|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
|
83-1448706
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
7 Custom House Street, Portland, Maine
|
|
04101
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Title of Each Class
|
|
Ticker Symbol
|
|
Name of Exchange on Which Registered
|
Common Stock, par value $0.01 per share
|
|
CVET
|
|
Nasdaq Global Select Market
|
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes o No x
|
|
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes o No x
|
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
|
|
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No o
|
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
|
Large accelerated filer
|
o
|
|
Accelerated filer
|
o
|
Non-accelerated filer
|
x
|
|
Smaller reporting company
|
o
|
|
|
|
Emerging growth company
|
o
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
|
|
The aggregate market value of the voting common stock held by non-affiliates of the registrant, computed by reference to the closing price as of the last business day of the registrant's most recently completed second fiscal quarter, June 28, 2019, was approximately $2.4 billion.
|
|
|
|
|
|
|
|
|
Page No.
|
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
Item 1.
|
Business
|
•
|
Supply chain Customers in North America, Europe, and APAC & Emerging Markets,
|
•
|
Software solutions Customers in the U.S., the United Kingdom, Australia, New Zealand, and certain other countries, and
|
•
|
Prescription management and pharmacy services Customers in the U.S.
|
Sales and Marketing Employees by Segment
|
Number
|
|
%
|
|
North America
|
625
|
|
52.1
|
%
|
Europe
|
500
|
|
41.7
|
%
|
APAC & Emerging Markets
|
75
|
|
6.2
|
%
|
Total
|
1,200
|
|
100.0
|
%
|
•
|
We made progress establishing a corporate infrastructure, including the people and the technology, necessary to support finance, human resources, information technology, and legal capabilities, among other functions, across Covetrus, including exiting 18 TSAs in 2019.
|
•
|
We made significant investments in our portfolio of software solutions and technology-enabled prescription management platform that improved customer service and workflow and delivered deeper integration and coordination between our prescription management and software solutions businesses. We started the process of combining our prescription management and software services teams as one phase of our integration efforts.
|
•
|
We had early success in cross-selling and penetrating our existing Supply Chain Services Customer base with our Prescription Management platform, delivering an increased number of enrollments on this platform, and increasing growth in our specialty pharmacy and compounded medications businesses.
|
•
|
We manufacture products and develop solutions for certain of our European businesses, our proprietary products and services offerings, as well as engage third parties to manufacture products on our behalf that we sell with Covetrus branding. We experienced further adoption of these proprietary and Covetrus-branded products and solutions inside our existing customer base as our integration efforts continued.
|
•
|
For our supply chain business, we are targeting reduced costs to serve our Customers and making investments in global sourcing to lay the foundation for potential margin enhancement. We also expect to drive additional growth in our proprietary and Covetrus-branded offerings that can drive greater value to our Customers and improve margins.
|
•
|
For our software business, we are building our product roadmap and making targeted investments in our capabilities to potentially improve functionality and workflow for our Customers. We will also continue to invest in customer support as we continuously look to provide higher service levels to our Customers.
|
•
|
For our prescription management business, we are leveraging the infrastructure investments we have made over the past two years to scale our business profitability. We plan to prioritize technology investments and drive tighter coordination with our software businesses while expecting to deliver efficiencies and improved product capabilities.
|
•
|
Animal Health Divisions of Traditional Distribution Companies: the MWI Animal Health division of AmerisourceBergen Corporation and the Patterson Veterinary division of Patterson Companies, Inc.,
|
•
|
Animal Health-focused Companies: national, regional, and local full-service distributors, online commerce such as Amazon.com, Inc. and zooplus AG, retail and online pharmacy providers such as Chewy, Inc., PetMed Express, Inc., and Strategic Pharmaceutical Solutions, Inc. (d/b/a Vetsource), as well as manufacturers of animal-health products that sell directly to veterinary practices and retailers, thereby eliminating or reducing the role of distribution, and
|
•
|
Practice Management Service Providers: IDEXX Laboratories, Inc. and several regional and local veterinary software vendors, including those offering cloud-based solutions.
|
Name
|
|
Age
|
|
Position
|
|
Qualifying Experience
|
Benjamin Wolin
|
|
44
|
|
President and Chief Executive Officer since March 2020; Acting President and Chief Executive Officer since October 2019; Director since February 2019
|
|
Former Chief Executive Officer and Co-founder of Everyday Health, Inc.
|
Erin Powers Brennan
|
|
49
|
|
Senior Vice President, General Counsel and Secretary
|
|
General Counsel of Vets First Choice; Partner at Morgan, Lewis & Bockius LLP.
|
Michael Ellis
|
|
61
|
|
Executive Vice President, President of Europe and North America
|
|
Chief Financial Officer, General Manager, Vice President, & President of Europe at Henry Schein Animal Health.
|
Dustin K. Finer
|
|
50
|
|
Chief People Officer since September 2019; Chief Administrative Officer since November 2019
|
|
Chief Administrative & Internal Operations Officer at TiVo/Rovi; Chief of Operations at MySpace.
|
Stuart B. Gleichenhaus
|
|
62
|
|
Interim Chief Financial Officer since December 2019
|
|
Senior Managing Director at FTI Consulting, Inc.; Co-leader of the Merger Integration & Carve-outs Practice & a Leader of the Office of the CFO Solutions Practice; Interim Chief Financial Officer at ANGUS Chemicals, AgroFresh, ATW, and Carestream Dental.
|
David Hinton
|
|
59
|
|
Executive Vice President, President of APAC & Emerging Markets
|
|
Vice President & Managing Director of Australia and New Zealand at Henry Schein; Vice President & Managing Director of U.K., Ireland, and France at Henry Schein Animal Health.
|
Timothy Ludlow
|
|
54
|
|
Senior Vice President and Chief Transformation Officer
|
|
Chief Financial Officer, Chief Integration Officer & Transformation Officer at Vets First Choice; Chief Financial Officer at Pine State Trading Company; Senior Vice President & Treasurer at C&S Wholesale Grocers.
|
Laura J. Phillips
|
|
50
|
|
Vice President, Global Controller and Chief Accounting Officer since April 2019
|
|
Director of Finance Compliance at Google; Vice President, Corporate Controller of Brown-Forman Corporation; Assistant Corporate Controller of General Motors; Deputy Chief Auditor for the Public Company Accounting Oversight Board.
|
Anthony Providenti
|
|
52
|
|
Senior Vice President, Corporate Development
|
|
Vice President of Corporate Business Development at Henry Schein; Vice President of Strategy & Development at Henry Schein Animal Health.
|
Georgina Wraight
|
|
45
|
|
Executive Vice President, President of Global Technology Solutions
|
|
President & Chief Operating Officer at Vets First Choice; Chief Operating Officer The Rockport Group; Chief Operating Office, Chief Financial Officer Highline Group; and other financial Positions at Ernst & Young, Walt Disney, and the BBC
.
|
Item 1A.
|
Risk Factors
|
•
|
the security capabilities, reliability, and availability of on-demand services,
|
•
|
concerns with entrusting a third party to maintain and manage data, especially confidential or sensitive data,
|
•
|
our ability to minimize the time and resources required to implement our services,
|
•
|
our ability to maintain high levels of Customer satisfaction,
|
•
|
our ability to implement upgrades and other changes to our software without disrupting services we provide,
|
•
|
the level of customization or configuration we offer,
|
•
|
the ability to provide rapid response time during periods of intense activity on Customer websites, and
|
•
|
the price, performance and availability of competing products and services.
|
•
|
limiting our ability to obtain additional debt or equity financing for working capital, capital expenditures, debt service requirements, acquisitions and general corporate or other purposes,
|
•
|
requiring that a substantial portion of our cash flows from operations be dedicated to payments on our indebtedness instead of other purposes, including working capital, capital expenditures and future business opportunities,
|
•
|
making it more difficult for us to make payments on our indebtedness or satisfy other obligations,
|
•
|
limiting our ability to make the expenditures necessary to transform our business,
|
•
|
limiting our ability to adjust to changing market conditions and placing us at a competitive disadvantage compared to our competitors that have less debt, and
|
•
|
increasing our vulnerability to a downturn in general economic conditions or in our business and making us unable to carry out capital spending that is important to our growth.
|
•
|
incur additional indebtedness,
|
•
|
make dividends and other restricted payments,
|
•
|
incur additional liens,
|
•
|
consolidate, merge, sell, or otherwise dispose of all or substantially all assets,
|
•
|
make investments,
|
•
|
transfer or sell assets,
|
•
|
enter into restrictive agreements,
|
•
|
change the nature of the business, and
|
•
|
enter certain transactions with affiliates.
|
•
|
maintain and manage systems to facilitate the purchase and distribution of thousands of inventory items from numerous distribution centers,
|
•
|
receive, process and ship orders on a timely basis,
|
•
|
manage the accurate billing and collections for thousands of Customers, and
|
•
|
process payments to suppliers.
|
•
|
the theft, destruction, loss, misappropriation or release of confidential data or intellectual property,
|
•
|
operational or business delays resulting from the disruption of information systems and subsequent clean-up and mitigation activities,
|
•
|
the need to continually evolve procedures and safeguards to meet new IS challenges, and enhancing protections, and conducting investigations and remediation, may impose additional costs on us,
|
•
|
claims, fines and penalties, and costs for remediation, or substantial defense and settlement expenses, and
|
•
|
negative publicity resulting in reputation or brand damage with our Customers or Animal Owners, suppliers or industry peers or the loss of sales or Customers.
|
•
|
are more price sensitive,
|
•
|
are more difficult to reach with broad marketing campaigns, and
|
•
|
often require higher sales, marketing and support expenditures by vendors that sell to them per revenue dollar generated for those vendors.
|
•
|
compliance with governmental controls, trade restrictions, restrictions on direct investments, quotas, embargoes, import and export restrictions, tariffs, duties, and regulatory and licensing requirements by domestic or foreign entities, including restrictions administered by the Office of Foreign Assets Control of the U.S. Department of the Treasury, the U.K. Office of Financial Sanctions Implementation, United Nations Security Council, and Australia's Department of Foreign Affairs and Trade,
|
•
|
difficulties in building, staffing, and managing foreign operations (including a geographically dispersed workforce) and maintaining compliance with foreign labor laws,
|
•
|
burdens to comply with, and different levels of protection offered by, multiple and potentially conflicting foreign laws and regulations, including those relating to environmental, health and safety requirements and intellectual property,
|
•
|
changes in laws, regulations, government controls or enforcement practices with respect to our business and the businesses of our Customers,
|
•
|
political and social instability, including crime, civil disturbance, terrorist activities, armed conflicts, outbreak of disease, and natural and other disasters,
|
•
|
ongoing instability or changes in a country’s or region’s regulatory, economic, or political conditions, including as a result of the United Kingdom’s leaving the European Union, or Brexit, and any other similar referenda or actions by other European Union member countries,
|
•
|
local business and cultural factors that differ from our normal standards and practices, including business practices prohibited by the U.S. Foreign Corrupt Practices Act, U.K. Bribery Act, and other anti-corruption laws and regulations,
|
•
|
longer payment cycles and increased exposure to counterparty risk,
|
•
|
disruptions in transportation of our products or our supply chain, and
|
•
|
the differing product and service needs of foreign Customers.
|
•
|
management, communication, and integration problems resulting from language barriers, cultural differences and geographic dispersion of our customers and personnel,
|
•
|
language translation of, and associated Customer Care support for, our products,
|
•
|
compliance with foreign laws, including laws regarding online disclaimers, advertising, liability of online service providers for activities of customers especially with respect to hosted content, and more stringent laws in foreign jurisdictions relating to consumer privacy and protection of data collected from individuals and other third parties,
|
•
|
accreditation and other regulatory requirements to do business and to provide domain name registration, web-hosting and other products in foreign jurisdictions,
|
•
|
greater difficulty in enforcing contracts, including our universal terms of service and other agreements,
|
•
|
increased expenses incurred in establishing and maintaining office space and equipment for our international operations,
|
•
|
greater costs and expenses associated with international marketing and operations,
|
•
|
greater risk of unexpected changes in regulatory practices, tariffs, trade disputes and tax laws and treaties,
|
•
|
different or lesser degrees of protection for our or our customers' intellectual property and free speech rights in certain markets,
|
•
|
increased exposure to foreign currency risks,
|
•
|
increased risk of a failure of employees to comply with both U.S. and foreign laws, including export and antitrust regulations, anti-bribery regulations and any trade regulations ensuring fair trade practices,
|
•
|
heightened risk of unfair or corrupt business practices in certain geographies, and
|
•
|
the potential for political, social, or economic unrest, terrorism, hostilities or war, and multiple and possibly overlapping tax regimes.
|
•
|
the challenge of integrating the businesses while carrying on the ongoing operations of each business,
|
•
|
the challenge of integrating the cultures of each business,
|
•
|
the challenge of integrating the information technology systems of each business, and
|
•
|
the potential difficulty in attracting and retaining key employees and sales personnel of each business.
|
•
|
cease, or permit certain of our wholly-owned subsidiaries to cease, the active conduct of a business that was conducted immediately prior to the Distribution or from holding certain assets held at the time of the Distribution,
|
•
|
dissolve, liquidate, take any action that is a liquidation for federal income tax purposes, merge or consolidate with any other person, or permit certain of our wholly-owned subsidiaries to do any of the foregoing,
|
•
|
approve or allow an extraordinary contribution to us by our stockholders in exchange for stock, redeem or otherwise repurchase (directly or indirectly) any of our stock, or amend our certificate of incorporation or other organizational documents, or take any other action, if such amendment or other action would affect the relative voting rights of our capital stock or would be inconsistent with the representations and statements made by us and Henry Schein in connection with the Opinion of Cleary Gottlieb Steen & Hamilton LLP, to the effect that the contribution of the Animal Health Business, the Distribution and certain related transactions will qualify as tax free to Henry Schein and Henry Schein stockholders for U.S. federal income tax purposes (the “Spin-off Tax Opinion”), or
|
•
|
enter into any transaction or series of transactions as a result of which one or more persons would acquire (directly or indirectly) an amount of stock of Covetrus (taking into account the stock of Covetrus acquired pursuant to the Merger and Share Sale (as defined below)) that would reasonably be expected to cause the failure of the tax-free status of the Distribution, the Merger and certain related transactions.
|
•
|
quarterly variations in our revenues and operating expenses,
|
•
|
developments in the financial markets and worldwide or regional economies,
|
•
|
announcements of innovations or new products or services by us or our competitors,
|
•
|
announcements by the government relating to regulations that govern our industry,
|
•
|
significant sales of our common stock or other securities in the open market,
|
•
|
variations in interest rates,
|
•
|
changes in the market valuations of other comparable companies, and
|
•
|
changes in accounting principles.
