Financial Highlights
- Third quarter total revenues increased to $95.4 billion, up 6.3% compared to the prior
year
- Third quarter GAAP diluted EPS of $0.07 and Adjusted EPS of $1.09
- Third quarter GAAP diluted EPS and Adjusted EPS include charges
to record premium deficiency reserves of approximately $1.1 billion ($0.63
per share) in the Health Care Benefits segment
- Generated year-to-date cash flow from operations of
$7.2 billion
CEO Commentary
"Our integrated model accelerates our
ability to uniquely do what is most important to today's health
care consumers: deliver lower cost of care, a simpler experience
and better outcomes. Our third quarter results reflect strong
performance in the Health Services and Pharmacy & Consumer
Wellness segments, and also highlight the continued need to work
across our enterprise and address macro challenges to the Health
Care Benefits segment. My commitment to our CVS Health colleagues
and our customers is to drive focused execution of our integrated
strategy to improve the health of the 185 million people we are
privileged to serve."
— David Joyner, CVS Health
President and CEO
WOONSOCKET, R.I., Nov. 6, 2024
/PRNewswire/ -- CVS Health Corporation (NYSE: CVS) today announced
operating results for the three months ended September 30, 2024.
Financial Results Summary
|
Three Months
Ended
September
30,
|
In millions, except per share amounts
|
2024
|
|
2023
|
|
Change
|
Total
revenues
|
$
95,428
|
|
$
89,764
|
|
$
5,664
|
Operating
income
|
832
|
|
3,690
|
|
(2,858)
|
Adjusted operating
income (1)
|
2,547
|
|
4,456
|
|
(1,909)
|
Diluted earnings per
share
|
$
0.07
|
|
$
1.75
|
|
$
(1.68)
|
Adjusted EPS
(2)
|
$
1.09
|
|
$
2.21
|
|
$
(1.12)
|
Third quarter GAAP diluted EPS of $0.07 decreased from $1.75 in the prior year and Adjusted EPS of
$1.09 decreased from $2.21 in the prior year, primarily due to a
decline in the Health Care Benefits segment's operating results,
which reflect continued utilization pressure and premium deficiency
reserves of approximately $1.1
billion recorded in the third quarter of 2024, related to
anticipated losses in the fourth quarter of 2024 within the
Medicare and individual exchange product lines. The premium
deficiency reserves are expected to be substantially released
during the fourth quarter of 2024, benefiting results in that
period.
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" beginning on page 11 and
endnotes beginning on page 22 for explanations of non-GAAP
financial measures presented in this press release. See pages
13 through 15 for reconciliations of each non-GAAP
financial measure used in this release 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
|
2024
|
|
2023
|
|
Change
|
|
2024
|
|
2023
|
|
Change
|
Total
revenues
|
$
95,428
|
|
$
89,764
|
|
$
5,664
|
|
$ 275,099
|
|
$ 263,963
|
|
$
11,136
|
Operating
income
|
832
|
|
3,690
|
|
(2,858)
|
|
6,148
|
|
10,370
|
|
(4,222)
|
Adjusted operating
income (1)
|
2,547
|
|
4,456
|
|
(1,909)
|
|
9,248
|
|
13,307
|
|
(4,059)
|
Net income
|
71
|
|
2,265
|
|
(2,194)
|
|
2,963
|
|
6,321
|
|
(3,358)
|
Diluted earnings per
share
|
$ 0.07
|
|
$ 1.75
|
|
$ (1.68)
|
|
$ 2.35
|
|
$ 4.88
|
|
$ (2.53)
|
Adjusted EPS
(2)
|
$ 1.09
|
|
$ 2.21
|
|
$ (1.12)
|
|
$ 4.23
|
|
$ 6.62
|
|
$ (2.39)
|
For the three months ended September 30,
2024 compared to the prior year:
- Total revenues increased 6.3% primarily driven by growth in the
Health Care Benefits and Pharmacy & Consumer Wellness segments,
partially offset by a decline in the Health Services segment.
- Operating income decreased 77.5% primarily due to the decrease
in adjusted operating income described below and restructuring
charges of approximately $1.2 billion
recorded in the current year.
- Adjusted operating income decreased 42.8% driven by a decline
in the Health Care Benefits segment, primarily due to increased
utilization and premium deficiency reserves recorded in the third
quarter of 2024 related to anticipated losses in the fourth quarter
of 2024, partially offset by increases in the Health Services and
Pharmacy & Consumer Wellness segments. See pages 3 through 5
for additional discussion of the adjusted operating income
performance of the Company's segments.
- Interest expense increased $59
million, or 8.5%, due to higher debt in the three months
ended September 30, 2024, primarily
driven by long-term debt issued in May
2024.
- The effective income tax rate increased to 32.4% compared to
25.0% primarily due to lower pre-tax income in the three months
ended September 30, 2024 compared to
the prior year.
Restructuring program
- During the third quarter of 2024, the Company finalized an
enterprise-wide restructuring plan intended to streamline and
simplify the organization, improve efficiency and reduce costs. In
connection with this restructuring plan, during the three months
ended September 30, 2024, the Company recorded restructuring
charges of approximately $1.2
billion, comprised of a $607
million store impairment charge for additional retail
pharmacy stores it plans to close in 2025, $293 million of costs associated with corporate
workforce optimization, including severance and employee-related
costs, and $269 million of other
asset impairments and related charges associated with the
discontinuation of certain non-core assets.
Health Care Benefits segment
The Health Care Benefits segment offers a full range of insured
and self-insured ("ASC") medical, pharmacy, dental and behavioral
health products and services. The segment results for the three and
nine months ended September 30, 2024 and 2023 were as
follows:
|
Three Months
Ended
September
30,
|
|
Nine Months
Ended
September
30,
|
In millions,
except percentages
|
2024
|
|
2023
|
|
Change
|
|
2024
|
|
2023
|
|
Change
|
Total
revenues
|
$
32,996
|
|
$
26,296
|
|
$
6,700
|
|
$
97,707
|
|
$
78,920
|
|
$
18,787
|
Adjusted operating
income (loss) (1)
|
(924)
|
|
1,536
|
|
(2,460)
|
|
746
|
|
4,901
|
|
(4,155)
|
Medical benefit ratio
("MBR") (3)
|
95.2 %
|
|
85.7 %
|
|
9.5 %
|
|
91.7 %
|
|
85.5 %
|
|
6.2 %
|
Medical membership
(4)
|
|
|
|
|
|
|
27.1
|
|
25.7
|
|
1.4
|
- Total revenues increased 25.5% for the three months ended
September 30, 2024 compared to the
prior year driven by growth in the Medicare and Commercial product
lines.
- During the third quarter of 2024, the Company recorded premium
deficiency reserves of approximately $1.1
billion, primarily in its Medicare and individual exchange
product lines related to anticipated losses for the 2024 coverage
year. The $1.1 billion premium
deficiency recorded was comprised of $394
million of operating expenses related to the write-off of
unamortized acquisition costs and $670
million of health care costs.
- During the three months ended September
30, 2024, the Health Care Benefits segment had an adjusted
operating loss of $924 million
compared to adjusted operating income of $1.5 billion in the prior year. The change was
primarily driven by increased utilization, the approximately
$1.1 billion of premium deficiency
reserves described above, the impact of higher acuity in Medicaid
following the resumption of redeterminations and the unfavorable
impact of the previously disclosed decline in the Company's
Medicare Advantage star ratings for the 2024 payment year. These
decreases were partially offset by an increase in net investment
income.
- The MBR increased to 95.2% in the three months ended
September 30, 2024 compared to 85.7%
in the prior year driven by increased utilization, the $670 million (220 basis points) of premium
deficiency reserves recorded as health care costs described above,
higher acuity in Medicaid and the unfavorable impact of the
Company's Medicare Advantage star ratings for the 2024 payment
year.
- Medical membership as of September 30,
2024 of 27.1 million increased 178,000 members compared with
June 30, 2024, reflecting increases
in the Commercial and Medicare product lines.
- Prior years' health care costs payable estimates developed
favorably by $788 million during the
nine months ended September 30, 2024.
