CVS Health Reports Second Quarter Results; Diversified Assets Deliver Strong Enterprise Results

WOONSOCKET, R.I., Aug. 5, 2020 /PRNewswire/ --

Continued Responsiveness to COVID-19:

    --  Ongoing support for employees, clients and communities across the
        country
    --  Opened more than 1,800 test sites at drive-thru locations to date and
        continue to partner with federal, state and local officials
    --  Launched Return Ready(SM), a comprehensive COVID-19 business-to-business
        testing program
    --  Consumer-driven health care model increases access to products and
        services

Second Quarter Year-over-Year Highlights:

    --  Total revenues increased 3.0% to $65.3 billion
    --  GAAP operating income increased 40.5% to $4.7 billion
    --  Adjusted operating income ((1)) increased 32.2% to $5.3 billion
    --  GAAP diluted earnings per share of $2.26
    --  Adjusted EPS ((2)) of $2.64

Year-to-date Highlights:

    --  Generated cash flow from operations of $10.4 billion

2020 Full Year Guidance:

    --  Raised GAAP diluted EPS guidance range to $5.59 to $5.72 from $5.47 to
        $5.60
    --  Raised Adjusted EPS ((2)) guidance range to $7.14 to $7.27 from $7.04 to
        $7.17
    --  Raised cash flow from operations guidance range to $11.0 billion to
        $11.5 billion from $10.5 billion to $11.0 billion

CVS Health Corporation (NYSE: CVS) today announced operating results for the three months ended June 30, 2020.

CVS Health President and CEO Larry J. Merlo stated, "We're a health innovation company that is built to meet the evolving needs of the millions we serve every day. That's been made clear as we continue to navigate the health, social and economic impacts of COVID-19. Our earnings in this environment demonstrate the strength of our strategy and the power of our diversified business model.

"We have a strong foundation of clinical expertise, data analytics and digital capabilities, and unmatched consumer and community reach which has allowed us to rapidly bring our strategy to life at an unprecedented time. The environment surrounding COVID-19 is accelerating our transformation, giving us new opportunities to demonstrate the power of our integrated offerings and the ability to deliver care to consumers in the community, in the home and in the palm of their hand which has never been more important. We have stayed true to our purpose of helping people on their path to better health, and we remain focused on creating value for all our stakeholders."

A summary of the Company's response to the COVID-19 pandemic is included on page six.

(_____________________________________________)


             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 page 12 and
              endnotes (1) and (2) on page 22
              for explanations of non-GAAP
              financial measures presented in
              this press release. See pages 13
              through 14 and page 21 for
              reconciliations of each non-GAAP
              financial measure to the most
              directly comparable GAAP financial
              measure.

Consolidated Second Quarter Results


                                                                                          
         
             Three Months Ended                    
           
                Six Months Ended
                                                                                                   June 30,                                                  June 30,


                                         In millions, except per share amounts  2020                  2019                   Change                     2020                                  2019 Change

    ---


       Total revenues                                                               $
         65,341                                  $
       63,431                              $
            1,910                  $
        132,096       $
        125,077 $
      7,019



       Operating income                                                       4,680                           3,332                              1,348                                 8,138           6,022               2,116



       Adjusted operating income (1)                                          5,328                           4,031                              1,297                                 9,441           7,626               1,815



       Net income                                                             2,986                           1,931                              1,055                                 4,998           3,358               1,640



       Diluted earnings per share                                                     $
         2.26                                    $
       1.49                               $
            0.77                     $
        3.79          $
        2.58  $
      1.21



       Adjusted EPS (2)                                                               $
         2.64                                    $
       1.89                               $
            0.75                     $
        4.55          $
        3.51  $
      1.04



       Enterprise prescriptions (3) (4)                                       690.3                           685.5                                4.8                               1,436.9         1,365.3                71.6

    --  Total revenues increased 3.0% in the three months ended June 30, 2020
        compared to the prior year driven by growth across all segments. Total
        revenues in the three months ended June 30, 2020 were impacted by the
        COVID-19 pandemic, which adversely affected revenues in the Retail/LTC
        and Pharmacy Services segments primarily as a result of reduced new
        therapy prescriptions due to lower provider visits in the three months
        ended June 30, 2020, as well as reduced front store revenues in the
        Retail/LTC segment due to shelter-in-place orders.
    --  Operating income and adjusted operating income increased 40.5% and
        32.2%, respectively, in the three months ended June 30, 2020 compared to
        the prior year. The increase in both operating income and adjusted
        operating income was primarily due to the impact of the COVID-19
        pandemic, which resulted in reduced benefit costs due to the deferral of
        elective procedures and other discretionary utilization in the Health
        Care Benefits segment, partially offset by reduced volume and increased
        operating expenses associated with the Company's COVID-19 pandemic
        response efforts in the Retail/LTC segment.
    --  Net income increased 54.6% in the three months ended June 30, 2020
        compared to the prior year primarily due to the higher operating income
        described above, partially offset by higher income tax expense
        associated with the increase in pre-tax income.
    --  The effective income tax rate was 24.6% for the three months ended June
        30, 2020 compared to 25.5% for the three months ended June 30, 2019. The
        decrease in the effective income tax rate was primarily due to the
        favorable resolution of several state and local income tax matters in
        the three months ended June 30, 2020, partially offset by the
        reinstatement of the non-deductible Health Insurer Fee ("HIF") for 2020.

Pharmacy Services Segment

The Pharmacy Services segment provides a full range of pharmacy benefit management solutions to employers, health plans, government employee groups and government sponsored programs. The segment results for the three and six months ended June 30, 2020 and 2019 were as follows:


                                                                     
         
             Three Months Ended                       
     
             Six Months Ended
                                                                              June 30,                                            June 30,



       
                
                  
               In millions  2020                2019                   Change           2020                    2019      Change

    ---


       Total revenues                                            $
       34,889                                  $
     34,842                $
              47                  $
     69,872      $
     68,400 $
     1,472



       Operating income                                    1,271                         1,197                            74                     2,385           2,047            338



       Adjusted operating income (1)                       1,327                         1,296                            31                     2,508           2,243            265



       Total pharmacy claims processed (4) (5)             505.4                         489.0                          16.4                   1,046.8           970.8           76.0



       Pharmacy network (6)                                425.1                         412.1                          13.0                     886.2           819.8           66.4



       Mail choice (7)                                      80.3                          76.9                           3.4                     160.6           151.0            9.6

    --  Total revenues increased $47 million in the three months ended June 30,
        2020 compared to the prior year, as growth in specialty pharmacy and
        brand inflation were largely offset by previously disclosed client
        losses and continued price compression.
    --  Total pharmacy claims processed increased 3.4% on a 30-day equivalent
        basis in the three months ended June 30, 2020 compared to the prior year
        primarily driven by net new business, partially offset by reduced new
        therapy prescriptions due to lower provider visits in the three months
        ended June 30, 2020.
    --  Operating income and adjusted operating income increased 6.2% and 2.4%,
        respectively, in the three months ended June 30, 2020 compared to the
        prior year primarily driven by growth in specialty pharmacy and improved
        purchasing economics. The increase was partially offset by continued
        price compression and previously disclosed client losses. The increase
        in operating income also was driven by lower amortization expense in the
        three months ended June 30, 2020.