|
•
|
authorize the issuance of “blank check” preferred stock that could be issued by our Board without approval of stockholders,
|
•
|
for the first three years following the Merger until the 2022 annual meeting of stockholders, divide our Board into three classes, serving staggered terms of one, two and three years, respectively,
|
•
|
limit the ability of stockholders to remove directors by requiring the affirmative vote of holders of at least two-thirds of the outstanding shares of our capital stock then entitled to vote for removal and, until the 2022 annual meeting of stockholders, permitting directors to be removed only with cause,
|
•
|
provide that vacancies on our Board may be filled only by a majority vote of directors then in office,
|
•
|
prohibit stockholders from calling special meetings of stockholders,
|
•
|
prohibit stockholder action by written consent,
|
•
|
establish advance notice requirements for stockholder nominations of candidates for election as directors before an annual or special meeting of our stockholders or to bring other business before an annual meeting of our stockholders,
|
•
|
subject us to Section 203 of the DGCL, which will prohibit us from engaging in business combinations with certain “interested stockholders” for three years following the date such stockholder became interested unless certain criteria are met, and
|
•
|
require the approval of holders of at least two-thirds of the outstanding shares of our capital stock then entitled to vote to amend the amended and restated certificate of incorporation and the amended and restated by-laws.
|
Item 1B.
|
Unresolved Staff Comments
|
Item 2.
|
Properties
|
Item 3.
|
Legal Proceedings
|
Item 4.
|
Mine Safety Disclosures
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters, and Issuer Purchases of Equity Securities
|
|
|
February 7,
2019 |
|
March 31,
2019 |
|
June 30,
2019 |
|
September 30,
2019 |
|
December 31,
2019 |
||||||||||
Covetrus, Inc.
|
|
$
|
100.00
|
|
|
$
|
73.98
|
|
|
$
|
56.82
|
|
|
$
|
27.62
|
|
|
$
|
30.66
|
|
Nasdaq Global Market Composite
|
|
$
|
100.00
|
|
|
$
|
109.58
|
|
|
$
|
113.62
|
|
|
$
|
107.04
|
|
|
$
|
118.65
|
|
S&P 600 Health Care
|
|
$
|
100.00
|
|
|
$
|
98.98
|
|
|
$
|
101.12
|
|
|
$
|
97.32
|
|
|
$
|
110.99
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(a) $100 invested on February 7, 2019 in stock or index, including reinvestment of dividends, as of December 31, 2019
|
Item 6.
|
Selected Financial Data
|
|
Fiscal Years Ended
|
||||||||||||||||||
(In millions, except per share data)
|
December 31, 2019 (a)
|
|
December 29,
2018 |
|
December 31,
2017 |
|
December 26,
2016 |
|
December 26,
2015 |
||||||||||
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net sales
|
$
|
3,976
|
|
|
$
|
3,778
|
|
|
$
|
3,580
|
|
|
$
|
3,353
|
|
|
$
|
2,978
|
|
Gross profit
|
749
|
|
|
684
|
|
|
652
|
|
|
620
|
|
|
530
|
|
|||||
Selling, general and administrative
|
808
|
|
|
547
|
|
|
517
|
|
|
496
|
|
|
426
|
|
|||||
Goodwill impairment (b)
|
938
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Operating (loss) income
|
(997
|
)
|
|
137
|
|
|
135
|
|
|
124
|
|
|
104
|
|
|||||
Other income (expense), net
|
(32
|
)
|
|
6
|
|
|
4
|
|
|
3
|
|
|
4
|
|
|||||
(Loss) income before taxes and equity in earnings of affiliates
|
(1,029
|
)
|
|
143
|
|
|
139
|
|
|
127
|
|
|
108
|
|
|||||
Income tax benefit (expense) (c)
|
7
|
|
|
(37
|
)
|
|
(48
|
)
|
|
(28
|
)
|
|
(24
|
)
|
|||||
Equity in earnings of affiliates
|
—
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|||||
Net (loss) income
|
(1,022
|
)
|
|
107
|
|
|
92
|
|
|
100
|
|
|
85
|
|
|||||
Net loss (income) attributable to redeemable non-controlling interests
|
3
|
|
|
(6
|
)
|
|
(28
|
)
|
|
(30
|
)
|
|
(25
|
)
|
|||||
Net (loss) income attributable to Covetrus
|
$
|
(1,019
|
)
|
|
$
|
101
|
|
|
$
|
64
|
|
|
$
|
70
|
|
|
$
|
60
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Loss) earnings per share attributable to Covetrus:
|
|
|
|
|
|||||||||||||||
Basic (d)
|
$
|
(9.50
|
)
|
|
$
|
1.41
|
|
|
$
|
0.90
|
|
|
$
|
0.98
|
|
|
$
|
0.84
|
|
Diluted (d)
|
$
|
(9.50
|
)
|
|
$
|
1.40
|
|
|
$
|
0.89
|
|
|
$
|
0.98
|
|
|
$
|
0.84
|
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
$
|
3,361
|
|
|
$
|
2,233
|
|
|
$
|
2,217
|
|
|
$
|
1,991
|
|
|
$
|
1,862
|
|
Long-term debt and other borrowings, net (e)
|
1,125
|
|
|
24
|
|
|
24
|
|
|
26
|
|
|
24
|
|
|||||
Redeemable non-controlling interests (f)
|
10
|
|
|
92
|
|
|
367
|
|
|
322
|
|
|
276
|
|
|||||
Total shareholders' equity
|
1,256
|
|
|
1,494
|
|
|
1,257
|
|
|
1,120
|
|
|
1,057
|
|
(d)
|
On February 7, 2019, Henry Schein, Inc. distributed approximately 71 million shares of Covetrus common stock to its shareholders. The computation of basic earnings per common share (“EPS”) for all periods disclosed was calculated using the shares distributed by Henry Schein on February 7, 2019 totaling 71 million. The weighted-average number of shares outstanding for diluted EPS for periods prior to the Distribution included 0.5 million of diluted common share equivalents for restricted stock and restricted stock units as these share-based awards were previously issued by Henry Schein and outstanding at the time of Distribution and were replaced with Covetrus awards following the Distribution
|
(f)
|
See Note 12 - Redeemable Non-controlling Interests
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Years Ended
|
||||||||||
(In millions)
|
December 31, 2019
|
|
December 29, 2018
|
|
December 30, 2017
|
||||||
Net sales
|
$
|
3,976
|
|
|
$
|
3,778
|
|
|
$
|
3,580
|
|
Cost of sales
|
3,227
|
|
|
3,094
|
|
|
2,928
|
|
|||
Gross profit
|
749
|
|
|
684
|
|
|
652
|
|
|||
Gross margin %
|
18.8
|
%
|
|
18.1
|
%
|
|
18.2
|
%
|
|||
Operating expenses:
|
|
|
|
|
|
||||||
Selling, general and administrative
|
808
|
|
|
547
|
|
|
517
|
|
|||
Goodwill impairment (Note 7)
|
938
|
|
|
—
|
|
|
—
|
|
|||
Operating (loss) income
|
$
|
(997
|
)
|
|
$
|
137
|
|
|
$
|
135
|
|
|
|
|
|
|
|
||||||
Net (loss) income
|
$
|
(1,022
|
)
|
|
$
|
107
|
|
|
$
|
92
|
|
Net (loss) income attributable to Covetrus
|
$
|
(1,019
|
)
|
|
$
|
101
|
|
|
$
|
64
|
|
(In millions)
|
Year Ended
December 31,
2019
|
|
% of
Total
|
|
Year Ended
December 29,
2018
|
|
% of
Total
|
|
$ Change
|
|
% Change
|
|||||||||
|
||||||||||||||||||||
North America
|
$
|
2,111
|
|
|
53.1
|
%
|
|
$
|
1,939
|
|
|
51.3
|
%
|
|
$
|
172
|
|
|
8.9
|
%
|
Europe
|
1,509
|
|
|
38.0
|
|
|
1,463
|
|
|
38.7
|
|
|
46
|
|
|
3.1
|
|
|||
APAC & Emerging Markets
|
368
|
|
|
9.3
|
|
|
387
|
|
|
10.2
|
|
|
(19
|
)
|
|
(4.9
|
)
|
|||
Eliminations
|
(12
|
)
|
|
(0.3
|
)
|
|
(11
|
)
|
|
(0.3
|
)
|
|
(1
|
)
|
|
9.1
|
|
|||
Total net sales
|
$
|
3,976
|
|
|
100.0
|
%
|
|
$
|
3,778
|
|
|
100.0
|
%
|
|
$
|
198
|
|
|
5.2
|
%
|
•
|
North America increased due to the contribution of $246 million in net sales from the acquisition of Vets First Choice from February 8, 2019 forward (see Note 2 - Business Acquisitions), partially offset by the loss of a large customer, and the negative effect of certain distribution products moving from core to agency basis which amounted to $51 million.
|
•
|
Europe increased primarily due to the contribution of $67 million in net sales from acquisitions in France and Romania and organic growth in most of our markets in the region, largely offset by unfavorable foreign exchange of $79 million driven primarily by the U.S. dollar further strengthening against the British pound and Euro.
|
•
|
APAC & Emerging Markets decreased primarily due to unfavorable foreign exchange of $26 million driven largely by the U.S. dollar further strengthening against the Australian dollar and the negative effect to sales from the loss of a local manufacturer relationship, partially offset by organic growth.
|
(In millions)
|
Year Ended
December 31,
2019
|
|
Gross
Margin %
|
|
Year Ended
December 29,
2018
|
|
Gross
Margin %
|
|
$ Change
|
|
Gross Profit
% Change
|
||||||||||
North America
|
$
|
452
|
|
|
21.4
|
%
|
|
$
|
389
|
|
|
20.1
|
%
|
|
$
|
63
|
|
|
16.2
|
%
|
|
Europe
|
227
|
|
|
15.0
|
|
|
223
|
|
|
15.2
|
|
|
4
|
|
|
1.8
|
|
||||
APAC & Emerging Markets
|
70
|
|
|
19.0
|
|
|
72
|
|
|
18.6
|
|
|
(2
|
)
|
|
(2.8
|
)
|
||||
Total gross profit
|
$
|
749
|
|
|
18.8
|
%
|
|
$
|
684
|
|
|
18.1
|
%
|
|
$
|
65
|
|
|
9.5
|
%
|
•
|
North America increased due to the contribution of $74 million from the acquisition of Vets First Choice, partially offset by a modest decline in our supply chain business.
|
•
|
Europe increased primarily due to the contribution of $9 million from acquisitions in France and Romania, organic growth, and sales development in our higher-margin proprietary brands, largely offset by unfavorable foreign exchange of $12 million.
|
•
|
APAC & Emerging Markets decreased due to unfavorable foreign exchange of $5 million and the negative effect from the loss of a local manufacturer relationship, partially offset by organic growth.
|
(In millions)
|
Year Ended
December 31,
2019
|
|
% of
Respective
Net Sales
|
|
Year Ended
December 29,
2018
|
|
% of
Respective
Net Sales
|
|
$ Change
|
|
% Change
|
||||||||||
North America
|
$
|
467
|
|
|
22.1
|
%
|
|
$
|
275
|
|
|
14.2
|
%
|
|
$
|
192
|
|
|
69.8
|
%
|
|
Europe
|
186
|
|
|
12.3
|
|
|
175
|
|
|
12.0
|
|
|
11
|
|
|
6.3
|
|
||||
APAC & Emerging Markets
|
58
|
|
|
15.8
|
|
|
58
|
|
|
15.0
|
|
|
—
|
|
|
—
|
|
||||
Corporate
|
97
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
58
|
|
|
148.7
|
|
||||
Total SG&A
|
$
|
808
|
|
|
20.3
|
%
|
|
$
|
547
|
|
|
14.5
|
%
|
|
$
|
261
|
|
|
47.7
|
%
|
•
|
North America increased primarily due to Vets First Choice expenses of $160 million (including $77 million of intangibles amortization expense) and $29 million due to an increase in share-based compensation expense.
|
•
|
Europe increased primarily due to the impact from acquisitions of $9 million in France and Romania, as well as $5 million related to separation programs and executive severance, $2 million related to the formation of Covetrus, partially offset by favorable foreign exchange.
|
•
|
Corporate increased primarily due to $31 million in expenses related to the formation of Covetrus, $6 million due to an increase in share-based compensation expense, $4 million related to separation programs and executive severance, and increased costs related to various corporate functions as we establish ourselves as an independent, globally present company. We expect that Selling, general and administrative will likely increase through 2020 as we continue our transformation.
|
(In millions)
|
Year Ended
December 31,
2019
|
|
Year Ended
December 29,
2018
|
|
$ Change
|
|
% Change
|
||||||||
Interest income
|
$
|
7
|
|
|
$
|
6
|
|
|
$
|
1
|
|
|
16.7
|
%
|
|
Interest expense
|
(56
|
)
|
|
(3
|
)
|
|
(53
|
)
|
|
1,766.7
|
|
||||
Other, net
|
17
|
|
|
3
|
|
|
14
|
|
|
466.7
|
|
||||
Other (expense) income, net
|
$
|
(32
|
)
|
|
$
|
6
|
|
|
$
|
(38
|
)
|
|
(633.3
|
)%
|
(In millions)
|
Year Ended
December 31, 2019 |
|
% of Respective Net Sales
|
|
Year Ended
December 29, 2018 |
|
% of Respective Net Sales
|
|
$ Change
|
|
% Change
|
|||||||||
North America
|
$
|
154
|
|
|
7.3
|
%
|
|
$
|
157
|
|
|
8.1
|
%
|
|
$
|
(3
|
)
|
|
(1.9
|
)%
|
Europe
|
68
|
|
|
4.5
|
|
|
75
|
|
|
5.1
|
|
|
(7
|
)
|
|
(9.3
|
)
|
|||
APAC & Emerging Markets
|
19
|
|
|
5.2
|
|
|
20
|
|
|
5.2
|
|
|
(1
|
)
|
|
(5.0
|
)
|
|||
Corporate
|
(39
|
)
|
|
NA
|
|
|
(32
|
)
|
|
NA
|
|
|
(7
|
)
|
|
NA
|
|
|||
Total adjusted EBITDA
|
$
|
202
|
|
|
5.1
|
%
|
|
$
|
220
|
|
|
5.8
|
%
|
|
$
|
(18
|
)
|
|
(8.2
|
)%
|
•
|
North America decreased primarily due to a decline in our supply chain business, which more than offset an increase from the contribution of the Vets First Choice acquisition and growth in our software services business.
|
•
|
Europe decreased primarily due to the unfavorable impact of foreign exchange of $4 million and increased SG&A expenses, which more than offset the positive impact from organic growth and the contribution from acquisitions.
|
•
|
APAC & Emerging Markets was relatively comparable to the prior year as the unfavorable effect from foreign exchange and the loss of a local manufacturer relationship offset the positive impact from organic growth.
|
•
|
Corporate contributed to a reduction in Adjusted EBITDA due to incremental costs associated with various corporate functions.