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 2024 operating results.
- Days claims payable were 44.6 days as of September 30, 2024, a increase of 1.5 days
compared to June 30, 2024. The
increase was primarily driven by the impact of the premium
deficiency reserves recorded as health care costs in the third
quarter of 2024 described above.
- The U.S. Centers for Medicare & Medicaid Services ("CMS")
released the Company's 2025 star ratings in October 2024. The Company's 2025 star ratings
will be used to determine which of the Company's Medicare Advantage
plans have ratings of four stars or higher and qualify for bonus
payments in 2026. Based on the Company's membership as of
September 2024, 88% of the Company's
Medicare Advantage members were in plans with 2025 star ratings of
at least 4.0 stars, compared to 87% of the Company's Medicare
Advantage members being in plans with 2024 star ratings of at least
4.0 stars based on the Company's membership as of September 2023.
See the supplemental information on page 17 for additional
information regarding the performance of the Health Care Benefits
segment.
Health Services segment
The Health Services segment provides a full range of pharmacy
benefit management solutions, delivers health care services in its
medical clinics, virtually, and in the home, and offers provider
enablement solutions. The segment results for the three and nine
months ended September 30, 2024 and 2023 were as follows:
|
Three Months
Ended
September
30,
|
|
Nine Months
Ended
September
30,
|
In millions
|
2024
|
|
2023
|
|
Change
|
|
2024
|
|
2023
|
|
Change
|
Total
revenues
|
$
44,129
|
|
$
46,891
|
|
$
(2,762)
|
|
$ 126,585
|
|
$ 137,697
|
|
$ (11,112)
|
Adjusted operating
income (1)
|
2,204
|
|
1,878
|
|
326
|
|
5,482
|
|
5,452
|
|
30
|
Pharmacy claims
processed (5) (6)
|
484.1
|
|
579.6
|
|
(95.5)
|
|
1,418.2
|
|
1,743.5
|
|
(325.3)
|
- Total revenues decreased 5.9% for the three months ended
September 30, 2024 compared to the
prior year primarily driven by the previously announced loss of a
large client and continued pharmacy client price improvements.
These decreases were partially offset by pharmacy drug mix,
increased contributions from the Company's health care delivery
assets and growth in specialty pharmacy.
- Adjusted operating income increased 17.4% for the three months
ended September 30, 2024 compared to
the prior year primarily driven by improved purchasing economics,
partially offset by continued pharmacy client price improvements
and the previously announced loss of a large client.
- Pharmacy claims processed decreased 16.5% on a 30-day
equivalent basis for the three months ended September 30, 2024 compared to the prior year,
reflecting the previously announced loss of a large client.
See the supplemental information on page 18 for additional
information regarding the performance of the Health Services
segment.
Pharmacy & Consumer Wellness segment
The Pharmacy & Consumer Wellness segment dispenses
prescriptions in its retail pharmacies and through its infusion
operations, provides ancillary pharmacy services including pharmacy
patient care programs, diagnostic testing and vaccination
administration, and sells a wide assortment of health and wellness
products and general merchandise. The segment also provides
pharmacy services to long-term care facilities and pharmacy
fulfillment services to support the Health Services segment's
specialty and mail order pharmacy offerings. The segment results
for the three and nine months ended September 30, 2024 and
2023 were as follows:
|
Three Months
Ended
September
30,
|
|
Nine Months
Ended
September
30,
|
In millions
|
2024
|
|
2023
|
|
Change
|
|
2024
|
|
2023
|
|
Change
|
Total
revenues
|
$
32,423
|
|
$
28,872
|
|
$
3,551
|
|
$
90,986
|
|
$
85,578
|
|
$
5,408
|
Adjusted operating
income (1)
|
1,596
|
|
1,389
|
|
207
|
|
4,016
|
|
3,936
|
|
80
|
Prescriptions filled
(5) (6)
|
431.6
|
|
407.1
|
|
24.5
|
|
1,269.6
|
|
1,217.6
|
|
52.0
|
- Total revenues increased 12.3% for the three months ended
September 30, 2024 compared to the
prior year primarily driven by increased prescription volume,
including increased contributions from vaccinations, and pharmacy
drug mix. These increases were partially offset by continued
pharmacy reimbursement pressure, the impact of recent generic
introductions and decreased front store volume, including the
impact of a decrease in store count.
- Adjusted operating income increased 14.9% for the three months
ended September 30, 2024 compared to
the prior year primarily driven by increased prescription volume,
including increased contributions from vaccinations, as well as
improved drug purchasing. These increases were partially offset by
continued pharmacy reimbursement pressure and decreased front store
volume in the three months ended September
30, 2024.
- Prescriptions filled increased 6.0% on a 30-day equivalent
basis for the three months ended September
30, 2024 compared to the prior year primarily driven by
increased utilization.
- Same store prescription volume(6)(12) increased 9.1%
on a 30-day equivalent basis for the three months ended
September 30, 2024 compared to the
prior year.
See the supplemental information on page 19 for additional
information regarding the performance of the Pharmacy &
Consumer Wellness segment.
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 CVS Health
CVS Health is the leading health solutions company, delivering
care like no one else can. We reach more people and improve the
health of communities across America through our local presence,
digital channels and over 300,000 dedicated colleagues – including
more than 40,000 physicians, pharmacists, nurses and nurse
practitioners. Wherever and whenever people need us, we help them
with their health – whether that's managing chronic diseases,
staying compliant with their medications or accessing affordable
health and wellness services in the most convenient ways. We help
people navigate the health care system – and their personal health
care – by improving access, lowering costs and being a trusted
partner for every meaningful moment of health. And we do it all
with heart, each and every day. Follow @CVSHealth on social
media.
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, but are not limited to, the information
under the headings "CEO Commentary" and "Financial Results Summary"
and the information included in the reconciliations and endnotes.
By their nature, all forward-looking statements are not guarantees
of future performance or results and are subject to risks and
uncertainties that are difficult to predict and/or quantify. Actual
results may differ materially from those contemplated by the
forward-looking statements due to the risks and uncertainties
described in our Securities and Exchange Commission ("SEC")
filings, including those set forth in the Risk Factors section and
under the heading "Cautionary Statement Concerning Forward-Looking
Statements" in our most recently filed Annual Report on Form 10-K,
our Quarterly Reports on Form 10-Q for the quarterly periods ended
March 31, 2024, June 30, 2024 and September 30, 2024 and our Current Reports on
Form 8-K.
You are cautioned not to place undue reliance on CVS Health's
forward-looking statements. CVS Health's 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,
uncertainties or otherwise.
