WOONSOCKET, R.I., Nov. 6, 2019 /PRNewswire/ --
Third Quarter Year-over-Year Highlights:
- Total revenues increased 36.5% to $64.8 billion
- GAAP operating income increased 13.8% to $2.9 billion
- Adjusted operating income (1) increased 48.9% to $3.9 billion
- GAAP diluted earnings per share from continuing operations of $1.17
- Adjusted EPS (2) of $1.84
Year-to-date Highlights:
- Generated cash flow from operations of $10.2 billion
2019 Full Year Guidance:
- Revised GAAP operating income guidance range to $11.77 billion to $11.95 billion from $11.82 billion to $12.02 billion
- Raised and narrowed adjusted operating income (1) guidance range to $15.22 billion to $15.40 billion from $15.16 billion to $15.36 billion
- Revised GAAP diluted EPS from continuing operations guidance range to $4.90 to $4.98 from $4.93 to $5.04
- Raised and narrowed Adjusted EPS (2) guidance range to $6.97 to $7.05 from $6.89 to $7.00
- Confirmed cash flow from operations guidance range of $10.1 billion to $10.6 billion
CVS Health Corporation (NYSE: CVS) today announced operating results for the three months ended September 30, 2019.
President and Chief Executive Officer Larry Merlo stated, "Our third quarter results build on the positive momentum we have seen across the company since the beginning of the year. All of our core businesses performed in line with or above expectations, reflecting strong operational execution. As a result, we delivered strong growth and generated robust operating cash flow, which enabled us to continue to delever while returning capital to our shareholders."
Merlo continued, "Based on strong year-to-date performance, we are raising and narrowing our full-year 2019 Adjusted EPS guidance range to $6.97 to $7.05. As we approach the first anniversary of the Aetna acquisition, we are increasingly confident in the strength of our broad and differentiated assets as a combined company and our ability to deliver compelling value to our customers and the communities we serve. Looking ahead, we remain focused on successful execution of our strategic priorities and integration plans to unleash the full potential of our consumer-centric health care model and create value for all stakeholders."
______________________ |
The Company presents both GAAP and non-GAAP financial measures in this press release to assist in the comparison of the Company's past financial performance with its current financial performance. See "Non-GAAP Financial Information" on pages 11 through 12 and endnotes (1) through (4) on page 27 for explanations of non-GAAP financial measures presented in this press release. See pages 13 through 17 and 25 through 26 for reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measure. |
Consolidated Third Quarter Results
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||
In millions, except per share amounts |
2019 |
2018 |
Change |
2019 |
2018 |
Change |
|||||||||||
Total revenues |
$ |
64,810 |
$ |
47,490 |
$ |
17,320 |
$ |
189,887 |
$ |
140,155 |
$ |
49,732 |
|||||
Operating income |
2,928 |
2,574 |
354 |
8,950 |
3,197 |
5,753 |
|||||||||||
Adjusted operating income (1) |
3,947 |
2,650 |
1,297 |
11,573 |
7,542 |
4,031 |
|||||||||||
Net income (loss) |
1,529 |
1,390 |
139 |
4,887 |
(175) |
5,062 |
|||||||||||
Diluted earnings (loss) per share from continuing operations |
$ |
1.17 |
$ |
1.36 |
$ |
(0.19) |
$ |
3.75 |
$ |
(0.17) |
$ |
3.92 |
|||||
Adjusted EPS (2) |
$ |
1.84 |
$ |
1.73 |
$ |
0.11 |
$ |
5.35 |
$ |
4.89 |
$ |
0.46 |
|||||
Enterprise prescriptions (5) (6) |
686.6 |
657.0 |
29.6 |
2,049.5 |
1,973.6 |
75.9 |
- Total revenues and adjusted revenues (3) increased 36.5% and 37.1%, respectively, for the three months ended September 30, 2019 compared to the prior year. Revenue growth was primarily driven by the impact of the acquisition (the "Aetna Acquisition") of Aetna Inc. ("Aetna"), which the Company acquired on November 28, 2018 (the "Aetna Acquisition Date"), as well as increased volume and brand name drug price inflation in both the Pharmacy Services and Retail/LTC segments. The revenue increase was partially offset by continued price compression in the Pharmacy Services segment, reimbursement pressure in the Retail/LTC segment and an increased generic dispensing rate.
- Operating expenses and adjusted operating expenses (4) increased 72.8% and 61.5%, respectively, for the three months ended September 30, 2019 compared to the prior year. The increase in both operating expenses and adjusted operating expenses was primarily driven by the impact of the Aetna Acquisition. The increase in operating expenses also was due to (i) an increase in intangible asset amortization primarily related to the Aetna Acquisition, (ii) a $205 million pre-tax loss on the sale of the Company's Brazilian subsidiary, Drogaria Onofre Ltda. ("Onofre"), which occurred on July 1, 2019 and (iii) a $96 million store rationalization charge recorded in the three months ended September 30, 2019 primarily related to operating lease right-of-use asset impairment charges in connection with the planned closure of 22 underperforming retail pharmacy stores in the first quarter of 2020.
- Operating income and adjusted operating income increased 13.8% and 48.9%, respectively, for the three months ended September 30, 2019 compared to the prior year. The increase in both operating income and adjusted operating income was primarily due to the impact of the Aetna Acquisition as well as increased claims volume and improved purchasing economics in the Pharmacy Services segment. These increases were partially offset by continued reimbursement pressure in the Retail/LTC segment and continued price compression in the Pharmacy Services segment. The increase in operating income was also partially offset by (i) an increase in intangible asset amortization primarily related to the Aetna Acquisition, (ii) the $205 million pre-tax loss on the sale of Onofre recorded in the three months ended September 30, 2019, (iii) the $96 million store rationalization charge recorded in the three months ended September 30, 2019 and (iv) the absence of $209 million in interest income on the proceeds from the financing for the Aetna Acquisition recorded in the three months ended September 30, 2018.
- Net income increased 10.0% for the three months ended September 30, 2019 compared to the prior year primarily due to the higher operating income described above, partially offset by (i) higher interest expense primarily due to the assumption of Aetna's debt as of the Aetna Acquisition Date, (ii) the loss on early extinguishment of debt of $79 million related to the Company's repayment of $4.0 billion of its outstanding senior notes pursuant to its tender offers for such senior notes in August 2019 and (iii) higher income tax expense associated with the increase in pre-tax income.
- The effective income tax rate was 28.3% for the three months ended September 30, 2019 compared to 26.8% for the three months ended September 30, 2018. The increase in the effective income tax rate was primarily due to the impact of the sale of Onofre in the three months ended September 30, 2019.
Pharmacy Services Segment
The Pharmacy Services segment provides a full range of pharmacy benefit management services to employers, health plans, government employee groups and government sponsored programs. The segment results for the three and nine months ended September 30, 2019 and 2018 were as follows:
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||
In millions |
2019 |
2018 |
Change |
2019 |
2018 |
Change |
|||||||||||
Total revenues |
$ |
36,018 |
$ |
33,864 |
$ |
2,154 |
$ |
104,418 |
$ |
99,837 |
$ |
4,581 |
|||||
Operating income |
1,340 |
1,275 |
65 |
3,387 |
3,268 |
119 |
|||||||||||
Adjusted operating income (1) |
1,439 |
1,362 |
77 |
3,682 |
3,530 |
152 |
|||||||||||
Total pharmacy claims processed (6) |
509.5 |
466.3 |
43.2 |
1,480.3 |
1,405.2 |
75.1 |
|||||||||||
Pharmacy network (7) |
430.2 |
394.5 |
35.7 |
1,250.0 |
1,192.2 |
57.8 |
|||||||||||
Mail choice (8) |
79.3 |
71.8 |
7.5 |
230.3 |
213.0 |
17.3 |
- Total revenues increased 6.4% for the three months ended September 30, 2019 compared to the prior year primarily due to brand name drug price inflation as well as increased total pharmacy claims volume, partially offset by continued price compression and an increased generic dispensing rate.
- Total pharmacy claims processed increased 9.3% on a 30-day equivalent basis for the three months ended September 30, 2019 compared to the prior year primarily driven by net new business and the continued adoption of Maintenance Choice® offerings.
- Operating income and adjusted operating income increased 5.1% and 5.7%, respectively, for the three months ended September 30, 2019 compared to the prior year primarily driven by increased claims volume, the addition of Aetna's mail order and specialty pharmacy operations and improved purchasing economics, partially offset by continued price compression. The increase in operating income also was partially offset by increased intangible asset amortization related to Aetna's mail order and specialty pharmacy operations.
See the supplemental information on page 21 for additional information regarding the performance of the Pharmacy Services segment.
