Primary tabs
CVS Caremark Reports Third Quarter Results
Third Quarter and Year-Over-Year Highlights:
- Net revenues increased 13.3% to a record
$30.2 billion , with Pharmacy Services up 22.2% andRetail Pharmacy up 5.5% Retail Pharmacy same stores sales increased 4.3%- Income from continuing operations increased 16.7%
- Adjusted EPS increased 21.4% to
$0.85 ; GAAP diluted EPS from continuing operations of$0.79
Year-to-Date Highlights:
- Free cash flow of
$4.1 billion - Cash flow from operations of
$4.9 billion
2012 Guidance:
- Full-year Adjusted EPS raised and narrowed to
$3.38 to $3.41 - Full-year GAAP diluted EPS from continuing operations raised and narrowed to $3.15 to
$3 .18 - Confirmed full-year free cash flow guidance of
$4.6 to $4.9 billion and cash flow from operations of$6.2 to $6.4 billion
Revenues
Net revenues for the three months ended
Revenues in the Pharmacy Services Segment increased 22.2% to
Revenues in the Retail Pharmacy Segment increased 5.5% to
For the three months ended
Income from Continuing Operations Attributable to
Income from continuing operations attributable to
Mr. Merlo added: "We continue to deliver substantial free cash flow and to return significant value to our shareholders. Between dividends and share repurchases, we have returned more than
Real Estate Program
During the three months ended
Guidance
Given the strong third-quarter performance, the anticipated benefit from the accelerated share repurchase program announced in
Teleconference and Webcast
The Company will be holding a conference call today for the investment community at
About the Company
Forward-Looking Statements
This press release contains certain forward-looking statements that are subject to risks and uncertainties that could cause actual results to differ materially. For these statements, the Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. The Company strongly recommends that you become familiar with the specific risks and uncertainties outlined under the Risk Factors section in our Annual Report on Form 10-K for the year ended
– Tables Follow –
Condensed Consolidated Statements of Income
(Unaudited)
|
Three Months Ended |
Nine Months Ended | ||||||
|
September 30, |
September 30, | ||||||
|
In millions, except per share amounts |
2012(1) |
2011 |
2012(1) |
2011 | |||
|
Net revenues |
$ 30,227 |
$ 26,674 |
$ 91,739 |
$ 78,783 | |||
|
Cost of revenues |
24,580 |
21,496 |
75,530 |
63,777 | |||
|
Gross profit |
5,647 |
5,178 |
16,209 |
15,006 | |||
|
Operating expenses |
3,833 |
3,594 |
11,284 |
10,633 | |||
|
Operating profit |
1,814 |
1,584 |
4,925 |
4,373 | |||
|
Interest expense, net |
134 |
155 |
397 |
437 | |||
|
Income before income tax provision |
1,680 |
1,429 |
4,528 |
3,936 | |||
|
Income tax provision |
669 |
562 |
1,775 |
1,547 | |||
|
Income from continuing operations |
1,011 |
867 |
2,753 |
2,389 | |||
|
Income (loss) from discontinued operations, net of tax |
(5) |
— |
(7) |
5 | |||
|
Net income |
1,006 |
867 |
2,746 |
2,394 | |||
|
Net loss attributable to noncontrolling interest |
— |
1 |
2 |
3 | |||
|
Net income attributable to CVS Caremark |
$ 1,006 |
$ 868 |
$ 2,748 |
$ 2,397 | |||
|
Income from continuing operations attributable to CVS |
|||||||
|
Caremark: |
|||||||
|
Income from continuing operations |
$ 1,011 |
$ 867 |
$ 2,753 |
$ 2,389 | |||
|
Net loss attributable to noncontrolling interest |
— |
1 |
2 |
3 | |||
|
Income from continuing operations attributable to CVS Caremark |
$ 1,011 |
$ 868 |
$ 2,755 |
$ 2,392 | |||
|
Basic earnings per common share: Income from continuing operations attributable to CVS Caremark |
$ 0.80 |
$ 0.65 |
$ 2.15 |