See the supplemental information on page 16 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 medical clinics, provides medical diagnostic testing and provides services to long-term care facilities. The segment results for the three and six months ended June 30, 2020 and 2019 were as follows:


                                                           
          
            Three Months Ended                        
     
             Six Months Ended
                                                                    June 30,                                             June 30,


                                      In millions  2020                 2019                  Change            2020      2019                    Change

    ---


       Total revenues                                  $
       21,662                                  $
     21,447                  $
              215                $
     44,411       $
     42,562 $
     1,849



       Operating income                            933                            1,551                       (618)                      2,713          2,789            (76)



       Adjusted operating income (1)             1,057                            1,669                       (612)                      2,959          3,158           (199)



       Prescriptions filled (4) (5)              345.4                            349.1                       (3.7)                      720.5          695.9            24.6

    --  Total revenues increased 1.0% in the three months ended June 30, 2020
        compared to the prior year primarily driven by pharmacy drug mix, growth
        in retail pharmacy prescription volume and brand inflation. These
        increases were partially offset by continued reimbursement pressure, the
        impact of recent generic introductions, decreased long-term care
        prescription volume and lower front store revenues.
    --  Front store revenues decreased 4.6% in the three months ended June 30,
        2020 compared to the prior year. The decrease was primarily due to
        reduced customer traffic in the segment's retail pharmacies due to
        shelter-in-place orders in response to the COVID-19 pandemic.
    --  Prescriptions filled decreased 1.1% on a 30-day equivalent basis in the
        three months ended June 30, 2020 compared to the prior year. The
        decrease was primarily driven by reduced new therapy prescriptions due
        to lower provider visits in the three months ended June 30, 2020 and
        decreased long-term care prescription volume, partially offset by the
        continued adoption of patient care programs.
    --  Operating income and adjusted operating income decreased 39.8% and
        36.7%, respectively, in the three months ended June 30, 2020 compared to
        the prior year. The decrease in both operating income and adjusted
        operating income was primarily due to the impact of the COVID-19
        pandemic, which resulted in incremental operating expenses associated
        with the Company's COVID-19 pandemic response efforts, decreased front
        store volume and reduced new therapy prescriptions, as well as continued
        reimbursement pressure. These decreases were partially offset by
        improved generic drug purchasing in the three months ended June 30,
        2020.

See the supplemental information on page 17 for additional information regarding the performance of the Retail/LTC segment.

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 six months ended June 30, 2020 and 2019 were as follows:


                                                                                   
           
            Three Months Ended                        
     
             Six Months Ended
                                                                                             June 30,                                             June 30,


                                          In millions, except percentages  2020                  2019                  Change             2020          2019                     Change

    ---


       Total revenues                                                          $
       18,468                                   $
     17,403                       $
              1,065               $
     37,666        $
     35,273 $
     2,393



       Operating income                                                  3,066                             1,062                        2,004                             4,161        2,217            1,944



       Adjusted operating income (1)                                     3,464                             1,438                        2,026                             4,955        3,000            1,955



       Medical benefit ratio ("MBR") (8)                                  70.3                              84.0                       (13.7)                             76.4         84.0            (7.6)
                                                                              %                                %                           %                                %           %               %



       Medical membership (9)                                                                                                          23.6                              22.8          0.8

    --  Total revenues increased 6.1% in the three months ended June 30, 2020
        compared to the prior year primarily driven by membership growth in the
        Health Care Benefits segment's Government products and the favorable
        impact of the reinstatement of the HIF for 2020. These increases were
        partially offset by the absence of the financial results of Aetna's
        standalone Medicare Part D prescription drug plans ("PDPs"), which the
        Company retained through 2019, and membership declines in the segment's
        Commercial insured products.
    --  Operating income and adjusted operating income increased 188.7% and
        140.9%, respectively, in the three months ended June 30, 2020, compared
        to the prior year. The increase was primarily driven by reduced benefit
        costs due to the deferral of elective procedures and other discretionary
        utilization in response to the COVID-19 pandemic, growth in the
        segment's Government products and the impact of cost reduction efforts,
        including integration synergies. These increases were partially offset
        by membership declines in the segment's Commercial insured products.
    --  The Health Care Benefits segment's MBR decreased 1,370 basis points from
        84.0% to 70.3% in the three months ended June 30, 2020 compared to the
        prior year primarily due to the deferral of elective procedures and
        other discretionary utilization related to COVID-19 described above and
        the reinstatement of the HIF for 2020.
    --  Medical membership as of June 30, 2020 of 23.6 million increased 124
        thousand members compared with March 31, 2020, primarily reflecting
        increases in Medicare and Medicaid products, partially offset by a
        decline in Commercial products.
    --  The Health Care Benefits segment experienced favorable development of
        prior-periods' health care cost estimates in its Commercial and
        Government businesses during the three months ended June 30, 2020,
        primarily attributable to first quarter 2020 performance.
    --  Prior years' health care costs payable estimates developed favorably by
        $420 million during the six months ended June 30, 2020. 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 2020 operating results.

See the supplemental information on page 18 for additional information regarding the performance of the Health Care Benefits segment.

COVID-19 Response

CVS Health is uniquely positioned to help the country through the COVID-19 pandemic. The Company has focused its resources on the wellbeing and safety of employees, consumers and the communities it serves. The following are key actions taken to date:

Employees

    --  Providing regular supply of personal protective equipment and adding
        safety features to retail stores.
    --  Provided enhanced benefits, including bonuses to frontline employees,
        paid sick leave for part-time employees and paid time off to employees
        who test positive or are quarantined due to exposure.
    --  Announced intention to hire 50,000 additional full-time, part time and
        temporary roles; over 40,000 hires to date.

Consumers and members

    --  Waived cost sharing for COVID-19 diagnosis and treatment, including
        inpatient hospital admissions, for insured members.
    --  Opened crisis response line for members experiencing anxiety related to
        COVID-19 and expanded 24/7 access to Aetna Nurse Medical line for Aetna
        and Caremark members.
    --  Extended waivers for out-of-pocket costs for Aetna insured members for
        inpatient admissions for treatment or health complications associated
        with COVID-19 through September 30, 2020.
    --  Extended waivers for cost-sharing for in-network telemedicine visits by
        Medicare Advantage members for outpatient behavioral and mental health
        counseling services through September 30, 2020.
    --  Waived Medicare Advantage member out-of-pocket costs for all in-network
        primary care visits, whether done in-office or via telehealth, for any
        reason through September 30, 2020.
    --  For Commercial members, waived cost sharing for minor acute care
        evaluation, care management services and certain behavioral health
        services rendered via telephone through December 31, 2020.
    --  Expanded telehealth options ("E-Clinic") offered by MinuteClinic to help
        patients access safe, affordable and convenient non-emergency care.
    --  Extended maintenance prescriptions and waived early refill limits to
        support medication adherence.
    --  Waived fees associated with prescription home delivery and associated
        front store products. Testing autonomous vehicle prescription delivery
        in collaboration with Nuro.
    --  Sent care packages to members diagnosed with COVID-19 through Aetna's
        Healing Better program.

Plan Sponsors

    --  Launched Return Ready, a comprehensive customizable and integrated
        end-to-end COVID-19 testing solution to assist employers and
        universities with the safe return of their employees, students and
        staff.
    --  Provided assistance through premium credits.

Providers

    --  Waived advance approvals, streamlined credentialing process, relaxed
        telemedicine policies and removed prior authorization requirements.
        Offering flexible plan designs to help reduce financial burdens.