|
(In millions)
|
Year Ended
December 29,
2018
|
|
% of
Total
|
|
Year Ended
December 30,
2017
|
|
% of
Total
|
|
$ Change
|
|
% Change
|
|||||||||
|
||||||||||||||||||||
North America
|
$
|
1,939
|
|
|
51.3
|
%
|
|
$
|
1,876
|
|
|
52.4
|
%
|
|
$
|
63
|
|
|
3.4
|
%
|
Europe
|
1,463
|
|
|
38.7
|
|
|
1,373
|
|
|
38.4
|
|
|
90
|
|
|
6.6
|
|
|||
APAC & Emerging Markets
|
387
|
|
|
10.2
|
|
|
349
|
|
|
9.7
|
|
|
38
|
|
|
10.9
|
|
|||
Eliminations
|
(11
|
)
|
|
(0.3
|
)
|
|
(18
|
)
|
|
(0.5
|
)
|
|
7
|
|
|
(38.9
|
)
|
|||
Total net sales
|
$
|
3,778
|
|
|
100.0
|
%
|
|
$
|
3,580
|
|
|
100.0
|
%
|
|
$
|
198
|
|
|
5.5
|
%
|
•
|
North America increased due to the contribution of $51 million in net sales from acquisitions as well as organic growth of $12 million which was negatively affected by year-over-year changes to certain distribution products moving from core to agency basis in 2018.
|
•
|
Europe increased primarily due to favorable foreign exchange of $61 million driven largely by the Euro and British pound strengthening against the U.S. dollar, $24 million in organic growth, and $5 million from acquisitions.
|
•
|
APAC & Emerging Markets increased primarily due to the contribution of $34 million in net sales from acquisitions as well as organic growth of $20 million, partially offset by $16 million related to unfavorable foreign exchange.
|
(In millions)
|
Year Ended
December 29,
2018
|
|
Gross
Margin %
|
|
Year Ended
December 30,
2017
|
|
Gross
Margin %
|
|
$ Change
|
|
Gross Profit
% Change
|
||||||||||
North America
|
$
|
389
|
|
|
20.1
|
%
|
|
$
|
383
|
|
|
20.4
|
%
|
|
$
|
6
|
|
|
1.6
|
%
|
|
Europe
|
223
|
|
|
15.2
|
|
|
205
|
|
|
14.9
|
|
|
18
|
|
|
8.8
|
|
||||
APAC & Emerging Markets
|
72
|
|
|
18.6
|
|
|
64
|
|
|
18.3
|
|
|
8
|
|
|
12.5
|
|
||||
Total gross profit
|
$
|
684
|
|
|
18.1
|
%
|
|
$
|
652
|
|
|
18.2
|
%
|
|
$
|
32
|
|
|
4.9
|
%
|
•
|
North America increased due to the contribution of $10 million in gross profit from acquisitions which was offset by lower gross profit margins.
|
•
|
Europe increased primarily due to $10 million from favorable foreign exchange, organic growth, and higher margin rates.
|
•
|
APAC & Emerging Markets increased primarily due to the contribution of $8 million from acquisitions, organic growth, and higher margin rates, offset by $4 million due to unfavorable foreign exchange.
|
(In millions)
|
Year Ended
December 29,
2018
|
|
% of
Respective
Net Sales
|
|
Year Ended
December 30,
2017
|
|
% of
Respective
Net Sales
|
|
$ Change
|
|
% Change
|
||||||||||
North America
|
$
|
275
|
|
|
14.2
|
%
|
|
$
|
262
|
|
|
14.0
|
%
|
|
$
|
13
|
|
|
5.0
|
%
|
|
Europe
|
175
|
|
|
12.0
|
|
|
162
|
|
|
11.8
|
|
|
13
|
|
|
8.0
|
|
||||
APAC & Emerging Markets
|
58
|
|
|
15.0
|
|
|
51
|
|
|
14.6
|
|
|
7
|
|
|
13.7
|
|
||||
Corporate
|
39
|
|
|
—
|
|
|
42
|
|
|
—
|
|
|
(3
|
)
|
|
(7.1
|
)
|
||||
Total SG&A
|
$
|
547
|
|
|
14.5
|
%
|
|
$
|
517
|
|
|
14.4
|
%
|
|
$
|
30
|
|
|
5.8
|
%
|
•
|
North America increased primarily due to $10 million in additional costs from acquired companies.
|
•
|
Europe increased primarily due to $8 million unfavorable foreign exchange.
|
•
|
APAC & Emerging Markets increased primarily due to additional expenses of $7 million from acquisitions, partially offset by favorable foreign exchange.
|
|
Year Ended
December 29,
2018
|
|
Year Ended
December 30,
2017
|
|
$ Change
|
|
% Change
|
|||||||
(In millions)
|
||||||||||||||
Interest income
|
$
|
6
|
|
|
$
|
5
|
|
|
$
|
1
|
|
|
20.0
|
%
|
Interest expense
|
(3
|
)
|
|
(2
|
)
|
|
(1
|
)
|
|
50.0
|
|
|||
Other, net
|
3
|
|
|
1
|
|
|
2
|
|
|
200.0
|
|
|||
Other income, net
|
$
|
6
|
|
|
$
|
4
|
|
|
$
|
2
|
|
|
50.0
|
%
|
(In millions)
|
Year Ended
December 29, 2018 |
|
% of Respective Net Sales
|
|
Year Ended
December 30, 2017 |
|
% of Respective Net Sales
|
|
$ Change
|
|
% Change
|
|||||||||
North America
|
$
|
157
|
|
|
8.1
|
%
|
|
$
|
136
|
|
|
7.2
|
%
|
|
$
|
21
|
|
|
15.4
|
%
|
Europe
|
75
|
|
|
5.1
|
|
|
62
|
|
|
4.5
|
|
|
13
|
|
|
21.0
|
|
|||
APAC & Emerging Markets
|
20
|
|
|
5.2
|
|
|
16
|
|
|
4.6
|
|
|
4
|
|
|
25.0
|
|
|||
Corporate
|
(32
|
)
|
|
NA
|
|
|
(37
|
)
|
|
NA
|
|
|
5
|
|
|
NA
|
|
|||
Total adjusted EBITDA
|
$
|
220
|
|
|
5.8
|
%
|
|
$
|
177
|
|
|
4.9
|
%
|
|
$
|
43
|
|
|
24.3
|
%
|
•
|
North America increased primarily due to incremental Adjusted EBITDA attributable to Covetrus due to the purchase of minority interests within the supply chain business.
|
•
|
Europe increased primarily due to $10 million growth in our supply chain business and the favorable impact of foreign exchange.
|
•
|
APAC & Emerging Markets increased primarily due to the contribution of $3 million from acquisitions as well as $2 million from growth in our supply chain business and software services, partially offset by unfavorable foreign exchange.
|
•
|
Corporate contributed to a $5 million increase in adjusted EBITDA due to a reduction in various Corporate expenses.
|
•
|
Expansion of global sales and marketing efforts,
|
•
|
Increase of our pharmaceutical operations capacity,
|
•
|
International development,
|
•
|
Equity investments and business acquisitions that we may fund from time to time,
|
•
|
Term Loan Facility amortization payments that begin in 2020,
|
•
|
Capital investment in current and future facilities, and
|
•
|
Pursuit and maintenance of appropriate regulatory clearances, approvals for existing products, and any new products that may be developed.
|
(In millions)
|
December 31,
2019 |
|
December 29,
2018 |
|
December 30,
2017 |
||||||
Cash and cash equivalents
|
$
|
130
|
|
|
$
|
23
|
|
|
$
|
16
|
|
Working capital
|
$
|
511
|
|
|
$
|
514
|
|
|
$
|
565
|
|
|
Years Ended
|
||||||||||
(In millions)
|
December 31,
2019 |
|
December 29,
2018 |
|
December 30,
2017 |
||||||
Net cash provided by operating activities
|
$
|
103
|
|
|
$
|
158
|
|
|
$
|
108
|
|
Net cash used for investing activities
|
$
|
(65
|
)
|
|
$
|
(29
|
)
|
|
$
|
(129
|
)
|
Net cash provided by (used for) financing activities
|
$
|
66
|
|
|
$
|
(120
|
)
|
|
$
|
16
|
|
|
Payments Due by Period
|
||||||||||||||||||
(In millions)
|
2020
|
|
2021-2022
|
|
2023-2024
|
|
After 2024
|
|
Total
|
||||||||||
Long-term debt
|
$
|
61
|
|
|
$
|
120
|
|
|
$
|
1,025
|
|
|
$
|
—
|
|
|
$
|
1,206
|
|
Interest on long-term debt
|
45
|
|
|
82
|
|
|
41
|
|
|
—
|
|
|
168
|
|
|||||
Operating leases (a)
|
24
|
|
|
42
|
|
|
31
|
|
|
132
|
|
|
229
|
|
|||||
Finance leases, including interest
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
Purchase obligations (b)
|
22
|
|
|
16
|
|
|
14
|
|
|
6
|
|
|
58
|
|
|||||
Total
|
$
|
153
|
|
|
$
|
260
|
|
|
$
|
1,111
|
|
|
$
|
138
|
|
|
$
|
1,662
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(a) Includes interest and amounts related to leases executed and expected to commence in future years
|
|||||||||||||||||||
(b) Purchase obligations include agreements to purchase goods or services that we are committed to: (i) fixed or minimum quantities to be purchased, or (ii) the amount of the termination fee during the requisite notice period. Certain of our contracts contain a variable component aligned with future performance goals which cannot be reasonably estimated at this time
|
(In millions)
|
December 31,
2019 |
|
December 29,
2018 |
||||
Term loan payable in quarterly installments of $15 million beginning March 31, 2020 at an interest rate of approximately 4% at December 31, 2019 (Note 8)
|
$
|
1,200
|
|
|
$
|
—
|
|
Various collateralized and uncollateralized loans payable in varying installments through 2023 at an interest rate of 4% at December 31, 2019 and ranging from 2.61% to 5.01% at December 29, 2018
|
6
|
|
|
24
|
|
||
Finance lease obligations (Note 6)
|
1
|
|
|
1
|
|
||
Total
|
1,207
|
|
|
25
|
|
||
Less current maturities
|
(62
|
)
|
|
(1
|
)
|
||
Total long-term debt and other borrowings
|
1,145
|
|
|
24
|
|
||
Less unamortized debt discount
|
(20
|
)
|
|
—
|
|
||
Total long-term debt and other borrowings, net
|
$
|
1,125
|
|
|
$
|
24
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
Item 8.
|
Financial Statements and Supplementary Data
|
|
|
|
Page
|
|
|
|
December 31, 2019
|
|
December 29, 2018
|
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
130
|
|
|
$
|
23
|
|
Accounts receivable, net of allowance of $8 and $7 (Note 4)
|
426
|
|
|
431
|
|
||
Inventories, net
|
636
|
|
|
564
|
|
||
Other receivables
|
67
|
|
|
49
|
|
||
Prepaid expenses and other
|
30
|
|
|
19
|
|
||
Assets held for sale (Note 3)
|
51
|
|
|
—
|
|
||
Total current assets
|
1,340
|
|
|
1,086
|
|
||
Non-current assets:
|
|
|
|
||||
Property and equipment, net (Note 5)
|
93
|
|
|
69
|
|
||
Operating lease right-of-use assets, net (Note 6)
|
84
|
|
|
—
|
|
||
Goodwill (Note 7)
|
1,154
|
|
|
750
|
|
||
Other intangibles, net (Note 7)
|
643
|
|
|
208
|
|
||
Investments and other
|
47
|
|
|
120
|
|
||
Total assets
|
$
|
3,361
|
|
|
$
|
2,233
|
|
LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS, AND SHAREHOLDERS' EQUITY
|
|
|
|||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
520
|
|
|
$
|
440
|
|
Current maturities of long-term debt and other borrowings (Note 8)
|
62
|
|
|
1
|
|
||
Accrued payroll and related liabilities
|
44
|
|
|
37
|
|
||
Accrued taxes
|
18
|
|
|
17
|
|
||
Other current liabilities
|
164
|
|
|
77
|
|
||
Liabilities held for sale (Note 3)
|
21
|
|
|
—
|
|
||
Total current liabilities
|
829
|
|
|
572
|
|
||
Non-current liabilities:
|
|
|
|
||||
Long-term debt and other borrowings, net (Note 8)
|
1,125
|
|
|
24
|
|
||
Deferred income taxes
|
47
|
|
|
16
|
|
||
Other liabilities
|
94
|
|
|
35
|
|
||
Total liabilities
|
2,095
|
|
|
647
|
|
||
Commitments and contingencies (Note 11)
|
|
|
|
|
|
||
Redeemable non-controlling interests (Note 12)
|
10
|
|
|
92
|
|
||
Shareholders' equity:
|
|
|
|
||||
Common stock, $0.01 par value per share, 675,000,000 shares authorized as of December 31, 2019; 111,620,507 shares issued and outstanding as of December 31, 2019
|
1
|
|
|
—
|
|
||
Net former parent investment
|
—
|
|
|
1,576
|
|
||
Accumulated other comprehensive loss (Note 13)
|
(86
|
)
|
|
(82
|
)
|
||
Additional paid-in capital
|
2,381
|
|
|
—
|
|
||
Accumulated deficit
|
(1,040
|
)
|
|
—
|
|
||
Total shareholders’ equity
|
1,256
|
|
|
1,494
|
|
||
Total liabilities, redeemable non-controlling interests, and shareholders’ equity
|
$
|
3,361
|
|
|
$
|
2,233
|
|
|
Years Ended
|
||||||||||
|
December 31, 2019
|
|
December 29, 2018
|
|
December 30, 2017
|
||||||
Net sales (Note 4)
|
$
|
3,976
|
|
|
$
|
3,778
|
|
|
$
|
3,580
|
|
Cost of sales
|
3,227
|
|
|
3,094
|
|
|
2,928
|
|
|||
Gross profit
|
749
|
|
|
684
|
|
|
652
|
|
|||
Operating expenses:
|
|
|
|
|
|
||||||
Selling, general and administrative
|
808
|
|
|
547
|
|
|
517
|
|
|||
Goodwill impairment (Note 7)
|
938
|
|
|
—
|
|
|
—
|
|
|||
Operating (loss) income
|
(997
|
)
|
|
137
|
|
|
135
|
|
|||
Other income (expense):
|
|
|
|
|
|
||||||
Interest income
|
7
|
|
|
6
|
|
|
5
|
|
|||
Interest expense
|
(56
|
)
|
|
(3
|
)
|
|
(2
|
)
|
|||
Other, net
|
17
|
|
|
3
|
|
|
1
|
|
|||
(Loss) income before taxes and equity in earnings of affiliates
|
(1,029
|
)
|
|
143
|
|
|
139
|
|
|||
Income tax benefit (expense) (Note 14)
|
7
|
|
|
(37
|
)
|
|
(48
|
)
|
|||
Equity in earnings of affiliates
|
—
|
|
|
1
|
|
|
1
|
|
|||
Net (loss) income
|
(1,022
|
)
|
|
107
|
|
|
92
|
|
|||
Less: net loss (income) attributable to redeemable non-controlling interests
|
3
|
|
|
(6
|
)
|
|
(28
|
)
|
|||
Net (loss) income attributable to Covetrus
|
$
|
(1,019
|
)
|
|
$
|
101
|
|
|
$
|
64
|
|
|
|
|
|
|
|
||||||
(Loss) earnings per share attributable to Covetrus: (Note 15)
|
|
|
|
|
|
||||||
Basic
|
$
|
(9.50
|
)
|
|
$
|
1.41
|
|
|
$
|
0.90
|
|
Diluted
|
$
|
(9.50
|
)
|
|
$
|
1.40
|
|
|
$
|
0.89
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
||||||
Basic
|
107
|
|
71
|
|
71
|
||||||
Diluted
|
107
|
|
72
|
|
72
|
|
Years Ended
|
||||||||||
|
December 31, 2019
|
|
December 29, 2018
|
|
December 30, 2017
|
||||||
Net (loss) income
|
$
|
(1,022
|
)
|
|
$
|
107
|
|
|
$
|
92
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
||||||
Foreign currency translation (loss) gain
|
(3
|
)
|
|
(43
|
)
|
|
62
|
|
|||
Unrealized (loss) gain from foreign currency hedging activities
|
—
|
|
|
(1
|
)
|
|
1
|
|
|||
Unrealized loss on derivative instruments
|
(1
|
)
|
|
—
|
|
|
—
|
|
|||
Pension adjustment gain
|
—
|
|
|
2
|
|
|
—
|
|
|||
Total other comprehensive (loss) income
|
(4
|
)
|
|
(42
|
)
|
|
63
|
|
|||
Comprehensive (loss) income
|
(1,026
|
)
|
|
65
|
|