$ 1.77 | |||
|
Income (loss) from discontinued operations attributable to CVS Caremark |
— |
— |
(0.01) |
0.01 | |||
|
Net income attributable to CVS Caremark |
$ 0.80 |
$ 0.65 |
$ 2.15 |
$ 1.78 | |||
|
Weighted average basic common shares outstanding |
1,265 |
1,332 |
1,281 |
1,350 | |||
|
Diluted earnings per common share: Income from continuing operations attributable to CVS Caremark |
$ 0.79 |
$ 0.65 |
$ 2.14 |
$ 1.76 | |||
|
Income (loss) from discontinued operations attributable to CVS Caremark |
— |
— |
(0.01) |
0.01 | |||
|
Net income attributable to CVS Caremark |
$ 0.79 |
$ 0.65 |
$ 2.13 |
$ 1.77 | |||
|
Weighted average diluted common shares outstanding |
1,274 |
1,340 |
1,290 |
1,356 | |||
|
Dividends declared per common share |
$0.1625 |
$ 0.1250 |
$0.4875 |
$ 0.3750 | |||
(1) Effective
Condensed Consolidated Balance Sheets
(Unaudited)
|
In millions, except per share amounts |
September 30, 2012(1) |
December 31, 2011 | |
|
Assets: |
|||
|
Cash and cash equivalents |
$ 1,233 |
$ 1,413 | |
|
Short-term investments |
5 |
5 | |
|
Accounts receivable, net |
6,407 |
6,047 | |
|
Inventories |
10,487 |
10,046 | |
|
Deferred income taxes |
535 |
503 | |
|
Other current assets |
212 |
580 | |
|
Total current assets |
18,879 |
18,594 | |
|
Property and equipment, net |
8,369 |
8,467 | |
|
Goodwill |
26,422 |
26,458 | |
|
Intangible assets, net |
9,801 |
9,869 | |
|
Other assets |
1,325 |
1,155 | |
|
Total assets |
$ 64,796 |
$ 64,543 | |
|
Liabilities: |
|||
|
Accounts payable |
$ 5,091 |
$ 4,370 | |
|
Claims and discounts payable |
3,724 |
3,487 | |
|
Accrued expenses |
3,618 |
3,293 | |
|
Short-term debt |
825 |
750 | |
|
Current portion of long-term debt |
5 |
56 | |
|
Total current liabilities |
13,263 |
11,956 | |
|
Long-term debt |
9,210 |
9,208 | |
|
Deferred income taxes |
3,894 |
3,853 | |
|
Other long-term liabilities |
1,513 |
1,445 | |
|
Commitments and contingencies |
|||
|
Redeemable noncontrolling interest |
— |
30 | |
|
Shareholders' equity: |
|||
|
Preferred stock, par value $0.01: 0.1 share authorized; none issued or outstanding |
— |
— | |
|
Common stock, par value $0.01: 3,200 shares authorized; 1,662 shares issued and 1,246 shares outstanding at September 30, 2012 and 1,640 shares issued and 1,298 shares outstanding at December 31, 2011 |
17 |
16 | |
|
Treasury stock, at cost: 415 shares at September 30, 2012 and 340 shares at December 31, 2011 |
(15,937) |
(11,953) | |
|
Shares held in trust: 1 share at September 30, 2012 and 2 shares at December 31, 2011 |
(31) |
(56) | |
|
Capital surplus |
28,914 |
28,126 | |
|
Retained earnings |
24,123 |
22,090 | |
|
Accumulated other comprehensive loss |
(170) |
(172) | |
|
Total shareholders' equity |
36,916 |
38,051 | |
|
Total liabilities and shareholders' equity |
$ 64,796 |
$ 64,543 |
(1) Effective
Condensed Consolidated Statements of Cash Flows
(Unaudited)
|
Nine Months Ended | |||
|
September 30, | |||
|
In millions |
2012(1) |
2011 | |
|
Cash flows from operating activities: |
|||
|
Cash receipts from customers |
$ 84,463 |
$ 72,875 | |
|
Cash paid for inventory and prescriptions dispensed by retail network pharmacies |
(67,464) |
(55,625) | |
|
Cash paid to other suppliers and employees |
(10,120) |
(10,092) | |
|
Interest received |
2 |
3 | |
|
Interest paid |
(411) |
(454) | |
|
Income taxes paid |
(1,530) |
(1,672) | |
|
Net cash provided by operating activities |
4,940 |
5,035 | |
|
Cash flows from investing activities: |
|||
|
Purchases of property and equipment |
(1,314) |
(1,168) | |
|
Proceeds from sale-leaseback transactions |
427 |
11 | |
|
Proceeds from sale of property and equipment |
— |
1 | |
|