Communities

    --  Offering COVID-19 testing at over 1,800 CVS drive-thru locations, with
        more than 50% located in communities with significant need for support
        according to the CDC Social Vulnerability Index.
    --  In coordination with the U.S. Department of Health and Human Services
        ("HHS"), opened 11 testing sites serving communities disproportionately
        impacted by the pandemic.
    --  Launched critical diagnostic testing for the vulnerable senior
        population in long-term care facilities in partnership with 3 states.
    --  Administered nearly 2 million COVID-19 tests nationwide through end of
        July.
    --  Expanded Coram infusion services to help transition eligible IV-therapy
        patients to home-based care, freeing up hospital capacity.
    --  Investing nearly $50 million directly and through the Company's
        foundations to address food insecurity, lack of access to telehealth
        services for the underserved, personal protective equipment, mental
        health support for front-line workers and community resilience.
    --  Returned all $43 million in funds received from the Coronavirus Aid,
        Relief, and Economic Security Act provider relief fund to HHS.

2020 Full Year Guidance

While acknowledging the inherent and unprecedented uncertainty surrounding the ongoing COVID-19 pandemic and its impact, the Company raised its full year 2020 GAAP diluted EPS guidance range to $5.59 to $5.72 from $5.47 to $5.60 and its full year 2020 Adjusted EPS guidance range to $7.14 to $7.27 from $7.04 to $7.17, reflecting an update to its estimated full year effective income tax rate. The Company projects higher utilization in its Health Care Benefits segment in the second half of 2020 than in the first half of 2020 and continued significant COVID-19 related investments, including operating costs, in the remainder of the year. The Company also raised its full year 2020 cash flow from operations guidance range to $11.0 billion to $11.5 billion from $10.5 billion to $11.0 billion.

The adjustments between GAAP diluted EPS and Adjusted EPS include adding back amortization of intangible assets, integration costs related to the Company's acquisition (the "Aetna Acquisition") of Aetna Inc. ("Aetna") and expected gains/losses on divestitures.

Teleconference and Webcast

The Company will be holding a conference call today for investors at 8:00 a.m. (Eastern Time) to discuss its second 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 employees are united around a common goal of becoming the most consumer-centric health company. We're evolving based on changing consumer needs and meeting people where they are, whether that's in the community at one of our nearly 10,000 local touchpoints, in the home, or in the palm of their hand. Our newest offerings -- from HealthHUB(®) locations that are redefining what a pharmacy can be, to innovative programs that help manage chronic conditions -- are designed to create a higher-quality, simpler and more affordable experience. Learn more about how we're transforming health at 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 Mr. Merlo's quotation, the information under the heading "2020 Full Year Guidance" and the information included in the endnotes and reconciliations. 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 related to the COVID-19 pandemic, the geographies impacted and the severity and duration of the pandemic, the pandemic's impact on the U.S. and global economies and consumer behavior and health care utilization patterns, and the timing, scope and impact of stimulus legislation and other federal, state and local governmental responses to the pandemic, as well as 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 Report on Form 10-Q for the quarterly period ended June 30, 2020 and our recently filed 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                                  Six Months Ended
                                                                                                         June 30,                                           June 30,



       
                
                  
                    In millions, except per share amounts       2020                            2019                   2020                            2019

    ---                                                                                                                                                                               ---


       Revenues:



       Products                                                                                      $
              46,355                                      $
            45,531               $
       93,358  $
       88,874



       Premiums                                                                               16,927                                      15,791                                    34,567        32,073



       Services                                                                                1,875                                       1,816                                     3,825         3,588



       Net investment income                                                                     184                                         293                                       346           542




       Total revenues                                                                         65,341                                      63,431                                   132,096       125,077



       Operating costs:



       Cost of products sold                                                                  40,242                                      38,970                                    80,589        76,217



       Benefit costs                                                                          11,751                                      13,087                                    26,138        26,546



       Operating expenses                                                                      8,668                                       8,042                                    17,231        16,292




       Total operating costs                                                                  60,661                                      60,099                                   123,958       119,055




       Operating income                                                                        4,680                                       3,332                                     8,138         6,022



       Interest expense                                                                          765                                         772                                     1,498         1,554



       Other income                                                                             (45)                                       (31)                                     (99)         (62)




       Income before income tax provision                                                      3,960                                       2,591                                     6,739         4,530



       Income tax provision                                                                      974                                         660                                     1,741         1,172




       Net income                                                                              2,986                                       1,931                                     4,998         3,358



       Net (income) loss attributable to noncontrolling interests                               (11)                                          5                                      (16)          (1)




       Net income attributable to CVS Health                                                          $
              2,975                                       $
            1,936                $
       4,982   $
       3,357






       Net income per share attributable to CVS Health:



       Basic                                                                                           $
              2.27                                        $
            1.49                 $
       3.81    $
       2.58



       Diluted                                                                                         $
              2.26                                        $
            1.49                 $
       3.79    $
       2.58



       Weighted average shares outstanding:



       Basic                                                                                   1,309                                       1,301                                     1,307         1,299



       Diluted                                                                                 1,314                                       1,302                                     1,313         1,302



       Dividends declared per share                                                                    $
              0.50                                        $
            0.50                 $
       1.00    $
       1.00


                                                                   
         
             CVS HEALTH CORPORATION


                                                                 
       
         Condensed Consolidated Balance Sheets


                                                                       
       
                (Unaudited)





       
                
                  
                    In millions                           June 30,                      December 31,
                                                                                               2020                               2019

    ---                                                                                                                           ---


       Assets:



       Cash and cash equivalents                                                                      $
             14,869                           $
       5,683



       Investments                                                                           2,596                                        2,373



       Accounts receivable, net                                                             22,520                                       19,617



       Inventories                                                                          16,519                                       17,516



       Other current assets                                                                  6,002                                        5,113



       Total current assets                                                                 62,506                                       50,302




       Long-term investments                                                                18,594                                       17,314



       Property and equipment, net                                                          12,221                                       12,044



       Operating lease right-of-use assets                                                  20,571                                       20,860



       Goodwill                                                                             80,057                                       79,749



       Intangible assets, net                                                               32,225                                       33,121



       Separate accounts assets                                                              4,639                                        4,459



       Other assets                                                                          4,682                                        4,600




       Total assets                                                                                  $
             235,495                         $
       222,449






       Liabilities:



       Accounts payable                                                                                $
             9,919                          $
       10,492



       Pharmacy claims and discounts payable                                                15,541                                       13,601



       Health care costs payable                                                             7,362                                        6,879



       Policyholders' funds                                                                  3,636                                        2,991



       Accrued expenses                                                                     15,634                                       12,133



       Other insurance liabilities                                                           1,644                                        1,830



       Current portion of operating lease liabilities                                        1,766                                        1,596



       Current portion of long-term debt                                                     8,192                                        3,781



       Total current liabilities                                                            63,694                                       53,303




       Long-term operating lease liabilities                                                18,612                                       18,926



       Long-term debt                                                                       63,481                                       64,699



       Deferred income taxes                                                                 7,136                                        7,294



       Separate accounts liabilities                                                         4,639                                        4,459



       Other long-term insurance liabilities                                                 7,270                                        7,436



       Other long-term liabilities                                                           2,308                                        2,162



       Total liabilities                                                                   167,140                                      158,279






       Shareholders' equity:



       Preferred stock                                                                           -



       Common stock and capital surplus                                                     46,276                                       45,972



       Treasury stock                                                                     (28,235)                                    (28,235)



       Retained earnings                                                                    48,768                                       45,108



       Accumulated other comprehensive income                                                1,213                                        1,019




       Total CVS Health shareholders' equity                                                68,022                                       63,864