- 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
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenues:
|
|
|
|
|
|
|
|
Products
|
$ 59,674
|
|
$ 61,298
|
|
$
169,610
|
|
$
179,984
|
Premiums
|
30,925
|
|
24,657
|
|
91,983
|
|
74,117
|
Services
|
4,279
|
|
3,532
|
|
12,108
|
|
8,977
|
Net investment
income
|
550
|
|
277
|
|
1,398
|
|
885
|
Total
revenues
|
95,428
|
|
89,764
|
|
275,099
|
|
263,963
|
Operating
costs:
|
|
|
|
|
|
|
|
Cost of products
sold
|
52,948
|
|
54,688
|
|
151,019
|
|
159,679
|
Health care
costs
|
29,922
|
|
21,499
|
|
85,578
|
|
63,729
|
Operating
expenses
|
10,557
|
|
9,876
|
|
31,185
|
|
29,329
|
Restructuring
charges
|
1,169
|
|
11
|
|
1,169
|
|
507
|
Loss on assets held
for sale
|
—
|
|
—
|
|
—
|
|
349
|
Total operating
costs
|
94,596
|
|
86,074
|
|
268,951
|
|
253,593
|
Operating
income
|
832
|
|
3,690
|
|
6,148
|
|
10,370
|
Interest
expense
|
752
|
|
693
|
|
2,200
|
|
1,968
|
Other income
|
(25)
|
|
(22)
|
|
(74)
|
|
(66)
|
Income before income
tax provision
|
105
|
|
3,019
|
|
4,022
|
|
8,468
|
Income tax
provision
|
34
|
|
754
|
|
1,059
|
|
2,147
|
Net income
|
71
|
|
2,265
|
|
2,963
|
|
6,321
|
Net (income) loss
attributable to noncontrolling interests
|
16
|
|
(4)
|
|
7
|
|
(23)
|
Net income attributable
to CVS Health
|
$
87
|
|
$
2,261
|
|
$
2,970
|
|
$
6,298
|
|
|
|
|
|
|
|
|
Net income per share
attributable to CVS Health:
|
|
|
|
|
|
|
|
Basic
|
$
0.07
|
|
$
1.76
|
|
$
2.36
|
|
$
4.90
|
Diluted
|
$
0.07
|
|
$
1.75
|
|
$
2.35
|
|
$
4.88
|
Weighted average shares
outstanding:
|
|
|
|
|
|
|
|
Basic
|
1,259
|
|
1,287
|
|
1,258
|
|
1,284
|
Diluted
|
1,259
|
|
1,290
|
|
1,262
|
|
1,289
|
Dividends declared per
share
|
$
0.665
|
|
$
0.605
|
|
$
1.995
|
|
$
1.815
|
CVS HEALTH
CORPORATION
|
Condensed
Consolidated Balance Sheets
|
(Unaudited)
|
|
In millions
|
September
30,
2024
|
|
December 31,
2023
|
Assets:
|
|
|
|
Cash and cash
equivalents
|
$
6,875
|
|
$
8,196
|
Investments
|
2,805
|
|
3,259
|
Accounts receivable,
net
|
36,179
|
|
35,227
|
Inventories
|
17,649
|
|
18,025
|
Other current
assets
|
3,835
|
|
3,151
|
Total current
assets
|
67,343
|
|
67,858
|
Long-term
investments
|
28,939
|
|
23,019
|
Property and
equipment, net
|
12,728
|
|
13,183
|
Operating lease
right-of-use assets
|
16,231
|
|
17,252
|
Goodwill
|
91,272
|
|
91,272
|
Intangible assets,
net
|
27,817
|
|
29,234
|
Separate accounts
assets
|
3,334
|
|
3,250
|
Other
assets
|
4,763
|
|
4,660
|
Total assets
|
$
252,427
|
|
$
249,728
|
|
|
|
|
Liabilities:
|
|
|
|
Accounts
payable
|
$
15,713
|
|
$
14,897
|
Pharmacy claims and
discounts payable
|
23,917
|
|
22,874
|
Health care costs
payable
|
15,237
|
|
12,049
|
Policyholders'
funds
|
913
|
|
1,326
|
Accrued
expenses
|
20,174
|
|
22,189
|
Other insurance
liabilities
|
1,051
|
|
1,141
|
Current portion of
operating lease liabilities
|
1,912
|
|
1,741
|
Short-term
debt
|
800
|
|
200
|
Current portion of
long-term debt
|
4,910
|
|
2,772
|
Total current
liabilities
|
84,627
|
|
79,189
|
Long-term operating
lease liabilities
|
15,258
|
|
16,034
|
Long-term
debt
|
59,824
|
|
58,638
|
Deferred income
taxes
|
3,632
|
|
4,311
|
Separate accounts
liabilities
|
3,334
|
|
3,250
|
Other long-term
insurance liabilities
|
5,162
|
|
5,459
|
Other long-term
liabilities
|
5,484
|
|
6,211
|
Total
liabilities
|
177,321
|
|
173,092
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
Preferred
stock
|
—
|
|
—
|
Common stock and
capital surplus
|
49,510
|
|
48,992
|
Treasury
stock
|
(36,813)
|
|
(33,838)
|
Retained
earnings
|
62,038
|
|
61,604
|
Accumulated other
comprehensive income (loss)
|
209
|
|
(297)
|
Total CVS Health
shareholders' equity
|
74,944
|
|
76,461
|
Noncontrolling
interests
|
162
|
|
175
|
Total shareholders'
equity
|
75,106
|
|
76,636
|
Total liabilities and
shareholders' equity
|
$
252,427
|
|
$
249,728
|
CVS HEALTH
CORPORATION
|
Condensed
Consolidated Statements of Cash Flows
|
(Unaudited)
|
|
|
Nine Months
Ended
September
30,
|
In millions
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
Cash receipts from
customers
|
$ 264,538
|
|
$ 260,300
|
Cash paid for
inventory, prescriptions dispensed and health services
rendered
|
(145,469)
|
|
(153,051)
|
Insurance benefits
paid
|
(80,357)
|
|
(61,658)
|
Cash paid to other
suppliers and employees
|
(28,933)
|
|
(26,038)
|
Interest and
investment income received
|
1,288
|
|
1,174
|
Interest
paid
|
(2,391)
|
|
(2,049)
|
Income taxes
paid
|
(1,429)
|
|
(2,616)
|
Net cash provided by
operating activities
|
7,247
|
|
16,062
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
Proceeds from sales
and maturities of investments
|
7,634
|
|
5,547
|
Purchases of
investments
|
(12,677)
|
|
(6,625)
|
Purchases of property
and equipment
|
(2,013)
|
|
(2,120)
|
Acquisitions (net of
cash and restricted cash acquired)
|
(85)
|
|
(16,492)
|
Other
|
75
|
|
43
|
Net cash used in
investing activities
|
(7,066)
|
|
(19,647)
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
Commercial paper
borrowings (repayments), net
|
600
|
|
—
|
Proceeds from issuance
of short-term loan
|
—
|
|
5,000
|
Repayment of
short-term loan
|
—
|
|
(5,000)
|
Proceeds from issuance
of long-term debt
|
4,959
|
|
10,898
|
Repayments of
long-term debt
|
(1,706)
|
|
(2,734)
|
Repurchase of common
stock
|
(3,023)
|
|
(2,013)
|
Dividends
paid
|
(2,535)
|
|
(2,353)
|
Proceeds from exercise
of stock options
|
342
|
|
242
|
Payments for taxes
related to net share settlement of equity awards
|
(181)
|
|
(175)
|
Other
|
(22)
|
|
(210)
|
Net cash provided by
(used in) financing activities
|
(1,566)
|
|
3,655
|
Net increase (decrease)
in cash, cash equivalents and restricted cash
|
(1,385)
|
|
70
|
Cash, cash equivalents
and restricted cash at the beginning of the period
|
8,525
|
|
13,305
|
Cash, cash equivalents
and restricted cash at the end of the period
|
$
7,140
|
|
$
13,375
|
CVS HEALTH
CORPORATION
|
Condensed
Consolidated Statements of Cash Flows
|
(Unaudited)
|
|
|
Nine Months
Ended
September
30,
|
In millions
|
2024
|
|
2023
|
Reconciliation of net
income to net cash provided by operating activities:
|
|
|
|
Net income
|
$
2,963
|
|
$
6,321
|
Adjustments required
to reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
3,450
|
|
3,232
|
Stock-based
compensation
|
403
|
|
461
|
Restructuring charges
(impairment of long-lived assets)
|
840
|
|
152
|
Deferred income taxes
and other items
|
(912)
|
|
(163)
|
Change in operating
assets and liabilities, net of effects from
acquisitions:
|
|
|
|
Accounts receivable,
net
|
(986)
|
|
(3,920)
|
Inventories
|
355
|
|
1,305
|
Other
assets
|
(850)
|
|
(518)
|
Accounts payable and
pharmacy claims and discounts payable
|
2,169
|
|
2,466
|
Health care costs
payable and other insurance liabilities
|
2,878
|
|
4,679
|
Other
liabilities
|
(3,063)
|
|
2,047
|
Net cash provided by
operating activities
|
$
7,247
|
|
$
16,062
|
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 and expected future
performance. These non-GAAP financial measures, which are included
in this press release and which may be referred to on the
conference call discussing the Company's third quarter financial
results, are provided as supplemental information to the financial
measures presented in this press release and discussed on the
conference call 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 measures reported by other companies.
