CVS HEALTH CORPORATION REPORTS SECOND QUARTER 2024 RESULTS AND REVISES FULL-YEAR 2024 GUIDANCE

Financial Highlights

    --  Second quarter total revenues increased to $91.2 billion, up 2.6%
        compared to the prior year
    --  Second quarter GAAP diluted EPS of $1.41 and Adjusted EPS of $1.83
    --  Generated year-to-date cash flow from operations of $8.0 billion

2024 Full-Year Guidance

    --  Revised GAAP diluted EPS guidance to a range of $4.95 to $5.20 from at
        least $5.64
    --  Revised Adjusted EPS guidance to a range of $6.40 to $6.65 from at least
        $7.00
    --  Revised cash flow from operations guidance to approximately $9.0 billion
        from at least $10.5 billion

CEO Commentary
"We have many points of differentiation that position us to win now and into the future. Our innovation is accelerating more transparent pharmacy reimbursement models, increasing the use of biosimilars, and providing better patient outcomes through our connected health care delivery assets. Our integrated model and our strategy are enabling us to execute in a challenging environment and we are delivering the value our customers demand. We are taking action today to ensure we make the most of our many opportunities, including leadership changes in the Health Care Benefits segment." -Karen S. Lynch, CVS Health President and CEO

WOONSOCKET, R.I., Aug. 7, 2024 /PRNewswire/ -- CVS Health Corporation (NYSE: CVS) today announced operating results for the three months ended June 30, 2024.



       
              Financial Results Summary




                                                                                       
         
           Three Months Ended

                                                                                           
       
              June 30,


                                             In millions, except per share amounts    2024          2023                 Change

    ---


       Total revenues                                                             $91,234       $88,921                 $2,313



       Operating income                                                             3,045         3,234                  (189)



       Adjusted operating income (1)                                                3,744         4,481                  (737)



       Diluted earnings per share                                                   $1.41         $1.48                $(0.07)



       Adjusted EPS (2)                                                             $1.83         $2.21                $(0.38)

Second quarter GAAP diluted EPS of $1.41 decreased from $1.48 in the prior year and Adjusted EPS of $1.83 decreased from $2.21 in the prior year, primarily due to a decline in the Health Care Benefits segment's operating results, which reflect continued utilization pressure and the unfavorable impact of the Company's Medicare Advantage star ratings for the 2024 payment year within the Medicare product line.

The Company revised its full-year 2024 GAAP diluted EPS, Adjusted EPS and cash flow from operations guidance to reflect continued pressure in the Health Care Benefits segment, partially offset by strong performance in the Health Services and Pharmacy & Consumer Wellness segments.

The Company presents both GAAP and non-GAAP financial measures in this press release to assist in the comparison of the Company's past financial performance with its current financial performance. See "Non-GAAP Financial Information" beginning on page 11 and endnotes beginning on page 23 for explanations of non-GAAP financial measures presented in this press release. See pages 13 through 15 and page 22 for reconciliations of each non-GAAP financial measure used in this release 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    2024    2023                     Change    2024       2023             Change

    ---


       Total revenues                                                                     $91,234 $88,921                     $2,313 $179,671   $174,199             $5,472



       Operating income                                                                     3,045   3,234                      (189)   5,316      6,680            (1,364)



       Adjusted operating income (1)                                                        3,744   4,481                      (737)   6,701      8,851            (2,150)



       Net income                                                                           1,768   1,914                      (146)   2,892      4,056            (1,164)



       Diluted earnings per share                                                           $1.41   $1.48                    $(0.07)   $2.28      $3.13            $(0.85)



       Adjusted EPS (2)                                                                     $1.83   $2.21                    $(0.38)   $3.14      $4.41            $(1.27)

For the three months ended June 30, 2024 compared to the prior year:

    --  Total revenues increased 2.6% primarily driven by growth in the Health
        Care Benefits and Pharmacy & Consumer Wellness segments, partially
        offset by a decline in the Health Services segment.
    --  Operating income decreased 5.8% primarily due to the decrease in
        adjusted operating income described below, partially offset by the
        absence of a $496 million restructuring charge recorded in the prior
        year as well as a decrease in acquisition-related transaction and
        integration costs compared to the prior year.
    --  Adjusted operating income decreased 16.4% primarily driven by declines
        in the Health Care Benefits and Pharmacy & Consumer Wellness segments,
        partially offset by an increase in the Health Services segment. See
        pages 3 through 5 for additional discussion of the adjusted operating
        income performance of the Company's segments.
    --  Interest expense increased $46 million, or 6.7%, due to higher debt in
        the three months ended June 30, 2024, primarily driven by long-term debt
        issued in June of 2023 to fund the Company's acquisition of Oak Street
        Health, Inc. ("Oak Street Health"), as well as long-term debt issued in
        May of 2024.
    --  The effective income tax rate decreased to 24.3% compared to 25.5%
        primarily due to a state tax settlement during the three months ended
        June 30, 2024.

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, 2024 and 2023 were as follows:


                                                                                            Three Months Ended                         Six Months Ended

                                                                                  
        
              June 30,               
           
             June 30,


                                          In millions, except percentages    2024      2023                     Change     2024         2023               Change

    ---


       Total revenues                                                    $32,475   $26,747                     $5,728   $64,711      $52,624              $12,087



       Adjusted operating income (1)                                         938     1,541                      (603)    1,670        3,365              (1,695)



       Medical benefit ratio ("MBR") (3)                                  89.6 %   86.2 %                     3.4 %   90.0 %      85.4 %               4.6 %



       Medical membership (4)                                                                                           27.0         25.6                  1.4
    --  Total revenues increased 21.4% for the three months ended June 30, 2024
        compared to the prior year driven by growth in the Medicare and
        Commercial product lines.
    --  Adjusted operating income decreased 39.1% for the three months ended
        June 30, 2024 compared to the prior year primarily driven by increased
        utilization and the unfavorable impact of the previously disclosed
        decline in the Company's Medicare Advantage star ratings for the 2024
        payment year within the Medicare product line, higher acuity in Medicaid
        primarily attributable to the resumption of redeterminations, as well as
        a change in estimate related to the individual exchange business risk
        adjustment accrual for the 2023 plan year recorded in the second quarter
        of 2024. These decreases were partially offset by a favorable
        year-over-year impact of prior period development and an increase in net
        investment income.
    --  The MBR increased to 89.6% in the three months ended June 30, 2024
        compared to 86.2% in the prior year driven by increased utilization and
        the unfavorable impact of the Company's Medicare Advantage star ratings
        for the 2024 payment year within the Medicare product line, as well as
        the higher acuity in Medicaid and the change in estimate related to the
        individual exchange business risk adjustment accrual described above.
        These increases were partially offset by the favorable year-over-year
        impact of prior period development.
    --  Medical membership as of June 30, 2024 of 27.0 million increased 200,000
        members compared with March 31, 2024, reflecting increases in the
        Medicare and Medicaid product lines, including the commencement of the
        Medicaid Oklahoma contract on April 1, 2024.
    --  Prior years' health care costs payable estimates developed favorably by
        $623 million during the six months ended June 30, 2024. This development
        is reported on a basis consistent with the prior years' development
        reported in the health care costs payable table in the Company's annual
        audited financial statements and does not directly correspond to an
        increase in 2024 operating results.
    --  Days claims payable were 43.1 days as of June 30, 2024, a decrease of
        1.4 days compared to March 31, 2024. The decrease was primarily driven
        by elevated reserves held in the first quarter of 2024, including the
        impact of the Change Healthcare cyberattack.