       Noncontrolling interests                                                                333                                          306




       Total shareholders' equity                                                           68,355                                       64,170




       Total liabilities and shareholders' equity                                                    $
             235,495                         $
       222,449


                                                                                             
       
                CVS HEALTH CORPORATION


                                                                                         
     
         Condensed Consolidated Statements of Cash Flows


                                                                                               
          
                (Unaudited)




                                                                                                                                                                     Six Months Ended
                                                                                                                                                              June 30,



       
                
                  
                    In millions                                                                                     2020                        2019

    ---                                                                                                                                                                          ---


       Cash flows from operating activities:



       Cash receipts from customers                                                                                                                      $
         129,218                        $
       120,808



       Cash paid for inventory and prescriptions dispensed by retail network pharmacies                                                         (76,381)                             (70,567)



       Insurance benefits paid                                                                                                                  (26,483)                             (25,992)



       Cash paid to other suppliers and employees                                                                                               (14,688)                             (14,497)



       Interest and investment income received                                                                                                       395                                   512



       Interest paid                                                                                                                             (1,407)                              (1,502)



       Income taxes paid                                                                                                                           (230)                              (1,476)




       Net cash provided by operating activities                                                                                                  10,424                                 7,286






       Cash flows from investing activities:



       Proceeds from sales and maturities of investments                                                                                           2,710                                 3,786



       Purchases of investments                                                                                                                  (3,688)                              (4,062)



       Purchases of property and equipment                                                                                                       (1,190)                              (1,289)



       Acquisitions (net of cash acquired)                                                                                                         (768)                                (250)



       Other                                                                                                                                           6                                    14




       Net cash used in investing activities                                                                                                     (2,930)                              (1,801)






       Cash flows from financing activities:



       Net repayments of short-term debt                                                                                                               -                                (275)



       Proceeds from issuance of long-term debt                                                                                                    3,946



       Repayments of long-term debt                                                                                                              (1,016)                              (1,899)



       Dividends paid                                                                                                                            (1,315)                              (1,306)



       Proceeds from exercise of stock options                                                                                                       166                                   111



       Payments for taxes related to net share settlement of equity awards                                                                          (68)                                 (80)



       Other                                                                                                                                        (16)                                    7




       Net cash provided by (used in) financing activities                                                                                         1,697                               (3,442)




       Net increase in cash, cash equivalents and restricted cash                                                                                  9,191                                 2,043



       Cash, cash equivalents and restricted cash at the beginning of the period                                                                   5,954                                 4,295




       Cash, cash equivalents and restricted cash at the end of the period                                                                                $
         15,145                          $
       6,338


                                                                                                    
       
                CVS HEALTH CORPORATION


                                                                                                
      
         Condensed Consolidated Statements of Cash Flows


                                                                                                      
           
                (Unaudited)




                                                                                                                                                                            Six Months Ended
                                                                                                                                                                    June 30,



       
                
                  
                    In millions                                                                                            2020                            2019

    ---                                                                                                                                                                                     ---


       Reconciliation of net income to net cash provided by operating activities:



       Net income                                                                                                                                                $
              4,998                     $
     3,358



       Adjustments required to reconcile net income to net cash provided by operating activities:



       Depreciation and amortization                                                                                                                      2,188                                  2,183



       Stock-based compensation                                                                                                                             179                                    226



       Deferred income taxes and other noncash items                                                                                                      (101)                                  (42)



       Change in operating assets and liabilities, net of effects from acquisitions:



       Accounts receivable, net                                                                                                                         (2,233)                                 (681)



       Inventories                                                                                                                                        1,003                                    939



       Other assets                                                                                                                                       (560)                                 (314)



       Accounts payable and pharmacy claims and discounts payable                                                                                         1,671                                    917



       Health care costs payable and other insurance liabilities                                                                                          (415)                                   496



       Other liabilities                                                                                                                                  3,694                                    204



       Net cash provided by operating activities                                                                                                                $
              10,424                     $
     7,286

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 measures reported by other companies.

Non-GAAP financial measures such as 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 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
        unaudited GAAP 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.
    --  During the three and six months ended June 30, 2020 and 2019,
        acquisition-related integration costs relate to the Aetna Acquisition.
        The acquisition-related integration costs are reflected in the Company's
        unaudited GAAP condensed consolidated statements of operations in
        operating expenses within the Corporate/Other segment.
    --  During the six months ended June 30, 2019, the store rationalization
        charge primarily relates to operating lease right-of-use asset
        impairment charges in connection with the planned closure of 46
        underperforming retail pharmacy stores in the second quarter of 2019.
        The store rationalization charge is reflected in the Company's unaudited
        GAAP condensed consolidated statement of operations in operating
        expenses within the Retail/LTC segment.
    --  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.

The Company's full year 2020 guidance reconciliation also reflects an estimated gain on divestiture of the Company's Coventry Health Care Workers Compensation business, which the Company sold on July 31, 2020 for approximately $850 million. The Company expects to recognize a pretax gain on this divestiture of approximately $225 million within the Health Care Benefits segment in the third quarter of 2020. This amount has been excluded from the projected full year Adjusted EPS because the Company believes this amount neither relates to the ordinary course of the Company's business nor reflects the Company's underlying business performance.

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 14 and page 21.


                                                                                                                                      
     
             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 June 30, 2020



       
                
                  
                    In millions                                     Pharmacy              Retail/                  Health Care                                               Corporate/                                       Intersegment                 Consolidated
                                                                                            Services                   LTC                Benefits                                                   Other                                         Eliminations                      Totals

    ---                                                                                                                                                                                                                                                                                              ---


       Operating income (loss) (GAAP measure)                                                                $
     1,271                                               $
              933                                                                                        $
     3,066                     $
     (413)      $
     (177) $
     4,680



       Non-GAAP adjustments:



       Amortization of intangible assets                                                                  56                      124                                                                                 398                                                                                         578



       Acquisition-related integration costs                                                               -                                                                                                                                                                   70                                70



       Adjusted operating income (loss) (1)                                                                  $
     1,327                                             $
              1,057                                                                                        $
     3,464                     $
     (343)      $
     (177) $
     5,328


                                                                                                          
             
             Three Months Ended June 30, 2019



       
                
                  
              In millions          Pharmacy              Retail/              Health Care                                         Corporate/               Intersegment                 Consolidated
                                                           Services                   LTC             Benefits                                               Other              Eliminations                      Totals

    ---


       Operating income (loss) (GAAP measure)                               $
     1,197                                      $
              1,551                                                             $
     1,062                     $
     (308)       $
     (170) $
     3,332



       Non-GAAP adjustments:



       Amortization of intangible assets                                 99                      118                                                                       376                                                                  593



       Acquisition-related integration costs                                                                                                                                                               106                                106



       Adjusted operating income (loss) (1)                                 $
     1,296                                      $
              1,669                                                             $
     1,438                     $
     (202)       $
     (170) $
     4,031


                                                                                         
           
            Six Months Ended June 30, 2020



       
                
                  
              In millions Pharmacy          Retail/       Health Care                                   Corporate/   Intersegment           Consolidated

                                                           Services            LTC           Benefits                                       Other     Eliminations              Totals

    ---


       Operating income (loss) (GAAP measure)                      $
     2,385                           $
             2,713                                            $
     4,161               $
     (768)        $
     (353) $
     8,138



       Non-GAAP adjustments:



       Amortization of intangible assets                       123                  246                                                          794                      1                        1,164