Non-GAAP financial measures such as consolidated adjusted
operating income, adjusted earnings per share ("EPS") and adjusted
income attributable to CVS Health exclude from the relevant GAAP
metrics, as applicable: amortization of intangible assets, net
realized capital gains or losses 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 unaudited condensed
consolidated 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.
- The Company's net realized capital gains and losses arise from
various types of transactions, primarily in the course of managing
a portfolio of assets that support the payment of insurance
liabilities. Net realized capital gains and losses are reflected in
the unaudited condensed consolidated statements of operations in
net investment income (loss) within each segment. These capital
gains and losses are the result of investment decisions, market
conditions and other economic developments that are unrelated to
the performance of the Company's business, and the amount and
timing of these capital gains and losses do 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. Accordingly, the Company believes excluding
net realized capital gains and losses 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.
- During the three and nine months ended September 30, 2024, the acquisition-related
integration costs relate to the acquisitions of Signify Health and
Oak Street Health. During the three and nine months ended
September 30, 2023, the
acquisition-related transaction and integration costs relate to the
acquisitions of Signify Health and Oak Street Health. The
acquisition-related transaction and integration costs are reflected
in the Company's unaudited condensed consolidated statements of
operations in operating expenses within the Corporate/Other
segment.
- During the three and nine months ended September 30, 2024, the restructuring charges are
primarily comprised of a store impairment charge, corporate
workforce optimization costs, including severance and
employee-related costs, and other asset impairment and related
charges associated with the discontinuation of certain non-core
assets. During the third quarter of 2024, the Company finalized an
enterprise-wide restructuring plan intended to streamline and
simplify the organization, improve efficiency and reduce costs. In
connection with this restructuring plan, the Company completed a
strategic review of its retail business and determined that it
plans to close additional retail stores in 2025, and, accordingly,
it recorded a store impairment charge to write down the associated
operating lease right-of-use assets and property and equipment. In
addition, during the third quarter of 2024, the Company also
conducted a review of its various strategic assets and determined
that it would discontinue the use of certain non-core assets, at
which time impairment losses were recorded to write down the
carrying value of these assets to the Company's best estimate of
their fair value. During the three months ended September 30, 2023, the restructuring charges are
primarily comprised of a stock-based compensation charge. During
the nine months ended September 30,
2023, the restructuring charges also include severance and
employee-related costs and asset impairment charges. The
restructuring charges associated with the store impairments are
reflected within the Pharmacy & Consumer Wellness segment,
other asset impairments and related charges are reflected within
the Corporate/Other and Pharmacy & Consumer Wellness segments
and corporate workforce optimization costs are reflected within the
Corporate/Other segment.
- During the three and nine months ended September 30, 2024 and 2023, the office real
estate optimization charges primarily relate to the abandonment of
leased real estate and the related right-of-use assets and property
and equipment in connection with the Company's continuous
evaluation of corporate office real estate space in response to its
ongoing flexible work arrangement. The office real estate
optimization charges are reflected in the Company's unaudited
condensed consolidated statements of operations in operating
expenses within each segment.
- During the nine months ended September
30, 2024, the opioid litigation charge relates to a change
in the Company's accrual related to ongoing opioid litigation
matters.
- During the nine months ended September
30, 2023, the loss on assets held for sale relates to the
long-term care ("LTC") reporting unit within the Pharmacy &
Consumer Wellness segment. During 2022, the Company determined that
its LTC business was no longer a strategic asset and committed to a
plan to sell it, at which time the LTC business met the criteria
for held-for-sale accounting and its net assets were accounted for
as assets held for sale. During the first quarter of 2023, a loss
on assets held for sale was recorded to write down the carrying
value of the LTC business to the Company's best estimate of the
ultimate selling price which reflected its estimated fair value
less costs to sell. As of the third quarter of 2023, the Company
determined the LTC business no longer met the criteria for
held-for-sale accounting and accordingly the net assets associated
with the LTC business were reclassified to held and used at their
respective fair values.
- The corresponding tax benefit or expense related to the items
excluded from adjusted income 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) and (2) on page 22 for definitions of
non-GAAP financial measures. Reconciliations of each non-GAAP
financial measure to the most directly comparable GAAP financial
measure are presented on pages 13 through 15.
Reconciliations of
Non-GAAP Financial Measures to the Most Directly Comparable GAAP
Financial Measures
|
|
Adjusted Operating
Income
|
(Unaudited)
|
|
The following are
reconciliations of consolidated operating income (GAAP measure) to
consolidated adjusted operating income, as well as reconciliations
of segment GAAP operating income (loss) to segment adjusted
operating income (loss):
|
|
|
Three Months Ended
September 30, 2024
|
In millions
|
Health
Care
Benefits
|
|
Health
Services
|
|
Pharmacy
&
Consumer
Wellness
|
|
Corporate/
Other
|
|
Consolidated
Totals
|
Operating income (loss)
(GAAP measure)
|
$
(1,229)
|
|
$
2,055
|
|
$
784
|
|
$
(778)
|
|
$
832
|
Amortization of
intangible assets
|
294
|
|
149
|
|
64
|
|
—
|
|
507
|
Net realized capital
(gains) losses
|
1
|
|
—
|
|
—
|
|
(20)
|
|
(19)
|
Acquisition-related
integration costs
|
—
|
|
—
|
|
—
|
|
41
|
|
41
|
Restructuring
charges
|
—
|
|
—
|
|
747
|
|
422
|
|
1,169
|
Office real estate
optimization charges
|
10
|
|
—
|
|
1
|
|
6
|
|
17
|
Adjusted operating
income (loss) (1)
|
$
(924)
|
|
$
2,204
|
|
$
1,596
|
|
$
(329)
|
|
$
2,547
|
|
|
|
Three Months Ended
September 30, 2023
|
In millions
|
Health
Care
Benefits
|
|
Health
Services
|