Retail/LTC Segment
The Retail/LTC segment fulfills prescriptions for medications, provides patient care programs, sells a wide-assortment of general merchandise, provides health care services through walk-in clinics and provides services to long-term care facilities. The segment results for the three and nine months ended September 30, 2019 and 2018 were as follows:
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||
In millions |
2019 |
2018 |
Change |
2019 |
2018 |
Change |
|||||||||||
Total revenues |
$ |
21,466 |
$ |
20,856 |
$ |
610 |
$ |
64,028 |
$ |
61,960 |
$ |
2,068 |
|||||
Operating income |
1,095 |
1,491 |
(396) |
3,884 |
890 |
2,994 |
|||||||||||
Adjusted operating income (1) |
1,516 |
1,622 |
(106) |
4,674 |
5,279 |
(605) |
|||||||||||
Prescriptions filled (6) |
352.3 |
331.2 |
21.1 |
1,048.2 |
989.7 |
58.5 |
- Total revenues increased 2.9% for the three months ended September 30, 2019 compared to the prior year. The increase was primarily driven by increased prescription volume and brand name drug price inflation, partially offset by continued reimbursement pressure and an increased generic dispensing rate.
- Front store revenues represent approximately 21.5% of total Retail/LTC segment revenues. Front store revenues increased in the three months ended September 30, 2019 compared to the prior year primarily driven by increases in health and beauty product sales, which benefited from continued strength in cough and cold products.
- Total prescription volume grew 6.4% on a 30-day equivalent basis for the three months ended September 30, 2019 compared to the prior year. The growth was driven primarily by the continued adoption of patient care programs.
- Operating income and adjusted operating income decreased 26.6% and 6.5%, respectively, for the three months ended September 30, 2019. Operating income and adjusted operating income were both negatively impacted by continued reimbursement pressure, partially offset by increased prescription volume and improved front store margin. The decrease in operating income also was driven by the $205 million pre-tax loss on the sale of Onofre and the $96 million store rationalization charge, each recorded in the three months ended September 30, 2019.
See the supplemental information on page 22 for additional information regarding the performance of the Retail/LTC segment.
Health Care Benefits Segment
The Health Care Benefits segment provides a full range of insured and self-insured ("ASC") medical, pharmacy, dental and behavioral health products and services. For periods prior to the Aetna Acquisition Date, the Health Care Benefits segment consisted solely of the Company's SilverScript® Medicare Part D prescription drug plan ("PDP") business. The segment results for the three and nine months ended September 30, 2019 and 2018 were as follows:
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||
In millions, except percentages |
2019 |
2018 |
Change |
2019 |
2018 |
Change |
|||||||||||||
Total revenues |
$ |
17,181 |
$ |
641 |
$ |
16,540 |
$ |
52,454 |
$ |
2,723 |
$ |
49,731 |
|||||||
Operating income (loss) |
1,036 |
74 |
962 |
3,253 |
(64) |
3,317 |
|||||||||||||
Adjusted operating income (loss) (1) |
1,423 |
75 |
1,348 |
4,423 |
(62) |
4,485 |
|||||||||||||
Medical benefit ratio ("MBR") (a) |
83.3 |
% |
NM |
83.7 |
% |
NM |
|||||||||||||
Medical membership as of September 30, 2019 |
22.8 |
(a) |
The Health Care Benefits segment for the three and nine months ended September 30, 2018 consisted solely of the Company's SilverScript PDP business. Accordingly, the MBRs for the three and nine months ended September 30, 2018 are not meaningful ("NM") and are not directly comparable to the MBRs for the three and nine months ended September 30, 2019. |
- Total revenues increased $16.5 billion for the three months ended September 30, 2019 compared to the prior year primarily driven by the Aetna Acquisition.
- Operating income and adjusted operating income increased $962 million and $1.3 billion, respectively, for the three months ended September 30, 2019, compared to the prior year primarily driven by the Aetna Acquisition. The increase in operating income was partially offset by an increase in intangible asset amortization related to the Aetna Acquisition.
- Medical membership as of September 30, 2019 of 22.8 million remained consistent compared with June 30, 2019, reflecting increases in Medicare and Medicaid products, offset by declines in Commercial products.
- The Health Care Benefits segment experienced favorable development of prior-periods' health care cost estimates in its Commercial and Government businesses, primarily attributable to second quarter 2019 performance.
- Prior years' health care costs payable estimates developed favorably by $511 million during the nine months ended September 30, 2019. This development is reported on a basis consistent with the prior years' development reported in the health care costs payable table in the Company's annual audited financial statements and does not directly correspond to an increase in 2019 operating results.
See the supplemental information on page 23 for additional information regarding the performance of the Health Care Benefits segment.
2019 Full Year Guidance
The Company revised its full year 2019 GAAP operating income guidance range to $11.77 billion to $11.95 billion from $11.82 billion to $12.02 billion and raised and narrowed its guidance range for full year 2019 adjusted operating income to $15.22 billion to $15.40 billion from $15.16 billion to $15.36 billion. The Company revised its full year 2019 GAAP diluted EPS from continuing operations guidance range to $4.90 to $4.98 from $4.93 to $5.04, and raised and narrowed its full year 2019 Adjusted EPS guidance range to $6.97 to $7.05 from $6.89 to $7.00.
The adjustments between GAAP operating income and GAAP diluted EPS from continuing operations and adjusted operating income and Adjusted EPS include, as applicable, adding back amortization of intangible assets, integration costs related to the Aetna Acquisition, store rationalization charges, gains/losses on divestitures and losses on early extinguishment of debt.
Teleconference and Webcast
The Company will be holding a conference call today for investors at 8:00 a.m. (Eastern time) to discuss its third quarter results. An audio webcast of the call will be broadcast simultaneously for all interested parties through the Investor Relations section of the CVS Health website at http://investors.cvshealth.com. This webcast will be archived and available on the website for a one-year period following the conference call.
About the Company
CVS Health is the nation's premier health innovation company helping people on their path to better health. Whether in one of its pharmacies or through its health services and plans, CVS Health is pioneering a bold new approach to total health by making quality care more affordable, accessible, simple and seamless. CVS Health is community-based and locally focused, engaging consumers with the care they need when and where they need it. The Company has approximately 9,900 retail locations, approximately 1,100 walk-in medical clinics, a leading pharmacy benefits manager with approximately 102 million plan members, a dedicated senior pharmacy care business serving more than one million patients per year and expanding specialty pharmacy services. CVS Health also serves an estimated 38 million people through traditional, voluntary and consumer-directed health insurance products and related services, including rapidly expanding Medicare Advantage offerings and a leading standalone Medicare Part D prescription drug plan. The Company believes its innovative health care model increases access to quality care, delivers better health outcomes and lowers overall health care costs. Find more information about how CVS Health is shaping the future of health at https://www.cvshealth.com.
Cautionary Statement Concerning Forward-Looking Statements
The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements made by or on behalf of CVS Health Corporation. Statements in this press release that are forward-looking include the information under the heading "2019 Full Year Guidance" and the related endnotes and reconciliations and the information in Mr. Merlo's quoted statement. By their nature, all forward-looking statements involve risks and uncertainties. Actual results may differ materially from those contemplated by the forward-looking statements for a number of reasons as described in our Securities and Exchange Commission ("SEC") filings, including those set forth in the Risk Factors section and under the section entitled "Cautionary Statement Concerning Forward-Looking Statements" in our most recently filed Annual Report on Form 10-K and in our most recently filed Quarterly Report on Form 10-Q.
You are cautioned not to place undue reliance on CVS Health's forward looking statements. These forward-looking statements are and will be based upon management's then-current views and assumptions regarding future events and operating performance, and are applicable only as of the dates of such statements. CVS Health does not assume any duty to update or revise forward-looking statements, whether as a result of new information, future events or otherwise, as of any future date.