Based on the current performance and outlook for the Health Care Benefits segment, the Company has decided to make leadership changes effective immediately. Brian Kane is leaving the Company. Karen Lynch will assume direct leadership of the Health Care Benefits segment. Both Karen and Tom Cowhey, CFO of CVS Health will be overseeing the day-to-day management of this business.

In addition, Katerina Guerraz, Executive Vice President and Chief Strategy Officer, will be the Chief Operating Officer of the Health Care Benefits segment. Katerina is a 20-year Aetna veteran with extensive Commercial and Medicare experience and has a track record of operational excellence.

See the supplemental information on page 17 for additional information regarding the performance of the Health Care Benefits segment.

Health Services segment

The Health Services segment provides a full range of pharmacy benefit management solutions, delivers health care services in its medical clinics, virtually, and in the home, and offers provider enablement solutions. The segment results for the three and six months ended June 30, 2024 and 2023 were as follows:


                                                                      Three Months Ended                     Six Months Ended

                                                                            June 30,                              June 30,


                                          In millions    2024    2023                      Change    2024     2023              Change

    ---


       Total revenues                                $42,171 $46,215                    $(4,044) $82,456  $90,806            $(8,350)



       Adjusted operating income (1)                   1,915   1,894                          21    3,278    3,574               (296)



       Pharmacy claims processed (5) (6)               471.2   576.6                     (105.4)   934.1  1,163.9             (229.8)
    --  Total revenues decreased 8.8% for the three months ended June 30, 2024
        compared to the prior year primarily driven by the previously announced
        loss of a large client and continued pharmacy client price improvements.
        These decreases were partially offset by pharmacy drug mix, increased
        contributions from the Company's health care delivery assets and growth
        in specialty pharmacy.
    --  Adjusted operating income increased 1.1% for the three months ended June
        30, 2024 compared to the prior year primarily driven by improved
        purchasing economics, partially offset by continued pharmacy client
        price improvements and the previously announced loss of a large client.
    --  Pharmacy claims processed decreased 18.3% on a 30-day equivalent basis
        for the three months ended June 30, 2024 compared to the prior year,
        reflecting the previously announced loss of a large client.

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

Pharmacy & Consumer Wellness segment

The Pharmacy & Consumer Wellness segment dispenses prescriptions in its retail pharmacies and through its infusion operations, provides ancillary pharmacy services including pharmacy patient care programs, diagnostic testing and vaccination administration, and sells a wide assortment of health and wellness products and general merchandise. The segment also provides pharmacy services to long-term care facilities and pharmacy fulfillment services to support the Health Services segment's specialty and mail order pharmacy offerings. The segment results for the three and six months ended June 30, 2024 and 2023 were as follows:


                                                                  Three Months Ended                 Six Months Ended

                                                                        June 30,                          June 30,


                                      In millions    2024    2023                    Change   2024    2023            Change

    ---


       Total revenues                            $29,838 $28,784                    $1,054 $58,563 $56,706            $1,857



       Adjusted operating income (1)               1,243   1,413                     (170)  2,420   2,547             (127)



       Prescriptions filled (5) (6)                420.4   405.7                      14.7   838.0   810.5              27.5
    --  Total revenues increased 3.7% for the three months ended June 30, 2024
        compared to the prior year primarily driven by increased prescription
        volume and pharmacy drug mix. These increases were partially offset by
        continued pharmacy reimbursement pressure, the impact of recent generic
        introductions and decreased front store volume, including the impact of
        a decrease in store count and lower contributions from COVID-19
        over-the-counter ("OTC") test kits since the expiration of the public
        health emergency in May 2023.
    --  Adjusted operating income decreased 12.0% for the three months ended
        June 30, 2024, compared to the prior year primarily driven by continued
        pharmacy reimbursement pressure and decreased front store volume,
        including lower contributions from COVID-19 OTC test kits. These
        decreases were partially offset by increased prescription volume,
        improved drug purchasing and pharmacy drug mix.
    --  Prescriptions filled increased 3.6% on a 30-day equivalent basis for the
        three months ended June 30, 2024 compared to the prior year primarily
        driven by increased utilization.

See the supplemental information on page 19 for additional information regarding the performance of the Pharmacy & Consumer Wellness segment.

2024 Full-year guidance

The Company revised its full-year 2024 GAAP diluted EPS guidance to a range of $4.95 to $5.20 from at least $5.64 and revised its full-year 2024 Adjusted EPS guidance to a range of $6.40 to $6.65 from at least $7.00. The Company also revised its full-year 2024 cash flow from operations guidance to approximately $9.0 billion from at least $10.5 billion.

The Company's guidance revision reflects continued pressure in the Health Care Benefits segment, partially offset by strong performance in the Health Services and Pharmacy & Consumer Wellness segments. Additional details of the guidance revision can be found in the Q2 2024 Earnings Presentation on the Investor Relations section of the CVS Health website at http://investors.cvshealth.com.

The adjustments between full-year 2024 GAAP diluted EPS and Adjusted EPS include amortization of intangible assets, net realized capital losses, acquisition-related integration costs, opioid litigation charges and the corresponding income tax benefit or expense related to the items excluded from adjusted income attributable to CVS Health.

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 is the leading health solutions company, delivering care like no one else can. We reach more people and improve the health of communities across America through our local presence, digital channels and over 300,000 dedicated colleagues - including more than 40,000 physicians, pharmacists, nurses and nurse practitioners. Wherever and whenever people need us, we help them with their health - whether that's managing chronic diseases, staying compliant with their medications or accessing affordable health and wellness services in the most convenient ways. We help people navigate the health care system - and their personal health care - by improving access, lowering costs and being a trusted partner for every meaningful moment of health. And we do it all with heart, each and every day. Follow @CVSHealth on social media.

Cautionary statement concerning forward-looking statements

The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements made by or on behalf of CVS Health Corporation. Statements in this press release that are forward-looking include, but are not limited to, the information under the headings "2024 Full-Year Guidance", "CEO Commentary" and "Financial Results Summary" and the information included in the reconciliations and endnotes. By their nature, all forward-looking statements are not guarantees of future performance or results and are subject to risks and uncertainties that are difficult to predict and/or quantify. Actual results may differ materially from those contemplated by the forward-looking statements due to the risks and uncertainties described in our Securities and Exchange Commission ("SEC") filings, including those set forth in the Risk Factors section and under the heading "Cautionary Statement Concerning Forward-Looking Statements" in our most recently filed Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q for the quarterly periods ended March 31, 2024 and June 30, 2024 and our Current Reports on Form 8-K.

You are cautioned not to place undue reliance on CVS Health's forward-looking statements. CVS Health's forward-looking statements are and will be based upon management's then-current views and assumptions regarding future events and operating performance, and are applicable only as of the dates of such statements. CVS Health does not assume any duty to update or revise forward-looking statements, whether as a result of new information, future events, uncertainties or otherwise.