|
Pharmacy
&
Consumer
Wellness
|
|
Corporate/
Other
|
|
Consolidated
Totals
|
Operating income (loss)
(GAAP measure)
|
$
1,115
|
|
$
1,727
|
|
$
1,322
|
|
$
(474)
|
|
$
3,690
|
Amortization of
intangible assets
|
294
|
|
150
|
|
65
|
|
—
|
|
509
|
Net realized capital
losses
|
119
|
|
—
|
|
2
|
|
21
|
|
142
|
Acquisition-related
transaction and
integration
costs
|
—
|
|
—
|
|
—
|
|
94
|
|
94
|
Restructuring
charges
|
—
|
|
—
|
|
—
|
|
11
|
|
11
|
Office real estate
optimization charges
|
8
|
|
1
|
|
—
|
|
1
|
|
10
|
Adjusted operating
income (loss) (1)
|
$
1,536
|
|
$
1,878
|
|
$
1,389
|
|
$
(347)
|
|
$
4,456
|
|
|
|
Nine Months Ended
September 30, 2024
|
In millions
|
Health
Care
Benefits
|
|
Health
Services
|
|
Pharmacy
&
Consumer
Wellness
|
|
Corporate/
Other
|
|
Consolidated
Totals
|
Operating income (loss)
(GAAP measure)
|
$
(227)
|
|
$
5,034
|
|
$
3,076
|
|
$ (1,735)
|
|
$
6,148
|
Amortization of
intangible assets
|
881
|
|
448
|
|
192
|
|
1
|
|
1,522
|
Net realized capital
losses
|
82
|
|
—
|
|
—
|
|
7
|
|
89
|
Acquisition-related
integration costs
|
—
|
|
—
|
|
—
|
|
203
|
|
203
|
Restructuring
charges
|
—
|
|
—
|
|
747
|
|
422
|
|
1,169
|
Office real estate
optimization charges
|
10
|
|
—
|
|
1
|
|
6
|
|
17
|
Opioid litigation
charge
|
—
|
|
—
|
|
—
|
|
100
|
|
100
|
Adjusted operating
income (loss) (1)
|
$
746
|
|
$
5,482
|
|
$
4,016
|
|
$
(996)
|
|
$
9,248
|
|
|
|
Nine Months Ended
September 30, 2023
|
In millions
|
Health
Care
Benefits
|
|
Health
Services
|
|
Pharmacy
&
Consumer
Wellness
|
|
Corporate/
Other
|
|
Consolidated
Totals
|
Operating income (loss)
(GAAP measure)
|
$
3,683
|
|
$
5,132
|
|
$
3,388
|
|
$ (1,833)
|
|
$
10,370
|
Amortization of
intangible assets
|
883
|
|
316
|
|
195
|
|
2
|
|
1,396
|
Net realized capital
losses
|
296
|
|
—
|
|
4
|
|
45
|
|
345
|
Acquisition-related
transaction and integration costs
|
—
|
|
—
|
|
—
|
|
294
|
|
294
|
Restructuring
charges
|
—
|
|
—
|
|
—
|
|
507
|
|
507
|
Office real estate
optimization charges
|
39
|
|
4
|
|
—
|
|
3
|
|
46
|
Loss on assets held for
sale
|
—
|
|
—
|
|
349
|
|
—
|
|
349
|
Adjusted operating
income (loss) (1)
|
$
4,901
|
|
$
5,452
|
|
$
3,936
|
|
$
(982)
|
|
$
13,307
|
Adjusted Earnings
Per Share
|
(Unaudited)
|
|
The following are
reconciliations of net income attributable to CVS Health to
adjusted income attributable to CVS Health and calculations of GAAP
diluted EPS and Adjusted EPS:
|
|
|
Three Months
Ended
September 30,
2024
|
|
Three Months
Ended
September 30,
2023
|
In millions, except per share amounts
|
Total
Company
|
|
Per
Common
Share
|
|
Total
Company
|
|
Per
Common
Share
|
Net income attributable
to CVS Health (GAAP measure)
|
$
87
|
|
$
0.07
|
|
$ 2,261
|
|
$
1.75
|
Amortization of
intangible assets
|
507
|
|
0.40
|
|
509
|
|
0.39
|
Net realized capital
(gains) losses
|
(19)
|
|
(0.02)
|
|
142
|
|
0.11
|
Acquisition-related
transaction and integration costs
|
41
|
|
0.03
|
|
94
|
|
0.07
|
Restructuring
charges
|
1,169
|
|
0.93
|
|
11
|
|
0.01
|
Office real estate
optimization charges
|
17
|
|
0.01
|
|
10
|
|
0.01
|
Tax impact of non-GAAP
adjustments
|
(433)
|
|
(0.33)
|
|
(177)
|
|
(0.13)
|
Adjusted income
attributable to CVS Health (2)
|
$ 1,369
|
|
$
1.09
|
|
$ 2,850
|
|
$
2.21
|
|
|
|
|
|
|
|
|
Weighted average
diluted shares outstanding
|
|
|
1,259
|
|
|
|
1,290
|
|
|
|
|
|
|
|
|
|
Nine Months
Ended
September 30,
2024
|
|
Nine Months
Ended
September 30,
2023
|
In millions, except per share amounts
|
Total
Company
|
|
Per
Common
Share
|
|
Total
Company
|
|
Per
Common
Share
|
Net income attributable
to CVS Health (GAAP measure)
|
$ 2,970
|
|
$
2.35
|
|
$ 6,298
|
|
$
4.88
|
Amortization of
intangible assets
|
1,522
|
|
1.21
|
|
1,396
|
|
1.08
|
Net realized capital
losses
|
89
|
|
0.07
|
|
345
|
|
0.27
|
Acquisition-related
transaction and integration costs
|
203
|
|
0.16
|
|
294
|
|
0.23
|
Restructuring
charges
|
1,169
|
|
0.93
|
|
507
|
|
0.39
|
Office real estate
optimization charges
|
17
|
|
0.01
|
|
46
|
|
0.04
|
Opioid litigation
charge
|
100
|
|
0.08
|
|
—
|
|
—
|
Loss on assets held
for sale
|
—
|
|
—
|
|
349
|
|
0.27
|
Tax impact of non-GAAP
adjustments
|
(738)
|
|
(0.58)
|
|
(701)
|
|
(0.54)
|
Adjusted income
attributable to CVS Health (2)
|
$ 5,332
|
|
$
4.23
|
|
$ 8,534
|
|
$
6.62
|
|
|
|
|
|
|
|
|
Weighted average
diluted shares outstanding
|
|
|
1,262
|
|
|
|
1,289
|
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.
Adjusted operating income is defined as operating income (GAAP
measure) excluding the impact of amortization of intangible assets,
net realized capital gains or losses 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). The CODM uses adjusted operating income
as its principal measure of segment performance as it enhances the
CODM's ability to compare past financial performance with current
performance and analyze underlying business performance and
trends.
The following are reconciliations of financial measures of the
Company's segments to the consolidated totals:
In millions
|
Health
Care
Benefits
|
|
Health
Services
(a)
|
|
Pharmacy
&
Consumer
Wellness
|
|
Corporate/
Other
|
|
Intersegment
Eliminations
(b)
|
|
Consolidated
Totals
|
Three Months
Ended
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2024
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenues
|
$ 32,996
|
|
$
44,129
|
|
$
32,423
|
|
$
142
|
|
$
(14,262)
|
|
$ 95,428
|
Adjusted operating
income (loss) (1)
|
(924)
|
|
2,204
|
|
1,596
|
|
(329)
|
|
—
|
|
2,547
|
September 30,
2023
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenues
|
$ 26,296
|
|
$
46,891
|
|
$
28,872
|
|
$
105
|
|
$
(12,400)
|
|
$ 89,764
|
Adjusted
operating
income (loss)
(1)
|
1,536
|
|
1,878
|
|
1,389
|
|
(347)
|
|
—
|
|
4,456
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
Ended
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2024
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenues
|
$ 97,707
|
|
$ 126,585
|
|
$
90,986
|
|
$
368
|
|
$
(40,547)
|
|
$ 275,099
|
Adjusted operating
income (loss) (1)
|
746
|
|
5,482
|
|
4,016
|
|
(996)
|
|
—
|
|
9,248
|
September 30,
2023
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenues
|
$ 78,920
|
|
$ 137,697
|
|
$
85,578
|
|
$
376
|
|
$
(38,608)
|
|
$ 263,963
|
Adjusted operating
income (loss) (1)
|
4,901
|
|
5,452
|
|
3,936
|
|
(982)
|
|
—
|
|
13,307
|
_____________________________________________
(a)
|
Total revenues of the
Health Services segment include approximately $2.7 billion and $3.2
billion of retail co-payments for the three months ended September
30, 2024 and 2023, respectively, and $8.9 billion and $10.7 billion
of retail co-payments for the nine months ended September 30, 2024
and 2023, respectively.
|
(b)
|
Intersegment revenue
eliminations relate to intersegment revenue generating activities
that occur between the Health Care Benefits segment, the Health
Services segment, and/or the Pharmacy & Consumer Wellness
segment.