- Tables Follow -
CVS HEALTH CORPORATION |
|||||||||||
Condensed Consolidated Statements of Operations |
|||||||||||
(Unaudited) |
|||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||
In millions, except per share amounts |
2019 |
2018 |
2019 |
2018 |
|||||||
Revenues: |
|||||||||||
Products |
$ |
47,149 |
$ |
46,334 |
$ |
136,023 |
$ |
136,035 |
|||
Premiums |
15,539 |
627 |
47,612 |
2,684 |
|||||||
Services |
1,859 |
308 |
5,447 |
951 |
|||||||
Net investment income |
263 |
221 |
805 |
485 |
|||||||
Total revenues |
64,810 |
47,490 |
189,887 |
140,155 |
|||||||
Operating costs: |
|||||||||||
Cost of products sold |
40,437 |
39,502 |
116,654 |
115,883 |
|||||||
Benefit costs |
12,850 |
439 |
39,396 |
2,399 |
|||||||
Goodwill impairment |
— |
— |
— |
3,921 |
|||||||
Operating expenses |
8,595 |
4,975 |
24,887 |
14,755 |
|||||||
Total operating costs |
61,882 |
44,916 |
180,937 |
136,958 |
|||||||
Operating income |
2,928 |
2,574 |
8,950 |
3,197 |
|||||||
Interest expense |
747 |
674 |
2,301 |
1,886 |
|||||||
Loss on early extinguishment of debt |
79 |
— |
79 |
— |
|||||||
Other expense (income) |
(31) |
1 |
(93) |
7 |
|||||||
Income before income tax provision |
2,133 |
1,899 |
6,663 |
1,304 |
|||||||
Income tax provision |
604 |
509 |
1,776 |
1,478 |
|||||||
Income (loss) from continuing operations |
1,529 |
1,390 |
4,887 |
(174) |
|||||||
Loss from discontinued operations, net of tax |
— |
— |
— |
(1) |
|||||||
Net income (loss) |
1,529 |
1,390 |
4,887 |
(175) |
|||||||
Net loss attributable to noncontrolling interests |
1 |
— |
— |
— |
|||||||
Net income (loss) attributable to CVS Health |
$ |
1,530 |
$ |
1,390 |
$ |
4,887 |
$ |
(175) |
|||
Basic earnings (loss) per share: |
|||||||||||
Income (loss) from continuing operations attributable to CVS Health |
$ |
1.17 |
$ |
1.36 |
$ |
3.76 |
$ |
(0.17) |
|||
Loss from discontinued operations attributable to CVS Health |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
|||
Net income (loss) attributable to CVS Health |
$ |
1.17 |
$ |
1.36 |
$ |
3.76 |
$ |
(0.17) |
|||
Weighted average basic shares outstanding |
1,302 |
1,020 |
1,300 |
1,018 |
|||||||
Diluted earnings (loss) per share: |
|||||||||||
Income (loss) from continuing operations attributable to CVS Health |
$ |
1.17 |
$ |
1.36 |
$ |
3.75 |
$ |
(0.17) |
|||
Loss from discontinued operations attributable to CVS Health |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
|||
Net income (loss) attributable to CVS Health |
$ |
1.17 |
$ |
1.36 |
$ |
3.75 |
$ |
(0.17) |
|||
Weighted average diluted shares outstanding |
1,305 |
1,022 |
1,303 |
1,018 |
|||||||
Dividends declared per share |
$ |
0.50 |
$ |
0.50 |
$ |
1.50 |
$ |
1.50 |
CVS HEALTH CORPORATION |
|||||
Condensed Consolidated Balance Sheets |
|||||
(Unaudited) |
|||||
In millions |
September 30, |
December 31, |
|||
Assets: |
|||||
Cash and cash equivalents |
$ |
5,193 |
$ |
4,059 |
|
Investments |
2,334 |
2,522 |
|||
Accounts receivable, net |
19,789 |
17,631 |
|||
Inventories |
16,028 |
16,450 |
|||
Other current assets |
4,841 |
4,581 |
|||
Total current assets |
48,185 |
45,243 |
|||
Long-term investments |
17,342 |
15,732 |
|||
Property and equipment, net |
11,651 |
11,349 |
|||
Operating lease right-of-use assets |
20,757 |
— |
|||
Goodwill |
79,548 |
78,678 |
|||
Intangible assets, net |
33,655 |
36,524 |
|||
Separate accounts assets |
4,590 |
3,884 |
|||
Other assets |
4,385 |
5,046 |
|||
Total assets |
$ |
220,113 |
$ |
196,456 |
|
Liabilities: |
|||||
Accounts payable |
$ |
9,442 |
$ |
8,925 |
|
Pharmacy claims and discounts payable |
13,099 |
11,365 |
|||
Health care costs payable |
7,014 |
6,147 |
|||
Policyholders' funds |
2,938 |
2,939 |
|||
Accrued expenses |
11,615 |
10,711 |
|||
Other insurance liabilities |
1,790 |
1,937 |
|||
Current portion of operating lease liabilities |
1,798 |
— |
|||
Short-term debt |
1,070 |
720 |
|||
Current portion of long-term debt |
3,778 |
1,265 |
|||
Total current liabilities |
52,544 |
44,009 |
|||
Long-term operating lease liabilities |
18,826 |
— |
|||
Long-term debt |
64,206 |
71,444 |
|||
Deferred income taxes |
7,279 |
7,677 |
|||
Separate accounts liabilities |
4,590 |
3,884 |
|||
Other long-term insurance liabilities |
7,557 |
8,119 |
|||
Other long-term liabilities |
2,178 |
2,780 |
|||
Total liabilities |
157,180 |
137,913 |
|||
Shareholders' equity: |
|||||
Preferred stock |
— |
— |
|||
Common stock and capital surplus |
45,854 |
45,440 |
|||
Treasury stock |
(28,207) |
(28,228) |
|||
Retained earnings |
44,017 |
40,911 |
|||
Accumulated other comprehensive income |
950 |
102 |
|||
Total CVS Health shareholders' equity |
62,614 |
58,225 |
|||
Noncontrolling interests |
319 |
318 |
|||
Total shareholders' equity |
62,933 |
58,543 |
|||
Total liabilities and shareholders' equity |
$ |
220,113 |
$ |
196,456 |
CVS HEALTH CORPORATION |
||||||
Condensed Consolidated Statements of Cash Flows |
||||||
(Unaudited) |
||||||
Nine Months Ended September 30, |
||||||
In millions |
2019 |
2018 |
||||
Cash flows from operating activities: |
||||||
Cash receipts from customers |
$ |
184,519 |
$ |
132,275 |
||
Cash paid for inventory and prescriptions dispensed by retail network pharmacies |
(109,958) |
(107,920) |
||||
Insurance benefits paid |
(38,812) |
(2,400) |
||||
Cash paid to other suppliers and employees |
(21,411) |
(12,305) |
||||
Interest and investment income received |
756 |
406 |
||||
Interest paid |
(2,675) |
(1,759) |
||||
Income taxes paid |
(2,205) |
(1,911) |
||||
Net cash provided by operating activities |
10,214 |
6,386 |
||||
Cash flows from investing activities: |
||||||
Proceeds from sales and maturities of investments |
5,616 |
43 |
||||
Purchases of investments |
(6,011) |
(97) |
||||
Purchases of property and equipment |
(1,890) |
(1,452) |
||||
Acquisitions (net of cash acquired) |
(361) |
(616) |
||||
Proceeds from sale of subsidiary |
— |
725 |
||||
Other |
16 |
11 |
||||
Net cash used in investing activities |
(2,630) |
(1,386) |
||||
Cash flows from financing activities: |
||||||
Net borrowings (repayments) of short-term debt |
350 |
(1,276) |
||||
Proceeds from issuance of long-term debt |
3,458 |
39,376 |
||||
Repayments of long-term debt |
(8,350) |
(2,266) |
||||
Derivative settlements |
(25) |
446 |
||||
Dividends paid |
(1,952) |
(1,528) |
||||
Proceeds from exercise of stock options |
183 |
214 |
||||
Payments for taxes related to net share settlement of equity awards |
(85) |
(39) |
||||
Other |
11 |
— |
||||
Net cash provided by (used in) financing activities |
(6,410) |
34,927 |
||||
Net increase in cash, cash equivalents and restricted cash |
1,174 |
39,927 |
||||
Cash, cash equivalents and restricted cash at the beginning of the period |
4,295 |
1,900 |
||||
Cash, cash equivalents and restricted cash at the end of the period |
$ |
5,469 |
$ |
41,827 |
CVS HEALTH CORPORATION |
||||||
Condensed Consolidated Statements of Cash Flows |
||||||
(Unaudited) |
||||||
Nine Months Ended September 30, |
||||||
In millions |
2019 |
2018 |
||||
Reconciliation of net income (loss) to net cash provided by operating activities: |
||||||
Net income (loss) |
$ |
4,887 |
$ |
(175) |
||
Adjustments required to reconcile net income (loss) to net cash provided by operating activities: |
||||||
Depreciation and amortization |
3,275 |
1,911 |
||||
Goodwill impairment |
— |
3,921 |
||||
Stock-based compensation |
355 |
172 |
||||
Loss on sale of subsidiary |
205 |
86 |
||||
Loss on early extinguishment of debt |
79 |
— |
||||
Deferred income taxes and other noncash items |
(38) |
210 |
||||
Change in operating assets and liabilities, net of effects from acquisitions: |
||||||
Accounts receivable, net |
(2,312) |
(1,725) |
||||
Inventories |
413 |
472 |
||||
Other assets |
(374) |
(3) |
||||
Accounts payable and pharmacy claims and discounts payable |
2,330 |
1,839 |
||||
Health care costs payable and other insurance liabilities |
535 |
— |
||||
Other liabilities |
859 |
(322) |
||||
Net cash provided by operating activities |
$ |
10,214 |
$ |
6,386 |
Non-GAAP Financial Information
The Company uses non-GAAP financial measures to analyze underlying business performance and trends. The Company believes that providing these non-GAAP financial measures enhances the Company's and investors' ability to compare the Company's past financial performance with its current performance. These non-GAAP financial measures are provided as supplemental information to the financial measures presented in this press release that are calculated and presented in accordance with GAAP. Non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures determined or calculated in accordance with GAAP. The Company's definitions of its non-GAAP financial measures may not be comparable to similarly titled measurements reported by other companies.
Non-GAAP financial measures such as adjusted operating income, adjusted earnings per share (EPS), adjusted income from continuing operations attributable to CVS Health, adjusted revenues and adjusted operating expenses exclude from the relevant GAAP metrics, as applicable: amortization of intangible assets and other items, if any, that neither relate to the ordinary course of the Company's business nor reflect the Company's underlying business performance.