Acquisitions (net of cash acquired) and other investments |
(303) |
(1,406) | |
|
Purchase of available-for-sale investments |
— |
(3) | |
|
Maturity of available-for-sale investments |
— |
2 | |
|
Proceeds from sale of subsidiary |
7 |
— | |
|
Net cash used in investing activities |
(1,183) |
(2,563) | |
|
Cash flows from financing activities: |
|||
|
Increase in short-term debt |
75 |
230 | |
|
Proceeds from issuance of long-term debt |
— |
1,463 | |
|
Repayments of long-term debt |
(56) |
(1,149) | |
|
Purchase of noncontrolling interest in subsidiary |
(26) |
— | |
|
Dividends paid |
(627) |
(508) | |
|
Derivative settlements |
— |
(19) | |
|
Proceeds from exercise of stock options |
677 |
341 | |
|
Excess tax benefits from stock-based compensation |
21 |
12 | |
|
Repurchase of common stock |
(4,001) |
(2,553) | |
|
Other |
— |
(9) | |
|
Net cash used in financing activities |
(3,937) |
(2,192) | |
|
Net increase (decrease) in cash and cash equivalents |
(180) |
280 | |
|
Cash and cash equivalents at beginning of period |
1,413 |
1,427 | |
|
Cash and cash equivalents at end of period |
$ 1,233 |
$ 1,707 | |
|
Reconciliation of net income to net cash provided by operating activities: |
|||
|
Net income |
$ 2,746 |
$ 2,394 | |
|
Adjustments required to reconcile net income to net cash provided by operating activities: |
|||
|
Depreciation and amortization |
1,297 |
1,172 | |
|
Stock-based compensation |
97 |
100 | |
|
Deferred income taxes and other noncash items |
87 |
134 | |
|
Change in operating assets and liabilities, net of effects from acquisitions: |
|||
|
Accounts receivable, net |
(296) |
(479) | |
|
Inventories |
(586) |
316 | |
|
Other current assets |
425 |
(173) | |
|
Other assets |
(142) |
(52) | |
|
Accounts payable and claims and discounts payable |
919 |
716 | |
|
Accrued expenses |
325 |
980 | |
|
Other long-term liabilities |
68 |
(73) | |
|
Net cash provided by operating activities |
$ 4,940 |
$ 5,035 | |
(1) Effective
Adjusted Earnings Per Share
(Unaudited)
For internal comparisons, management finds it useful to assess year-to-year performance by adjusting diluted earnings per share for amortization, which primarily relates to acquisition activities.
The Company defines adjusted earnings per share as income before income tax provision plus amortization, less adjusted income tax provision, plus net loss attributable to noncontrolling interest divided by the weighted average diluted common shares outstanding.
The following is a reconciliation of income before income tax provision to adjusted earnings per share:
|
Three Months Ended |
Nine Months Ended | ||||||
|
September 30, |
September 30, | ||||||
|
In millions, except per share amounts |
2012 |
2011 |
2012 |
2011 | |||
|
Income before income tax provision |
$ 1,680 |
$ 1,429 |
$ 4,528 |
$ 3,936 | |||
|
Amortization |
121 |
118 |
362 |
338 | |||
|
Adjusted income before income tax provision |
1,801 |
1,547 |
4,890 |
4,274 | |||
|
Adjusted income tax provision(1) |
717 |
608 |
1,916 |
1,679 | |||
|
Adjusted income from continuing operations |
1,084 |
939 |
2,974 |
2,595 | |||
|
Net loss attributable to noncontrolling interest |
— |
1 |
2 |
3 | |||
|
Adjusted income from continuing operations attributable to CVS Caremark |
$ 1,084 |
$ 940 |
$ 2,976 |
$ 2,598 | |||
|
Weighted average diluted common shares outstanding |
1,274 |
1,340 |
1,290 |
1,356 | |||
|
Adjusted earnings per share from continuing operations attributable to CVS Caremark |
$ 0.85 |
$ 0.70 |
$ 2.31 |
$ 1.91 | |||
(1) The adjusted income tax provision is computed using the effective income tax rate from the consolidated statement of income.