|
Supplemental
Information
|
(Unaudited)
|
|
Health Care Benefits
segment
|
|
The following table
summarizes the Health Care Benefits segment's performance for the
respective periods:
|
|
|
|
|
|
|
Change
|
|
Three Months
Ended
September
30,
|
|
Nine Months
Ended
September
30,
|
|
Three Months
Ended
September
30,
2024 vs
2023
|
|
Nine Months
Ended
September
30,
2024 vs
2023
|
In millions,
except percentages and basis points ("bps")
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
$
|
|
%
|
|
$
|
|
%
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums
|
$ 30,914
|
|
$ 24,645
|
|
$
91,947
|
|
$
74,079
|
|
$
6,269
|
|
25.4 %
|
|
$ 17,868
|
|
24.1 %
|
Services
|
1,659
|
|
1,464
|
|
4,684
|
|
4,285
|
|
195
|
|
13.3 %
|
|
399
|
|
9.3 %
|
Net investment
income
|
423
|
|
187
|
|
1,076
|
|
556
|
|
236
|
|
126.2 %
|
|
520
|
|
93.5 %
|
Total
revenues
|
32,996
|
|
26,296
|
|
97,707
|
|
78,920
|
|
6,700
|
|
25.5 %
|
|
18,787
|
|
23.8 %
|
Health care
costs
|
29,443
|
|
21,114
|
|
84,359
|
|
63,329
|
|
8,329
|
|
39.4 %
|
|
21,030
|
|
33.2 %
|
MBR (Health care costs
as a % of premium revenues) (3)
|
95.2 %
|
|
85.7 %
|
|
91.7 %
|
|
85.5 %
|
|
950
|
bps
|
|
620
|
bps
|
Operating
expenses
|
$
4,782
|
|
$
4,067
|
|
$
13,575
|
|
$
11,908
|
|
$
715
|
|
17.6 %
|
|
$
1,667
|
|
14.0 %
|
Operating expenses as
a % of total revenues
|
14.5 %
|
|
15.5 %
|
|
13.9 %
|
|
15.1 %
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
$
(1,229)
|
|
$
1,115
|
|
$
(227)
|
|
$
3,683
|
|
$
(2,344)
|
|
(210.2) %
|
|
$ (3,910)
|
|
(106.2) %
|
Operating income
(loss) as a % of total revenues
|
(3.7) %
|
|
4.2 %
|
|
(0.2) %
|
|
4.7 %
|
|
|
|
|
|
|
|
|
Adjusted operating
income (loss) (1)
|
$
(924)
|
|
$
1,536
|
|
$ 746
|
|
$
4,901
|
|
$
(2,460)
|
|
(160.2) %
|
|
$ (4,155)
|
|
(84.8) %
|
Adjusted operating
income (loss) as a % of total revenues
|
(2.8) %
|
|
5.8 %
|
|
0.8 %
|
|
6.2 %
|
|
|
|
|
|
|
|
|
Premium revenues (by
business):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government
|
$ 22,331
|
|
$ 17,208
|
|
$
66,269
|
|
$
52,680
|
|
$
5,123
|
|
29.8 %
|
|
$
13,589
|
|
25.8 %
|
Commercial
|
8,583
|
|
7,437
|
|
25,678
|
|
21,399
|
|
1,146
|
|
15.4 %
|
|
4,279
|
|
20.0 %
|
The following table
summarizes the Health Care Benefits segment's medical membership
for the respective periods:
|
|
|
September 30,
2024
|
|
June 30,
2024
|
|
December 31,
2023
|
|
September 30,
2023
|
In thousands
|
Insured
|
|
ASC
|
|
Total
|
|
Insured
|
|
ASC
|
|
Total
|
|
Insured
|
|
ASC
|
|
Total
|
|
Insured
|
|
ASC
|
|
Total
|
Medical membership:
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
4,751
|
|
14,155
|
|
18,906
|
|
4,702
|
|
14,099
|
|
18,801
|
|
4,252
|
|
14,087
|
|
18,339
|
|
4,198
|
|
14,075
|
|
18,273
|
Medicare
Advantage
|
4,438
|
|
—
|
|
4,438
|
|
4,342
|
|
—
|
|
4,342
|
|
3,460
|
|
—
|
|
3,460
|
|
3,438
|
|
—
|
|
3,438
|
Medicare
Supplement
|
1,291
|
|
—
|
|
1,291
|
|
1,294
|
|
—
|
|
1,294
|
|
1,343
|
|
—
|
|
1,343
|
|
1,352
|
|
—
|
|
1,352
|
Medicaid
|
2,077
|
|
436
|
|
2,513
|
|
2,090
|
|
443
|
|
2,533
|
|
2,073
|
|
444
|
|
2,517
|
|
2,173
|
|
452
|
|
2,625
|
Total medical
membership
|
12,557
|
|
14,591
|
|
27,148
|
|
12,428
|
|
14,542
|
|
26,970
|
|
11,128
|
|
14,531
|
|
25,659
|
|
11,161
|
|
14,527
|
|
25,688
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental
membership information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare Prescription
Drug Plan (stand-alone)
|
4,898
|
|
|
|
|
|
4,903
|
|
|
|
|
|
6,081
|
|
|
|
|
|
6,092
|
The following table
summarizes the Health Care Benefits segment's days claims payable
for the respective periods:
|
|
|
September 30,
2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December 31,
2023
|
|
September 30,
2023
|
Days Claims Payable
(7)
|
44.6
|
|
43.1
|
|
44.5
|
|
45.9
|
|
50.3
|
Supplemental
Information
|
(Unaudited)
|
|
Health Services
segment
|
|
The following table
summarizes the Health Services segment's performance for the
respective periods:
|
|
|
|
|
|
|
|
|
Change
|
|
Three Months
Ended
September
30,
|
|
Nine Months
Ended
September
30,
|
|
Three Months
Ended
September
30,
2024 vs
2023
|
|
Nine Months
Ended
September
30,
2024 vs
2023
|
In millions,
except percentages
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
$
|
|
%
|
|
$
|
|
%
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
$ 41,208
|
|
$ 45,019
|
|
$
118,417
|
|
$
133,371
|
|
$
(3,811)
|
|
(8.5) %
|
|
$
(14,954)
|
|
(11.2) %
|
Services
|
2,922
|
|
1,872
|
|
8,171
|
|
4,326
|
|
1,050
|
|
56.1 %
|
|
3,845
|
|
88.9 %
|
Net investment income
(loss)
|
(1)
|
|
—
|
|
(3)
|
|
—
|
|
(1)
|
|
(100.0) %
|
|
(3)
|
|
(100.0) %
|
Total
revenues
|
44,129
|
|
46,891
|
|
126,585
|
|
137,697
|
|
(2,762)
|
|
(5.9) %
|
|
(11,112)
|
|
(8.1) %
|
Cost of products
sold
|
40,381
|
|
43,738
|
|
116,678
|
|
129,425
|
|
(3,357)
|
|
(7.7) %
|
|
(12,747)
|
|
(9.8) %
|
Health care
costs
|
936
|
|
612
|
|
2,428
|
|
995
|
|
324
|
|
52.9 %
|
|
1,433
|
|
144.0 %
|
Gross profit
(8)
|
2,812
|
|
2,541
|
|
7,479
|
|
7,277
|
|
271
|
|
10.7 %
|
|
202
|
|
2.8 %
|
Gross margin (Gross
profit as a % of total revenues) (8)
|
6.4 %
|
|
5.4 %
|
|
5.9 %
|
|
5.3 %
|
|
|
|
|
|
|
|
|
Operating
expenses
|
$ 757
|
|
$ 814
|
|
$
2,445
|
|
$
2,145
|
|
$
(57)
|
|
(7.0) %
|
|
$
300
|
|
14.0 %
|
Operating expenses as
a % of total revenues
|
1.7 %
|
|
1.7 %
|
|
1.9 %
|
|
1.6 %
|
|
|
|
|
|
|
|
|
Operating
income
|
$
2,055
|
|
$
1,727
|
|
$
5,034
|
|
$
5,132
|
|
$
328
|
|
19.0 %
|
|
$
(98)
|
|
(1.9) %
|
Operating income as a
% of total revenues
|
4.7 %
|
|
3.7 %
|
|
4.0 %
|
|
3.7 %
|
|
|
|
|
|
|
|
|
Adjusted operating
income (1)
|
$
2,204
|
|
$
1,878
|
|
$
5,482
|
|
$
5,452
|
|
$
326
|
|
17.4 %
|
|
$
30
|
|
0.6 %
|
Adjusted operating
income as a % of total revenues
|
5.0 %
|
|
4.0 %
|
|
4.3 %
|
|
4.0 %
|
|
|
|
|
|
|
|
|
Revenues (by
distribution channel):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmacy network
(9)
|
$ 24,136
|
|
$ 27,981
|
|
$ 66,448
|
|
$ 83,050
|
|
$
(3,845)
|
|
(13.7) %
|
|
$ (16,602)
|
|
(20.0) %
|
Mail & specialty
(10)
|
17,214
|
|
17,004
|
|
52,127
|
|
50,378
|
|
210
|
|
1.2 %
|
|
1,749
|
|
3.5 %
|
Other
|
2,780
|
|
1,906
|
|
8,013
|
|
4,269
|
|
874
|
|
45.9 %
|
|
3,744
|
|
87.7 %
|
Net investment income
(loss)
|
(1)
|
|
—
|
|
(3)
|
|
—
|
|
(1)
|
|
(100.0) %
|
|
(3)
|
|
(100.0) %
|