For the periods covered in this press release, the following items are excluded from the non-GAAP financial measures described above, as applicable, because the Company believes they neither relate to the ordinary course of the Company's business nor reflect the Company's underlying business performance:
- The Company's acquisition activities have resulted in the recognition of intangible assets as required under the acquisition method of accounting which consist primarily of trademarks, customer contracts/relationships, covenants not to compete, technology, provider networks and value of business acquired. Definite-lived intangible assets are amortized over their estimated useful lives and are tested for impairment when events indicate that the carrying value may not be recoverable. The amortization of intangible assets is reflected in the Company's statements of operations in operating expenses within each segment. Although intangible assets contribute to the Company's revenue generation, the amortization of intangible assets does not directly relate to the underwriting of the Company's insurance products, the services performed for the Company's customers or the sale of the Company's products or services. Additionally, intangible asset amortization expense typically fluctuates based on the size and timing of the Company's acquisition activity. Accordingly, the Company believes excluding the amortization of intangible assets enhances the Company's and investors' ability to compare the Company's past financial performance with its current performance and to analyze underlying business performance and trends. Intangible asset amortization excluded from the related non-GAAP financial measure represents the entire amount recorded within the Company's GAAP financial statements and the revenue generated by the associated intangible assets has not been excluded from the related non-GAAP financial measure. Intangible asset amortization is excluded from the related non-GAAP financial measure because the amortization, unlike the related revenue, is not affected by operations of any particular period unless an intangible asset becomes impaired or the estimated useful life of an intangible asset is revised.
- During the three and nine months ended September 30, 2019 and 2018, acquisition-related transaction and integration costs relate to the Aetna Acquisition. During the nine months ended September 30, 2018, acquisition-related integration costs also relate to the acquisition of Omnicare, Inc. The acquisition-related transaction and integration costs are reflected in the Company's unaudited GAAP condensed consolidated statements of operations in operating expenses primarily within the Corporate/Other segment.
- During the three and nine months ended September 30, 2019, the store rationalization charges relate to the planned closure of 22 underperforming retail pharmacy stores in the first quarter of 2020. During the nine months ended September 30, 2019, the store rationalization charges also relate to the planned closure of 46 underperforming retail pharmacy stores in the second quarter of 2019. The store rationalization charges primarily relate to operating lease right-of-use asset impairment charges and are reflected in the Company's unaudited GAAP condensed consolidated statements of operations in operating expenses within the Retail/LTC segment.
- During the three and nine months ended September 30, 2019, the loss on divestiture of subsidiary represents the pre-tax loss on the sale of Onofre, which occurred on July 1, 2019. The loss on divestiture primarily relates to the elimination of the cumulative translation adjustment from accumulated other comprehensive income and is reflected in operating expenses in the Company's unaudited GAAP condensed consolidated statements of operations within the Retail/LTC segment. During the nine months ended September 30, 2018, the loss on divestiture of subsidiary represents the pre-tax loss on the sale of the Company's RxCrossroads subsidiary for $725 million and is reflected in operating expenses in the Company's unaudited GAAP condensed consolidated statements of operations within the Retail/LTC segment.
- During the three and nine months ended September 30, 2019, the loss on early extinguishment of debt relates to the Company's repayment of $4.0 billion of its outstanding senior notes in August 2019 pursuant to its tender offers for such senior notes.
- During the nine months ended September 30, 2018, the goodwill impairment charge relates to the LTC reporting unit within the Retail/LTC segment.
- During the three and nine months ended September 30, 2018, the Company recorded interest expense of $436 million and $1.2 billion, respectively, related to bridge financing costs and interest expense on the $40 billion of its unsecured senior notes issued on March 9, 2018 ("2018 Notes"). The interest expense was reduced by related interest income of $209 million and $453 million, during the three and nine months ended September 30, 2018, respectively, on the proceeds of the 2018 Notes. All amounts are for the periods prior to the close of the Aetna Acquisition and were recorded within the Corporate/Other segment.
- The corresponding tax benefit or expense related to the items excluded from adjusted income from continuing operations attributable to CVS Health and Adjusted EPS above. The nature of each non-GAAP adjustment is evaluated to determine whether a discrete adjustment should be made to the adjusted income tax provision.
See endnotes (1) through (4) for definitions of non-GAAP financial measures. Reconciliations of each of these non-GAAP financial measures to the most directly comparable GAAP financial measure are presented on pages 13 through 17 and 25 through 26.
Reconciliations of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures |
|||||||||||||||||||||||
Adjusted Operating Income |
|||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||
The following are reconciliations of operating income to adjusted operating income: |
|||||||||||||||||||||||
Three Months Ended September 30, 2019 |
|||||||||||||||||||||||
In millions |
Pharmacy Services |
Retail/ LTC |
Health Care Benefits |
Corporate/ Other |
Intersegment Eliminations |
Consolidated Totals |
|||||||||||||||||
Operating income (loss) (GAAP measure) |
$ |
1,340 |
$ |
1,095 |
$ |
1,036 |
$ |
(364) |
$ |
(179) |
$ |
2,928 |
|||||||||||
Non-GAAP adjustments: |
|||||||||||||||||||||||
Amortization of intangible assets |
99 |
120 |
387 |
1 |
— |
607 |
|||||||||||||||||
Acquisition-related integration costs |
— |
— |
— |
111 |
— |
111 |
|||||||||||||||||
Store rationalization charge |
— |
96 |
— |
— |
— |
96 |
|||||||||||||||||
Loss on divestiture of subsidiary |
— |
205 |
— |
— |
— |
205 |
|||||||||||||||||
Adjusted operating income (loss) (1) |
$ |
1,439 |
$ |
1,516 |
$ |
1,423 |
$ |
(252) |
$ |
(179) |
$ |
3,947 |
|||||||||||
Three Months Ended September 30, 2018 |
|||||||||||||||||||||||
In millions |
Pharmacy Services |
Retail/ LTC |
Health Care Benefits |
Corporate/ Other |
Intersegment Eliminations |
Consolidated Totals |
|||||||||||||||||
Operating income (loss) (GAAP measure) |
$ |
1,275 |
$ |
1,491 |
$ |
74 |
$ |
(70) |
$ |
(196) |
$ |
2,574 |
|||||||||||
Non-GAAP adjustments: |
|||||||||||||||||||||||
Amortization of intangible assets |
87 |
127 |
1 |
— |
— |
215 |
|||||||||||||||||
Acquisition-related transaction and integration costs |
— |
4 |
— |
66 |
— |
70 |
|||||||||||||||||
Interest income on financing for the Aetna Acquisition |
— |
— |
— |
(209) |
— |
(209) |
|||||||||||||||||
Adjusted operating income (loss) (1) |
$ |
1,362 |
$ |
1,622 |
$ |
75 |
$ |
(213) |
$ |
(196) |
$ |
2,650 |
Nine Months Ended September 30, 2019 |
||||||||||||||||||||||
In millions |
Pharmacy Services |
Retail/ LTC |
Health Care Benefits |
Corporate/ Other |
Intersegment Eliminations |
Consolidated Totals |
||||||||||||||||
Operating income (loss) (GAAP measure) |
$ |
3,387 |
$ |
3,884 |