|
155
|
|
|||
Comprehensive loss (income) attributable to redeemable non-controlling interests:
|
|
|
|
|
|
||||||
Net loss (income)
|
3
|
|
|
(6
|
)
|
|
(28
|
)
|
|||
Foreign currency translation (gain) loss
|
(1
|
)
|
|
2
|
|
|
(3
|
)
|
|||
Less: comprehensive loss (income) attributable to redeemable non-controlling interests
|
2
|
|
|
(4
|
)
|
|
(31
|
)
|
|||
Comprehensive (loss) income attributable to Covetrus
|
$
|
(1,024
|
)
|
|
$
|
61
|
|
|
$
|
124
|
|
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Loss
|
|
Net Former Parent Investment
|
|
Total Shareholders' Equity
|
|||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|
||||||||||||||||||
December 31, 2016
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(102
|
)
|
|
$
|
1,222
|
|
|
$
|
1,120
|
|
Net income attributable to Covetrus
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
64
|
|
|
64
|
|
||||||
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
60
|
|
|
—
|
|
|
60
|
|
||||||
Net increase in former parent investment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|
13
|
|
||||||
December 30, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42
|
)
|
|
1,299
|
|
|
1,257
|
|
||||||
Net income attributable to Covetrus
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
101
|
|
|
101
|
|
||||||
Cumulative impact of adopting ASC 606
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
2
|
|
||||||
Net increase in former parent investment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
174
|
|
|
174
|
|
||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
|
(40
|
)
|
||||||
December 29, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(82
|
)
|
|
1,576
|
|
|
1,494
|
|
||||||
Net (loss) income attributable to Covetrus (a)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,040
|
)
|
|
—
|
|
|
21
|
|
|
(1,019
|
)
|
||||||
Dividend to former parent
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
—
|
|
|
(1,153
|
)
|
|
(1,174
|
)
|
||||||
Issuance of shares at Separation (including Share Sale investors)
|
|
71,693,426
|
|
|
1
|
|
|
608
|
|
|
—
|
|
|
—
|
|
|
(609
|
)
|
|
—
|
|
||||||
Issuance of shares in connection with the Acquisition (b)
|
|
39,742,089
|
|
|
—
|
|
|
1,772
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,772
|
|
||||||
Shares canceled (b)
|
|
(700,400
|
)
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
||||||
Net increase in former parent investment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
172
|
|
|
172
|
|
||||||
Issuance of shares in connection with share-based compensation plans
|
|
885,392
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
||||||
Share-based compensation
|
|
—
|
|
|
—
|
|
|
46
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46
|
|
||||||
Deferred tax impact of acquisition of non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
(7
|
)
|
||||||
Other
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
||||||
December 31, 2019
|
|
111,620,507
|
|
|
$
|
1
|
|
|
$
|
2,381
|
|
|
$
|
(1,040
|
)
|
|
$
|
(86
|
)
|
|
$
|
—
|
|
|
$
|
1,256
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(a) Net income earned from January 1, 2019 through February 7, 2019 is attributed to the former parent as it was the sole shareholder prior to February 7, 2019
|
|||||||||||||||||||||||||||
(b) See Note 2 - Business Acquisitions
|
|
Years Ended
|
||||||||||
|
December 31, 2019
|
|
December 29, 2018
|
|
December 30, 2017
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net (loss) income
|
$
|
(1,022
|
)
|
|
$
|
107
|
|
|
$
|
92
|
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
155
|
|
|
64
|
|
|
59
|
|
|||
Amortization of right-of-use assets
|
21
|
|
|
—
|
|
|
—
|
|
|||
Goodwill impairment
|
938
|
|
|
—
|
|
|
—
|
|
|||
Share-based compensation expense
|
46
|
|
|
7
|
|
|
7
|
|
|||
(Benefit) provision for deferred income taxes
|
(25
|
)
|
|
(5
|
)
|
|
6
|
|
|||
Equity in earnings of affiliates
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||
Amortization of debt issuance costs
|
5
|
|
|
—
|
|
|
—
|
|
|||
Other
|
(10
|
)
|
|
—
|
|
|
—
|
|
|||
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
|
||||||
Accounts receivable, net
|
13
|
|
|
(13
|
)
|
|
(33
|
)
|
|||
Inventories, net
|
(58
|
)
|
|
(42
|
)
|
|
(23
|
)
|
|||
Other assets and liabilities
|
(53
|
)
|
|
(34
|
)
|
|
(5
|
)
|
|||
Accounts payable and accrued expenses
|
93
|
|
|
75
|
|
|
6
|
|
|||
Net cash provided by operating activities
|
103
|
|
|
158
|
|
|
108
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Purchases of property and equipment
|
(39
|
)
|
|
(22
|
)
|
|
(21
|
)
|
|||
Payments related to equity investments and business acquisitions, net of cash acquired
|
(26
|
)
|
|
(8
|
)
|
|
(109
|
)
|
|||
Proceeds from sale of property and equipment
|
—
|
|
|
1
|
|
|
1
|
|
|||
Net cash used for investing activities
|
(65
|
)
|
|
(29
|
)
|
|
(129
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Proceeds from the issuance of debt
|
1,220
|
|
|
—
|
|
|
—
|
|
|||
Principal payments of debt
|
(43
|
)
|
|
(2
|
)
|
|
—
|
|
|||
Debt issuance costs
|
(24
|
)
|
|
—
|
|
|
—
|
|
|||
Dividend paid to former parent
|
(1,174
|
)
|
|
—
|
|
|
—
|
|
|||
Issuance of common shares in connection with share-based compensation plans
|
5
|
|
|
—
|
|
|
—
|
|
|||
Net transfers from former parent
|
165
|
|
|
274
|
|
|
62
|
|
|||
Distributions to non-controlling shareholders
|
—
|
|
|
(10
|
)
|
|
(20
|
)
|
|||
Acquisition payment
|
(9
|
)
|
|
—
|
|
|
—
|
|
|||
Acquisitions of non-controlling interests in subsidiaries
|
(74
|
)
|
|
(382
|
)
|
|
(26
|
)
|
|||
Net cash provided by (used for) financing activities
|
66
|
|
|
(120
|
)
|
|
16
|
|
|||
Effect of exchange rate changes on cash and cash equivalents
|
3
|
|
|
(2
|
)
|
|
2
|
|
|||
Net change in cash and cash equivalents
|
107
|
|
|
7
|
|
|
(3
|
)
|
|||
Cash and cash equivalents, beginning of period
|
23
|
|
|
16
|
|
|
19
|
|
|||
Cash and cash equivalents, end of period
|
$
|
130
|
|
|
$
|
23
|
|
|
$
|
16
|
|
Supplemental cash flow disclosures:
|
|
|
|
|
|
||||||
Interest
|
$
|
47
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Income taxes
|
$
|
18
|
|
|
$
|
12
|
|
|
$
|
8
|
|
•
|
Identify the contract(s) with a customer,
|
•
|
Identify the performance obligations in the contract,
|
•
|
Determine the transaction price,
|
•
|
Allocate the transaction price to the performance obligations in the contract, and
|
•
|
Recognize revenue when, or as, the entity satisfies a performance obligation.
|
•
|
Supply Chain Services - primarily includes the sale of animal-health consumable products, including our own proprietary and Covetrus branded products, small equipment, laboratory products, large equipment, equipment repair services, branded and generic pharmaceuticals, vaccines, surgical products, diagnostic tests, infection-control products, and vitamins and supplements to wholesale and retail customers. Our value-added practice solutions include financial services, equipment repair, inventory management, e-commerce, as well as continuing education services for practitioners.
|
•
|
Software Solutions - includes practice management software systems for veterinary practitioners and animal-health clinics, client communication services, reminders, data backup services, and hardware sales and support.
|
•
|
Prescription Management - includes the distribution of finished goods pharmacy products, specialty pharmaceutical compounding, e-commerce, shipping, manufacturer incentives, service fees, and data integration and support services.
|
•
|
Significant underperformance relative to expected historical or projected future operating results,
|
•
|
Significant changes in the manner of the use of acquired assets or our overall business strategy (e.g., decision to divest a business),
|
•
|
Sustained decline in our share price and a resulting decrease in our market capitalization, or
|
•
|
Significant negative industry or economic trends.
|
•
|
ASU 2016-02, “Leases (Topic 842),” introduces the balance sheet recognition of lease assets and lease liabilities by lessees for those leases classified as operating leases under previous guidance. We adopted the new lease standard using the transition option issued under the amendments in ASU 2018-11, “Leases (Topic 842): Targeted Improvements,” which allowed us to continue to apply the legacy guidance in Accounting Standards Codification (“ASC”) 840, “Leases,” in the comparative periods presented in the year of adoption. We elected the package of practical expedients permitted under the transition guidance within the new standard, which among other things, allowed us to carry forward the
|
•
|
ASU 2017-04, “Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment,” eliminates step two from the quantitative goodwill impairment test. Under this guidance, annual or interim goodwill impairment testing is performed by comparing the fair value of the reporting units to the carrying value of those units. If the carrying value exceeds the fair value, an impairment charge is recognized, not to exceed the amount of goodwill allocated to each reporting unit.
|
•
|
ASU 2018-02, “Treatment of Stranded Tax Effects in Accumulated Other Comprehensive Income Resulting from the Tax Cuts and Jobs Act of 2017,” allows the reclassification of the income tax effects resulting from the Tax Cuts and Jobs Act of 2017 ("Tax Act") from accumulated comprehensive income to retained earnings. The adoption did not have a material impact on our consolidated financial statements and related disclosures.
|
•
|
ASU 2018-07, “Compensation—Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting,” expands the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees. ASU 2018-07 simplifies the accounting for share-based payments to nonemployees by aligning it with the accounting for share-based payments to employees. ASU 2019-08 amended 2018-07 to require that an entity measure and classify share-based payment awards granted to a customer by applying the guidance in Topic 718. The adoption did not have a material impact on our consolidated financial statements and related disclosures.
|
•
|
ASU 2017-12, “Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities,” which simplifies the requirements for hedge accounting, more closely aligns hedge accounting with risk management activities and increases transparency of the scope and results of hedging activities. This ASU amends the presentation and disclosure requirements and provides options for new hedging strategies and methods of assessing hedge effectiveness in certain circumstances. ASU 2017-12 is required to be implemented for fiscal years beginning after December 15, 2018. The adoption did not have a material impact on the consolidated financial statements and related disclosures.
|
•
|
ASU No. 2018-15, “Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract,” aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal use software license). We adopted prospectively and the adoption did not have a material impact on our consolidated financial statements and related disclosures.
|
•
|
ASU No. 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement,” removed, modified, and added disclosure requirements for fair value assets and liabilities. The adoption did not have a material impact on our consolidated financial statements and related disclosures.
|
•
|
ASU 2016-13, “Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,” requires the measurement and recognition of expected credit losses for financial assets held at amortized cost. This ASU is effective for interim and annual reporting periods beginning after December 15, 2019. This ASU is required to be adopted using the modified retrospective basis, with a cumulative-effect adjustment to Retained earnings (Accumulated deficit) as of the beginning of the first reporting period in which the guidance of this ASU is effective. We do not expect that this ASU will have a material impact on the results of our consolidated financial statements.
|
•
|
ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes,” removes specific technical exceptions to general principles found in Topic 740, items that often produce information investors have a hard time understanding and simplifies the accounting for income taxes. The standard is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020, with early adoption permitted. We are evaluating the anticipated impact of this standard on our financial statements as well as timing of adoption.