- Tables Follow -


                                                       
              
                CVS HEALTH CORPORATION


                                           
              
                Condensed Consolidated Statements of Operations


                                                             
              
                (Unaudited)




                                                                                                                            Three Months Ended                    Six Months Ended

                                                                                                                            June 30,                     June 30,



       
                
                  
                    In millions, except per share amounts                            2024    2023               2024     2023

    ---


       Revenues:



       Products                                                                                                   $56,212 $60,539           $109,936 $118,686



       Premiums                                                                                                    30,667  25,108             61,058   49,460



       Services                                                                                                     3,961   3,000              7,829    5,445



       Net investment income                                                                                          394     274                848      608



       Total revenues                                                                                              91,234  88,921            179,671  174,199



       Operating costs:



       Cost of products sold                                                                                       49,998  53,536             98,071  104,991



       Health care costs                                                                                           27,853  21,782             55,656   42,230



       Operating expenses                                                                                          10,338   9,873             20,628   19,453



       Restructuring charge                                                                                             -    496                        496



       Loss on assets held for sale                                                                                     -                              349



       Total operating costs                                                                                       88,189  85,687            174,355  167,519



       Operating income                                                                                             3,045   3,234              5,316    6,680



       Interest expense                                                                                               732     686              1,448    1,275



       Other income                                                                                                  (24)   (22)              (49)    (44)



       Income before income tax provision                                                                           2,337   2,570              3,917    5,449



       Income tax provision                                                                                           569     656              1,025    1,393



       Net income                                                                                                   1,768   1,914              2,892    4,056



       Net (income) loss attributable to noncontrolling interests                                                       2    (13)               (9)    (19)



       Net income attributable to CVS Health                                                                       $1,770  $1,901             $2,883   $4,037





       Net income per share attributable to CVS Health:



       Basic                                                                                                        $1.41   $1.48              $2.29    $3.15



       Diluted                                                                                                      $1.41   $1.48              $2.28    $3.13



       Weighted average shares outstanding:



       Basic                                                                                                        1,256   1,283              1,258    1,283



       Diluted                                                                                                      1,259   1,287              1,263    1,289



       Dividends declared per share                                                                                $0.665  $0.605              $1.33    $1.21


                                     
              
                CVS HEALTH CORPORATION


                             
              
                Condensed Consolidated Balance Sheets


                                          
              
                (Unaudited)





       
                
                  
                    In millions                           June 30, December 31,
                                                                                               2024          2023

    ---


       Assets:



       Cash and cash equivalents                                                           $12,507        $8,196



       Investments                                                                           3,755         3,259



       Accounts receivable, net                                                             32,385        35,227



       Inventories                                                                          16,068        18,025



       Other current assets                                                                  5,237         3,151



         Total current assets                                                               69,952        67,858



       Long-term investments                                                                25,028        23,019



       Property and equipment, net                                                          13,032        13,183



       Operating lease right-of-use assets                                                  16,901        17,252



       Goodwill                                                                             91,272        91,272



       Intangible assets, net                                                               28,311        29,234



       Separate accounts assets                                                              3,187         3,250



       Other assets                                                                          4,798         4,660



       Total assets                                                                       $252,481      $249,728





       Liabilities:



       Accounts payable                                                                    $14,416       $14,897



       Pharmacy claims and discounts payable                                                24,188        22,874



       Health care costs payable                                                            13,885        12,049



       Policyholders' funds                                                                  1,051         1,326



       Accrued expenses                                                                     21,163        22,189



       Other insurance liabilities                                                           1,041         1,141



       Current portion of operating lease liabilities                                        1,911         1,741



       Short-term debt                                                                           -          200



       Current portion of long-term debt                                                     3,731         2,772



         Total current liabilities                                                          81,386        79,189



       Long-term operating lease liabilities                                                15,537        16,034



       Long-term debt                                                                       62,643        58,638



       Deferred income taxes                                                                 4,052         4,311



       Separate accounts liabilities                                                         3,187         3,250



       Other long-term insurance liabilities                                                 5,039         5,459



       Other long-term liabilities                                                           5,526         6,211



       Total liabilities                                                                   177,370       173,092





       Shareholders' equity:



       Preferred stock                                                                           -



       Common stock and capital surplus                                                     49,371        48,992



       Treasury stock                                                                     (36,919)     (33,838)



       Retained earnings                                                                    62,797        61,604



       Accumulated other comprehensive loss                                                  (319)        (297)



         Total CVS Health shareholders' equity                                              74,930        76,461



       Noncontrolling interests                                                                181           175



       Total shareholders' equity                                                           75,111        76,636



       Total liabilities and shareholders' equity                                         $252,481      $249,728


                                                              
              
                CVS HEALTH CORPORATION


                                                  
              
                Condensed Consolidated Statements of Cash Flows


                                                                    
              
                (Unaudited)




                                                                                                                                     Six Months Ended

                                                                                                                                     June 30,



       
                
                  
                    In millions                                                              2024       2023

    ---


       Cash flows from operating activities:



       Cash receipts from customers                                                                                      $173,728   $175,567



       Cash paid for inventory, prescriptions dispensed and health services rendered                                     (90,845) (101,318)



       Insurance benefits paid                                                                                           (52,485)  (41,108)



       Cash paid to other suppliers and employees                                                                        (21,124)  (17,686)



       Interest and investment income received                                                                                839        801



       Interest paid                                                                                                      (1,392)   (1,131)



       Income taxes paid                                                                                                    (729)   (1,779)



       Net cash provided by operating activities                                                                            7,992     13,346





       Cash flows from investing activities:



       Proceeds from sales and maturities of investments                                                                    4,418      3,640



       Purchases of investments                                                                                           (6,781)   (4,499)



       Purchases of property and equipment                                                                                (1,343)   (1,575)



       Acquisitions (net of cash and restricted cash acquired)                                                               (73)  (16,474)



       Other                                                                                                                   60         32



       Net cash used in investing activities                                                                              (3,719)  (18,876)





       Cash flows from financing activities:



       Commercial paper borrowings (repayments), net                                                                        (200)     1,000



       Proceeds from issuance of short-term loan                                                                                -     5,000



       Repayment of short-term loan                                                                                             -   (5,000)



       Proceeds from issuance of long-term debt                                                                             4,959     10,898



       Repayments of long-term debt                                                                                          (37)   (1,787)



       Repurchase of common stock                                                                                         (3,024)   (2,016)



       Dividends paid                                                                                                     (1,698)   (1,574)



       Proceeds from exercise of stock options                                                                                228        120



       Payments for taxes related to net share settlement of equity awards                                                  (176)     (168)



       Other                                                                                                                 (30)     (121)



       Net cash provided by financing activities                                                                               22      6,352



       Net increase in cash, cash equivalents and restricted cash                                                           4,295        822



       Cash, cash equivalents and restricted cash at the beginning of the period                                            8,525     13,305



       Cash, cash equivalents and restricted cash at the end of the period                                                $12,820    $14,127


                                                                         
              
                CVS HEALTH CORPORATION


                                                             
              
                Condensed Consolidated Statements of Cash Flows


                                                                               
              
                (Unaudited)