       Acquisition-related integration costs                                                                                                                         139                          139




       Adjusted operating income (loss) (1)                        $
     2,508                           $
             2,959                                            $
     4,955               $
     (628)        $
     (353) $
     9,441


                                                           
     
             Six Months Ended June 30, 2019



       
                
                  
              In millions             Pharmacy                           Retail/               Health Care                Corporate/               Intersegment                  Consolidated
                                                              Services                                LTC              Benefits                      Other              Eliminations                       Totals

    ---


       Operating income (loss) (GAAP measure)                                    $
              2,047                                         $
     2,789                                             $
     2,217                      $
     (689)        $
     (342) $
     6,022



       Non-GAAP adjustments:



       Amortization of intangible assets                                   196                                    234                                              783                                  2                               1,215



       Acquisition-related integration costs                                                                                                                                                       254                                 254



       Store rationalization charge                                                                              135                                                                                                                   135




       Adjusted operating income (loss) (1)                                      $
              2,243                                         $
     3,158                                             $
     3,000                      $
     (433)        $
     (342) $
     7,626


                                                                                                                                                        
            
                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                                                    Three Months Ended
                                                                                                                                                           June 30, 2020                                                        June 30, 2019



              
                
                  
                    In millions, except per share amounts                                                   Total                                               Per                 Total                                      Per
                                                                                                                                            Company                                                                 Company
                                                                                                                                                                                                    Common                                                         Common
                                                                                                                                                                                         Share                                                               Share

    ---                                                                                                                                                                                                                                                                 ---


              Net income (GAAP measure)                                                                                                                  $
              2,986                                                                                                   $
       1,931



              Net (income) loss attributable to noncontrolling interests (GAAP measure)                                                             (11)                                                                                          5



              Income allocable to participating securities (GAAP measure)                                                                              -                                                                                        (1)




              Net income attributable to CVS Health (GAAP measure)                                                                                 2,975                                                             $
          2.26                                                  1,935              $
     1.49



              Non-GAAP adjustments:



              Amortization of intangible assets                                                                                                      578                                                      0.44                                                       593                     0.45



              Acquisition-related integration costs                                                                                                   70                                                      0.06                                                       106                     0.08



              Income tax benefit                                                                                                                   (155)                                                   (0.12)                                                    (172)                  (0.13)



              Adjusted income attributable to CVS Health (2)                                                                                             $
              3,468                                                          $
              2.64                                     $
        2,462          $
     1.89






              Weighted average diluted shares outstanding                                                                                                                                           1,314                                                                       1,302


                                                                                                                    Six Months Ended                                             Six Months Ended
                                                                                                          June 30, 2020                                               June 30, 2019



       
                
                  
                    In millions, except per share amounts         Total                                     Per                  Total                                   Per
                                                                                           Company                                                        Company
                                                                                                                                           Common                                                       Common
                                                                                                                                     Share                                                        Share

    ---


       Net income (GAAP measure)                                                                        $
              4,998                                                                                       $
     3,358



       Net income attributable to noncontrolling interests (GAAP measure)                          (16)                                                                               (1)



       Income allocable to participating securities (GAAP measure)                                                                                                                    (3)




       Net income attributable to CVS Health (GAAP measure)                                       4,982                                                    $
          3.79                                             3,354              $
     2.58



       Non-GAAP adjustments:



       Amortization of intangible assets                                                          1,164                                             0.89                                                  1,215                   0.93



       Acquisition-related integration costs                                                        139                                             0.11                                                    254                   0.20



       Store rationalization charge                                                                                                                                                                       135                   0.10



       Income tax benefit                                                                         (315)                                          (0.24)                                                 (391)                (0.30)




       Adjusted income attributable to CVS Health (2)                                                   $
              5,970                                                 $
              4.55                                $
        4,567          $
     3.51






       Weighted average diluted shares outstanding                                                                                         1,313                                                                   1,302


                                                                                                                                                                                                                                   
              
                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, which 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). 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.





       The following is a reconciliation of financial measures of the Company's segments to the consolidated totals:




                                                     In millions                                         Pharmacy                                                Retail/                                       Health Care                                                Corporate/                                       Intersegment                                         Consolidated
                                                                                           Services (a)                                                LTC                                           Benefits                                                    Other                                       Eliminations (b)                                            Totals

    ---                                                                                                                                                                                                                                                                                                                                                                                  ---


       
                Three Months Ended



       June 30, 2020



       Total revenues                                                                                              $
              34,889                                                                                        $
              21,662                                                                                            $
              18,468                                         $
      86          $
      (9,764)  $
      65,341



       Operating income (loss)                                                                             1,271                                                                 933                                                                                            3,066                                                                    (413)                                (177)           4,680



       Adjusted operating income (loss) (1)                                                                1,327                                                               1,057                                                                                            3,464                                                                    (343)                                (177)           5,328



       June 30, 2019



       Total revenues                                                                                     34,842                                                              21,447                                                                                           17,403                                                                      161                              (10,422)          63,431



       Operating income (loss)                                                                             1,197                                                               1,551                                                                                            1,062                                                                    (308)                                (170)           3,332



       Adjusted operating income (loss) (1)                                                                1,296                                                               1,669                                                                                            1,438                                                                    (202)                                (170)           4,031





       
                Six Months Ended



       June 30, 2020



       Total revenues                                                                                              $
              69,872                                                                                        $
              44,411                                                                                            $
              37,666                                        $
      176         $
      (20,029) $
      132,096



       Operating income (loss)                                                                             2,385                                                               2,713                                                                                            4,161                                                                    (768)                                (353)           8,138



       Adjusted operating income (loss) (1)                                                                2,508                                                               2,959                                                                                            4,955                                                                    (628)                                (353)           9,441



       June 30, 2019



       Total revenues                                                                                     68,400                                                              42,562                                                                                           35,273                                                                      271                              (21,429)         125,077



       Operating income (loss)                                                                             2,047                                                               2,789                                                                                            2,217                                                                    (689)                                (342)           6,022



       Adjusted operating income (loss) (1)                                                                2,243                                                               3,158                                                                                            3,000                                                                    (433)                                (342)           7,626

(_____________________________________________)


               (a)               Total revenues of the Pharmacy
                                  Services segment include
                                  approximately $2.6 billion and $2.9
                                  billion of retail co-payments for
                                  the three months ended June 30, 2020
                                  and 2019, respectively, and $6.0
                                  billion and $6.2 billion of retail
                                  co-payments for the six months
                                  ended June 30, 2020 and 2019,
                                  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:




                                                                                                                                                                                                                                   
              
     Change


                                                                                                                       Three Months Ended                               Six Months Ended                              Three Months                                        Six Months
                                                                                                                 June 30,                                       June 30,                                 Ended June 30,                                     Ended June 30,
                                                                                                                                                                                                          2020 vs 2019                                       2020 vs 2019


                                                            In millions, except percentages             2020                              2019             2020                              2019 
       
              $                                     % 
     
                $                       %

    ---                                                                                                                                                                                                                                                                                     ---


              Revenues:



              Products                                                                                        $
              34,595                               $
              34,723                                 $
              69,341                                      $
            68,173                  $
          (128)         (0.4)
                                                                                                                                                                                                                                                                                                                                                                            %
                                                                                                                                                                                                                                                                                                                                   %                   $
          1,168       1.7



              Services                                                                                  294                                           119                                   531                                   227                                175                          147.1                       304           133.9