$ |
3,253 |
$ |
(1,053) |
$ |
(521) |
$ |
8,950 |
||||||||||
Non-GAAP adjustments: |
||||||||||||||||||||||
Amortization of intangible assets |
295 |
354 |
1,170 |
3 |
— |
1,822 |
||||||||||||||||
Acquisition-related integration costs |
— |
— |
— |
365 |
— |
365 |
||||||||||||||||
Store rationalization charges |
— |
231 |
— |
— |
— |
231 |
||||||||||||||||
Loss on divestiture of subsidiary |
— |
205 |
— |
— |
— |
205 |
||||||||||||||||
Adjusted operating income (loss) (1) |
$ |
3,682 |
$ |
4,674 |
$ |
4,423 |
$ |
(685) |
$ |
(521) |
$ |
11,573 |
||||||||||
Nine Months Ended September 30, 2018 |
||||||||||||||||||||||
In millions |
Pharmacy Services |
Retail/ LTC |
Health Care Benefits |
Corporate/ Other |
Intersegment Eliminations |
Consolidated Totals |
||||||||||||||||
Operating income (loss) (GAAP measure) |
$ |
3,268 |
$ |
890 |
$ |
(64) |
$ |
(339) |
$ |
(558) |
$ |
3,197 |
||||||||||
Non-GAAP adjustments: |
||||||||||||||||||||||
Amortization of intangible assets |
262 |
375 |
2 |
— |
— |
639 |
||||||||||||||||
Acquisition-related transaction and integration costs |
— |
7 |
— |
145 |
— |
152 |
||||||||||||||||
Loss on divestiture of subsidiary |
— |
86 |
— |
— |
— |
86 |
||||||||||||||||
Goodwill impairment |
— |
3,921 |
— |
— |
— |
3,921 |
||||||||||||||||
Interest income on financing for the Aetna Acquisition |
— |
— |
— |
(453) |
— |
(453) |
||||||||||||||||
Adjusted operating income (loss) (1) |
$ |
3,530 |
$ |
5,279 |
$ |
(62) |
$ |
(647) |
$ |
(558) |
$ |
7,542 |
Adjusted Earnings Per Share |
|||||||||||
(Unaudited) |
|||||||||||
The following are reconciliations of income (loss) from continuing operations attributable to CVS Health to adjusted income from continuing operations attributable to CVS Health and calculations of GAAP diluted EPS from continuing operations and Adjusted EPS: |
|||||||||||
Three Months Ended |
Three Months Ended |
||||||||||
In millions, except per share amounts |
Total |
Per |
Total |
Per |
|||||||
Income from continuing operations (GAAP measure) |
$ |
1,529 |
$ |
1,390 |
|||||||
Net loss attributable to noncontrolling interests (GAAP measure) |
1 |
— |
|||||||||
Income allocable to participating securities (GAAP measure) |
— |
(1) |
|||||||||
Income from continuing operations attributable to CVS Health (GAAP measure) |
1,530 |
$ |
1.17 |
1,389 |
$ |
1.36 |
|||||
Non-GAAP adjustments: |
|||||||||||
Amortization of intangible assets |
607 |
0.46 |
215 |
0.21 |
|||||||
Acquisition-related transaction and integration costs |
111 |
0.09 |
70 |
0.07 |
|||||||
Store rationalization charge |
96 |
0.07 |
— |
— |
|||||||
Loss on divestiture of subsidiary |
205 |
0.16 |
— |
— |
|||||||
Loss on early extinguishment of debt |
79 |
0.06 |
— |
— |
|||||||
Net interest expense on financing for the Aetna Acquisition |
— |
— |
227 |
0.22 |
|||||||
Income tax benefit |
(220) |
(0.17) |
(132) |
(0.13) |
|||||||
Income allocable to participating securities, net of tax (a) |
(1) |
— |
(1) |
— |
|||||||
Adjusted income from continuing operations attributable to CVS Health (2) |
$ |
2,407 |
$ |
1.84 |
$ |
1,768 |
$ |
1.73 |
|||
Weighted average diluted shares outstanding |
1,305 |
1,022 |
______________________ |
|
(a) |
Represents the corresponding impact to income allocable to participating securities, net of tax, related to the items above excluded from income from continuing operations attributable to CVS Health in determining adjusted income from continuing operations attributable to CVS Health and calculating Adjusted EPS above. |
Nine Months Ended September 30, 2019 |
Nine Months Ended September 30, 2018 |
||||||||||||||
In millions, except per share amounts |
Total |
Per |
Total |
Per |
|||||||||||
Income (loss) from continuing operations (GAAP measure) |
$ |
4,887 |
$ |
(174) |
|||||||||||
Net loss attributable to noncontrolling interests (GAAP measure) |
— |
— |
|||||||||||||
Income allocable to participating securities (GAAP measure) |
(3) |
(3) |
|||||||||||||
Income (loss) from continuing operations attributable to CVS Health (GAAP measure) |
4,884 |
$ |
3.75 |
(177) |
$ |
(0.17) |
|||||||||
Non-GAAP adjustments: |
|||||||||||||||
Amortization of intangible assets |
1,822 |
1.40 |
639 |
0.63 |
|||||||||||
Acquisition-related transaction and integration costs |
365 |
0.28 |
152 |
0.15 |
|||||||||||
Store rationalization charges |
231 |
0.17 |
— |
— |
|||||||||||
Loss on divestiture of subsidiary |
205 |
0.16 |
86 |
0.08 |
|||||||||||
Loss on early extinguishment of debt |
79 |
0.06 |
— |
— |
|||||||||||
Goodwill impairment |
— |
— |
3,921 |
3.84 |
|||||||||||
Net interest expense on financing for the Aetna Acquisition |
— |
— |
697 |
0.68 |
|||||||||||
Income tax benefit |
(611) |
(0.47) |
(320) |
(0.31) |
|||||||||||
Income allocable to participating securities, net of tax (a) |
(2) |
— |
(7) |
(0.01) |
|||||||||||
Adjusted income from continuing operations attributable to CVS Health (2) |
$ |
6,973 |
$ |
5.35 |
$ |
4,991 |
$ |
4.89 |
|||||||
Weighted average diluted shares outstanding (GAAP) (2) |
1,303 |
1,018 |
|||||||||||||
Adjusted weighted average diluted shares outstanding (non-GAAP) (2) |
1,303 |
1,020 |
________________________________ |
|
(a) |
Represents the corresponding impact to income allocable to participating securities, net of tax, related to the items above excluded from income (loss) from continuing operations attributable to CVS Health in determining adjusted income from continuing operations attributable to CVS Health and calculating Adjusted EPS above. |
Adjusted Revenues and Adjusted Operating Expenses |
||||||||||||||
(Unaudited) |
||||||||||||||
The following is a reconciliation of total revenues to adjusted revenues: |
||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||
In millions |
2019 |
2018 |
2019 |
2018 |
||||||||||
Total revenues (GAAP measure) |
$ |
64,810 |
$ |
47,490 |
$ |
189,887 |
$ |
140,155 |
||||||
Non-GAAP adjustment: |
||||||||||||||
Interest income on financing for the Aetna Acquisition |
— |
(209) |
— |
(453) |
||||||||||
Adjusted revenues (3) |
$ |
64,810 |
$ |
47,281 |
$ |
189,887 |
$ |
139,702 |
||||||
The following is a reconciliation of operating expenses to adjusted operating expenses: |
||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||
In millions |
2019 |
2018 |
2019 |
2018 |
||||||||||
Operating expenses (GAAP measure) |
$ |
8,595 |
$ |
4,975 |
$ |
24,887 |
$ |
14,755 |
||||||
Non-GAAP adjustments: |
||||||||||||||
Amortization of intangible assets |
(607) |
(215) |
(1,822) |
(639) |
||||||||||
Acquisition-related transaction and integration costs |
(111) |
(70) |
(365) |
(152) |
||||||||||
Store rationalization charges |
(96) |
— |
(231) |
— |
||||||||||
Loss on divestiture of subsidiary |
(205) |
— |
(205) |
(86) |
||||||||||
Adjusted operating expenses (4) |
$ |
7,576 |
$ |
4,690 |
$ |
22,264 |
$ |
13,878 |
Supplemental Information
(Unaudited)
The Company's segments maintain separate financial information, and the Company's chief operating decision maker (the "CODM") evaluates the segments' operating results on a regular basis in deciding how to allocate resources among the segments and in assessing segment performance. The CODM evaluates the performance of the Company's segments based on adjusted operating income. Effective for the first quarter of 2019, adjusted operating income is defined as operating income (GAAP measure) excluding the impact of amortization of intangible assets and other items, if any, that neither relate to the ordinary course of the Company's business nor reflect the Company's underlying business performance as further described in endnote (1). Segment financial information for the three and nine months ended September 30, 2018 has been retrospectively adjusted to conform with the current period presentation. The Company uses adjusted operating income as its principal measure of segment performance as it enhances the Company's ability to compare past financial performance with current performance and analyze underlying business performance and trends.