                                                                                                                                              Six Months Ended

                                                                                                                                              June 30,



       
                
                  
                    In millions                                                                        2024    2023

    ---


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



       Net income                                                                                                                    $2,892  $4,056



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



       Depreciation and amortization                                                                                                  2,289   2,105



       Stock-based compensation                                                                                                         270     307



       Deferred income taxes and other items                                                                                          (341)     87



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



       Accounts receivable, net                                                                                                       2,798   (804)



       Inventories                                                                                                                    1,937   1,800



       Other assets                                                                                                                 (2,241)  (913)



       Accounts payable and pharmacy claims and discounts payable                                                                     1,191   (118)



       Health care costs payable and other insurance liabilities                                                                      1,581   4,334



       Other liabilities                                                                                                            (2,384)  2,492



       Net cash provided by operating activities                                                                                     $7,992 $13,346

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 consolidated adjusted operating income, adjusted earnings per share ("EPS") and adjusted income attributable to CVS Health exclude from the relevant GAAP metrics, as applicable: amortization of intangible assets, net realized capital gains or losses and other items, if any, that neither relate to the ordinary course of the Company's business nor reflect the Company's underlying business performance.

For the periods covered in this press release, the following items are excluded from the non-GAAP financial measures described above, as applicable, because the Company believes they neither relate to the ordinary course of the Company's business nor reflect the Company's underlying business performance:

    --  The Company's acquisition activities have resulted in the recognition of
        intangible assets as required under the acquisition method of accounting
        which consist primarily of trademarks, customer contracts/relationships,
        covenants not to compete, technology, provider networks and value of
        business acquired. Definite-lived intangible assets are amortized over
        their estimated useful lives and are tested for impairment when events
        indicate that the carrying value may not be recoverable. The
        amortization of intangible assets is reflected in the unaudited
        condensed consolidated statements of operations in operating expenses
        within each segment. Although intangible assets contribute to the
        Company's revenue generation, the amortization of intangible assets does
        not directly relate to the underwriting of the Company's insurance
        products, the services performed for the Company's customers or the sale
        of the Company's products or services. Additionally, intangible asset
        amortization expense typically fluctuates based on the size and timing
        of the Company's acquisition activity. Accordingly, the Company believes
        excluding the amortization of intangible assets enhances the Company's
        and investors' ability to compare the Company's past financial
        performance with its current performance and to analyze underlying
        business performance and trends. Intangible asset amortization excluded
        from the related non-GAAP financial measure represents the entire amount
        recorded within the Company's GAAP financial statements, and the revenue
        generated by the associated intangible assets has not been excluded from
        the related non-GAAP financial measure. Intangible asset amortization is
        excluded from the related non-GAAP financial measure because the
        amortization, unlike the related revenue, is not affected by operations
        of any particular period unless an intangible asset becomes impaired or
        the estimated useful life of an intangible asset is revised.
    --  The Company's net realized capital gains and losses arise from various
        types of transactions, primarily in the course of managing a portfolio
        of assets that support the payment of insurance liabilities. Net
        realized capital gains and losses are reflected in the unaudited
        condensed consolidated statements of operations in net investment income
        (loss) within each segment. These capital gains and losses are the
        result of investment decisions, market conditions and other economic
        developments that are unrelated to the performance of the Company's
        business, and the amount and timing of these capital gains and losses do
        not directly relate to the underwriting of the Company's insurance
        products, the services performed for the Company's customers or the sale
        of the Company's products or services. Accordingly, the Company believes
        excluding net realized capital gains and losses enhances the Company's
        and investors' ability to compare the Company's past financial
        performance with its current performance and to analyze underlying
        business performance and trends.
    --  During the three and six months ended June 30, 2024, the
        acquisition-related integration costs relate to the acquisitions of
        Signify Health and Oak Street Health. During the three and six months
        ended June 30, 2023, the acquisition-related transaction and integration
        costs relate to the acquisitions of Signify Health and Oak Street
        Health. The acquisition-related transaction and integration costs are
        reflected in the Company's unaudited condensed consolidated statements
        of operations in operating expenses within the Corporate/Other segment.
    --  During the six months ended June 30, 2024, the opioid litigation charge
        relates to a change in the Company's accrual related to ongoing opioid
        litigation matters.
    --  During the three and six months ended June 30, 2023, the restructuring
        charge is primarily comprised of severance and employee-related costs
        and asset impairment charges. During the second quarter of 2023, the
        Company developed an enterprise-wide restructuring plan intended to
        streamline and simplify the organization, improve efficiency and reduce
        costs. In connection with the development of this plan and the recently
        completed acquisitions of Signify Health and Oak Street Health, the
        Company also conducted a strategic review of its various transformation
        initiatives and determined that it would terminate certain initiatives.
        The restructuring charge is reflected within the Corporate/Other
        segment.
    --  During the three and six months ended June 30, 2023, the office real
        estate optimization charges primarily relate to the abandonment of
        leased real estate and the related right-of-use assets and property and
        equipment in connection with the planned reduction of corporate office
        real estate space in response to the Company's new flexible work
        arrangement. The office real estate optimization charges are reflected
        in the Company's unaudited condensed consolidated statements of
        operations in operating expenses within the Health Care Benefits, Health
        Services and Corporate/Other segments.
    --  During the six months ended June 30, 2023, the loss on assets held for
        sale relates to the long-term care ("LTC") reporting unit within the
        Pharmacy & Consumer Wellness segment. During 2022, the Company
        determined that its LTC business was no longer a strategic asset and
        committed to a plan to sell it, at which time the LTC business met the
        criteria for held-for-sale accounting and its net assets were accounted
        for as assets held for sale. During the first quarter of 2023, a loss on
        assets held for sale was recorded to write down the carrying value of
        the LTC business to the Company's best estimate of the ultimate selling
        price which reflected its estimated fair value less costs to sell. As of
        the third quarter of 2023, the Company determined the LTC business no
        longer met the criteria for held-for-sale accounting and accordingly the
        net assets associated with the LTC business were reclassified to held
        and used at their respective fair values.
    --  The corresponding tax benefit or expense related to the items excluded
        from adjusted income attributable to CVS Health and Adjusted EPS above.
        The nature of each non-GAAP adjustment is evaluated to determine whether
        a discrete adjustment should be made to the adjusted income tax
        provision.

See endnotes (1) and (2) on page 23 for definitions of non-GAAP financial measures. Reconciliations of each non-GAAP financial measure to the most directly comparable GAAP financial measure are presented on pages 13 through 15 and page 22.