Free Cash Flow
(Unaudited)
The Company defines free cash flow as net cash provided by operating activities less net additions to properties and equipment (i.e., additions to property and equipment plus proceeds from sale-leaseback transactions).
The following is a reconciliation of net cash provided by operating activities to free cash flow:
|
Nine Months Ended | ||||
|
September 30, | ||||
|
In millions |
2012 |
2011 | ||
|
Net cash provided by operating activities |
$ 4,940 |
$ 5,035 | ||
|
Subtract: Additions to property and equipment |
(1,314) |
(1,168) | ||
|
Add: Proceeds from sale-leaseback transactions |
427 |
11 | ||
|
Free cash flow |
$ 4,053 |
$ 3,878 | ||
Supplemental Information
(Unaudited)
The Company evaluates its
|
In millions |
Pharmacy Services Segment(1) |
Retail Pharmacy Segment |
Corporate Segment |
Intersegment Eliminations(2) |
Consolidated Totals | ||||
|
Three Months Ended |
|||||||||
|
September 30, 2012: Net revenues |
$ 18,079 |
$ 15,504 |
$ -- |
$ (3,356) |
$ 30,227 | ||||
|
Gross profit |
1,081 |
4,672 |
-- |
(106) |
5,647 | ||||
|
Operating profit (loss) |
784 |
1,305 |
(169) |
(106) |
1,814 | ||||
|
September 30, 2011: Net revenues |
14,798 |
14,693 |
-- |
(2,817) |
26,674 | ||||
|
Gross profit |
914 |
4,306 |
-- |
(42) |
5,178 | ||||
|
Operating profit (loss) |
657 |
1,123 |
(154) |
(42) |
1,584 | ||||
|
Nine Months Ended |
|||||||||
|
September 30, 2012: Net revenues |
54,802 |
47,373 |
-- |
(10,436) |
91,739 | ||||
|
Gross profit |
2,474 |
14,014 |
-- |
(279) |
16,209 | ||||
|
Operating profit (loss) |
1,644 |
4,071 |
(511) |
(279) |
4,925 | ||||
|
September 30, 2011: Net revenues |
43,000 |
44,106 |
-- |
(8,323) |
78,783 | ||||
|
Gross profit |
2,263 |
12,860 |
-- |
(117) |
15,006 | ||||
|
Operating profit (loss) |
1,496 |
3,459 |
(465) |
(117) |
4,373 | ||||
|
Total assets: |
|||||||||
|
September 30, 2012 |
35,565 |
28,614 |
1,282 |
(665) |
64,796 | ||||
|
December 31, 2011 |
35,704 |
28,323 |
1,121 |
(605) |
64,543 | ||||
|
Goodwill: |
|||||||||
|
September 30, 2012 |
19,621 |
6,801 |
-- |
-- |
26,422 | ||||
|
December 31, 2011 |
19,657 |
6,801 |
-- |
-- |
26,458 |
(1) Net revenues of the Pharmacy Services Segment include approximately
(2) Intersegment eliminations relate to two types of transactions: (i) Intersegment revenues that occur when Pharmacy Services Segment customers use Retail Pharmacy Segment stores to purchase covered products. When this occurs, both the
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, |
September 30, | ||||||
|
In millions |
2012 |
2011 |
2012 |
2011 | |||
|
Net revenues |
$18,079 |
$ 14,798 |
$ 54,802 |
$ 43,000 | |||
|
Gross profit |
1,081 |
914 |
2,474 |
2,263 | |||
|
Gross profit % of net revenues |
6.0% |
6.2% |
4.5% |
5.3% | |||
|
Operating expenses |
297 |
257 |
830 |
767 | |||
|
Operating expense % of net revenues |
1.6% |
1.7% |
1.5% |
1.8% | |||
|
Operating profit |
784 |
657 |
1,644 |
1,496 | |||
|
Operating profit % of net revenues |
4.3% |
4.4% |
3.0% |
3.5% | |||
|
Net revenues(1): |
|||||||
|
Mail choice(2) |
$ 5,675 |
$ 4,741 |
$ 17,084 |
$ 13,715 | |||
|
Pharmacy network(3) |
12,363 |
10,003 |
37,573 |
29,116 | |||
