Assuming dilution       59,578                 52,086

    (a) Note - earnings per share assuming dilution before the special
item was $0.47 for the three months ended June 30, 2000.



                    AMERISOURCE HEALTH CORPORATION
                          FINANCIAL SUMMARY
                (In thousands, except per share data)
                             (Unaudited)

                       Nine                    Nine
                   Months Ended    % of   Months Ended   % of
                     June 30     Operating   June 30   Operating   %
                       2001       Revenue      2000     Revenue Change
                     -------      -------    -------    ------- ------
Revenue:
 Operating revenue  $10,306,288   100.00%  $ 8,582,219   100.00%   20%
 Bulk deliveries to
  customer
  warehouses                834                 31,072
                    -----------            -----------
Total revenue        10,307,122              8,613,291

Cost of goods sold:
 Operating cost of
  goods sold          9,872,747    95.79%    8,201,256    95.56%   20%
 Cost of goods sold
  - bulk deliveries         834                 31,072
                    -----------            -----------
Total cost of goods
 sold                 9,873,581              8,232,328
                    -----------            -----------

Gross profit            433,541     4.21%      380,963     4.44%   14%

Operating expenses:
 Selling and
  administrative        241,745     2.35%      224,512     2.62%    8%
 Depreciation and
  amortization           12,380     0.12%       11,826     0.14%    5%
 Facility
  consolidations
  and employee
  severance                   0     0.00%       (1,123)   -0.01% -100%
 Merger costs               903     0.01%            0     0.00%   N/A
                    -----------            -----------

Operating income        178,513     1.73%      145,748     1.70%   22%

Equity in net loss
 of unconsolidated
 affiliate                4,581     0.04%            0     0.00%   N/A

Interest expense         30,030     0.29%       31,203     0.36%   -4%
                    -----------            -----------

Income before taxes     143,902     1.40%      114,545     1.33%   26%

Taxes on income          54,689     0.53%       43,527     0.51%   26%
                    -----------            -----------

Net income          $    89,213     0.87%  $    71,018     0.83%   26%
                    ===========            ===========

Earnings per share:
 Basic              $      1.69            $      1.38
 Assuming dilution  $      1.64            $      1.37

Weighted average
 common shares
 outstanding:
 Basic                   52,656                 51,414
 Assuming dilution       57,819                 51,770

    (a) Note - earnings per share assuming dilution before the special
item was $1.36 for the nine months ended June 30, 2000.



                    AMERISOURCE HEALTH CORPORATION
                      CONSOLIDATED BALANCE SHEETS
                        (dollars in thousands)


        ASSETS          (unaudited)
                          June 30     September 30,      Increase
                           2001          2000           (Decrease)
                       ----------     -----------      -----------

Current assets:                    
  Cash and cash 
   equivalents            $94,298       $120,818        ($26,520)
  Accounts  
   receivable, less
   allowance for 
   doubtful 
   accounts               677,180        623,961           53,219
  Merchandise 
   inventories          1,955,385      1,570,504          384,881
  Prepaid expenses
   and other                4,266          5,336          (1,070)
                       ----------     -----------      -----------
    Total current 
     assets             2,731,129      2,320,619          410,510

Property and 
 equipment, net            71,009         64,962            6,047

Other assets, less
 accumulated 
 amortization              85,806         72,986           12,820
                       ----------     -----------      -----------

    Total assets       $2,887,944     $2,458,567         $429,377
                       ==========     ===========      ===========


        LIABILITIES AND STOCKHOLDERS' EQUITY

Current 
 liabilities:
  Accounts payable     $1,639,876     $1,584,133          $55,743
  Accrued  expenses
   and other               56,704         49,398            7,306
  Accrued income 
   taxes                   20,163         12,284            7,879
  Deferred income 
   taxes                  117,092        105,654           11,438
                       ----------     -----------      -----------
    Total current 
     liabilities        1,833,835      1,751,469           82,366

Long-term debt:
  Revolving credit
   facility                80,890         20,000           60,890
  Receivables 
   securitization 
   financing              260,000        385,000        (125,000)
  Convertible 
   subordinated
    notes                 300,000              0          300,000
  Other debt                   44          8,217          (8,173)

Other  liabilities         10,250         11,587          (1,337)

Stockholders' 
 equity:
  Common stock and
   capital in 
   excess of par 
   value                  315,550        284,132           31,418
  Retained earnings        93,595          4,382           89,213
  Cost of common 
   stock in 
   treasury               (6,220)        (6,220)                0
                       ----------     -----------      -----------
    Total 
     stockholders' 
     equity               402,925        282,294          120,631
                       ----------     -----------      -----------

    Total 
     liabilities 
     and 
     stockholders' 
     equity            $2,887,944     $2,458,567         $429,377
                       ==========     ===========      ===========



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

    Earnings per share is computed on the basis of the weighted
average number of shares of common stock outstanding during the
periods presented. Earnings per share-assuming dilution 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 fiscal 2001 calculations consider 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  Nine months ended
                            June 30,           June 30,
                       -----------------   -----------------
                         2001      2000      2001      2000
                       -------   -------   -------   -------

Net income             $31,506   $25,120   $89,213   $71,018
Interest expense -
 convertible
 subordinated
 notes, net of
 income taxes            2,513        --     5,599        --
                       -------   -------   -------   -------
Income available to
 common stockholders   $34,019   $25,120   $94,812   $71,018
                       =======   =======   =======   =======


Weighted average
 number of shares
 of common stock
 outstanding            52,912    51,583    52,656    51,414
Effect of dilutive
 securities:
 Stock options           1,002       503       993       356
 Convertible
  subordinated
  notes                  5,664        --     4,170        --
                       -------   -------   -------   -------
Weighted average
 number of shares
 of common stock
 and dilutive
 potential common
 stock                  59,578    52,086    57,819    51,770
                       =======   =======   =======   =======


Earnings per share
 Basic                 $  0.60   $  0.49   $  1.69   $  1.38
 Assuming dilution
 (a)                   $  0.57   $  0.48   $  1.64   $  1.37

    (a) Note - earnings per share assuming dilution before the special
item was $0.47 and $1.36 for the three and nine months ended June 30,
2000.

CONTACT: AmeriSource Health Corporation, Valley Forge
Michael N. Kilpatric, 610/727-7118
mkilpatric@amerisource.com