                                           
              
                Reconciliations of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures




                                                                                  
              
                Adjusted Operating Income


                                                                                         
              
                (Unaudited)




        The following are reconciliations of consolidated operating income (GAAP measure) to consolidated adjusted operating income, as well as reconciliations of segment GAAP operating income (loss) to segment adjusted operating income (loss):




                                                                                                                                      
              
                Three Months Ended June 30, 2024


                                                     In millions                            Health Care                                 Health                                 Pharmacy &                                Corporate/                  Consolidated

                                                                                              Benefits                                 Services                                 Consumer                                    Other                       Totals

                                                                                                                                                                              Wellness

    ---


       Operating income (loss) (GAAP measure)                                                     $574                                   $1,766                                     $1,179                                     $(474)                        $3,045



       Amortization of intangible assets                                                           293                                      149                                         64                                          1                            507



       Net realized capital losses                                                                  71                                                                                                                           19                             90



       Acquisition-related integration costs                                                         -                                                                                                                         102                            102



       Adjusted operating income (loss) (1)                                                       $938                                   $1,915                                     $1,243                                     $(352)                        $3,744




                                                                                                                                      
              
                Three Months Ended June 30, 2023


                                                     In millions                            Health Care                                 Health                                 Pharmacy &                                Corporate/                  Consolidated

                                                                                              Benefits                                 Services                                 Consumer                                    Other                       Totals

                                                                                                                                                                              Wellness

    ---


       Operating income (loss) (GAAP measure)                                                   $1,160                                   $1,767                                     $1,349                                   $(1,042)                        $3,234



       Amortization of intangible assets                                                           294                                      125                                         65                                          1                            485



       Net realized capital (gains) losses                                                          78                                                                                (1)                                        21                             98



       Acquisition-related transaction and                                                           -                                                                                                                         157                            157


       integration costs



       Restructuring charge                                                                          -                                                                                                                         496                            496


        Office real estate optimization charges                                                       9                                        2                                                                                                                 11



       Adjusted operating income (loss) (1)                                                     $1,541                                   $1,894                                     $1,413                                     $(367)                        $4,481




                                                                                                                                       
              
                Six Months Ended June 30, 2024


                                                     In millions                            Health Care                                 Health                                 Pharmacy &                                Corporate/                  Consolidated

                                                                                              Benefits                                 Services                                 Consumer                                    Other                       Totals

                                                                                                                                                                              Wellness

    ---


       Operating income (loss) (GAAP measure)                                                   $1,002                                   $2,979                                     $2,292                                     $(957)                        $5,316



       Amortization of intangible assets                                                           587                                      299                                        128                                          1                          1,015



       Net realized capital losses                                                                  81                                                                                                                           27                            108



       Acquisition-related integration costs                                                         -                                                                                                                         162                            162



       Opioid litigation charge                                                                      -                                                                                                                         100                            100



       Adjusted operating income (loss) (1)                                                     $1,670                                   $3,278                                     $2,420                                     $(667)                        $6,701




                                                                                                                                       
              
                Six Months Ended June 30, 2023


                                                     In millions                            Health Care                                 Health                                 Pharmacy &                                Corporate/                  Consolidated

                                                                                              Benefits                                 Services                                 Consumer                                    Other                       Totals

                                                                                                                                                                              Wellness

    ---


       Operating income (loss) (GAAP measure)                                                   $2,568                                   $3,405                                     $2,066                                   $(1,359)                        $6,680



       Amortization of intangible assets                                                           589                                      166                                        130                                          2                            887



       Net realized capital losses                                                                 177                                                                                  2                                         24                            203


        Acquisition-related transaction and integration
         costs                                                                                        -                                                                                                                         200                            200



       Restructuring charge                                                                          -                                                                                                                         496                            496


        Office real estate optimization charges                                                      31                                        3                                                                                    2                             36



       Loss on assets held for sale                                                                  -                                                                               349                                                                      349



       Adjusted operating income (loss) (1)                                                     $3,365                                   $3,574                                     $2,547                                     $(635)                        $8,851


                                                                                 
              
                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, 2024                               June 30, 2023



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

    ---


       Net income attributable to CVS Health (GAAP measure)                                                                                    $1,770                               $1.41        $1,901                          $1.48



       Amortization of intangible assets                                                                                                          507                                0.40           485                           0.38



       Net realized capital losses                                                                                                                 90                                0.07            98                           0.08



       Acquisition-related transaction and integration costs                                                                                      102                                0.08           157                           0.12



       Restructuring charge                                                                                                                         -                                             496                           0.38



       Office real estate optimization charges                                                                                                      -                                              11                           0.01



       Tax impact of non-GAAP adjustments                                                                                                       (163)                             (0.13)        (303)                        (0.24)



       Adjusted income attributable to CVS Health (2)                                                                                          $2,306                               $1.83        $2,845                          $2.21





       Weighted average diluted shares outstanding                                                                                                                               1,259                                       1,287






                                                                                                                                                           Six Months Ended                            Six Months Ended

                                                                                                                                                             June 30, 2024                               June 30, 2023



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

    ---


       Net income attributable to CVS Health (GAAP measure)                                                                                    $2,883                               $2.28        $4,037                          $3.13



       Amortization of intangible assets                                                                                                        1,015                                0.80           887                           0.69



       Net realized capital losses                                                                                                                108                                0.09           203                           0.16



       Acquisition-related transaction and integration costs                                                                                      162                                0.13           200                           0.16



       Opioid litigation charge                                                                                                                   100                                0.08



       Restructuring charge                                                                                                                         -                                             496                           0.38



       Office real estate optimization charges                                                                                                      -                                              36                           0.03



       Loss on assets held for sale                                                                                                                 -                                             349                           0.27



       Tax impact of non-GAAP adjustments                                                                                                       (305)                             (0.24)        (524)                        (0.41)



       Adjusted income attributable to CVS Health (2)                                                                                          $3,963                               $3.14        $5,684                          $4.41





       Weighted average diluted shares outstanding                                                                                                                               1,263                                       1,289

Supplemental Information
(Unaudited)

The Company's segments maintain separate financial information, and the Company's chief operating decision maker (the "CODM") evaluates the segments' operating results on a regular basis in deciding how to allocate resources among the segments and in assessing segment performance. The CODM evaluates the performance of the Company's segments based on adjusted operating income. Adjusted operating income is defined as operating income (GAAP measure) excluding the impact of amortization of intangible assets, net realized capital gains or losses and other items, if any, that neither relate to the ordinary course of the Company's business nor reflect the Company's underlying business performance as further described in endnote (1). The CODM uses adjusted operating income as its principal measure of segment performance as it enhances the CODM's ability to compare past financial performance with current performance and analyze underlying business performance and trends.

The following are reconciliations of financial measures of the Company's segments to the consolidated totals:


                                             In millions  Health
                                                            Care   Health   Pharmacy &   Corporate/    Intersegment     Consolidated

                                                         Benefits Services   Consumer       Other      Eliminations
                                                                     (a)                                    (b)            Totals

                                                                             Wellness

    ---


       
                Three Months Ended



       
                June 30, 2024



       Total revenues                                    $32,475   $42,171      $29,838          $111        $(13,361)          $91,234



       Adjusted operating income (loss) (1)                  938     1,915        1,243         (352)                            3,744



       
                June 30, 2023



       Total revenues                                    $26,747   $46,215      $28,784           $83        $(12,908)          $88,921



       Adjusted operating                                  1,541     1,894        1,413         (367)                            4,481


       income (loss) (1)





       
                Six Months Ended



       
                June 30, 2024



       Total revenues                                    $64,711   $82,456      $58,563          $226        $(26,285)         $179,671



       Adjusted operating income (loss) (1)                1,670     3,278        2,420         (667)                            6,701



       
                June 30, 2023



       Total revenues                                    $52,624   $90,806      $56,706          $271        $(26,208)         $174,199



       Adjusted operating income (loss) (1)                3,365     3,574        2,547         (635)                            8,851


     
       _____________________________________________


      (a)                                               Total revenues of the Health Services segment include approximately $2.8 billion and $3.4 billion of
                                                         retail co-payments for the three months ended June 30, 2024 and 2023, respectively, and $6.2
                                                         billion and $7.5 billion of retail co-payments for the six months ended June 30, 2024 and 2023,
                                                         respectively.