|
Other |
41 |
54 |
145 |
169 | |||
|
Pharmacy claims processed(1): |
|||||||
|
Total |
217.4 |
196.7 |
654.6 |
563.7 | |||
|
Mail choice(2) |
20.4 |
17.5 |
61.3 |
52.8 | |||
|
Pharmacy network(3) |
197.0 |
179.2 |
593.3 |
510.9 | |||
|
Generic dispensing rate(1): |
|||||||
|
Total |
79.3% |
74.3% |
78.0% |
74.0% | |||
|
Mail choice(2) |
73.1% |
65.0% |
71.1% |
64.4% | |||
|
Pharmacy network(3) |
79.9% |
75.3% |
78.6% |
75.0% | |||
|
Mail choice penetration rate |
22.9% |
21.8% |
22.9% |
22.8% | |||
(1) Pharmacy network net revenues, claims processed and generic dispensing rates do not include Maintenance Choice, which are included within the mail choice category.
(2) Mail choice is defined as claims filled at a Pharmacy Services' mail facility, which includes specialty mail claims, as well as 90-day claims filled at retail under the Maintenance Choice program.
(3) Pharmacy network is defined as claims filled at retail pharmacies, including our retail drugstores.
EBITDA and EBITDA per Adjusted Claim
(Unaudited)
The Company defines EBITDA as earnings before interest, taxes, depreciation and amortization. We define EBITDA per adjusted claim as EBITDA divided by adjusted pharmacy claims. Adjusted pharmacy claims normalize the claims volume statistic for the difference in average days' supply for mail and retail claims. Adjusted pharmacy claims are calculated by multiplying 90-day claims (the majority of total mail claims) by 3 and adding the 30-day claims. EBITDA can be reconciled to operating profit, which we believe to be the most directly comparable GAAP financial measure.
The following is a reconciliation of operating profit to EBITDA for the Pharmacy Services Segment:
|
Three Months Ended |
Nine Months Ended | ||||||
|
September 30, |
September 30, | ||||||
|
In millions, except per adjusted claim amounts |
2012 |
2011 |
2012 |
2011 | |||
|
Operating profit |
$ 784 |
$ 657 |
$ 1,644 |
$ 1,496 | |||
|
Depreciation and amortization |
130 |
112 |
380 |
317 | |||
|
EBITDA |
914 |
769 |
2,024 |
1,813 | |||
|
Adjusted claims |
255.4 |
229.2 |
769.1 |
661.7 | |||
|
EBITDA per adjusted claim |
$ 3.58 |
$ 3.35 |
$ 2.63 |
$ 2.74 | |||
Supplemental Information
(Unaudited)
Retail Pharmacy Segment
The following table summarizes the Retail Pharmacy Segment's performance for the respective periods:
|
Three Months Ended |
Nine Months Ended | ||||||
|
September 30, |
September 30, | ||||||
|
In millions |
2012 |
2011 |
2012 |
2011 | |||
|
Net revenues |
$15,504 |
$14,693 |
$47,373 |
$44,106 | |||
|
Gross profit |
4,672 |
4,306 |
14,014 |
12,860 | |||
|
Gross profit % of net revenues |
30.1% |
29.3% |
29.6% |
29.2% | |||
|
Operating expenses |
3,367 |
3,183 |
9,943 |
9,401 | |||
|
Operating expense % of net revenues |
21.7% |
21.7% |
21.0% |
21.3% | |||
|
Operating profit |
1,305 |
1,123 |
4,071 |
3,459 | |||
|
Operating profit % of net revenues |
8.4% |
7.6% |
8.6% |
7.8% | |||
|
Retail prescriptions filled (90 Day = 1Rx) |
176.5 |
161.0 |
532.4 |
488.9 | |||
|
Retail prescriptions filled (90 Day = 3 Rx) (1) |
209.8 |
187.5 |
628.3 |
565.5 | |||
|
Net revenue increase: |
|||||||
|
Total |
5.5% |
3.8% |
7.4% |
3.9% | |||
|