                                                                                                                                                                                                                                                                                                  %                                       %

                                                                                                                                                                                                                                                                                                                                                   ---


              Total revenues                                                                         34,889                                        34,842                                69,872                                68,400                                 47                            0.1                     1,472             2.2
                                                                                                                                                                                                                                                                                                  %                                       %



              Cost of products sold                                                                  33,271                                        33,279                                66,774                                65,618                                (8)                                %                 1,156             1.8
                                                                                                                                                                                                                                                                                                                                          %



              Gross margin (10)                                                                       1,618                                         1,563                                 3,098                                 2,782                                 55                            3.5                       316            11.4
                                                                                                                                                                                                                                                                                                  %                                       %



              Gross margin as a % of                                                          4.6
            %                                   4.5
         %                           4.4
         %                        4.1
            %
    total revenues (10)



              Operating expenses                                                                        347                                           366                                   713                                   735                               (19)                         (5.2)                     (22)          (3.0)

                                                                                                                                                                                                                                                                                                  %                                       %



              Operating expenses as a % of                                                    1.0
            %                                   1.1
         %                           1.0
         %                        1.1
            %
    total revenues



              Operating income                                                                                 $
              1,271                                $
              1,197                                  $
              2,385                                       $
            2,047                     $
          74            6.2                   $
             338      16.5
                                                                                                                                                                                                                                                                                                                                   %                                        %



              Operating income as a % of                                                      3.6
            %                                   3.4
         %                           3.4
         %                        3.0
            %
    total revenues



              Adjusted operating income (1)                                                                    $
              1,327                                $
              1,296                                  $
              2,508                                       $
            2,243                     $
          31            2.4                   $
             265      11.8
                                                                                                                                                                                                                                                                                                                                   %                                        %



              Adjusted operating income as a % of                                             3.8
            %                                   3.7
         %                           3.6
         %                        3.3
            %
    total revenues



              Revenues (by distribution channel):



              Pharmacy network (6) (14)                                                                       $
              20,536                               $
              21,974                                 $
              41,636                                      $
            43,506                $
          (1,438)         (6.5)                 $
          (1,870)    (4.3)

                                                                                                                                                                                                                                                                                                                                   %                                        %



              Mail choice (7) (14)                                                                   14,109                                        12,724                                27,783                                24,605                              1,385                           10.9                     3,178            12.9
                                                                                                                                                                                                                                                                                                  %                                       %



              Other                                                                                     244                                           144                                   453                                   289                                100                           69.4                       164            56.7
                                                                                                                                                                                                                                                                                                  %                                       %



              Pharmacy claims processed: (4) (5)



              Total                                                                                   505.4                                         489.0                               1,046.8                                 970.8                               16.4                            3.4                      76.0             7.8
                                                                                                                                                                                                                                                                                                  %                                       %



              Pharmacy network (6)                                                                    425.1                                         412.1                                 886.2                                 819.8                               13.0                            3.2                      66.4             8.1
                                                                                                                                                                                                                                                                                                  %                                       %



              Mail choice (7)                                                                          80.3                                          76.9                                 160.6                                 151.0                                3.4                            4.4                       9.6             6.4
                                                                                                                                                                                                                                                                                                  %                                       %



              Generic dispensing rate: (4) (11)



              Total                                                                                    88.7                                          88.5                                  88.8                                  88.4
                                                                                                           %                                            %                                    %                                    %



              Pharmacy network (6)                                                                     89.3                                          89.1                                  89.4                                  89.0
                                                                                                           %                                            %                                    %                                    %



              Mail choice (7)                                                                          85.7                                          85.2                                  85.7                                  85.0
                                                                                                           %                                            %                                    %                                    %


                                                                                                                                                                                                   
         
               Supplemental Information


                                                                                                                                                                                                     
             
                (Unaudited)





              
                Retail/LTC Segment





              The following table summarizes the Retail/LTC segment's performance for the respective periods:




                                                                                                                                                                                                                                     
            
     Change


                                                                                                                       Three Months Ended                               Six Months Ended                                Three Months                                      Six Months
                                                                                                                 June 30,                                       June 30,                                   Ended June 30,                                   Ended June 30,
                                                                                                                                                                                                            2020 vs 2019                                     2020 vs 2019


                                                            In millions, except percentages             2020                              2019             2020                             2019 
         
               $                                   % 
     
                $                       %

    ---                                                                                                                                                                                                                                                                                     ---


              Revenues:



              Products                                                                                        $
              21,476                               $
              21,230                                   $
              43,998                                    $
            42,130                 $
       246                1.2                 $
       1,868      4.4
                                                                                                                                                                                                                                                                                                                                 %                                 %



              Services                                                                                  186                                           217                                  413                                      432                             (31)                         (14.3)                 (19)            (4.4)
                                                                                                                                                                                                                                                                                                   %
                                                                                                                                                                                                                                                                                                                                         %

                                                                                                                                                                                                                                                                                                                                                  ---


              Total revenues                                                                         21,662                                        21,447                               44,411                                   42,562                              215                             1.0                 1,849               4.3
                                                                                                                                                                                                                                                                                                   %                                     %



              Cost of products sold                                                                  16,220                                        15,551                               32,798                                   30,848                              669                             4.3                 1,950               6.3
                                                                                                                                                                                                                                                                                                   %                                     %



              Gross margin (10)                                                                       5,442                                         5,896                               11,613                                   11,714                            (454)                          (7.7)                (101)            (0.9)

                                                                                                                                                                                                                                                                                                   %                                     %



              Gross margin as a % of total                                                             25.1                                          27.5                                 26.1                                     27.5
                                                                                                           %                                            %                                   %                                       %
    revenues (10)



              Operating expenses                                                                      4,509                                         4,345                                8,900                                    8,925                              164                             3.8                  (25)            (0.3)
                                                                                                                                                                                                                                                                                                   %
                                                                                                                                                                                                                                                                                                                                         %



              Operating expenses as a % of                                                             20.8                                          20.3                                 20.0                                     21.0
                                                                                                           %                                            %                                   %                                       %
    total revenues



              Operating income                                                                                   $
              933                                $
              1,551                                    $
              2,713                                     $
            2,789               $
       (618)            (39.8)                 $
       (76)   (2.7)
                                                                                                                                                                                                                                                                                                                                 %
                                                                                                                                                                                                                                                                                                                                                                   %



              Operating income as a % of                                                      4.3
            %                                   7.2
         %                           6.1
        %                                     6.6
                                                                                                                                                                                                                                    %
    total revenues



              Adjusted operating income (1)                                                                    $
              1,057                                $
              1,669                                    $
              2,959                                     $
            3,158               $
       (612)            (36.7)                $
       (199)   (6.3)
                                                                                                                                                                                                                                                                                                                                 %
                                                                                                                                                                                                                                                                                                                                                                   %



              Adjusted operating income as a                                                  4.9
            %                                   7.8
         %                           6.7
        %                                     7.4
                                                                                                                                                                                                                                    %
    % of total revenues



              Revenues (by major
    goods/service lines):



              Pharmacy                                                                                        $
              16,870                               $
              16,392                                   $
              34,225                                    $
            32,510                 $
       478                2.9                 $
       1,715      5.3
                                                                                                                                                                                                                                                                                                                                 %                                 %



              Front Store                                                                             4,653                                         4,875                                9,861                                    9,674                            (222)                          (4.6)
                                                                                                                                                                                                                                                                                                                                         %
                                                                                                                                                                                                                                                                                                   %                  187               1.9