|
|
|
Estimated Fair Value
|
||
Fair value of net assets acquired
|
|
$
|
14
|
|
Goodwill
|
|
1,324
|
|
|
Intangible assets
|
|
545
|
|
|
Deferred tax liabilities
|
|
(107
|
)
|
|
Total acquisition cost
|
|
$
|
1,776
|
|
|
|
Years Ended
|
||||||
|
|
December 31, 2019
|
|
December 29, 2018
|
||||
Net sales
|
|
$
|
4,000
|
|
|
$
|
3,981
|
|
Goodwill impairment
|
|
$
|
938
|
|
|
$
|
—
|
|
Net loss
|
|
$
|
(1,032
|
)
|
|
$
|
(63
|
)
|
Net loss attributable to Covetrus
|
|
$
|
(1,029
|
)
|
|
$
|
(63
|
)
|
|
|
December 31, 2019
|
|
|
Current assets
|
|
$
|
24
|
|
Property and equipment, net
|
|
15
|
|
|
Goodwill
|
|
2
|
|
|
Other intangibles, net
|
|
4
|
|
|
Investments and other
|
|
3
|
|
|
Assets held for sale
|
|
$
|
48
|
|
|
|
|
||
Current liabilities
|
|
$
|
18
|
|
Other non-current liabilities
|
|
3
|
|
|
Liabilities held for sale
|
|
$
|
21
|
|
|
Supply Chain Services
|
|
Software Solutions
|
|
Prescription Management
|
|
Eliminations
|
|
Total
|
||||||||||
North America
|
$
|
1,816
|
|
|
$
|
82
|
|
|
$
|
246
|
|
|
$
|
(33
|
)
|
|
$
|
2,111
|
|
Europe
|
1,513
|
|
|
10
|
|
|
—
|
|
|
(14
|
)
|
|
1,509
|
|
|||||
APAC & Emerging Markets
|
361
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
368
|
|
|||||
Eliminations
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|||||
Total net sales
|
$
|
3,678
|
|
|
$
|
99
|
|
|
$
|
246
|
|
|
$
|
(47
|
)
|
|
$
|
3,976
|
|
|
Supply Chain Services
|
|
Software Solutions
|
|
Prescription Management
|
|
Eliminations
|
|
Total
|
||||||||||
North America
|
$
|
1,858
|
|
|
$
|
83
|
|
|
$
|
—
|
|
|
$
|
(2
|
)
|
|
$
|
1,939
|
|
Europe
|
1,462
|
|
|
11
|
|
|
—
|
|
|
(10
|
)
|
|
1,463
|
|
|||||
APAC & Emerging Markets
|
380
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
387
|
|
|||||
Eliminations
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|||||
Total net sales
|
$
|
3,689
|
|
|
$
|
101
|
|
|
$
|
—
|
|
|
$
|
(12
|
)
|
|
$
|
3,778
|
|
|
Supply Chain Services
|
|
Software Solutions
|
|
Prescription Management
|
|
Eliminations
|
|
Total
|
||||||||||
North America
|
$
|
1,795
|
|
|
$
|
83
|
|
|
$
|
—
|
|
|
$
|
(2
|
)
|
|
$
|
1,876
|
|
Europe
|
1,359
|
|
|
11
|
|
|
—
|
|
|
3
|
|
|
1,373
|
|
|||||
APAC & Emerging Markets
|
342
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
349
|
|
|||||
Eliminations
|
(18
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|||||
Total net sales
|
$
|
3,478
|
|
|
$
|
101
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
3,580
|
|
|
Years Ended
|
||||||||||
|
December 31, 2019
|
|
December 29, 2018
|
|
December 30, 2017
|
||||||
Net Agency Revenue
|
$
|
18
|
|
|
$
|
26
|
|
|
$
|
16
|
|
Gross billings from Net Agency Revenue
|
$
|
447
|
|
|
$
|
454
|
|
|
$
|
402
|
|
|
Balance Sheet Location
|
|
December 31, 2019
|
|
December 29, 2018
|
||||
Accounts receivable:
|
|
|
|
|
|
||||
Accounts receivable, net
|
|
|
$
|
426
|
|
|
$
|
431
|
|
Contract liabilities:
|
|
|
|
|
|
||||
Deferred revenue, current
|
Other current liabilities
|
|
$
|
37
|
|
|
$
|
18
|
|
|
Estimated Useful
Life |
|
December 31,
2019 |
|
December 29,
2018 |
||||
Land
|
N/A
|
|
$
|
1
|
|
|
$
|
2
|
|
Buildings and permanent improvements
|
10-40 years
|
|
9
|
|
|
17
|
|
||
Leasehold improvements
|
1-20 years
|
|
23
|
|
|
12
|
|
||
Machinery and warehouse equipment
|
3-10 years
|
|
44
|
|
|
43
|
|
||
Furniture, fixtures, and other
|
2-10 years
|
|
36
|
|
|
32
|
|
||
Computer equipment and software
|
2-10 years
|
|
64
|
|
|
36
|
|
||
Total property and equipment, gross
|
|
|
177
|
|
|
142
|
|
||
Less: accumulated depreciation and amortization
|
|
|
(84
|
)
|
|
(73
|
)
|
||
Total property and equipment, net
|
|
|
$
|
93
|
|
|
$
|
69
|
|
Location
|
|
December 31,
2019 |
|
December 29,
2018 |
|
December 30,
2017 |
||||||
Cost of sales
|
|
$
|
3
|
|
|
$
|
2
|
|
|
$
|
2
|
|
Selling, general and administrative
|
|
25
|
|
|
13
|
|
|
11
|
|
|||
Total depreciation and amortization expense
|
|
$
|
28
|
|
|
$
|
15
|
|
|
$
|
13
|
|
Operating Leases:
|
|
|
||
Operating lease right-of-use assets, net
|
|
$
|
84
|
|
|
|
|
||
Accrued expenses, other
|
|
$
|
19
|
|
Other liabilities
|
|
67
|
|
|
Total operating lease liabilities
|
|
$
|
86
|
|
|
|
|
||
Finance Leases:
|
|
|
||
Property and equipment, net
|
|
$
|
2
|
|
|
|
|
||
Current maturities of long-term debt and other borrowings
|
|
$
|
1
|
|
Long-term debt and other borrowings, net
|
|
—
|
|
|
Total finance lease liabilities
|
|
$
|
1
|
|
|
|
|
||
Weighted-average remaining lease term:
|
|
|
||
Operating leases
|
|
6.8 years
|
|
|
Finance leases
|
|
2.4 years
|
|
|
Weighted-average discount rate:
|
|
|
||
Operating leases
|
|
3.5
|
%
|
|
Finance leases
|
|
8.1
|
%
|
|
|
December 31, 2019
|
||
Cash paid for amounts included in the measurement of operating lease liabilities
|
|
$
|
25
|
|
Right-of-use assets obtained in exchange for new operating lease liabilities
|
|
$
|
104
|
|
Right-of-use assets obtained in exchange for new finance lease liabilities
|
|
$
|
1
|
|
|
Operating Leases
|
|
Finance Leases
|
||||
2020
|
$
|
22
|
|
|
$
|
1
|
|
2021
|
18
|
|
|
—
|
|
||
2022
|
13
|
|
|
—
|
|
||
2023
|
9
|
|
|
—
|
|
||
2024
|
8
|
|
|
—
|
|
||
Thereafter
|
28
|
|
|
—
|
|
||
Total minimum lease payments
|
98
|
|
|
1
|
|
||
Less: amount representing interest
|
(12
|
)
|
|
—
|
|
||
Present value of net minimum lease payments
|
86
|
|
|
1
|
|
||
Less: current portion of lease obligations
|
(19
|
)
|
|
(1
|
)
|
||
Long-term lease obligations
|
$
|
67
|
|
|
$
|
—
|
|
Description
|
|
Commencing
|
|
Lease Term
|
|
Total Future Lease Payments
|
||
Compounding pharmacy and offices
|
|
January 2020
|
|
14 years
|
|
$
|
25
|
|
Compounding pharmacy
|
|
November 2020
|
|
20 years
|
|
28
|
|
|
New corporate headquarters
|
|
October 2021
|
|
20 years
|
|
78
|
|
|
Total
|
|
|
|
|
|
$
|
131
|
|
|
|
December 31, 2019
|
||||||||||
|
|
Cost
|
|
Accumulated
Amortization
|
|
Net
|
||||||
Customer relationships
|
|
$
|
503
|
|
|
$
|
(234
|
)
|
|
$
|
269
|
|
Trademarks
|
|
60
|
|
|
(28
|
)
|
|
32
|
|
|||
Patents
|
|
30
|
|
|
(24
|
)
|
|
6
|
|
|||
Product development
|
|
406
|
|
|
(71
|
)
|
|
335
|
|
|||
Non-compete agreements
|
|
2
|
|
|
(1
|
)
|
|
1
|
|
|||
Total
|
|
$
|
1,001
|
|
|
$
|
(358
|
)
|
|
$
|
643
|
|
|
|
December 29, 2018
|
||||||||||
|
|
Cost
|
|
Accumulated
Amortization
|
|
Net
|
||||||
Customer relationships
|
|
$
|
368
|
|
|
$
|
(193
|
)
|
|
$
|
175
|
|
Trademarks
|
|
41
|
|
|
(23
|
)
|
|
18
|
|
|||
Patents
|
|
30
|
|
|
(20
|
)
|
|
10
|
|
|||
Product development
|
|
6
|
|
|
(3
|
)
|
|
3
|
|
|||
Non-compete agreements
|
|
4
|
|
|
(2
|
)
|
|
2
|
|
|||
Total
|
|
$
|
449
|
|
|
$
|
(241
|
)
|
|
$
|
208
|
|
Location
|
|
December 31, 2019
|
|
December 29, 2018
|
|
December 30, 2017
|
||||||
Cost of sales
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Selling, general and administrative
|
|
123
|
|
|
49
|
|
|
46
|
|
|||
Total amortization
|
|
$
|
127
|
|
|
$
|
49
|
|
|
$
|
46
|
|
2020
|
$
|
134
|
|
2021
|
130
|
|
|
2022
|
126
|
|
|
2023
|
112
|
|
|
2024
|
59
|
|
|
Thereafter
|
82
|
|
|
Total
|
$
|
643
|
|
•
|
LIBOR (ranging from one month to 12 months) subject to a floor of 0.00%
|
◦
|
plus, an applicable margin ranging from 1.25% to 2.50% annually based on our leverage ratio at the end of the prior quarter.
|
•
|
Alternative base rate subject to a floor of 1.00%
|
◦
|
plus, an applicable margin ranging from 0.25% to 1.50% annually based on our leverage ratio at the end of the prior quarter.
|
•
|
Unused capacity under the revolving line of credit loan incurs a fee ranging from 0.175% to 0.400% per annum based on our leverage ratio at the end of the prior quarter.
|
•
|
Additionally, customary letter of credit fees, as well as fronting fees, are incurred for letters of credit outstanding.
|
•
|
incur additional indebtedness,
|
•
|
make dividends and other restricted payments,
|
•
|
incur additional liens,
|
•
|
consolidate, merge, sell, or otherwise dispose of all or substantially all assets,
|
•
|
make investments,
|
•
|
transfer or sell assets,
|
•
|
enter into restrictive agreements,
|
•
|
change the nature of the business, and
|
•
|
enter certain transactions with affiliates.
|
|
|
Credit Facility
|
|
Other Debt
|
|
Total Repayments
|
||||||
2020
|
|
$
|
60
|
|
|
$
|
2
|
|
|
$
|
62
|
|
2021
|
|
60
|
|
|
—
|
|
|
60
|
|
|||
2022
|
|
60
|
|
|
—
|
|
|
60
|
|
|||
2023
|
|
60
|
|
|
5
|
|
|
65
|
|
|||
2024
|
|
960
|
|
|
—
|
|
|
960
|
|
|||
Total debt maturities
|
|
1,200
|
|
|
7
|
|
|
1,207
|
|
|||
Less: current maturities
|
|
(60
|
)
|
|
(2
|
)
|
|
(62
|
)
|
|||
Less: unamortized debt issuance costs
|
|
(20
|
)
|
|
—
|
|
|
(20
|
)
|
|||
Long-term maturities
|
|
$
|
1,120
|
|
|
$
|
5
|
|
|
$
|
1,125
|
|
|
|
Liability Derivatives
|
||||||||
Cash Flow Hedging Instruments:
|
|
Balance Sheet Location
|
|
December 31, 2019
|
|
December 29, 2018
|
||||
Interest rate swap contracts
|
|
Other liabilities
|
|
$
|
1
|
|
|
$
|
—
|
|
Cash Flow Hedging Instruments:
|
|
Location
|
|
Year Ended December 31, 2019
|
||
Amounts recognized in Other comprehensive (loss) income
|
|
Accumulated other comprehensive loss
|
|
$
|
(1
|
)
|
Amounts reclassified out of Accumulated other comprehensive (loss) income into earnings
|
|
Interest expense
|
|
$
|
1
|
|
•
|
Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities
|
•
|
Level 2 - Unadjusted quoted prices in active markets for similar assets or liabilities, or unadjusted quoted prices for identical or similar assets or liabilities in markets that are not active, or inputs other than quoted prices that are observable for the asset or liability
|
•
|
Level 3 - Unobservable inputs for the asset or liability
|
|
|
Level
|
|
December 31, 2019
|
|
December 29, 2018
|
||||
Liabilities:
|
|
|
|
|
|
|
||||
Interest rate swap contracts
|
|
2
|
|
$
|
1
|
|
|
$
|
—
|
|
Foreign currency forward contracts
|
|
2
|
|
—
|
|
|
NM
|
|
||
Total liabilities
|
|
|
|
$
|
1
|
|
|
$ NM
|
|
Year
|
|
Amount
|
||
2020
|
|
$
|
8
|
|
2021
|
|
8
|
|
|
2022
|
|
8
|
|
|
2023
|
|
7
|
|
|
2024
|
|
7
|
|
|
2025
|
|
6
|
|
|
Total
|
|
$
|
44
|
|
|
December 31,
2019 |
|
December 29,
2018 |
|
December 30,
2017 |
||||||
Balance at beginning of period
|
$
|
92
|
|
|
$
|
368
|
|
|
$
|
322
|
|
Decrease due to redemptions
|
(74
|
)
|
|
(383
|
)
|
|
(26
|
)
|
|||
Increase due to business acquisitions
|
—
|
|
|
6
|
|
|
7
|
|
|||
Net (loss) income attributable to redeemable non-controlling interests
|
(3
|
)
|
|
6
|
|
|
28
|
|
|||
Dividends paid
|
—
|
|
|
(10
|
)
|
|
(20
|
)
|
|||
Effect of foreign currency translation (loss) gain attributable to redeemable non-controlling interests
|
1
|
|
|
(2
|
)
|
|
3
|
|
|||
Change to redemption value
|
(6
|
)
|
|
107
|
|
|
54
|
|
|||
Balance at end of period
|
$
|
10
|
|
|
$
|
92
|
|
|
$
|
368
|
|
|
Derivative (Loss) Gain
|
|
(Loss) Gain on Pension Adjustment
|
|
Foreign Currency Translation (Loss) Gain
|
|
Unrealized Gain (Loss) from Foreign Currency Hedging
|
|
Total
|
||||||||||
Balance as of December 31, 2016
|
$
|
—
|
|
|
$
|
(2
|
)
|
|
$
|
(100
|
)
|
|
$
|
—
|
|
|
$
|
(102
|
)
|
Other comprehensive income attributable to Covetrus before reclassifications
|
—
|
|
|
—
|
|
|
59
|
|
|
1
|
|
|
60
|
|
|||||
Balance as of December 30, 2017
|
—
|
|
|
(2
|
)
|
|
(41
|
)
|
|
1
|
|
|
(42
|
)
|
|||||
Other comprehensive income (loss) attributable to Covetrus before reclassifications
|
—
|
|
|
2
|
|
|
(41
|
)
|
|
(1
|
)
|
|
(40
|
)
|
|||||
Balance as of December 29, 2018
|
—
|
|
|
—
|
|
|
(82
|
)
|
|
—
|
|
|
(82
|
)
|
|||||
Other comprehensive loss attributable to Covetrus before reclassifications
|
(1
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(5
|
)
|
|||||
Gain reclassified from Accumulated other comprehensive loss to earnings
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
Balance as of December 31, 2019
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(86
|
)
|
|
$
|
—
|
|
|
$
|
(86
|
)
|
|
Years Ended
|
||||||||||
|
December 31,
2019 |
|
December 29,
2018 |
|
December 30,
2017 |
||||||
Domestic
|
$
|
(809
|
)
|
|
$
|
59
|
|
|
$
|
69
|
|
Foreign
|
(220
|
)
|
|
84
|
|
|
70
|
|
|||
Total (loss) income before taxes and equity in earnings of affiliates
|
$
|
(1,029
|
)
|
|
$
|
143
|
|
|
$
|
139
|
|
|
Years Ended
|
||||||||||
|
December 31,
2019 |
|
December 29,
2018 |
|
December 30,
2017 |
||||||
Current income tax (benefit) expense:
|
|
|
|
|
|
||||||
U.S. federal
|
$
|
—
|
|
|
$
|
13
|
|
|
$
|
22
|
|
State and local
|
2
|
|
|
4
|
|
|
4
|
|
|||
Foreign
|
16
|
|
|
25
|
|
|
16
|
|
|||
Total current
|
18
|
|
|
42
|
|
|
42
|
|
|||
Deferred income tax (benefit) expense:
|
|
|
|
|
|
||||||
U.S. federal
|
(10
|
)
|
|
—
|
|
|
7
|
|
|||
State and local
|
(7
|
)
|
|
—
|
|
|
—
|
|
|||
Foreign
|
(8
|
)
|
|
(5
|
)
|
|
(1
|
)
|
|||
Total deferred
|
(25
|
)
|
|
(5
|
)
|
|
6
|
|
|||
Total income tax (benefit) expense
|
$
|
(7
|
)
|
|
$
|
37
|
|
|
$
|
48
|
|
|
Years Ended
|
||||||
|
December 31,
2019 |
|
December 29,
2018 |
||||
Deferred income tax assets:
|
|
|
|
||||
Investment in partnerships
|
$
|
96
|
|
|
$
|
72
|
|