Pharmacy |
6.3% |
3.6% |
8.6% |
4.2% | |||
|
Front store |
3.7% |
4.2% |
4.9% |
3.3% | |||
|
Total prescription volume (90 Day = 1 Rx) |
9.6% |
2.1% |
8.9% |
3.5% | |||
|
Total prescription volume (90 Day = 3 Rx) (1) |
11.8% |
4.3% |
11.0% |
5.6% | |||
|
Same store increase: |
|||||||
|
Total sales |
4.3% |
2.3% |
6.1% |
2.3% | |||
|
Pharmacy sales |
5.3% |
2.4% |
7.4% |
2.8% | |||
|
Front store sales |
2.2% |
2.0% |
3.2% |
1.1% | |||
|
Prescription volume (90 Day = 1 Rx) |
8.7% |
1.0% |
7.8% |
2.3% | |||
|
Prescription volume (90 Day = 3 Rx) (1) |
11.1% |
3.1% |
10.0% |
4.4% | |||
|
Generic dispensing rate |
79.9% |
75.7% |
79.0% |
75.5% | |||
|
Pharmacy % of total revenues |
69.1% |
68.5% |
69.3% |
68.5% | |||
|
Third party % of pharmacy revenue |
97.6% |
97.9% |
98.0% |
97.8% | |||
(1) Includes the 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.
Adjusted Earnings Per Share Guidance
(Unaudited)
The following reconciliation of estimated income before income tax provision to estimated adjusted earnings per share contains forward-looking information that is subject to risks and uncertainties that could cause actual results to differ materially. The Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. The Company strongly recommends that you become familiar with the specific risks and uncertainties outlined under the Risk Factors section in our Annual Report on Form 10-K for the year ended
|
Year Ending | |||
|
In millions, except per share amounts |
December 31, 2012 | ||
|
Income before income tax provision |
$ 6,626 |
$ 6,683 | |
|
Amortization |
482 |
482 | |
|
Adjusted income before income tax provision |
7,108 |
7,165 | |
|
Adjusted income tax provision |
2,772 |
2,794 | |
|
Adjusted income from continuing operations |
4,336 |
4,371 | |
|
Net loss attributable to noncontrolling interest |
2 |
2 | |
|
Adjusted income from continuing operations attributable to CVS Caremark |
$ 4,338 |
$ 4,373 | |
|
Weighted average diluted common shares outstanding |
1,283 |
1,283 | |
|
Adjusted earnings per share from continuing operations attributable to CVS Caremark |
$ 3.38 |
$ 3.41 | |
Free Cash Flow Guidance
(Unaudited)
The following reconciliation of net cash provided by operating activities to free cash flow contains forward-looking information that is subject to risks and uncertainties that could cause actual results to differ materially. The Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. The Company strongly recommends that you become familiar with the specific risks and uncertainties outlined under the Risk Factors section in our Annual Report on Form 10-K for the year ended
|
Year Ending | |||
|
In millions |
December 31, 2012 | ||
|
Net cash provided by operating activities |
$ 6,249 |
$ 6,423 | |
|
Subtract: Additions to property and equipment |
(2,100) |
(2,025) | |
|
Add: Proceeds from sale-leaseback transactions |
500 |
550 | |
|
Free cash flow |
$ 4,649 |
$ 4,948 | |
SOURCE
Investor Contact: Nancy Christal, Senior Vice President, Investor Relations, +1-914-722-4704; or Media Contact: Eileen H. Boone, Senior Vice President, Corporate Communications & Community Relations, +1-401-770-4561