Pharmacy claims
processed (5) (6)
|
484.1
|
|
579.6
|
|
1,418.2
|
|
1,743.5
|
|
(95.5)
|
|
(16.5) %
|
|
(325.3)
|
|
(18.7) %
|
Generic dispensing rate
(6) (11)
|
86.8 %
|
|
87.5 %
|
|
87.8 %
|
|
88.1 %
|
|
|
|
|
|
|
|
|
Supplemental
Information
|
(Unaudited)
|
|
Pharmacy &
Consumer Wellness segment
|
|
The following table
summarizes the Pharmacy & Consumer Wellness segment's
performance for the respective periods:
|
|
|
|
|
|
|
|
|
Change
|
|
Three Months
Ended
September
30,
|
|
Nine Months
Ended
September
30,
|
|
Three Months
Ended
September
30,
2024 vs
2023
|
|
Nine Months
Ended
September
30,
2024 vs
2023
|
In millions,
except percentages
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
$
|
|
%
|
|
$
|
|
%
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
$
31,823
|
|
$ 28,043
|
|
$ 89,195
|
|
$ 83,442
|
|
$
3,780
|
|
13.5 %
|
|
$
5,753
|
|
6.9 %
|
Services
|
600
|
|
831
|
|
1,791
|
|
2,140
|
|
(231)
|
|
(27.8) %
|
|
(349)
|
|
(16.3) %
|
Net investment income
(loss)
|
—
|
|
(2)
|
|
—
|
|
(4)
|
|
2
|
|
100.0 %
|
|
4
|
|
100.0 %
|
Total
revenues
|
32,423
|
|
28,872
|
|
90,986
|
|
85,578
|
|
3,551
|
|
12.3 %
|
|
5,408
|
|
6.3 %
|
Cost of products
sold
|
26,032
|
|
22,797
|
|
72,627
|
|
67,301
|
|
3,235
|
|
14.2 %
|
|
5,326
|
|
7.9 %
|
Gross profit
(8)
|
6,391
|
|
6,075
|
|
18,359
|
|
18,277
|
|
316
|
|
5.2 %
|
|
82
|
|
0.4 %
|
Gross margin (Gross
profit as a % of total revenues) (8)
|
19.7 %
|
|
21.0 %
|
|
20.2 %
|
|
21.4 %
|
|
|
|
|
|
|
|
|
Operating
expenses
|
$
4,860
|
|
$
4,753
|
|
$ 14,536
|
|
$ 14,540
|
|
$
107
|
|
2.3 %
|
|
$
(4)
|
|
— %
|
Operating expenses as
a % of total revenues
|
15.0 %
|
|
16.5 %
|
|
16.0 %
|
|
17.0 %
|
|
|
|
|
|
|
|
|
Restructuring
charge
|
$ 747
|
|
$ —
|
|
$ 747
|
|
$ —
|
|
$
747
|
|
100.0 %
|
|
$
747
|
|
100.0 %
|
Loss on assets held for
sale
|
—
|
|
—
|
|
—
|
|
349
|
|
—
|
|
— %
|
|
(349)
|
|
(100.0) %
|
Operating
income
|
784
|
|
1,322
|
|
3,076
|
|
3,388
|
|
(538)
|
|
(40.7) %
|
|
(312)
|
|
(9.2) %
|
Operating income as a
% of total revenues
|
2.4 %
|
|
4.6 %
|
|
3.4 %
|
|
4.0 %
|
|
|
|
|
|
|
|
|
Adjusted operating
income (1)
|
$
1,596
|
|
$
1,389
|
|
$
4,016
|
|
$
3,936
|
|
$
207
|
|
14.9 %
|
|
$
80
|
|
2.0 %
|
Adjusted operating
income as a % of total revenues
|
4.9 %
|
|
4.8 %
|
|
4.4 %
|
|
4.6 %
|
|
|
|
|
|
|
|
|
Revenues (by major
goods/service lines):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmacy
|
$
26,666
|
|
$ 22,977
|
|
$ 73,463
|
|
$ 67,371
|
|
$
3,689
|
|
16.1 %
|
|
$
6,092
|
|
9.0 %
|
Front Store
|
5,196
|
|
5,371
|
|
15,847
|
|
16,597
|
|
(175)
|
|
(3.3) %
|
|
(750)
|
|
(4.5) %
|
Other
|
561
|
|
526
|
|
1,676
|
|
1,614
|
|
35
|
|
6.7 %
|
|
62
|
|
3.8 %
|
Net investment income
(loss)
|
—
|
|
(2)
|
|
—
|
|
(4)
|
|
2
|
|
100.0 %
|
|
4
|
|
100.0 %
|
Prescriptions filled
(5) (6)
|
431.6
|
|
407.1
|
|
1,269.6
|
|
1,217.6
|
|
24.5
|
|
6.0 %
|
|
52.0
|
|
4.3 %
|
Same store sales
increase (decrease): (12)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
15.5 %
|
|
8.8 %
|
|
9.1 %
|
|
10.4 %
|
|
|
|
|
|
|
|
|
Pharmacy
|
19.5 %
|
|
11.9 %
|
|
12.1 %
|
|
13.0 %
|
|
|
|
|
|
|
|
|
Front Store
|
(1.1) %
|
|
(2.2) %
|
|
(2.5) %
|
|
1.6 %
|
|
|
|
|
|
|
|
|
Prescription volume
(6)
|
9.1 %
|
|
2.7 %
|
|
7.1 %
|
|
3.7 %
|
|
|
|
|
|
|
|
|
Generic dispensing rate
(6) (11)
|
88.2 %
|
|
88.3 %
|
|
89.5 %
|
|
89.1 %
|
|
|
|
|
|
|
|
|
Supplemental
Information
|
(Unaudited)
|
|
Corporate/Other
segment
|
|
The following table
summarizes the Corporate/Other segment's performance for the
respective periods:
|
|
|
|
|
|
|
|
|
Change
|
|
Three Months
Ended
September
30,
|
|
Nine Months
Ended
September
30,
|
|
Three Months
Ended
September
30,
2024 vs
2023
|
|
Nine Months
Ended
September
30,
2024 vs
2023
|
In millions,
except percentages
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
$
|
|
%
|
|
$
|
|
%
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums
|
$
11
|
|
$
12
|
|
$
36
|
|
$
38
|
|
$
(1)
|
|
(8.3) %
|
|
$
(2)
|
|
(5.3) %
|
Services
|
3
|
|
1
|
|
7
|
|
5
|
|
2
|
|
200.0 %
|
|
2
|
|
40.0 %
|
Net investment
income
|
128
|
|
92
|
|
325
|
|
333
|
|
36
|
|
39.1 %
|
|
(8)
|
|
(2.4) %
|
Total
revenues
|
142
|
|
105
|
|
368
|
|
376
|
|
37
|
|
35.2 %
|
|
(8)
|
|
(2.1) %
|
Cost of products
sold
|
—
|
|
—
|
|
—
|
|
1
|
|
—
|
|
— %
|
|
(1)
|
|
(100.0) %
|
Health care
costs
|
49
|
|
61
|
|
142
|
|
163
|
|
(12)
|
|
(19.7) %
|
|
(21)
|
|
(12.9) %
|
Operating
expenses
|
449
|
|
507
|
|
1,539
|
|
1,538
|
|
(58)
|
|
(11.4) %
|
|
1
|
|
0.1 %
|
Restructuring
charges
|
422
|
|
11
|
|
422
|
|
507
|
|
411
|
|
3,736.4 %
|
|
(85)
|
|
(16.8) %
|
Operating
loss
|
(778)
|
|
(474)
|
|
(1,735)
|
|
(1,833)
|
|
(304)
|
|
(64.1) %
|
|
98
|
|
5.3 %
|
Adjusted operating loss
(1)
|
(329)
|
|
(347)
|
|
(996)
|
|
(982)
|
|
18
|
|
5.2 %
|
|
(14)
|
|
(1.4) %
|
Supplemental
Information
|
(Unaudited)
|
|
The following table
shows the components of the change in the consolidated health care
costs payable during the nine months ended September 30,
2024 and 2023:
|
|
|
Nine Months
Ended
September
30,
|
In millions
|
2024
|
|
2023
|
Health care costs
payable, beginning of the period
|
$
12,049
|
|
$
10,142
|
Less: Reinsurance
recoverables
|
5
|
|
5
|
Less: Impact of
discount rate on long-duration insurance reserves
(a)
|
(23)
|
|
8
|
Health care costs
payable, beginning of the period, net
|
12,067
|
|
10,129
|
Acquisitions,
net
|
—
|
|
1,098
|
Add: Components of
incurred health care costs
|
|
|
|
Current
year
|
85,541
|
|
64,183
|
Prior years
(b)
|
(845)
|
|
(679)
|
Total incurred health
care costs (c)
|
84,696
|
|
63,504
|
Less: Claims
paid
|
|
|
|
Current
year
|
71,356
|
|
52,952
|
Prior years
|
10,886
|
|
9,207
|
Total claims
paid
|
82,242
|
|
62,159
|
Health care costs
payable, end of the period, net
|
14,521
|
|
12,572
|
Add: Premium
deficiency reserve
|
670
|
|
—
|
Add: Reinsurance
recoverables
|
65
|
|
4
|
Add: Impact of
discount rate on long-duration insurance reserves
(a)
|
(19)
|
|
(26)
|
Health care costs
payable, end of the period
|
$
15,237
|
|
$
12,550
|
_____________________________________________
(a)
|
Reflects the difference
between the current discount rate and the locked-in discount rate
on long-duration insurance reserves which is recorded within
accumulated other comprehensive income (loss) on the unaudited
condensed consolidated balance sheets.