Net operating losses and other carryforwards
|
38
|
|
|
3
|
|
||
Inventory, premium coupon redemptions, and accounts receivable valuation allowances
|
—
|
|
|
1
|
|
||
Share-based compensation
|
7
|
|
|
—
|
|
||
Other assets
|
12
|
|
|
1
|
|
||
Total deferred income tax assets
|
153
|
|
|
77
|
|
||
Valuation allowance for deferred tax assets
|
(49
|
)
|
|
(1
|
)
|
||
Net deferred income tax assets
|
104
|
|
|
76
|
|
||
Deferred income tax liabilities:
|
|
|
|
||||
Intangibles amortization
|
(125
|
)
|
|
(20
|
)
|
||
Other liabilities
|
(6
|
)
|
|
—
|
|
||
Total deferred income tax liabilities
|
(131
|
)
|
|
(20
|
)
|
||
Net deferred income tax (liabilities) assets
|
$
|
(27
|
)
|
|
$
|
56
|
|
|
December 31,
2019 |
|
December 29,
2018 |
||||
Non-current deferred income tax assets, net (a)
|
$
|
20
|
|
|
$
|
72
|
|
Non-current deferred income tax liabilities, net
|
(47
|
)
|
|
(16
|
)
|
||
Non-current deferred income tax (liabilities) assets
|
$
|
(27
|
)
|
|
$
|
56
|
|
(a) Included in Investments and other
|
|
|
As of September 30, 2019
|
||||||||||
Consolidated Balance Sheet:
|
|
Previously Reported
|
|
Revision
|
|
As Revised
|
||||||
Non-current deferred income tax assets, net (a)
|
|
$
|
38
|
|
|
$
|
(19
|
)
|
|
$
|
19
|
|
Total assets
|
|
3,328
|
|
|
(19
|
)
|
|
3,309
|
|
|||
Deferred income taxes
|
|
11
|
|
|
34
|
|
|
45
|
|
|||
Total liabilities
|
|
1,989
|
|
|
34
|
|
|
2,023
|
|
|||
Accumulated deficit
|
|
(939
|
)
|
|
(53
|
)
|
|
(992
|
)
|
|||
Total shareholders’ equity
|
|
1,329
|
|
|
(53
|
)
|
|
1,276
|
|
|||
Total liabilities, redeemable non-controlling interests, and shareholders’ equity
|
|
$
|
3,328
|
|
|
$
|
(19
|
)
|
|
$
|
3,309
|
|
|
|
|
|
|
|
|
||||||
(a) Included in Investments and other
|
|
|
|
|
|
|
||||||
|
|
Quarter Ended September 30, 2019
|
||||||||||
Consolidated Statement of Operations:
|
|
Previously Reported
|
|
Revision
|
|
As Revised
|
||||||
Income tax benefit (expense)
|
|
$
|
60
|
|
|
$
|
(53
|
)
|
|
$
|
7
|
|
Net (loss) income
|
|
$
|
(909
|
)
|
|
$
|
(53
|
)
|
|
$
|
(962
|
)
|
Net (loss) income attributable to Covetrus
|
|
$
|
(906
|
)
|
|
$
|
(53
|
)
|
|
$
|
(959
|
)
|
(Loss) earnings per share attributable to Covetrus:
|
|
|
|
|
|
|
||||||
Basic
|
|
$
|
(8.09
|
)
|
|
$
|
(0.47
|
)
|
|
$
|
(8.56
|
)
|
Diluted
|
|
$
|
(8.09
|
)
|
|
$
|
(0.47
|
)
|
|
$
|
(8.56
|
)
|
|
Amount
|
|
Expiration Period
|
||
U.S. federal tax loss carryforwards
|
$
|
21
|
|
|
2023 - unlimited
|
U.S. federal and state interest carryforwards
|
$
|
8
|
|
|
unlimited
|
U.S. state tax loss carryforwards
|
$
|
5
|
|
|
2020 - 2039
|
Non-U.S. tax loss carryforwards
|
$
|
4
|
|
|
2020 - unlimited
|
Total tax loss and tax credit carryforwards
|
$
|
38
|
|
|
|
|
Years Ended
|
|||||||
|
December 31,
2019 |
|
December 29,
2018 |
|
December 30,
2017 |
|||
Income tax provision at federal statutory rate
|
21.0
|
%
|
|
21.0
|
%
|
|
35.0
|
%
|
Transition tax on deemed repatriation of foreign earnings
|
—
|
|
|
2.8
|
|
|
9.4
|
|
Pass through non-controlling interest
|
—
|
|
|
(2.1
|
)
|
|
(7.9
|
)
|
State income tax provision, net of federal income tax effect
|
0.5
|
|
|
1.4
|
|
|
2.0
|
|
Foreign income tax provision (benefit)
|
0.3
|
|
|
1.4
|
|
|
(6.2
|
)
|
Tax on GILTI
|
(0.9
|
)
|
|
1.4
|
|
|
—
|
|
Excess tax benefits related to share-based compensation
|
—
|
|
|
(0.7
|
)
|
|
(2.9
|
)
|
Revaluation of deferred tax assets and liabilities
|
(0.9
|
)
|
|
—
|
|
|
5.3
|
|
Valuation allowance impacts
|
(3.9
|
)
|
|
—
|
|
|
—
|
|
Goodwill impairment
|
(14.4
|
)
|
|
—
|
|
|
—
|
|
Other
|
(1.0
|
)
|
|
0.7
|
|
|
(0.1
|
)
|
Total income tax provision
|
0.7
|
%
|
|
25.9
|
%
|
|
34.6
|
%
|
|
Years Ended
|
||||||||||
|
December 31,
2019 |
|
December 29,
2018 |
|
December 30,
2017 |
||||||
Balance at beginning of period
|
$
|
6
|
|
|
$
|
8
|
|
|
$
|
8
|
|
Additions based on prior year tax positions
|
—
|
|
|
2
|
|
|
1
|
|
|||
Reductions from lapse in statutes of limitations
|
(2
|
)
|
|
(4
|
)
|
|
(1
|
)
|
|||
Balance at end of period
|
$
|
4
|
|
|
$
|
6
|
|
|
$
|
8
|
|
|
|
December 31,
2019 |
|
December 29,
2018 |
|
December 30,
2017 |
||||||
Numerator:
|
|
|
|
|
|
|
||||||
Net (loss) income attributable to Covetrus
|
|
$
|
(1,019
|
)
|
|
$
|
101
|
|
|
$
|
64
|
|
Denominator:
|
|
|
|
|
|
|
||||||
Basic
|
|
|
|
|
|
|
||||||
Weighted-average common shares outstanding
|
|
107
|
|
|
71
|
|
|
71
|
|
|||
Diluted
|
|
|
|
|
|
|
||||||
Effect of dilutive shares (a)
|
|
—
|
|
|
1
|
|
|
1
|
|
|||
Diluted shares
|
|
107
|
|
|
72
|
|
|
72
|
|
|||
Basic (loss) earnings per share
|
|
$
|
(9.50
|
)
|
|
$
|
1.41
|
|
|
$
|
0.90
|
|
Diluted (loss) earnings per share
|
|
$
|
(9.50
|
)
|
|
$
|
1.40
|
|
|
$
|
0.89
|
|
|
|
|
|
|
|
|
||||||
(a) Shares from share-based awards are not included for periods with a net loss because they would be anti-dilutive. See Note 16 - Share-based Compensation and Other Employee Benefits
|
|
Stock Options
|
|
|||||||||||
|
Number
of Shares |
|
Weighted-
average Exercise Price Per Share |
|
Weighted-
average Remaining Contractual Term |
|
Aggregate
Intrinsic Value |
|
|||||
Outstanding at beginning of year
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
||
Granted
|
5
|
|
|
14.03
|
|
|
|
|
|
|
|||
Exercised
|
(1
|
)
|
|
5.14
|
|
|
|
|
|
|
|||
Forfeited
|
—
|
|
|
18.66
|
|
|
|
|
|
|
|||
Outstanding at end of year
|
4
|
|
|
$
|
15.29
|
|
|
6.9 years
|
|
$
|
16
|
|
|
Exercisable at end of year
|
2
|
|
|
$
|
9.25
|
|
|
5.2 years
|
|
$
|
12
|
|
|
Weighted-average grant-date fair value
|
$
|
14.03
|
|
Valuation assumptions:
|
|
||
Expected term
|
6.0 years
|
|
|
Risk-free interest rate
|
1.8
|
%
|
|
Expected volatility
|
29.9
|
%
|
|
Expected dividend rate
|
—
|
%
|
|
|
Restricted Stock Awards/Restricted Stock Units
|
|||||||||||
|
|
Number
of Shares |
|
Weighted-
average Grant Date Fair Value Per Share |
|
Weighted-
average Remaining Contractual Term |
|
Aggregate
Intrinsic Value |
|||||
Nonvested at beginning of year
|
|
—
|
|
|
$
|
76.86
|
|
|
|
|
|
||
Granted
|
|
2
|
|
|
27.83
|
|
|
|
|
|
|||
Vested
|
|
—
|
|
|
66.84
|
|
|
|
|
|
|||
Forfeited
|
|
—
|
|
|
36.11
|
|
|
|
|
|
|||
Nonvested at end of year
|
|
2
|
|
|
$
|
25.69
|
|
|
1.6 years
|
|
$
|
22
|
|
|
December 31, 2019
|
|
December 29, 2018
|
|
December 30, 2017
|
||||||
Weighted-average grant-date fair value
|
$
|
27.83
|
|
|
$
|
65.26
|
|
|
$
|
85.90
|
|
|
December 31, 2019
|
|
December 29, 2018
|
|
December 30, 2017
|
||||||
Intrinsic value of stock options exercised
|
$
|
15
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Fair value of RSA/RSU shares vested
|
$
|
3
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
December 31,
2019 |
|
December 29,
2018 |
|
December 30,
2017 |
||||||
Net transfers from Former Parent from statements of shareholders' equity
|
$
|
172
|
|
|
$
|
174
|
|
|
$
|
13
|
|
Share-based compensation expense
|
—
|
|
|
(7
|
)
|
|
(7
|
)
|
|||
Changes to redemption value of redeemable non-controlling interests
|
(6
|
)
|
|
107
|
|
|
54
|
|
|||
Other
|
(1
|
)
|
|
—
|
|
|
2
|
|
|||
Total net transfers from Former Parent from statements of cash flows
|
$
|
165
|
|
|
$
|
274
|
|
|
$
|
62
|
|
|
At and For the Year Ended December 31, 2019
|
||||||||||||||||||||||
|
North America
|
|
Europe
|
|
APAC & Emerging Markets
|
|
Corporate
|
|
Eliminations
|
|
Total
|
||||||||||||
Net sales
|
$
|
2,111
|
|
|
$
|
1,509
|
|
|
$
|
368
|
|
|
$
|
—
|
|
|
$
|
(12
|
)
|
|
$
|
3,976
|
|
Adjusted EBITDA
|
$
|
154
|
|
|
$
|
68
|
|
|
$
|
19
|
|
|
$
|
(39
|
)
|
|
$
|
—
|
|
|
$
|
202
|
|
Depreciation and amortization
|
$
|
131
|
|
|
$
|
18
|
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
155
|
|
Income tax benefit (expense)
|
$
|
8
|
|
|
$
|
(3
|
)
|
|
$
|
(4
|
)
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
7
|
|
Total assets
|
$
|
2,941
|
|
|
$
|
726
|
|
|
$
|
137
|
|
|
$
|
783
|
|
|
$
|
(1,226
|
)
|
|
$
|
3,361
|
|
Expenditures for long-lived assets
|
$
|
23
|
|
|
$
|
10
|
|
|
$
|
1
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Reconciliation of Net Loss Attributable to Covetrus to Adjusted EBITDA:
|
|
|
|
|
|
||||||||||||||||||
Net loss attributable to Covetrus
|
|
|
|
|
|
|
|
|
|
|
$
|
(1,019
|
)
|
||||||||||
Plus: Depreciation and amortization
|
|
|
|
|
|
|
|
155
|
|
||||||||||||||
Plus: Interest expense, net
|
|
|
|
|
|
|
|
|
|
|
53
|
|
|||||||||||
Less: Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
(7
|
)
|
|||||||||||
Earnings before interest, taxes, depreciation, and amortization
|
|
|
|
|
|
(818
|
)
|
||||||||||||||||
Plus: Share-based compensation
|
|
|
|
|
|
|
|
46
|
|
||||||||||||||
Plus: Transaction costs
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|||||||||||
Plus: Formation of Covetrus
|
|
|
|
|
|
|
|
|
|
|
34
|
|
|||||||||||
Plus: Separation programs and executive severance
|
|
11
|
|
||||||||||||||||||||
Plus: Carve-out operating expenses
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|||||||||||
Plus: IT infrastructure
|
|
|
|
|
|
|
|
|
|
|
6
|
|
|||||||||||
Plus: Goodwill impairment
|
|
|
|
|
|
|
|
|
|
|
938
|
|
|||||||||||
Less: Minority interest in goodwill impairment
|
|
|
|
|
|
(3
|
)
|
||||||||||||||||
Less: Other (income) expense items, net
|
|
|
|
|
|
(19
|
)
|
||||||||||||||||
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
$
|
202
|
|
|
At and For the Year Ended December 29, 2018
|
||||||||||||||||||||||
|
North America
|
|
Europe
|
|
APAC & Emerging Markets
|
|
Corporate
|
|
Eliminations
|
|
Total
|
||||||||||||
Net sales
|
$
|
1,939
|
|
|
$
|
1,463
|
|
|
$
|
387
|
|
|
$
|
—
|
|
|
$
|
(11
|
)
|
|
$
|
3,778
|
|
Adjusted EBITDA
|
$
|
157
|
|
|
$
|
75
|
|
|
$
|
20
|
|
|
$
|
(32
|
)
|
|
$
|
—
|
|
|
$
|
220
|
|
Depreciation and amortization
|
$
|
41
|
|
|
$
|
17
|
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
64
|
|
Income tax expense
|
$
|
(18
|
)
|
|
$
|
(15
|
)
|
|
$
|
(3
|
)
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
(37
|
)
|
Total assets
|
$
|
1,343
|
|
|
$
|
702
|
|
|
$
|
182
|
|
|
$
|
10
|
|
|
$
|
(4
|
)
|
|
$
|
2,233
|
|
Expenditures for long-lived assets
|
$
|
14
|
|
|
$
|
7
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Reconciliation of Net Income Attributable to Covetrus to Adjusted EBITDA:
|
|
|
|
|
|
||||||||||||||||||
Net income attributable to Covetrus
|
|
|
|
|
|
|
|
|
|
|
$
|
101
|
|
||||||||||
Plus: Depreciation and amortization
|
|
|
|
|
|
|
|
64
|
|
||||||||||||||
Plus: Interest expense, net
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|||||||||||
Plus: Income tax expense
|
|
|
|
|
|
|
|
|
|
|
37
|
|
|||||||||||
Earnings before interest, taxes, depreciation, and amortization
|
|
|
|
|
|
204
|
|
||||||||||||||||
Plus: Share-based compensation
|
|
|
|
|
|
|
|
7
|
|
||||||||||||||
Plus: Separation programs and executive severance
|
|
9
|
|
||||||||||||||||||||
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
$
|
220
|
|
|
At and For the Year Ended December 30, 2017
|
||||||||||||||||||||||
|
North America
|
|
Europe
|
|
APAC & Emerging Markets
|
|
Corporate
|
|
Eliminations
|
|
Total
|
||||||||||||
Net sales
|
$
|
1,876
|
|
|
$
|
1,373
|
|
|
$
|
349
|
|
|
$
|
—
|
|
|
$
|
(18
|
)
|
|
$
|
3,580
|
|
Adjusted EBITDA
|
$
|
136
|
|
|
$
|
62
|
|
|
$
|
16
|
|
|
$
|
(37
|
)
|
|
$
|
—
|
|
|
$
|
177
|
|
Depreciation and amortization
|
$
|
38
|
|
|
$
|
16
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
59
|
|
Income tax expense
|
$
|
(34
|
)
|
|
$
|
(11
|
)
|
|
$
|
(2
|
)
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
(48
|
)
|
Total assets
|
$
|
1,301
|
|
|
$
|
735
|
|
|
$
|
174
|
|
|
$
|
11
|
|
|
$
|
(4
|
)
|
|
$
|
2,217
|
|
Expenditures for long-lived assets
|
$
|
13
|
|
|
$
|
7
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Reconciliation of Net Income Attributable to Covetrus to Adjusted EBITDA:
|
|
|
|
|
|
||||||||||||||||||
Net income attributable to Covetrus
|
|
|
|
|
|
|
|
|
|
|
$
|
64
|
|
||||||||||
Plus: Depreciation and amortization
|
|
|
|
|
|
|
|
59
|
|
||||||||||||||
Plus: Interest expense, net
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|||||||||||
Plus: Income tax expense
|
|
|
|
|
|
|
|
|
|
|
48
|
|
|||||||||||
Earnings before interest, taxes, depreciation, and amortization
|
|
|
|
|
|
173
|
|
||||||||||||||||
Plus: Share-based compensation
|
|
|
|
|
|
4
|
|
||||||||||||||||
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
$
|
177
|
|
|
|
For the Three Months Ended
|
||||||||||||||
|
|
March 31,
2018 |
|
June 30,
2018 |
|
September 30,
2018 |
|
December 29,
2018 |
||||||||
Net sales
|
|
$
|
947
|
|
|
$
|
1,005
|
|
|
$
|
923
|
|
|
$
|
903
|
|
Gross profit
|
|
$
|
176
|
|
|
$
|
183
|
|
|
$
|
166
|
|
|
$
|
159
|
|
Operating income
|
|
$
|
32
|
|
|
$
|
38
|
|
|
$
|
34
|
|
|
$
|
33
|
|
Net income attributable to Covetrus
|
|
$
|
23
|
|
|
$
|
29
|
|
|
$
|
16
|
|
|
$
|
33
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.32
|
|
|
$
|
0.40
|
|
|
$
|
0.22
|
|
|
$
|
0.47
|
|
Diluted
|
|
$
|
0.31
|
|
|
$
|
0.40
|
|
|
$
|
0.22
|
|
|
$
|
0.46
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosures
|
Item 9A.