Effective for the first quarter of 2019, the Company realigned the composition of its segments to correspond with changes to its operating model and reflect how the CODM reviews information and manages the business. As a result of this realignment, the Company's SilverScript PDP moved from the Pharmacy Services segment to the Health Care Benefits segment. In addition, the Company moved Aetna's mail order and specialty pharmacy operations from the Health Care Benefits segment to the Pharmacy Services segment. Segment financial information for the three and nine months ended September 30, 2018, has been retrospectively adjusted to reflect these changes as shown below:
Three Months Ended September 30, 2018 |
|||||||||||||||||||||||
In millions |
Pharmacy Services |
Retail/ LTC |
Health Care Benefits |
Corporate/ Other |
Intersegment Eliminations |
Consolidated Totals |
|||||||||||||||||
Revenues, as previously reported |
$ |
33,767 |
$ |
20,856 |
$ |
— |
$ |
217 |
$ |
(7,350) |
$ |
47,490 |
|||||||||||
Adjustments |
97 |
— |
641 |
— |
(738) |
— |
|||||||||||||||||
Revenues, as adjusted |
$ |
33,864 |
$ |
20,856 |
$ |
641 |
$ |
217 |
$ |
(8,088) |
$ |
47,490 |
|||||||||||
Cost of products sold (a) |
$ |
31,587 |
$ |
15,042 |
$ |
— |
$ |
— |
$ |
(7,127) |
$ |
39,502 |
|||||||||||
Adjustments |
651 |
— |
— |
— |
(651) |
— |
|||||||||||||||||
Cost of products sold, as adjusted |
$ |
32,238 |
$ |
15,042 |
$ |
— |
$ |
— |
$ |
(7,778) |
$ |
39,502 |
|||||||||||
Benefit costs (a) |
$ |
439 |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
439 |
|||||||||||
Adjustments |
(439) |
— |
439 |
— |
— |
— |
|||||||||||||||||
Benefit costs, as adjusted |
$ |
— |
$ |
— |
$ |
439 |
$ |
— |
$ |
— |
$ |
439 |
|||||||||||
Operating expenses, as previously reported |
$ |
392 |
$ |
4,323 |
$ |
— |
$ |
287 |
$ |
(27) |
$ |
4,975 |
|||||||||||
Adjustments |
(41) |
— |
128 |
— |
(87) |
— |
|||||||||||||||||
Operating expenses, as adjusted |
$ |
351 |
$ |
4,323 |
$ |
128 |
$ |
287 |
$ |
(114) |
$ |
4,975 |
|||||||||||
Operating income (loss), as previously reported |
$ |
1,349 |
$ |
1,491 |
$ |
— |
$ |
(70) |
$ |
(196) |
$ |
2,574 |
|||||||||||
Adjustments |
(74) |
— |
74 |
— |
— |
— |
|||||||||||||||||
Operating income (loss), as adjusted |
1,275 |
1,491 |
74 |
(70) |
(196) |
2,574 |
|||||||||||||||||
Segment measure adjustments |
87 |
131 |
1 |
(143) |
— |
76 |
|||||||||||||||||
Adjusted operating income (loss) |
$ |
1,362 |
$ |
1,622 |
$ |
75 |
$ |
(213) |
$ |
(196) |
$ |
2,650 |
________________________ |
|
(a) |
The total of cost of products sold and benefit costs previously were reported as cost of revenues. |
Nine Months Ended September 30, 2018 |
|||||||||||||||||||||||
In millions |
Pharmacy Services |
Retail/ LTC |
Health Care Benefits |
Corporate/ Other |
Intersegment Eliminations |
Consolidated Totals |
|||||||||||||||||
Revenues, as previously reported |
$ |
99,238 |
$ |
61,960 |
$ |
— |
$ |
475 |
$ |
(21,518) |
$ |
140,155 |
|||||||||||
Adjustments |
599 |
— |
2,723 |
— |
(3,322) |
— |
|||||||||||||||||
Revenues, as adjusted |
$ |
99,837 |
$ |
61,960 |
$ |
2,723 |
$ |
475 |
$ |
(24,840) |
$ |
140,155 |
|||||||||||
Cost of products sold (a) |
$ |
92,459 |
$ |
44,318 |
$ |
— |
$ |
— |
$ |
(20,894) |
$ |
115,883 |
|||||||||||
Adjustments |
3,059 |
— |
— |
— |
(3,059) |
— |
|||||||||||||||||
Cost of products sold, as adjusted |
$ |
95,518 |
$ |
44,318 |
$ |
— |
$ |
— |
$ |
(23,953) |
$ |
115,883 |
|||||||||||
Benefit costs (a) |
$ |
2,399 |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
2,399 |
|||||||||||
Adjustments |
(2,399) |
— |
2,399 |
— |
— |
— |
|||||||||||||||||
Benefit costs, as adjusted |
$ |
— |
$ |
— |
$ |
2,399 |
$ |
— |
$ |
— |
$ |
2,399 |
|||||||||||
Operating expenses, as previously reported |
$ |
1,176 |
$ |
12,831 |
$ |
— |
$ |
814 |
$ |
(66) |
$ |
14,755 |
|||||||||||
Adjustments |
(125) |
— |
388 |
— |
(263) |
— |
|||||||||||||||||
Operating expenses, as adjusted |
$ |
1,051 |
$ |
12,831 |
$ |
388 |
$ |
814 |
$ |
(329) |
$ |
14,755 |
|||||||||||
Operating income (loss), as previously reported |
$ |
3,204 |
$ |
890 |
$ |
— |
$ |
(339) |
$ |
(558) |
$ |
3,197 |
|||||||||||
Adjustments |
64 |
— |
(64) |
— |
— |
— |
|||||||||||||||||
Operating income (loss), as adjusted |
3,268 |
890 |
(64) |
(339) |
(558) |
3,197 |
|||||||||||||||||
Segment measure adjustments |
262 |
4,389 |
2 |
(308) |
— |
4,345 |
|||||||||||||||||
Adjusted operating income (loss) |
$ |
3,530 |
$ |
5,279 |
$ |
(62) |
$ |
(647) |
$ |
(558) |
$ |
7,542 |
(a) |
The total of cost of products sold and benefit costs previously were reported as cost of revenues. |
The following is a reconciliation of financial measures of the Company's segments to the consolidated totals: |
|||||||||||||||||
In millions |
Pharmacy Services (a) |
Retail/ LTC |
Health Care Benefits |
Corporate/ Other |
Intersegment Eliminations (b) |
Consolidated Totals |
|||||||||||
Three Months Ended |
|||||||||||||||||
September 30, 2019 |
|||||||||||||||||
Total revenues |
$ |
36,018 |
$ |
21,466 |
$ |
17,181 |
$ |
152 |
$ |
(10,007) |
$ |
64,810 |
|||||
Operating income (loss) |
1,340 |
1,095 |
1,036 |
(364) |
(179) |
2,928 |
|||||||||||
Adjusted operating income (loss) (1) |
1,439 |
1,516 |
1,423 |
(252) |
(179) |
3,947 |
|||||||||||
September 30, 2018 |
|||||||||||||||||
Total revenues |
33,864 |
20,856 |
641 |
217 |
(8,088) |
47,490 |
|||||||||||
Operating income (loss) |
1,275 |
1,491 |
74 |
(70) |
(196) |
2,574 |
|||||||||||
Adjusted operating income (loss) (1) |
1,362 |
1,622 |
75 |
(213) |
(196) |
2,650 |
|||||||||||
Nine Months Ended |
|||||||||||||||||
September 30, 2019 |
|||||||||||||||||
Total revenues |
$ |
104,418 |
$ |
64,028 |
$ |
52,454 |
$ |
423 |
$ |
(31,436) |
$ |
189,887 |
|||||
Operating income (loss) |
3,387 |
3,884 |
3,253 |
(1,053) |
(521) |
8,950 |
|||||||||||
Adjusted operating income (loss) (1) |
3,682 |
4,674 |
4,423 |
(685) |
(521) |
11,573 |
|||||||||||
September 30, 2018 |
|||||||||||||||||
Total revenues |
99,837 |
61,960 |
2,723 |
475 |
(24,840) |
140,155 |
|||||||||||
Operating income (loss) |
3,268 |
890 |
(64) |
(339) |
(558) |
3,197 |
|||||||||||
Adjusted operating income (loss) (1) |
3,530 |
5,279 |
(62) |
(647) |
(558) |
7,542 |
(a) |
Total revenues of the Pharmacy Services segment include approximately $2.7 billion of retail co-payments for each of the three-month periods ended September 30, 2019 and 2018, and $8.9 billion and $8.8 billion of retail co-payments for the nine months ended September 30, 2019 and 2018, respectively. |
(b) |
Intersegment eliminations relate to intersegment revenue generating activities that occur between the Pharmacy Services segment, the Retail/LTC segment and/or the Health Care Benefits segment. |
Supplemental Information |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Pharmacy Services Segment |
|||||||||||||||
The following table summarizes the Pharmacy Services segment's performance for the respective periods: |
|||||||||||||||
Three Months Ended |
Nine Months Ended September 30, |
||||||||||||||
In millions, except percentages |
2019 |
2018 |
2019 |
2018 |
|||||||||||
Revenues: |
|||||||||||||||
Products |
$ |
35,883 |
$ |
33,746 |
$ |
104,056 |
$ |
99,493 |
|||||||
Services |
135 |
118 |
362 |
344 |
|||||||||||
Total revenues |
36,018 |
33,864 |
104,418 |
99,837 |
|||||||||||
Cost of products sold |
34,300 |
32,238 |
99,918 |
95,518 |
|||||||||||
Operating expenses |
378 |
351 |
1,113 |
1,051 |
|||||||||||
Operating expenses as a % of total revenues |
1.0 |
% |
1.0 |
% |
1.1 |
% |
1.1 |
% |
|||||||
Operating income |
$ |
1,340 |
$ |
1,275 |
$ |
3,387 |
$ |
3,268 |
|||||||
Operating income as a % of total revenues |
3.7 |
% |
3.8 |
% |
3.2 |
% |
3.3 |
% |
|||||||
Adjusted operating income (1) |
$ |
1,439 |
$ |
1,362 |
$ |
3,682 |
$ |
3,530 |
|||||||
Adjusted operating income as a % of total revenues |
4.0 |
% |
4.0 |
% |
3.5 |
% |
3.5 |
% |
|||||||
Revenues (by distribution channel): |
|||||||||||||||
Pharmacy network (7) |
$ |
22,469 |
$ |
21,921 |
$ |
66,071 |
$ |
64,625 |
|||||||
Mail choice (8) |
13,403 |
11,812 |
37,912 |
34,807 |
|||||||||||
Other |
146 |
131 |
435 |
405 |
|||||||||||
Pharmacy claims processed: (6) |
|||||||||||||||
Total |
509.5 |
466.3 |
1,480.3 |
1,405.2 |
|||||||||||
Pharmacy network (7) |
430.2 |
394.5 |
1,250.0 |
1,192.2 |
|||||||||||
Mail choice (8) |
79.3 |
71.8 |
230.3 |
213.0 |
|||||||||||
Generic dispensing rate: (6) |
|||||||||||||||
Total |
88.1 |
% |
87.2 |
% |
88.3 |
% |
87.5 |
% |
|||||||
Pharmacy network (7) |
88.7 |
% |
87.8 |
% |
88.9 |
% |
88.1 |
% |
|||||||
Mail choice (8) |
85.3 |
% |
83.9 |