              Other                                                                                     139                                           180                                  325                                      378                             (41)                         (22.8)                 (53)           (14.0)
                                                                                                                                                                                                                                                                                                   %                                     %



              Prescriptions filled (4) (5)                                                            345.4                                         349.1                                720.5                                    695.9                            (3.7)                          (1.1)
                                                                                                                                                                                                                                                                                                                                         %
                                                                                                                                                                                                                                                                                                   %                 24.6               3.5



              Same store sales increase
    (decrease): (12)



              Total                                                                           2.4
            %                                   4.2
         %                           5.7
        %                                     4.0
                                                                                                                                                                                                                                    %



              Pharmacy                                                                        4.6
            %                                   4.7
         %                           6.9
        %                                     4.8
                                                                                                                                                                                                                                    %



              Front Store                                                                             (4.5)                                   2.9
         %                           1.7
        %                                     1.6
                                                                                                           %                                                                                                                        %



              Prescription volume (4)                                                         0.6
            %                                   7.2
         %                           5.2
        %                                     7.0
                                                                                                                                                                                                                                    %



              Generic dispensing rate (4) (11)                                                         89.1                                          89.0                                 89.2                                     88.9
                                                                                                           %                                            %                                   %                                       %


                                                                                                                                                                                                          
           
                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                                Six Months Ended                              Three Months Ended                                              Six Months Ended
                                                                                                               June 30,                                         June 30,                                      June 30,                                                       June 30,
                                                                                                                                                                                                            2020 vs 2019                                                   2020 vs 2019


                                                            In millions, except percentages          2020                               2019                2020                             2019      
     
             $                                          %        
     
                $                           %
    and basis points ("bps")

    ---                                                                                                                                                                                                                                                                                                       ---


              Revenues:



              Premiums                                                                                     $
              16,913                                    $
             15,777                                  $
              34,534                                                  $
              32,036                 $
       1,136                7.2                   $
             2,498       7.8
                                                                                                                                                                                                                                                                                                                                                   %                                           %



              Services                                                                             1,428                                          1,478                                   2,912                                   2,925                                           (50)                              (3.4)              (13)                (0.4)

                                                                                                                                                                                                                                                                                                                     %                                      %



              Net investment income                                                                  127                                            148                                     220                                     312                                           (21)                             (14.2)              (92)               (29.5)
                                                                                                                                                                                                                                                                                                                     %                                      %

                                                                                                                                                                                                                                                                                                                                                                     ---


              Total revenues                                                                      18,468                                         17,403                                  37,666                                  35,273                                          1,065                                 6.1              2,393                   6.8
                                                                                                                                                                                                                                                                                                                     %                                      %



              Benefit costs                                                                       11,884                                         13,246                                  26,400                                  26,901                                        (1,362)                             (10.3)             (501)                (1.9)
                                                                                                                                                                                                                                                                                                                     %
                                                                                                                                                                                                                                                                                                                                                            %



              MBR (Benefit costs as a % of                                                                             70.3                             84.0                                     76.4                                                   84.0
                                                                                                                             %                               %                                       %                                                     %                                     (1,370)    
     bps                              (760)   
      bps
    premium revenues) (8)



              Operating expenses                                                                            $
              3,518                                     $
             3,095                                   $
              7,105                                                   $
              6,155                   $
       423               13.7                     $
             950      15.4
                                                                                                                                                                                                                                                                                                                                                   %                                           %



              Operating expenses as a % of                                                          19.0                                           17.8                                    18.9                                    17.4
                                                                                                        %                                             %                                      %                                      %


              total revenues



              Operating income                                                                              $
              3,066                                     $
             1,062                                   $
              4,161                                                   $
              2,217                 $
       2,004              188.7
                                                                                                                                                                                                                                                                                                                                                                                               %
                                                                                                                                                                                                                                                                                                                                                   %                     $
          1,944       87.7



              Operating income as a % of                                                            16.6                                    6.1
          %                                   11.0                                     6.3
                                                                                                        %                                                                                    %                                      %
    total revenues



              Adjusted operating income (1)                                                                 $
              3,464                                     $
             1,438                                   $
              4,955                                                   $
              3,000                 $
       2,026              140.9
                                                                                                                                                                                                                                                                                                                                                                                               %
                                                                                                                                                                                                                                                                                                                                                   %                     $
          1,955       65.2



              Adjusted operating income as a                                                        18.8                                    8.3
          %                                   13.2                                     8.5
                                                                                                        %                                                                                    %                                      %
    % of total revenues



              The following table summarizes the Health Care Benefits segment's medical membership for the respective periods:




                                                                                                               
              
         June 30, 2020                
           
     March 31, 2020                    December 31, 2019                      
     
     June 30, 2019


                                                            In thousands                            Insured                              ASC         Total Insured                    ASC        Total Insured             ASC            Total             Insured       ASC              Total

    ---                                                                                                                                                                                                                                                                                      ---


              Medical membership: (9)



              Commercial                                                                             3,298                                   14,179          17,477                       3,372            14,206                 17,578                           3,591     14,159               17,750    3,571      14,276    17,847



              Medicare Advantage                                                                     2,651                                                   2,651                       2,584                                   2,584                           2,321                          2,321    2,264                2,264



              Medicare Supplement                                                                      954                                                     954                         913                                     913                             881                            881      819                  819



              Medicaid                                                                               1,918                                      586           2,504                       1,835               552                  2,387                           1,398        558                1,956    1,344         562     1,906




              Total medical                                                                          8,821                                   14,765          23,586                       8,704            14,758                 23,462                           8,191     14,717               22,908    7,998      14,838    22,836
    membership






              
                Supplemental membership information:



              Medicare Prescription Drug Plan                                                                                                                                5,575                                         5,624                                                    5,994                        6,004
    (standalone) (a)

(_____________________________________________)


               (a)               Represents the Company's
                                  SilverScript(R) PDP membership
                                  only. Excludes 2.5 million
                                  members as of both December 31,
                                  2019 and June 30, 2019 related
                                  to Aetna's standalone PDPs that
                                  were sold effective December
                                  31, 2018. The Company retained
                                  the financial results of the
                                  divested plans through 2019
                                  through a reinsurance
                                  agreement. Subsequent to 2019,
                                  the Company no longer retains
                                  the financial results of the
                                  divested plans.


                                              
              
                Supplemental Information


                                                     
              
                (Unaudited)




        The following table shows the components of the change in health care costs payable during the six months
         ended June 30, 2020 and 2019:




                                                                                            Six Months Ended
                                                                                   June 30,


                                                     In millions          2020                             2019

    ---                                                                                                    ---

        Health care costs
         payable, beginning
         of period                                                               $
              6,879                       $
     6,147


        Less: Reinsurance
         recoverables                                                        5                                         4


        Health care costs
         payable, beginning
         of period, net                                                  6,874                                     6,143


        Acquisition                                                        412



        Add: Components of incurred health
         care costs


        Current year                                                    26,390                                    26,864


        Prior years (a)                                                  (420)                                    (489)


        Total incurred
         health care costs
         (b)                                                            25,970                                    26,375




       Less: Claims paid


        Current year                                                    20,223                                    20,552


        Prior years                                                      5,704                                     5,095


        Total claims paid                                               25,927                                    25,647



        Add: Premium
         deficiency reserve                                                 29                                        14



        Health care costs
         payable, end of
         period, net                                                     7,358                                     6,885


        Add: Reinsurance
         recoverables                                                        4                                         4



        Health care costs
         payable, end of
         period                                                                  $
              7,362                       $
     6,889

(_____________________________________________)


               (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 for
                                  the six months ended June 30, 2020 and
                                  2019 in the table above exclude (i)
                                  $29 million and $14 million,
                                  respectively, related to a premium
                                  deficiency reserve related to the
                                  Company's Medicaid products, (ii) $20
                                  million and $21 million, respectively,
                                  of benefit costs recorded in the
                                  Health Care Benefits segment that are
                                  included in other insurance
                                  liabilities on the Company's unaudited
                                  condensed consolidated balance sheets
                                  and (iii) $119 million and $136
                                  million, respectively, of benefit
                                  costs recorded in the Corporate/Other
                                  segment that are included in other
                                  insurance liabilities on the Company's
                                  unaudited condensed consolidated
                                  balance sheets.