|
Controls and Procedures
|
(i)
|
pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets,
|
(ii)
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of our management and directors, and
|
(iii)
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on our financial statements.
|
•
|
ITGCs: deficiencies in certain financially relevant systems used by us resulted in the risk of failure of other automated controls and other controls that rely on data from these applications, primarily in change management and logical security functions.
|
•
|
Improving the operation and monitoring of control activities and procedures associated with logical security including user and administrator access to the affected IT systems, including both preventive and detective control activities,
|
•
|
Improving the operation of program change management control activities to track authorizations to changes and emergency change management procedures across the affected IT systems, including both preventive and detective controls activities, and
|
•
|
Implementing additional training for resources in the functional areas that support and monitor our IT systems and information generated therefrom.
|
•
|
Increasing oversight by our management in the calculation and reporting of certain tax balances of our global operations,
|
•
|
Enhancing policies, procedures, and controls relating to significant judgments impacting our income tax accounts,
|
•
|
Augmenting our tax accounting resources,
|
•
|
Increasing communication to information providers for tax jurisdiction specific information, and
|
•
|
Strengthening communication and information flows between the tax department and the finance group.
|
Item 9B.
|
Other Information
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
Item 14.
|
Principal Accountant Fees and Services
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
|
|
Page
|
(a) (1)
|
Financial Statements: See “Index to Consolidated and Combined Financial Statements”
|
|
(a) (2)
|
Financial Statement Schedules: None
We have omitted schedules for which provision is made in the applicable accounting regulations of the SEC because they are not required under the related instructions, or they do not apply.
|
|
|
|
|
(a) (3)
|
Exhibits:
|
|
Exhibit
Number
|
|
Exhibit Description
|
|
Form
|
|
Date
|
|
No.
|
|
|
|
|
|
|
|
|
|
2.1
|
|
|
S-4
|
|
12/26/2018
|
|
2.1
|
|
|
|
|
|
|
|
|
|
|
2.2
|
|
|
S-4
|
|
12/26/2018
|
|
2.2
|
|
|
|
|
|
|
|
|
|
|
2.3
|
|
|
S-4
|
|
12/26/2018
|
|
2.3
|
|
|
|
|
|
|
|
|
|
|
2.4
|
|
|
S-4
|
|
12/26/2018
|
|
2.4
|
|
|
|
|
|
|
|
|
|
|
2.5
|
|
|
S-4
|
|
12/26/2018
|
|
2.5
|
|
|
|
|
|
|
|
|
|
|
2.6
|
|
|
S-4/A
|
|
1/15/2019
|
|
2.6
|
|
|
|
|
|
|
|
|
|
|
3.1
|
|
|
S-4/A
|
|
1/15/2019
|
|
3.4
|
|
|
|
|
|
|
|
|
|
|
3.2
|
|
|
S-4/A
|
|
1/8/2019
|
|
3.5
|
|
|
|
|
|
|
|
|
|
|
4.1
|
|
|
S-4/A
|
|
1/8/2019
|
|
4.1
|
|
|
|
|
|
|
|
|
|
|
4.2*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.1
|
|
|
8-K
|
|
2/7/2019
|
|
10.1
|
|
|
|
|
|
|
|
|
|
|
10.2
|
|
|
8-K
|
|
2/7/2019
|
|
10.2
|
|
|
|
|
|
|
|
|
|
|
10.3
|
|
|
S-4
|
|
12/26/2018
|
|
10.1
|
|
|
|
|
|
|
|
|
|
|
10.4
|
|
|
8-K
|
|
2/7/2019
|
|
10.4
|
|
|
|
|
|
|
|
|
|
|
10.5
|
|
|
8-K
|
|
2/7/2019
|
|
10.5
|
Exhibit
Number
|
|
Exhibit Description
|
|
Form
|
|
Date
|
|
No.
|
10.6
|
|
|
S-4/A
|
|
1/8/2019
|
|
10.3
|
|
|
|
|
|
|
|
|
|
|
10.7
|
|
|
8-K
|
|
2/7/2019
|
|
10.3
|
|
|
|
|
|
|
|
|
|
|
10.8†
|
|
|
S-4
|
|
12/26/2018
|
|
10.5
|
|
|
|
|
|
|
|
|
|
|
10.9†
|
|
|
S-4
|
|
12/26/2018
|
|
10.6
|
|
|
|
|
|
|
|
|
|
|
10.10†
|
|
|
S-4
|
|
12/26/2018
|
|
10.7
|
|
|
|
|
|
|
|
|
|
|
10.11†
|
|
|
S-4
|
|
12/26/2018
|
|
10.8
|
|
|
|
|
|
|
|
|
|
|
10.12†
|
|
|
S-4
|
|
12/26/2018
|
|
10.9
|
|
|
|
|
|
|
|
|
|
|
10.13†
|
|
|
S-4
|
|
12/26/2018
|
|
10.10
|
|
|
|
|
|
|
|
|
|
|
10.14†
|
|
|
S-4/A
|
|
1/8/2019
|
|
10.11
|
|
|
|
|
|
|
|
|
|
|
10.15†
|
|
|
8-K
|
|
2/7/2019
|
|
10.8
|
|
|
|
|
|
|
|
|
|
|
10.16†
|
|
|
8-K
|
|
2/7/2019
|
|
10.9
|
|
|
|
|
|
|
|
|
|
|
10.17†
|
|
|
8-K
|
|
2/7/2019
|
|
10.10
|
|
|
|
|
|
|
|
|
|
|
10.18†
|
|
|
8-K
|
|
2/7/2019
|
|
10.11
|
|
|
|
|
|
|
|
|
|
|
10.19†
|
|
|
8-K
|
|
2/7/2019
|
|
10.12
|
|
|
|
|
|
|
|
|
|
|
10.20
|
|
|
S-4
|
|
12/26/2018
|
|
10.16
|
|
|
|
|
|
|
|
|
|
|
10.21
|
|
|
S-4
|
|
12/26/2018
|
|
10.17
|
|
|
|
|
|
|
|
|
|
|
10.22
|
|
|
S-4
|
|
12/26/2018
|
|
10.18
|
|
|
|
|
|
|
|
|
|
|
10.23
|
|
|
S-4
|
|
12/26/2018
|
|
10.19
|
|
|
|
|
|
|
|
|
|
|
10.24
|
|
|
S-4
|
|
12/26/2018
|
|
10.20
|
|
|
|
|
|
|
|
|
|
|
10.25†
|
|
|
8-K
|
|
3/5/2019
|
|
10.7
|
|
|
|
|
|
|
|
|
|
|
10.26†
|
|
|
8-K
|
|
10/22/2019
|
|
10.1
|
|
|
|
|
|
|
|
|
|
|
10.27†
|
|
|
8-K
|
|
11/4/2019
|
|
10.1
|
|
|
|
|
|
|
|
|
|
|
10.28†
|
|
|
8-K
|
|
1/21/2020
|
|
10.1
|
|
|
|
|
|
|
|
|
|
|
10.29†
|
|
|
8-K
|
|
1/21/2020
|
|
10.1
|
|
|
|
|
|
|
|
|
|
|
10.30†
|
|
|
8-K
|
|
1/21/2020
|
|
10.2
|
Exhibit
Number
|
|
Exhibit Description
|
|
Form
|
|
Date
|
|
No.
|
10.31*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.1*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.1*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32.1**
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32.2**
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COVETRUS, INC.
|
||
Date: March 3, 2020
|
|
By:
|
|
/s/ Benjamin Wolin
|
|
|
|
|
Benjamin Wolin
President and Chief Executive Officer
|
|
|
|
|
|
Name
|
|
Title
|
|
Date
|
|
|
|
||
/s/ Benjamin Wolin
|
|
President, Chief Executive Officer and Director (Principal Executive Officer)
|
|
March 3, 2020
|
Benjamin Wolin
|
|
|
|
|
|
|
|
||
/s/ Stuart B. Gleichenhaus
|
|
Interim Chief Financial Officer
(Principal Financial Officer)
|
|
March 3, 2020
|
Stuart B. Gleichenhaus
|
|
|
|
|
|
|
|
||
/s/ Laura J. Phillips
|
|
Vice President, Global Controller and Chief Accounting Officer (Principal Accounting Officer)
|
|
March 3, 2020
|
Laura J. Phillips
|
|
|
|
|
|
|
|
|
|
/s/ Philip A. Laskawy
|
|
Chairman of the Board and Director
|
|
March 3, 2020
|
Philip A. Laskawy
|
|
|
|
|
|
|
|
|
|
/s/ Deborah G. Ellinger
|
|
Director
|
|
March 3, 2020
|
Deborah G. Ellinger
|
|
|
|
|
|
|
|
||
/s/ Sandra L. Helton
|
|
Director
|
|
March 3, 2020
|
Sandra L. Helton
|
|
|
|
|
|
|
|
||
/s/ Mark J. Manoff
|
|
Director
|
|
March 3, 2020
|
Mark J. Manoff
|
|
|
|
|
|
|
|
||
/s/ Edward M. McNamara
|
|
Director
|
|
March 3, 2020
|
Edward M. McNamara
|
|
|
|
|
|
|
|
||
/s/ Steven Paladino
|
|
Director
|
|
March 3, 2020
|
Steven Paladino
|
|
|
|
|
|
|
|
||
/s/ Ravi Sachdev
|
|
Director
|
|
March 3, 2020
|
Ravi Sachdev
|
|
|
|
|
|
|
|
||
/s/ David E. Shaw
|
|
Director
|
|
March 3, 2020
|
David E. Shaw
|
|
|
|
|
|
|
|
Consolidated Net Total Leverage Ratio
|
Applicable Margin for Initial Term Loans that are Eurocurrency Loans
|
Applicable Margin for Initial Term Loans that are ABR Loans
|
Applicable Margin for Revolving Loans that are Eurocurrency Loans
|
Applicable Margin for Revolving Loans that are ABR Loans
|
Applicable Commitment Fee Rate
|
Greater than 5.00:1.00
|
2.50%
|
1.50%
|
2.50%
|
1.50%
|
0.400%
|
Less than or equal to 5.00:1.00 but greater than 4.50:1.00
|
2.25%
|
1.25%
|
2.25%
|
1.25%
|
0.350%
|
Less than or equal to 4.50:1.00 but greater than 4.00:1.00
|
2.00%
|
1.00%
|
2.00%
|
1.00%
|
0.300%
|
Less than or equal to 4.00:1.00 but greater than 3.00:1.00
|
1.75%
|
0.75%
|
1.75%
|
0.75%
|
0.250%
|
Less than or equal to 3.00:1.00 but greater than 2.00:1.00
|
1.50%
|
0.50%
|
1.50%
|
0.50%
|
0.200%
|
Less than or equal to 2.00:1.00
|
1.25%
|
0.25%
|
1.25%
|
0.25%
|
0.175%
|
(h)
|
The following is added as Section 10.24 of the Credit Agreement:
|
(i)
|
a “covered entity” as that term is defined in, and interpreted in accordance with, 12 C.F.R. § 252.82(b);
|
(ii)
|
a “covered bank” as that term is defined in, and interpreted in accordance with, 12 C.F.R. § 47.3(b); or
|
(iii)
|
a “covered FSI” as that term is defined in, and interpreted in accordance with, 12 C.F.R. § 382.2(b).