      (b)                                               Intersegment revenue eliminations relate to intersegment revenue generating activities that occur
                                                         between the Health Care Benefits segment, the Health Services segment, and/or the Pharmacy &
                                                         Consumer Wellness segment.


                                                                                                     
              
             Supplemental Information


                                                                                                            
            
               (Unaudited)





       
                Health Care Benefits segment





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






                                                                                                                                                                                                          
            
              Change


                                                                                                                                      Three Months Ended                      Six Months Ended                               Three Months Ended                         Six Months Ended

                                                                                                                                      June 30,                       June 30,                                     June 30,                                     June 30,

                                                                                                                                                                                                  2024 vs 2023                                    2024 vs 2023


                                                     In millions, except percentages and basis points ("bps")        2024              2023               2024      2023        
              
             $                            %        
        
            $                      %

    ---


       Revenues:



       Premiums                                                                                                  $30,654           $25,095            $61,033   $49,434                        $5,559                        22.2 %                $11,599                  23.5 %



       Services                                                                                                    1,521             1,447              3,025     2,821                            74                         5.1 %                    204                   7.2 %



       Net investment income                                                                                         300               205                653       369                            95                        46.3 %                    284                  77.0 %



       Total revenues                                                                                             32,475            26,747             64,711    52,624                         5,728                        21.4 %                 12,087                  23.0 %



       Health care costs                                                                                          27,458            21,620             54,916    42,215                         5,838                        27.0 %                 12,701                  30.1 %



       MBR (Health care costs as a % of premium revenues) (3)                                                     89.6 %           86.2 %            90.0 %   85.4 %                          340             bps                                460          bps



       Operating expenses                                                                                         $4,443            $3,967             $8,793    $7,841                          $476                        12.0 %                   $952                  12.1 %



       Operating expenses as a % of total revenues                                                                13.7 %           14.8 %            13.6 %   14.9 %



       Operating income                                                                                             $574            $1,160             $1,002    $2,568                        $(586)                     (50.5) %               $(1,566)               (61.0) %



       Operating income as a % of total revenues                                                                   1.8 %            4.3 %             1.5 %    4.9 %



       Adjusted operating income (1)                                                                                $938            $1,541             $1,670    $3,365                        $(603)                     (39.1) %               $(1,695)               (50.4) %



       Adjusted operating income as a % of total revenues                                                          2.9 %            5.8 %             2.6 %    6.4 %



       Premium revenues (by business):



       Government                                                                                                $22,222           $17,944            $43,938   $35,472                        $4,278                        23.8 %                 $8,466                  23.9 %



       Commercial                                                                                                  8,432             7,151             17,095    13,962                         1,281                        17.9 %                  3,133                  22.4 %





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




                                                                                                                         June 30, 2024                     March 31, 2024                              December 31, 2023                        June 30, 2023


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

    ---

        Medical membership: (4)


        Commercial                                                                             4,702                             14,099  18,801      4,735                 14,111     18,846         4,252                   14,087        18,339                        4,033     14,114          18,147


        Medicare
         Advantage                                                                             4,342                                     4,342      4,205                            4,205         3,460                                 3,460                        3,408                     3,408


        Medicare
         Supplement                                                                            1,294                                     1,294      1,300                            1,300         1,343                                 1,343                        1,351                     1,351


        Medicaid                                                                               2,090                                443   2,533      1,972                    447      2,419         2,073                      444         2,517                        2,261        467           2,728


        Total medical
         membership                                                                           12,428                             14,542  26,970     12,212                 14,558     26,770        11,128                   14,531        25,659                       11,053     14,581          25,634




                     Supplemental membership information:



       Medicare Prescription Drug Plan (stand-alone)                                          4,903                                               4,947                                         6,081                                                             6,094





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




                                                                                June 30, 2024                           March 31, 2024  December 31, 2023   June 30, 2023



     Days Claims Payable (7)                                                            43.1                                      44.5                45.9             46.9


                                                                                          
              
            Supplemental Information


                                                                                                 
              
            (Unaudited)





       
                Health Services segment





       The following table summarizes the Health Services 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,

                                                                                                                                                                                2024 vs 2023                                     2024 vs 2023


                                                     In millions, except percentages                2024           2023              2024      2023        
              
                $                          %        
          
             $                         %

    ---


       Revenues:



       Products                                                                                 $39,492        $44,681           $77,209   $88,352                         $(5,189)                   (11.6) %                 $(11,143)                  (12.6) %



       Services                                                                                   2,681          1,534             5,249     2,454                            1,147                      74.8 %                     2,795                    113.9 %



       Net investment income (loss)                                                                 (2)                            (2)                                      (2)                  (100.0) %                       (2)                 (100.0) %



       Total revenues                                                                            42,171         46,215            82,456    90,806                          (4,044)                    (8.8) %                   (8,350)                   (9.2) %



       Cost of products sold                                                                     38,765         43,271            76,297    85,687                          (4,506)                   (10.4) %                   (9,390)                  (11.0) %



       Health care costs                                                                            791            383             1,492       383                              408                     106.5 %                     1,109                    289.6 %



       Gross profit (8)                                                                           2,615          2,561             4,667     4,736                               54                       2.1 %                      (69)                   (1.5) %



       Gross margin (Gross profit as a % of total revenues) (8)                                   6.2 %         5.5 %            5.7 %    5.2 %



       Operating expenses                                                                          $849           $794            $1,688    $1,331                              $55                       6.9 %                      $357                     26.8 %



       Operating expenses as a % of total revenues                                                2.0 %         1.7 %            2.0 %    1.5 %



       Operating income                                                                          $1,766         $1,767            $2,979    $3,405                             $(1)                    (0.1) %                    $(426)                  (12.5) %



       Operating income as a % of total revenues                                                  4.2 %         3.8 %            3.6 %    3.7 %



       Adjusted operating income (1)                                                             $1,915         $1,894            $3,278    $3,574                              $21                       1.1 %                    $(296)                   (8.3) %



       Adjusted operating income as a % of total revenues                                         4.5 %         4.1 %            4.0 %    3.9 %



       Revenues (by distribution channel):



       Pharmacy network (9)                                                                     $21,848        $27,477           $42,312   $55,069                         $(5,629)                   (20.5) %                 $(12,757)                  (23.2) %



       Mail & specialty (10)                                                                     17,651         17,229            34,913    33,374                              422                       2.4 %                     1,539                      4.6 %



       Other                                                                                      2,674          1,509             5,233     2,363                            1,165                      77.2 %                     2,870                    121.5 %



       Net investment income (loss)                                                                 (2)                            (2)                                      (2)                  (100.0) %                       (2)                 (100.0) %



       Pharmacy claims processed (5) (6)                                                          471.2          576.6             934.1   1,163.9                          (105.4)                   (18.3) %                   (229.8)                  (19.7) %