|
(b)
|
Negative amounts
reported for incurred health care costs related to prior years
result from claims being settled for amounts less than originally
estimated.
|
(c)
|
Total incurred health
care costs for the nine months ended September 30, 2024 and 2023 in
the table above exclude $70 million and $62 million, respectively,
of health care costs recorded in the Health Care Benefits segment
that are included in other insurance liabilities on the unaudited
condensed consolidated balance sheets and $142 million and $163
million, respectively, of health care costs recorded in the
Corporate/Other segment that are included in other insurance
liabilities on the unaudited condensed consolidated balance sheets.
Total incurred health care costs for the nine months ended
September 30, 2024 also exclude $670 million for premium deficiency
reserves related to the Company's Medicare, individual exchange and
Medicaid product lines.
|
Endnotes
(1) The Company defines adjusted operating income as
operating income (GAAP measure) excluding the impact of
amortization of intangible assets, net realized capital gains or
losses 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, restructuring charges, office
real estate optimization charges, opioid litigation charges and
losses on assets held for sale. The CODM uses adjusted operating
income as its principal measure of segment performance as it
enhances the CODM's ability to compare past financial performance
with current performance and analyze underlying business
performance and trends. The consolidated measure is not determined
in accordance with GAAP and should not be considered a substitute
for, or superior to, the most directly comparable GAAP measure,
consolidated operating income. See "Non-GAAP Financial Information"
earlier in this press release for additional information regarding
the items excluded from consolidated operating income in
determining consolidated adjusted operating income.
(2) GAAP diluted earnings per share and Adjusted EPS,
respectively, are calculated by dividing net income attributable to
CVS Health and adjusted income attributable to CVS Health by the
Company's weighted average diluted shares outstanding. The Company
defines adjusted income attributable to CVS Health as net income
attributable to CVS Health (GAAP measure) excluding the impact of
amortization of intangible assets, net realized capital gains or
losses 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, restructuring charges, office
real estate optimization charges, opioid litigation charges, losses
on assets held for sale, as well as the corresponding income tax
benefit or expense related to the items excluded from adjusted
income attributable to CVS Health. See "Non-GAAP Financial
Information" earlier in this press release for additional
information regarding the items excluded from net income
attributable to CVS Health in determining adjusted income
attributable to CVS Health.
(3) Medical benefit ratio is calculated by dividing
the Health Care Benefits segment's health care costs by premium
revenues and represents the percentage of premium revenues spent on
medical benefits for the segment's insured members. Management uses
MBR to assess the underlying business performance and underwriting
of its insurance products, understand variances between actual
results and expected results and identify trends in
period-over-period results. MBR provides management and investors
with information useful in assessing the operating results of the
Health Care Benefits segment's insured products.
(4) Medical membership represents the number of
members covered by the Health Care Benefits segment's insured and
ASC medical products and related services at a specified point in
time. Management uses this metric to understand variances between
actual medical membership and expected amounts as well as trends in
period-over-period results. This metric provides management and
investors with information useful in understanding the impact of
medical membership on the Health Care Benefits segment's total
revenues and operating results.
(5) Pharmacy claims processed represents the number
of prescription claims processed through the Company's pharmacy
benefits manager and dispensed by either its retail network
pharmacies or the Company's mail and specialty pharmacies.
Prescriptions filled represents the number of prescriptions
dispensed through the Pharmacy & Consumer Wellness segment's
retail and long-term care pharmacies and infusion services
operations. Management uses these metrics to understand variances
between actual claims processed and prescriptions dispensed,
respectively, and expected amounts as well as trends in
period-over-period results. These metrics provide management and
investors with information useful in understanding the impact of
pharmacy claim volume and prescription volume, respectively, on
segment total revenues and operating results.
(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) Days claims payable is calculated by dividing the
Health Care Benefits segment's health care costs payable at the end
of each quarter by its average health care costs per day during
such quarter. Management and investors use this metric as an
indicator of the adequacy of the Health Care Benefits segment's
health care costs payable liability at the end of each quarter and
as an indicator of changes in such adequacy over time.
(8) Gross profit is calculated as the segment's total
revenues less its cost of products sold, and, for the Health
Services segment, health care costs. Gross margin is calculated by
dividing the segment's gross profit by its total revenues and
represents the percentage of total revenues that remains after
incurring direct costs associated with the segment's products sold
and services provided. Gross margin provides investors with
information that may be useful in assessing the operating results
of the Company's Health Services and Pharmacy & Consumer
Wellness segments.
(9) Health Services pharmacy network revenues relate
to claims filled at retail and specialty retail pharmacies,
including the Company's retail pharmacies and LTC pharmacies, as
well as activity associated with Maintenance Choice®,
which 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.
(10) Health Services mail and specialty revenues
relate to specialty mail claims inclusive of Specialty
Connect® claims picked up at a retail pharmacy, as well
as mail order and specialty claims fulfilled by the Pharmacy &
Consumer Wellness segment.
(11) Generic dispensing rate is calculated by
dividing the segment's generic drug claims processed or
prescriptions filled by its total claims processed or prescriptions
filled. Management uses this metric to evaluate the effectiveness
of the business at encouraging the use of generic drugs when they
are available and clinically appropriate, which aids in decreasing
costs for client members and retail customers. This metric provides
management and investors with information useful in understanding
trends in segment total revenues and operating results.
(12) Same store sales and prescription volume
represent the change in revenues and prescriptions filled in the
Company's retail pharmacy stores that have been operating for
greater than one year and digital sales initiated online or through
mobile applications and fulfilled through the Company's
distribution centers, expressed as a percentage that indicates the
increase or decrease relative to the comparable prior period. Same
store metrics exclude revenues and prescriptions from LTC and
infusion services operations. Management uses these metrics to
evaluate the performance of existing stores on a comparable basis
and to inform future decisions regarding existing stores and new
locations. Same-store metrics provide management and investors with
information useful in understanding the portion of current
revenues and prescriptions resulting from organic growth in
existing locations versus the portion resulting from opening new
stores.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/cvs-health-corporation-reports-third-quarter-2024-results-302297277.html
SOURCE CVS Health Corporation