|
|
VET INTERMEDIATE HOLDCO II, LLC
|
|
|
|
|
|
|
|
|
By
|
/s/ Stuart B. Gleichenhaus
|
|
Name: Stuart B. Gleichenhaus
|
|
|
Title: Chief Financial Officer
|
|
|
|
|
JPMORGAN CHASE BANK, N.A., as
Administrative Agent, Collateral Agent and a Lender
|
||
|
|
||
|
|
||
|
By:
|
/s/ David Hyman
|
|
|
|
Name:
|
David Hyman
|
|
|
Title:
|
Executive Director
|
|
BANK OF AMERICA, N.A., as
An Issuing Bank and Lender
|
||
|
|
||
|
|
||
|
By:
|
/s/ Robert C. Megan
|
|
|
|
Name:
|
Robert C. Megan
|
|
|
Title:
|
Senior Vice President
|
|
CAPITAL ONE, NATIONAL ASSOCIATION, as
a Lender
|
||
|
|
||
|
|
||
|
By:
|
/s/ Alaina Powers
|
|
|
|
Name:
|
Alaina Powers
|
|
|
Title:
|
Duly Authorized Signatory
|
|
CITIZENS BANK, N.A., as
a Lender
|
||
|
|
||
|
|
||
|
By:
|
/s/ Kathryn H. Lambrecht
|
|
|
|
Name:
|
Kathryn H. Lambrecht
|
|
|
Title:
|
Vice President
|
|
HSBC Bank USA, N.A., as
a Lender
|
||
|
|
||
|
|
||
|
By:
|
/s/Denise M. Wicklund
|
|
|
|
Name:
|
Denise M. Wicklund
|
|
|
Title:
|
Senior Vice President
|
|
ING Capital LLC, as
a Lender
|
||
|
|
||
|
|
||
|
By:
|
/s/ L.V. Thate
|
|
|
|
Name:
|
L.V. Thate
|
|
|
Title:
|
Managing Director
|
|
|
|
|
|
By:
|
/s/ Andrew M. Isaacs
|
|
|
|
Name:
|
Andrew M. Isaacs
|
|
|
Title:
|
Director
|
|
|
|
|
|
MUFG UNION BANK, N.A., as
a Lender
|
||||
|
|
||||
|
|
||||
|
By:
|
/s/ Kevin Wood
|
|||
|
|
Name:
|
Kevin Wood
|
||
|
|
Title:
|
Director
|
||
|
|
|
|
||
|
|
|
|
||
|
MUFG BANK, LTD., as
a Lender
|
||||
|
|
||||
|
|
||||
|
By:
|
/s/ Kevin Wood
|
|||
|
|
Name:
|
Kevin Wood
|
||
|
|
Title:
|
Director
|
|
Regions Bank, as
a Lender
|
||
|
|
||
|
|
||
|
By:
|
/s/ Jay Gorman
|
|
|
|
Name:
|
Jay Gorman
|
|
|
Title:
|
Vice President
|
|
SANTANDER BANK, N.A., as
a Lender
|
||
|
|
||
|
|
||
|
By:
|
/s/ Mustafa Khan
|
|
|
|
Name:
|
Mustafa Khan
|
|
|
Title:
|
Senior Vice President
|
|
TD BANK, N.A., as
a Lender
|
||
|
|
||
|
|
||
|
By:
|
/s/ Maciej Niedzwiecki
|
|
|
|
Name:
|
Maciej Niedzwiecki
|
|
|
Title:
|
Senior Vice President
|
|
The Toronto-Dominion Bank, New York Branch, as
a Lender
|
||
|
|
||
|
|
||
|
By:
|
/s/ Peter Kuo
|
|
|
|
Name:
|
Peter Kuo
|
|
|
Title:
|
Authorized Signatory
|
|
UniCredit Bank AG, New York Branch, as
a Lender
|
||
|
|
||
|
|
||
|
By:
|
/s/ Kimberly Sousa
|
|
|
|
Name:
|
Kimberly Sousa
|
|
|
Title:
|
Managing Director
|
|
By:
|
/s/ Thomas Petz
|
|
|
|
Name:
|
Thomas Petz
|
|
|
Title:
|
Director
|
|
|
|
|
|
Wells Fargo Bank, National Association, as
a Lender
|
||
|
|
||
|
|
||
|
By:
|
/s/ Andrea S Chen
|
|
|
|
Name:
|
Andrea S Chen
|
|
|
Title:
|
Managing Director
|
Subsidiary
|
|
Jurisdiction of incorporation or organization
|
Butler Animal Health Supply, LLC (d.b.a. Butler Schein Animal Health Supply)
|
|
Delaware
|
Butler Animal Health Holding Company, LLC1
|
|
Delaware
|
W.A. Butler Company2
|
|
Delaware
|
Henry Schein Animal Health Holdings Limited3
|
|
United Kingdom
|
Henry Schein Veterinary Solutions Pty Ltd
|
|
Australia
|
Entity Name
|
|
Country or State of Incorporation
|
Abase Comércio e Representações Ltda
|
|
Brazil
|
ABIC Polska Sp z.o.o,
|
|
Poland
|
AH UK Animal Health (Pvt) Ltd
|
|
United Kingdom
|
Animal Health Holding (Austria) B.V.
|
|
Netherlands
|
Animal Health Holding (Netherlands) B.V.
|
|
Netherlands
|
Animal Health Logistics LLC
|
|
USA / Delaware
|
Animal Healthcare Services Limited
|
|
United Kingdom
|
Animalytix LLC
|
|
USA / Delaware
|
Anitek (Pty) Ltd.
|
|
Australia
|
Assistovet Systems SAS
|
|
France
|
Atlas Pharmaceuticals, LLC
|
|
USA / Delaware
|
BIOFARM Dacice sro
|
|
Czech Republic
|
Butler Animal Health Holding Company LLC
|
|
USA / Delaware
|
Butler Animal Health Supply LLC
|
|
USA / Delaware
|
CapsuleNet, LLC
|
|
USA / Delaware
|
CAREconnect LLC
|
|
USA / Delaware
|
Clemton Investments Sp z.o.o.
|
|
Poland
|
Covetrus Animal Health Holdings Limited
|
|
United Kingdom
|
Covetrus AT Gmbh
|
|
Austria
|
Covetrus B.V.
|
|
Netherlands
|
Covetrus DE GmbH
|
|
Germany
|
Covetrus Holding B.V.
|
|
Netherlands
|
Covetrus Holding N.V.
|
|
Belgium
|
Covetrus IE Limited
|
|
Ireland
|
Covetrus N.V.
|
|
Belgium
|
Covetrus SK s.r.o.
|
|
Slovakia
|
Covetrus Software Services Pty Limited
|
|
Australia
|
Covetrus Software Services Pty Limited
|
|
New Zealand
|
Covetrus Software Services, LLC
|
|
USA / Delaware
|
Covetrus, Inc.
|
|
USA / Delaware
|
Direct Vet Marketing, Inc.
|
|
USA / Delaware
|
Distrivet AG
|
|
Switzerland
|
DVM Direct, LLC
|
|
USA / Delaware
|
E-VET A/S
|
|
Denmark
|
EVP Pharmaceuticals, Inc.
|
|
USA / Delaware
|
Granda Produtos Veterinarios Ltda.
|
|
Brazil
|
Henry Schein Animal Health Finance LLC
|
|
USA / Delaware
|
Henry Schein SE Europe Holding Srl
|
|
Romania
|
Hippocampe Bressuire
|
|
France
|
Entity Name
|
|
Country or State of Incorporation
|
Hippocampe CAEN SA
|
|
France
|
Hippocampe EVI
|
|
France
|
HS Animal Health Holdings Brazil SA
|
|
Brazil
|
HS Ventures 1 SRL
|
|
Barbados
|
Information Technologies et Services Vétérinaires S.A.S.
|
|
France
|
Jorgen Kruuse A/S
|
|
Denmark
|
Kruuse Hong Kong Limited
|
|
Hong Kong
|
Kruuse Norge AS
|
|
Norway
|
Kruuse Svenska AB
|
|
Sweden
|
Kruuse Trading (Shanghai) Limited
|
|
China
|
Kruuse UK Ltd
|
|
United Kingdom
|
Kruuze Polska Sp z.o.o
|
|
Poland
|
Lab Technologies Medizitechnik GmbH
|
|
Austria
|
Maravet SA
|
|
Romania
|
Medivet SA
|
|
Poland
|
Nationale Dierenapotheek B.V.
|
|
Netherlands
|
NBGE Blocker Corp II
|
|
USA / Delaware
|
NBGE Blocker Corp II
|
|
USA / Delaware
|
Nerum N.V.
|
|
Belgium
|
NOVIKO Animal Health s.r.o.
|
|
Czech Republic
|
Noviko s.r.o.
|
|
Czech Republic
|
OHCP III Equine Blocker I Corp.
|
|
USA / Delaware
|
OHCP III Equine Blocker IV Corp.
|
|
USA / Delaware
|
OHCP III Equine Inc.
|
|
USA / Delaware
|
Pelican Acquisition Company (Pty) Ltd.
|
|
Australia
|
Pelican Holdco (Pty) Ltd.
|
|
Australia
|
Petsite (Pty) Ltd.
|
|
Australia
|
Projectgold ApS
|
|
Denmark
|
Projectsilver ApS
|
|
Denmark
|
Provet (NSW) Pty. Limited
|
|
Australia
|
Provet AG
|
|
Switzerland
|
Provet Australasia (Pty) Ltd.
|
|
Australia
|
Provet Belgium Finance N.V.
|
|
Belgium
|
Provet Holding AG
|
|
Switzerland
|
Provet Holdings Pty Ltd.
|
|
Australia
|
Provet IT Pty Ltd.
|
|
Australia
|
Provet NZ Pty Ltd.
|
|
Australia
|
Provet Pty Ltd.
|
|
Australia
|
Provet Queensland Pty Ltd.
|
|
Australia
|
Provet Riverina Pty Ltd.
|
|
Australia
|
Provet SA Pty Ltd.
|
|
Australia
|
Provet Victoria (Pty) Ltd.
|
|
Australia
|
Provet VMS (Pty) Ltd.
|
|
Australia
|
Provet WA (Pty) Ltd.
|
|
Australia
|
Purchasing Services Holdings LLC
|
|
USA / Delaware
|
PV Holdco, Inc.
|
|
USA / Delaware
|
Roadrunner Pharmacy, Inc.
|
|
USA / Delaware
|
Rosedale Investments Sp z.o.o
|
|
Poland
|
Entity Name
|
|
Country or State of Incorporation
|
RxWorks Limited
|
|
United Kingdom
|
Scil Animal Care Company BV
|
|
Netherlands
|
Scil Animal Care Company France s.a.r.l.
|
|
France
|
Scil Animal Care Company GmbH
|
|
Germany
|
Scil Animal Care Company SL
|
|
Spain
|
Scil Animal Care Srl
|
|
Italy
|
Scil Animal Care UK Company Limited
|
|
United Kingdom
|
Scil Diagnostics Sdn Bhd
|
|
Malaysia
|
SERG Solutions LLC
|
|
USA / Georgia
|
Smartpak Equine LLC
|
|
USA / Delaware
|
Spain Animal Health Solutions, S.L.
|
|
Spain
|
Sugar Creek Software Systems (Proprietary) Ltd.
|
|
South Africa
|
Tierarztebedarf Jochen Lehnecke GmbH
|
|
Germany
|
Trillium VPA, LLC
|
|
USA / Delaware
|
Vedco, Inc.
|
|
USA / Delaware
|
Vet Intermediate Holdco I, LLC
|
|
USA / Delaware
|
Vet Intermediate Holdco II, LLC
|
|
USA / Delaware
|
Vet Novations Canada Inc.
|
|
Canada
|
Vet Quip (Pty) Ltd.
|
|
Australia
|
Vetboost LLC
|
|
USA / Florida
|
Veterinarian Debit Cards LLC
|
|
USA / Florida
|
Veterinary Data Services, Inc.
|
|
USA / Kentucky
|
Veterinary Pharmacies of America, LLC
|
|
USA / Delaware
|
Veterinary Solutions Limited
|
|
United Kingdom
|
Vets First Choice, LLC
|
|
USA / Delaware
|
Vetstreet LLC
|
|
USA / Delaware
|
Vettec Produtos Agropecuarias Ltda.
|
|
Brazil
|
VFC 503B, LLC
|
|
USA / Delaware
|
VFC Central, LLC
|
|
USA / Delaware
|
VFC Chemistry Lab, LLC
|
|
USA / Delaware
|
VFC East, LLC
|
|
USA / Delaware
|
VFC Pharmaceuticals #901 LLC
|
|
USA / Delaware
|
VFC Pharmacy #101, LLC
|
|
USA / Delaware
|
VFC Pharmacy #501, LLC
|
|
USA / Delaware
|
VFC West, LLC
|
|
USA / Delaware
|
Victory Alpha Limited
|
|
United Kingdom
|
VPG Holdings LLC
|
|
USA / Delaware
|
Veterinary Services & Logistics N.V.
|
|
Belgium
|
W.A. Butler Company
|
|
USA / Delaware
|
Yourvet B.V.
|
|
Netherlands
|
1
|
Butler Animal Health Holding Company, LLC is the parent, holding company of Butler Animal Health Supply, LLC.
|
2
|
W.A. Butler Company owns a majority interest in Butler Animal Health Holding Company, LLC.
|
3
|
Henry Schein Animal Health Holdings Limited is the parent, holding company of W.A. Butler Company and of two consolidated wholly-owned subsidiaries and 11 majority-owned subsidiaries, all of which operate in the animal health distribution industry in the United States. Henry Schein Animal Health Holdings Limited is also the parent, holding company of 41 consolidated wholly-owned subsidiaries and 15 majority-owned subsidiaries, all of which operate in the animal health distribution industry outside the United States.
|
Date:
|
March 3, 2020
|
By:
|
/s/ Benjamin Wolin
|
|
|
|
Name: Benjamin Wolin
|
|
|
|
Title: Chief Executive Officer, President and Director
(Principal Executive Officer)
|
Date:
|
March 3, 2020
|
By:
|
/s/ Stuart B. Gleichenhaus
|
|
|
|
Name: Stuart B. Gleichenhaus
|
|
|
|
Title: Interim Chief Financial Officer
(Principal Financial Officer)
|
Date:
|
March 3, 2020
|
By:
|
/s/ Benjamin Wolin
|
|
|
|
Name: Benjamin Wolin
|
|
|
|
Title: Chief Executive Officer, President and Director
(Principal Executive Officer)
|
Date:
|
March 3, 2020
|
By:
|
/s/ Stuart B. Gleichenhaus
|
|
|
|
Name: Stuart B. Gleichenhaus
|
|
|
|
Title: Interim Chief Financial Officer
(Principal Financial Officer)
|