       Generic dispensing rate (6) (11)                                                          88.2 %        88.3 %           88.3 %   88.4 %


                                                                                                        
              
                Supplemental Information


                                                                                                              
              
                (Unaudited)





       
                Pharmacy & Consumer Wellness segment





       The following table summarizes the Pharmacy & Consumer Wellness segment's performance for the respective periods:




                                                                                                                                                                                                           
             
                Change


                                                                                                                  Three Months Ended                             Six Months Ended                 Three Months Ended                               Six Months Ended

                                                                                                                       June 30,                                   June 30,                       June 30,                                        June 30,

                                                                                                                                                                                               2024 vs 2023                                    2024 vs 2023


                                                     In millions, except percentages                     2024                         2023                      2024              2023  
      
          $                               %      
     
              $                         %

    ---


       Revenues:



       Products                                                                                      $29,252                      $28,141                   $57,372           $55,399       $1,111                            3.9 %              $1,973                      3.6 %



       Services                                                                                          586                          642                     1,191             1,309         (56)                         (8.7) %               (118)                   (9.0) %



       Net investment income (loss)                                                                        -                           1                                        (2)         (1)                       (100.0) %                   2                    100.0 %



       Total revenues                                                                                 29,838                       28,784                    58,563            56,706        1,054                            3.7 %               1,857                      3.3 %



       Cost of products sold                                                                          23,835                       22,628                    46,595            44,504        1,207                            5.3 %               2,091                      4.7 %



       Gross profit (8)                                                                                6,003                        6,156                    11,968            12,202        (153)                         (2.5) %               (234)                   (1.9) %



       Gross margin (Gross profit as a % of total revenues) (8)                                       20.1 %                      21.4 %                   20.4 %           21.5 %



       Operating expenses                                                                             $4,824                       $4,807                    $9,676            $9,787          $17                            0.4 %              $(111)                   (1.1) %



       Operating expenses as a % of total revenues                                                    16.2 %                      16.7 %                   16.5 %           17.3 %



       Loss on assets held for sale                                                    
              $        -        
              $       -        
           $       -             $349    
      $    -                             - %             $(349)                 (100.0) %



       Operating income                                                                                1,179                        1,349                     2,292             2,066        (170)                        (12.6) %                 226                     10.9 %



       Operating income as a % of total revenues                                                       4.0 %                       4.7 %                    3.9 %            3.6 %



       Adjusted operating income (1)                                                                  $1,243                       $1,413                    $2,420            $2,547       $(170)                        (12.0) %              $(127)                   (5.0) %



       Adjusted operating income as a % of total revenues                                              4.2 %                       4.9 %                    4.1 %            4.5 %



       Revenues (by major goods/service lines):



       Pharmacy                                                                                      $24,013                      $22,614                   $46,797           $44,394       $1,399                            6.2 %              $2,403                      5.4 %



       Front Store                                                                                     5,281                        5,629                    10,651            11,226        (348)                         (6.2) %               (575)                   (5.1) %



       Other                                                                                             544                          540                     1,115             1,088            4                            0.7 %                  27                      2.5 %



       Net investment income (loss)                                                                        -                           1                                        (2)         (1)                       (100.0) %                   2                    100.0 %



       Prescriptions filled (5) (6)                                                                    420.4                        405.7                     838.0             810.5         14.7                            3.6 %                27.5                      3.4 %



       Same store sales increase (decrease): (12)



       Total                                                                                           6.4 %                      10.9 %                    5.9 %           11.3 %



       Pharmacy                                                                                        9.1 %                      14.3 %                    8.2 %           13.5 %



       Front Store                                                                                   (4.0) %                     (0.3) %                  (3.1) %            3.5 %



       Prescription volume (6)                                                                         6.5 %                       3.6 %                    6.1 %            4.3 %



       Generic dispensing rate (6) (11)                                                               90.1 %                      89.5 %                   90.1 %           89.5 %


                                                                               
              
                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,

                                                                                                                                                                  2024 vs 2023                                    2024 vs 2023


                                                     In millions,
                                                      except
                                                      percentages          2024               2023               2024               2023        
              
             $                            %        
        
            $                          %

    ---


       Revenues:


        Premiums                                                            $13                $13                $25                $26          
              $       -                          - %                  $(1)                    (3.8) %


        Services                                                              2                  2                  4                  4                                                        - %                                              - %


        Net investment
         income                                                              96                 68                197                241                            28                        41.2 %                   (44)                   (18.3) %


        Total revenues                                                      111                 83                226                271                            28                        33.7 %                   (45)                   (16.6) %


        Cost of
         products sold                                                        -                                                     1                                                        - %                   (1)                  (100.0) %


        Health care
         costs                                                               46                 50                 93                102                           (4)                      (8.0) %                    (9)                    (8.8) %


        Operating
         expenses                                                           539                579              1,090              1,031                          (40)                      (6.9) %                     59                       5.7 %


        Restructuring
         charge                                                               -               496                                  496                         (496)                    (100.0) %                  (496)                  (100.0) %


        Operating loss                                                    (474)           (1,042)             (957)           (1,359)                          568                        54.5 %                    402                      29.6 %


        Adjusted
         operating
         loss (1)                                                         (352)             (367)             (667)             (635)                           15                         4.1 %                   (32)                    (5.0) %


                                                                       
              
                Supplemental Information


                                                                             
              
                (Unaudited)





       The following table shows the components of the change in the consolidated health care costs payable during the six months ended June 30, 2024 and 2023:




                                                                                                                                                                           Six Months Ended

                                                                                                                                                                 
         
         June 30,



       
                
                  
                    In millions                                                                                                      2024              2023

    ---


       Health care costs payable, beginning of the period                                                                                                         $12,049           $10,142



       Less: Reinsurance recoverables                                                                                                                                   5                 5



       Less: Impact of discount rate on long-duration insurance reserves (a)                                                                                         (23)                8



       Health care costs payable, beginning of the period, net                                                                                                     12,067            10,129



       Acquisitions, net                                                                                                                                                -            1,102



       Add: Components of incurred health care costs



       Current year                                                                                                                                                56,177            42,705



       Prior years (b)                                                                                                                                              (662)            (619)



       Total incurred health care costs (c)                                                                                                                        55,515            42,086



       Less: Claims paid



       Current year                                                                                                                                                43,218            32,502



       Prior years                                                                                                                                                 10,514             8,800



       Total claims paid                                                                                                                                           53,732            41,302



       Health care costs payable, end of the period, net                                                                                                           13,850            12,015



       Add: Reinsurance recoverables                                                                                                                                   59                 5



       Add: Impact of discount rate on long-duration insurance reserves (a)                                                                                          (24)             (22)



       Health care costs payable, end of the period                                                                                                               $13,885           $11,998


     
       _____________________________________________


      (a)                                               Reflects the difference between the current discount rate and the locked-in discount rate on long-
                                                         duration insurance reserves which is recorded within accumulated other comprehensive loss on the
                                                         unaudited condensed consolidated balance sheets.


      (b)                                               Negative amounts reported for incurred health care costs related to prior years result from claims
                                                         being settled for amounts less than originally estimated.