     The following table summarizes the Health Care Benefits segment's days claims payable for the respective periods:




                                             June                                      March                           December    June
                                               30,                                        31,                             31, 2019     30,
                                              2020                                       2020                                         2019

                                                                                                                                     ---

     Days
      Claims
      Payable
      (13)                                     57                                                48                                    48  48


                                                                                                                                                                          
              
              Supplemental Information


                                                                                                                                                                                
             
               (Unaudited)





       
                Corporate/Other Segment





       The following table summarizes the Corporate/Other segment's performance for the respective periods:




                                                                                                                                                                                                              
              
       Change


                                                                                                               Three Months Ended                    Six Months Ended                          Three Months Ended                                       Six Months Ended
                                                                                                      June 30,                             June 30,                           June 30,                                                  June 30,
                                                                                                                                                                            2020 vs 2019                                              2020 vs 2019


                                                     In millions, except percentages          2020                         2019          2020                   2019  
     
                $                                     %        
     
                $                         %

    ---                                                                                                                                                                                                                                                                  ---


       Revenues:



       Premiums                                                                                     $
             14                             $
       14                                 $
            33                                                  $
           37                           
     $                      %    $
     (4) (10.8)
                                                                                                                                                                                                                                                                                                                                 %



       Services                                                                                15                                     2                         17                                4                                              13                                 650.0              13         325.0

                                                                                                                                                                                                                                                                                    %                           %



       Net investment income                                                                   57                                   145                        126                              230                                            (88)                               (60.7)          (104)       (45.2)
                                                                                                                                                                                                                                                                                    %                           %




       Total revenues                                                                          86                                   161                        176                              271                                            (75)                               (46.6)           (95)       (35.1)
                                                                                                                                                                                                                                                                                    %                           %



       Benefit costs                                                                           51                                    57                        119                              136                                             (6)                               (10.5)           (17)       (12.5)
                                                                                                                                                                                                                                                                                    %                           %



       Operating expenses                                                                     448                                   412                        825                              824                                              36                                   8.7               1           0.1
                                                                                                                                                                                                                                                                                    %                           %




       Operating loss                                                                       (413)                                (308)                     (768)                           (689)                                          (105)                               (34.1)           (79)       (11.5)
                                                                                                                                                                                                                                                                                    %                           %



       Adjusted operating loss (1)                                                          (343)                                (202)                     (628)                           (433)                                          (141)                               (69.8)          (195)       (45.0)
                                                                                                                                                                                                                                                                                    %                           %


                                                                                                                                              
              
                Adjusted Earnings Per Share Guidance


                                                                                                                                                          
              
                (Unaudited)




        The following reconciliations of projected net income to projected adjusted income attributable to CVS Health and calculations of projected GAAP diluted EPS 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 due to the risks and uncertainties related to the COVID-19 pandemic, the severity and duration of the
         pandemic, the pandemic's impact on the U.S. and global economies and consumer behavior and health care utilization patterns, and the timing, scope and impact of stimulus legislation and other federal, state and local governmental responses to the
         pandemic, as well as the risks and uncertainties described in our 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 Report on Form 10-Q for the quarterly period ended June 30, 2020 and our recently filed Current Reports on Form 8-K. See "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, 2020


                                                                                                                      
              
                Low                                                              
              
                High


                                                     In millions, except per share amounts                            Total                                               Per                                       Total                                            Per
                                                                                                          Company                                            Common                                     Company                                           Common
                                                                                                                                                           Share                                                                                        Share

    ---                                                                                                                                                                                                                                                              ---


       Net income attributable to CVS Health (GAAP measure)                                                          7,375                                                                               $
              5.59                                                    7,545              $
     5.72



       Non-GAAP adjustments:



       Amortization of intangible assets                                                                             2,320                                                           1.76                                                                           2,320                  1.76



       Acquisition-related integration costs                                                                           450                                                           0.34                                                                             450                  0.34



       Gain on divestiture of subsidiary                                                                             (225)                                                        (0.17)                                                                          (225)               (0.17)



       Income tax benefit                                                                                            (495)                                                        (0.38)                                                                          (495)               (0.38)



       Adjusted income attributable to CVS Health (2)                                                                        $
              9,425                                                                              $
              7.14                                       $
        9,595          $
     7.27






       Weighted average diluted shares outstanding                                                                                                                   1,320                                                                                                1,320

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 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 income.

((2) )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 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 integration costs, store rationalization charges, gains/losses on divestitures, the corresponding income tax benefit or expense related to the items excluded from adjusted income attributable to CVS Health, and any other items specifically identified herein. GAAP diluted EPS 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. See "Non-GAAP Financial Information" earlier in this press release for additional information regarding the items excluded from net income attributable to CVS Health and GAAP diluted EPS.

((3)) 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 benefits manager, with an elimination for managed prescription claims filled through CVS Health dispensing channels. Management uses this metric to analyze the total prescription volume across the Company including variances between actual prescriptions 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 prescription volume on total revenues and operating results.

((4) )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.

((5)) Total pharmacy claims processed represents the number of prescription claims processed through our pharmacy benefits manager and dispensed by either our retail network pharmacies or our own mail and specialty pharmacies. Prescriptions filled represents the number of prescriptions dispensed through the Retail/LTC segment's pharmacies. 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)) 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, which is included within the mail choice category. 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.

((7) )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.

((8)) Medical benefit ratio is calculated as benefit costs divided by premium revenues and represents the percentage of premium revenues spent on medical benefits for the Company'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 Company's insured Health Care Benefits products.

((9)) Medical membership represents the number of members covered by the Company'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 segment total revenues and operating results.

((10)) Gross margin is calculated as the segment's total revenues less its cost of products sold. Gross margin as a percentage of total revenues is calculated by dividing the segment's gross margin 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 as a percentage of total revenues provides investors with information that may be useful in assessing the operating results of the Company's Pharmacy Services and Retail/LTC segments.

((11)) Generic dispensing rate is calculated by dividing the segment's generic drug prescriptions processed or filled by its total prescriptions processed or 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, expressed as a percentage that indicates the increase or decrease relative to the comparable prior period. Same store metrics exclude revenues from MinuteClinic(®), revenues and prescriptions from LTC operations and, in 2019, revenues and prescriptions from stores in Brazil. 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.

((13)) 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 such quarter. Management and investors use this metric as an indicator of the adequacy of the Company's health care costs payable liability at the end of each quarter and as an indicator of changes in such adequacy over time.

((14)) Certain prior year amounts have been reclassified for consistency with the current period presentation.

View original content to download multimedia:http://www.prnewswire.com/news-releases/cvs-health-reports-second-quarter-results-diversified-assets-deliver-strong-enterprise-results-301106288.html

SOURCE CVS Health Corporation