% |
85.1 |
% |
84.0 |
% |
|||||||
Mail choice penetration rate (6) (8) |
15.6 |
% |
15.4 |
% |
15.6 |
% |
15.2 |
% |
Supplemental Information |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Retail/LTC Segment |
|||||||||||||||
The following table summarizes the Retail/LTC segment's performance for the respective periods: |
|||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||
In millions, except percentages |
2019 |
2018 |
2019 |
2018 |
|||||||||||
Revenues: |
|||||||||||||||
Products |
$ |
21,273 |
$ |
20,676 |
$ |
63,403 |
$ |
61,382 |
|||||||
Services |
193 |
180 |
625 |
578 |
|||||||||||
Total revenues |
21,466 |
20,856 |
64,028 |
61,960 |
|||||||||||
Cost of products sold |
15,656 |
15,042 |
46,504 |
44,318 |
|||||||||||
Goodwill impairment |
— |
— |
— |
3,921 |
|||||||||||
Operating expenses |
4,715 |
4,323 |
13,640 |
12,831 |
|||||||||||
Operating expenses as a % of total revenues |
22.0 |
% |
20.7 |
% |
21.3 |
% |
20.7 |
% |
|||||||
Operating income |
$ |
1,095 |
$ |
1,491 |
$ |
3,884 |
$ |
890 |
|||||||
Operating income as a % of total revenues |
5.1 |
% |
7.1 |
% |
6.1 |
% |
1.4 |
% |
|||||||
Adjusted operating income (1) |
$ |
1,516 |
$ |
1,622 |
$ |
4,674 |
$ |
5,279 |
|||||||
Adjusted operating income as a % of total revenues |
7.1 |
% |
7.8 |
% |
7.3 |
% |
8.5 |
% |
|||||||
Revenues (by major goods/service lines): |
|||||||||||||||
Pharmacy |
$ |
16,687 |
$ |
16,123 |
$ |
49,197 |
$ |
47,428 |
|||||||
Front Store |
4,614 |
4,557 |
14,288 |
13,990 |
|||||||||||
Other |
165 |
176 |
543 |
542 |
|||||||||||
Prescriptions filled (6) |
352.3 |
331.2 |
1,048.2 |
989.7 |
|||||||||||
Revenues increase: |
|||||||||||||||
Total |
2.9 |
% |
6.4 |
% |
3.3 |
% |
5.9 |
% |
|||||||
Pharmacy |
3.5 |
% |
8.4 |
% |
3.7 |
% |
8.0 |
% |
|||||||
Front Store |
1.3 |
% |
2.0 |
% |
2.1 |
% |
1.5 |
% |
|||||||
Total prescription volume increase (6) |
6.4 |
% |
8.9 |
% |
5.9 |
% |
8.9 |
% |
|||||||
Same store sales increase: (9) |
|||||||||||||||
Total |
3.6 |
% |
6.7 |
% |
3.9 |
% |
6.2 |
% |
|||||||
Pharmacy |
4.5 |
% |
8.7 |
% |
4.7 |
% |
8.1 |
% |
|||||||
Front Store |
0.6 |
% |
0.8 |
% |
1.3 |
% |
0.5 |
% |
|||||||
Prescription volume (6) |
7.8 |
% |
9.2 |
% |
7.3 |
% |
9.1 |
% |
|||||||
Generic dispensing rate (6) |
88.2 |
% |
87.3 |
% |
88.7 |
% |
87.8 |
% |
Supplemental Information |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Health Care Benefits Segment |
|||||||||||||||
The following table summarizes the Health Care Benefits segment's performance for the respective periods: |
|||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||
In millions, except percentages |
2019 |
2018 |
2019 |
2018 |
|||||||||||
Revenues: |
|||||||||||||||
Premiums |
$ |
15,507 |
$ |
627 |
$ |
47,543 |
$ |
2,684 |
|||||||
Services |
1,528 |
10 |
4,453 |
29 |
|||||||||||
Net investment income |
146 |
4 |
458 |
10 |
|||||||||||
Total revenues |
17,181 |
641 |
52,454 |
2,723 |
|||||||||||
Benefit costs |
12,914 |
439 |
39,815 |
2,399 |
|||||||||||
MBR (Benefit costs as a % of premium revenues) (a) |
83.3 |
% |
NM |
83.7 |
% |
NM |
|||||||||
Operating expenses |
$ |
3,231 |
$ |
128 |
$ |
9,386 |
$ |
388 |
|||||||
Operating expenses as a % of total revenues |
18.8 |
% |
20.0 |
% |
17.9 |
% |
14.2 |
% |
|||||||
Operating income (loss) |
$ |
1,036 |
$ |
74 |
$ |
3,253 |
$ |
(64) |
|||||||
Operating income (loss) as a % of total revenues (b) |
6.0 |
% |
11.5 |
% |
6.2 |
% |
NM |
||||||||
Adjusted operating income (loss) (1) |
$ |
1,423 |
$ |
75 |
$ |
4,423 |
$ |
(62) |
|||||||
Adjusted operating income (loss) as a % of total revenues (b) |
8.3 |
% |
11.7 |
% |
8.4 |
% |
NM |
__________________________ |
|
(a) |
The Health Care Benefits segment for the three and nine months ended September 30, 2018 consisted solely of the Company's SilverScript PDP business. Accordingly, the MBRs for the three and nine months ended September 30, 2018 are not meaningful ("NM") and are not directly comparable to the MBRs for the three and nine months ended September 30, 2019. |
(b) |
Percentages for the nine months ended September 30, 2018 are not meaningful. |
The following table summarizes the Health Care Benefits segment's medical membership for the respective periods: |
|||||||||||||||||
September 30, 2019 |
June 30, 2019 |
December 31, 2018 |
|||||||||||||||
In thousands |
Insured |
ASC |
Total |
Insured |
ASC |
Total |
Insured |
ASC |
Total |
||||||||
Medical membership: |
|||||||||||||||||
Commercial |
3,560 |
14,159 |
17,719 |
3,571 |
14,276 |
17,847 |
3,871 |
13,888 |
17,759 |
||||||||
Medicare Advantage |
2,304 |
— |
2,304 |
2,264 |
— |
2,264 |
1,758 |
— |
1,758 |
||||||||
Medicare Supplement |
842 |
— |
842 |
819 |
— |
819 |
793 |
— |
793 |
||||||||
Medicaid |
1,382 |
562 |
1,944 |
1,344 |
562 |
1,906 |
1,128 |
663 |
1,791 |
||||||||
Total medical membership |
8,088 |
14,721 |
22,809 |
7,998 |
14,838 |
22,836 |
7,550 |
14,551 |
22,101 |
||||||||
Supplemental membership information: |
|||||||||||||||||
Medicare Prescription Drug Plan (standalone) (a) |
5,998 |
6,004 |
6,134 |
____________________________ |
|
(a) |
Represents the Company's SilverScript PDP membership only. Excludes 2.5 million, 2.5 million and 2.3 million members as of September 30, 2019, June 30, 2019 and December 31, 2018, respectively, related to Aetna's standalone PDPs that were sold effective December 31, 2018. The Company will retain the financial results of the divested plans through 2019 through a reinsurance agreement. |
Supplemental Information |
||
(Unaudited) |
||
The following table shows the components of the change in health care costs payable during the nine months ended September 30, 2019: |
||
In millions |
||
Health care costs payable, beginning of period |
$ |
6,147 |
Less: Reinsurance recoverables |
4 |
|
Health care costs payable, beginning of period, net |
6,143 |
|
Add: Components of incurred health care costs |
||
Current year |
39,657 |
|
Prior years (a) |
(511) |
|
Total incurred health care costs (b) |
39,146 |
|
Less: Claims paid |
||
Current year |
33,032 |
|
Prior years |
5,253 |
|
Total claims paid |
38,285 |
|
Add: Premium deficiency reserve |
6 |
|
Health care costs payable, end of period, net |
7,010 |
|
Add: Reinsurance recoverables |
4 |
|
Health care costs payable, end of period |
$ |
7,014 |
____________________________ |
|
(a) |
Negative amounts reported for incurred health care costs related to prior years result from claims being settled for amounts less than originally estimated. |
(b) |
Total incurred health care costs during the nine months ended September 30, 2019 in the table above exclude (i) $6 million related to a premium deficiency reserve for the 2019 coverage year related to the Company's Medicaid products, (ii) $31 million of benefit costs recorded in the Health Care Benefits segment that are included in other insurance liabilities on the unaudited condensed consolidated balance sheet and (iii) $213 million of benefit costs recorded in the Corporate/Other segment that are included in other insurance liabilities on the unaudited condensed consolidated balance sheet. |
Days Claims Payable (Unaudited) |
|||||||
September 30, 2019 |
June 30, 2019 |
March 31, 2019 |
|||||
Days Claims Payable (a) |
51 |
48 |
45 |
||||
______________________ |
|
(a) |
Days claims payable is calculated by dividing the health care costs payable at the end of each quarter by the average health care costs per day during each respective quarter. Days claims payable is not directly comparable to the legacy Aetna metric due to the addition of approximately 6.0 million SilverScript standalone Medicare PDP members to the Health Care Benefits segment in each period presented as a result of the segment realignment in the first quarter of 2019. |
Adjusted Operating Income Guidance
(Unaudited)
The following reconciliation of projected operating income to projected adjusted operating income contains forward-looking information. All forward-looking information involves risks and uncertainties. Actual results may differ materially from those contemplated by the forward-looking information for a number of reasons as described in our SEC filings, including those set forth in the Risk Factors section and under the section entitled "Cautionary Statement Concerning Forward-Looking Statements" in our most recently filed Annual Report on Form 10-K and in our most recently filed Quarterly Report on Form 10-Q. See the discussion at "Non-GAAP Financial Information" earlier in this press release and endnote (1) later in this press release for more information on how we calculate adjusted operating income.