      (c)                                               Total incurred health care costs for the six months ended June 30, 2024 and 2023 in the table above
                                                         exclude $48 million and $42 million, respectively, of health care costs recorded in the Health Care
                                                         Benefits segment that are included in other insurance liabilities on the unaudited condensed
                                                         consolidated balance sheets and $93 million and $102 million, respectively, of health care costs
                                                         recorded in the Corporate/Other segment that are included in other insurance liabilities on the
                                                         unaudited condensed consolidated balance sheets.

Adjusted Earnings Per Share Guidance
(Unaudited)

The following reconciliation of projected net income attributable to CVS Health 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 for a number of reasons as 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 and our Quarterly Report on Form 10-Q for the period ended June 30, 2024. 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, 2024


                                                                                                       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)                                    $6,247              $4.95                         $6,564              $5.20



       Non-GAAP adjustments:



       Amortization of intangible assets                                                        2,020               1.60                          2,020               1.60



       Net realized capital losses                                                                108               0.09                            108               0.09



       Acquisition-related integration costs                                                      240               0.19                            230               0.18



       Opioid litigation charge                                                                   100               0.08                            100               0.08



       Tax impact of non-GAAP adjustments                                                       (635)            (0.51)                         (632)            (0.50)



       Adjusted income attributable to CVS Health (2)                                          $8,080              $6.40                         $8,390              $6.65





       Weighted average diluted shares outstanding                                                                1,262                                            1,262

Endnotes

((1) )The Company defines adjusted operating income as operating income (GAAP measure) excluding the impact of amortization of intangible assets, net realized capital gains or losses and other items, if any, that neither relate to the ordinary course of the Company's business nor reflect the Company's underlying business performance, such as acquisition-related transaction and integration costs, opioid litigation charges, restructuring charges, office real estate optimization charges and losses on assets held for sale. The CODM uses adjusted operating income as its principal measure of segment performance as it enhances the CODM's ability to compare past financial performance with current performance and analyze underlying business performance and trends. The consolidated measure is not determined in accordance with GAAP and should not be considered a substitute for, or superior to, the most directly comparable GAAP measure, consolidated operating income. See "Non-GAAP Financial Information" earlier in this press release for additional information regarding the items excluded from consolidated operating income in determining consolidated adjusted operating income.

((2) )GAAP diluted earnings per share and Adjusted EPS, respectively, are calculated by dividing net income attributable to CVS Health and adjusted income attributable to CVS Health by the Company's weighted average diluted shares outstanding. The Company defines adjusted income attributable to CVS Health as net income attributable to CVS Health (GAAP measure) excluding the impact of amortization of intangible assets, net realized capital gains or losses and other items, if any, that neither relate to the ordinary course of the Company's business nor reflect the Company's underlying business performance, such as acquisition-related transaction and integration costs, opioid litigation charges, restructuring charges, office real estate optimization charges, losses on assets held for sale, as well as the corresponding income tax benefit or expense related to the items excluded from adjusted income attributable to CVS Health. See "Non-GAAP Financial Information" earlier in this press release for additional information regarding the items excluded from net income attributable to CVS Health in determining adjusted income attributable to CVS Health.

((3)) Medical benefit ratio is calculated by dividing the Health Care Benefits segment's health care costs by premium revenues and represents the percentage of premium revenues spent on medical benefits for the segment's insured members. Management uses MBR to assess the underlying business performance and underwriting of its insurance products, understand variances between actual results and expected results and identify trends in period-over-period results. MBR provides management and investors with information useful in assessing the operating results of the segment's insured Health Care Benefits products.

((4)) Medical membership represents the number of members covered by the Health Care Benefits segment's insured and ASC medical products and related services at a specified point in time. Management uses this metric to understand variances between actual medical membership and expected amounts as well as trends in period-over-period results. This metric provides management and investors with information useful in understanding the impact of medical membership on the Health Care Benefits segment's total revenues and operating results.

((5)) Pharmacy claims processed represents the number of prescription claims processed through the Company's pharmacy benefits manager and dispensed by either its retail network pharmacies or the Company's mail and specialty pharmacies. Prescriptions filled represents the number of prescriptions dispensed through the Pharmacy & Consumer Wellness segment's retail and long-term care pharmacies and infusion services operations. Management uses these metrics to understand variances between actual claims processed and prescriptions dispensed, respectively, and expected amounts as well as trends in period-over-period results. These metrics provide management and investors with information useful in understanding the impact of pharmacy claim volume and prescription volume, respectively, on segment total revenues and operating results.

((6) )Includes an adjustment to convert 90-day prescriptions to the equivalent of three 30-day prescriptions. This adjustment reflects the fact that these prescriptions include approximately three times the amount of product days supplied compared to a normal prescription.

((7)) Days claims payable is calculated by dividing the Health Care Benefits segment's health care costs payable at the end of each quarter by its average health care costs per day during such quarter. Management and investors use this metric as an indicator of the adequacy of the Health Care Benefits segment's health care costs payable liability at the end of each quarter and as an indicator of changes in such adequacy over time.

((8) )Gross profit is calculated as the segment's total revenues less its cost of products sold, and, for the Health Services segment, health care costs. Gross margin is calculated by dividing the segment's gross profit by its total revenues and represents the percentage of total revenues that remains after incurring direct costs associated with the segment's products sold and services provided. Gross margin provides investors with information that may be useful in assessing the operating results of the Company's Health Services and Pharmacy & Consumer Wellness segments.

((9) )Health Services pharmacy network revenues relate to claims filled at retail and specialty retail pharmacies, including the Company's retail pharmacies and LTC pharmacies, as well as activity associated with Maintenance Choice(®), which permits eligible client plan members to fill their maintenance prescriptions through mail order delivery or at a CVS pharmacy retail store for the same price as mail order.

((10)) Health Services mail and specialty revenues relate to specialty mail claims inclusive of Specialty Connect(®) claims picked up at a retail pharmacy, as well as mail order and specialty claims fulfilled by the Pharmacy & Consumer Wellness segment.

((11)) Generic dispensing rate is calculated by dividing the segment's generic drug claims processed or prescriptions filled by its total claims processed or prescriptions filled. Management uses this metric to evaluate the effectiveness of the business at encouraging the use of generic drugs when they are available and clinically appropriate, which aids in decreasing costs for client members and retail customers. This metric provides management and investors with information useful in understanding trends in segment total revenues and operating results.

((12)) Same store sales and prescription volume represent the change in revenues and prescriptions filled in the Company's retail pharmacy stores that have been operating for greater than one year and digital sales initiated online or through mobile applications and fulfilled through the Company's distribution centers, expressed as a percentage that indicates the increase or decrease relative to the comparable prior period. Same store metrics exclude revenues and prescriptions from LTC and infusion services operations. Management uses these metrics to evaluate the performance of existing stores on a comparable basis and to inform future decisions regarding existing stores and new locations. Same-store metrics provide management and investors with information useful in understanding the portion of current revenues and prescriptions resulting from organic growth in existing locations versus the portion resulting from opening new stores.

View original content to download multimedia:https://www.prnewswire.com/news-releases/cvs-health-corporation-reports-second-quarter-2024-results-and-revises-full-year-2024-guidance-302216498.html

SOURCE CVS Health Corporation