Year Ending December 31, 2019 |
|||||
In millions |
Low |
High |
|||
Operating income (GAAP measure) |
$ |
11,774 |
$ |
11,954 |
|
Non-GAAP adjustments: |
|||||
Amortization of intangible assets |
2,460 |
2,460 |
|||
Acquisition-related integration costs |
550 |
550 |
|||
Store rationalization charges |
231 |
231 |
|||
Loss on divestiture of subsidiary |
205 |
205 |
|||
Adjusted operating income (1) |
$ |
15,220 |
$ |
15,400 |
Adjusted Earnings Per Share Guidance
(Unaudited)
The following reconciliations of projected income from continuing operations to projected adjusted income from continuing operations attributable to CVS Health and calculation of projected GAAP diluted EPS from continuing operations and projected Adjusted EPS contain forward-looking information. All forward-looking information involves risks and uncertainties. Actual results may differ materially from those contemplated by the forward-looking information for a number of reasons as described in our SEC filings, including those set forth in the Risk Factors section and under the section entitled "Cautionary Statement Concerning Forward-Looking Statements" in our most recently filed Annual Report on Form 10-K and in our most recently filed Quarterly Report on Form 10-Q. See the discussion at "Non-GAAP Financial Information" earlier in this press release and endnote (2) later in this press release for more information on how we calculate Adjusted EPS.
Year Ending December 31, 2019 |
||||||||||||||
Low |
High |
|||||||||||||
In millions, except per share amounts |
Total |
Per |
Total |
Per |
||||||||||
Income from continuing operations (GAAP measure) |
$ |
6,405 |
$ |
6,510 |
||||||||||
Net income attributable to noncontrolling interests (GAAP measure) |
(10) |
(10) |
||||||||||||
Income allocable to participating securities (GAAP measure) |
(5) |
(5) |
||||||||||||
Income from continuing operations attributable to CVS Health (GAAP measure) |
6,390 |
$ |
4.90 |
6,495 |
$ |
4.98 |
||||||||
Non-GAAP adjustments: |
||||||||||||||
Amortization of intangible assets |
2,460 |
1.89 |
2,460 |
1.89 |
||||||||||
Acquisition-related integration costs |
550 |
0.42 |
550 |
0.42 |
||||||||||
Store rationalization charges |
231 |
0.17 |
231 |
0.17 |
||||||||||
Loss on divestiture of subsidiary |
205 |
0.15 |
205 |
0.15 |
||||||||||
Loss on early extinguishment of debt |
79 |
0.06 |
79 |
0.06 |
||||||||||
Income tax benefit |
(815) |
(0.62) |
(815) |
(0.62) |
||||||||||
Income allocable to participating securities, net of tax (a) |
— |
— |
— |
— |
||||||||||
Adjusted income from continuing operations attributable to CVS Health (2) |
$ |
9,100 |
$ |
6.97 |
$ |
9,205 |
$ |
7.05 |
||||||
Weighted average diluted shares outstanding |
1,305 |
1,305 |
___________________________ |
|
(a) |
Represents the corresponding impact to income allocable to participating securities, net of tax, related to the items above excluded from income from continuing operations attributable to CVS Health in determining adjusted income from continuing operations attributable to CVS Health and calculating Adjusted EPS above. |
Endnotes
(1) The Company defines adjusted operating income as operating income (GAAP measure) excluding the impact of amortization of intangible assets and other items, if any, that neither relate to the ordinary course of the Company's business nor reflect the Company's underlying business performance, such as acquisition-related transaction and integration costs, store rationalization charges, gains/losses on divestitures, goodwill impairments, interest income on financings associated with proposed acquisitions (for periods prior to the acquisition), and any other items specifically identified herein. See "Non-GAAP Financial Information" earlier in this press release for additional information regarding the items excluded from operating income.
(2) The Company defines adjusted income from continuing operations attributable to CVS Health as income (loss) from continuing operations attributable to CVS Health (GAAP measure) excluding the impact of amortization of intangible assets and other items, if any, that neither relate to the ordinary course of the Company's business nor reflect the Company's underlying business performance, such as acquisition-related transaction and integration costs, store rationalization charges, gains/losses on divestitures, losses on early extinguishment of debt, goodwill impairments, net interest expense on financings associated with proposed acquisitions (for periods prior to the acquisition), the corresponding income tax benefit or expense related to the items excluded from adjusted income from continuing operations attributable to CVS Health, the corresponding impact to income allocable to participating securities, net of tax, related to the items excluded from income from continuing operations attributable to CVS Health in determining adjusted income from continuing operations attributable to CVS Health, and any other items specifically identified herein. GAAP diluted EPS from continuing operations and Adjusted EPS, respectively, are calculated by dividing income from continuing operations attributable to CVS Health and adjusted income from continuing operations attributable to CVS Health by the Company's weighted average diluted shares outstanding.
Adjusted EPS for the nine months ended September 30, 2018 is calculated utilizing adjusted weighted average diluted shares outstanding, which includes 2 million potential common equivalent shares, as the impact of these shares was dilutive. The potential common equivalent shares were excluded from the calculation of GAAP loss per share from continuing operations for the nine months ended September 30, 2018, as these shares would have had an anti-dilutive effect as a result of the GAAP net loss incurred. See "Non-GAAP Financial Information" earlier in this press release for additional information regarding the items excluded from income from continuing operations attributable to CVS Health and GAAP diluted EPS.
(3) The Company defines adjusted revenues as total revenues (GAAP measure) excluding the impact of certain items that neither relate to the ordinary course of the Company's business nor reflect the Company's underlying business performance, such as interest income on financings associated with proposed acquisitions (for periods prior to the acquisition) and any other items specifically identified herein. See "Non-GAAP Financial Information" earlier in this press release for additional information regarding the items excluded from total revenues.
(4) The Company defines adjusted operating expenses as operating expenses (GAAP measure) excluding the impact of amortization of intangible assets and other items, if any, that neither relate to the ordinary course of the Company's business nor reflect the Company's underlying business performance, such as acquisition-related transaction and integration costs, store rationalization charges, gains/losses on divestitures and any other items specifically identified herein. See "Non-GAAP Financial Information" earlier in this press release for additional information regarding the items excluded from operating expenses.
(5) Enterprise prescriptions include prescriptions dispensed through the Company's retail pharmacies, long-term care pharmacies, and mail order pharmacies as well as prescription claims managed through our pharmacy benefit manager, with an elimination for managed prescription claims filled through CVS Health dispensing channels.
(6) Includes an adjustment to convert 90-day prescriptions to the equivalent of three 30-day prescriptions. This adjustment reflects the fact that these prescriptions include approximately three times the amount of product days supplied compared to a normal prescription.
(7) Pharmacy network revenues, pharmacy claims processed and generic dispensing rate do not include Maintenance Choice® activity, which is included within the mail choice category. Pharmacy network is defined as claims filled at retail and specialty retail pharmacies, including the Company's retail pharmacies and long-term care pharmacies, but excluding Maintenance Choice activity. Maintenance Choice permits eligible client plan members to fill their maintenance prescriptions through mail order delivery or at a CVS Pharmacy retail store for the same price as mail order.
(8) Mail choice is defined as claims filled at a Pharmacy Services mail order facility, which includes specialty mail claims inclusive of Specialty Connect® claims picked up at a retail pharmacy, as well as prescriptions filled at the Company's retail pharmacies under the Maintenance Choice program.
(9) Same store sales and prescription volume exclude revenues from MinuteClinic, and revenues and prescriptions from stores in Brazil and LTC operations.
SOURCE CVS Health Corporation
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article