Company logo

CVS - CVS Health Corporation

NYSE -> Healthcare -> Healthcare Plans
Woonsocket, United States
Type: Equity

CVS price evolution
CVS
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $8196 $13043 $13807 $14618
Short term investments $3259 $3145 $3080 $3102
Net receivables $35227 $32927 $29546 $28331
Inventory $18025 $17954 $17291 $18263
Total current assets $67858 $70143 $67756 $68706
Long term investments $23019 $21667 $22114 $21612
Property, plant & equipment $30435 $30586 $30704 $30532
Goodwill & intangible assets $120506 $120885 $121378 $110425
Total noncurrent assets $181870 $181163 $182315 $170624
Total investments $26278 $24812 $25194 $24714
Total assets $249728 $251306 $250071 $239330
Current liabilities
Accounts payable $14897 $14874 $13367 $12527
Deferred revenue
Short long term debt $4713 $3873 $4108 $3457
Total current liabilities $79189 $81553 $79206 $75054
Long term debt $74672 $76223 $78028 $73021
Total noncurrent liabilities $93903 $95243 $97863 $92696
Total debt $79385 $80096 $82136 $76478
Total liabilities $173092 $176796 $177069 $167750
Shareholders' equity
Retained earnings $61604 $60343 $58868 $57753
Other shareholder equity -$297 -$1004 -$858 -$875
Total shareholder equity $76461 $74337 $72726 $71382
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $8196 $12945 $9408 $7854
Short term investments $3259 $2778 $3117 $3000
Net receivables $35227 $27276 $24431 $21742
Inventory $18025 $19090 $17760 $18496
Total current assets $67858 $65682 $60008 $56369
Long term investments $23019 $21096 $23025 $20812
Property, plant & equipment $30435 $30989 $32018 $33335
Goodwill & intangible assets $120506 $102904 $108147 $110694
Total noncurrent assets $181870 $162593 $172991 $174346
Total investments $26278 $23874 $26142 $23812
Total assets $249728 $228275 $232999 $230715
Current liabilities
Accounts payable $14897 $44667 $12544 $11138
Deferred revenue
Short long term debt $4713 $3456 $5851 $7078
Total current liabilities $79189 $69736 $67807 $62017
Long term debt $74672 $50476 $70148 $77964
Total noncurrent liabilities $93903 $87224 $89811 $98997
Total debt $79385 $70732 $75999 $85042
Total liabilities $173092 $157260 $157618 $161014
Shareholders' equity
Retained earnings $61604 $56145 $54906 $49640
Other shareholder equity -$297 $36 $965 $1414
Total shareholder equity $76461 $71015 $75075 $69389
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $93813 $89764 $88921 $85278
Cost of revenue $79937 $76187 $75318 $71903
Gross Profit $13876 $13577 $13603 $13375
Operating activities
Research & development
Selling, general & administrative $10503 $9876 $9873 $9580
Total operating expenses $10503 $9887 $10369 $9929
Operating income $3373 $3690 $3234 $3446
Income from continuing operations
EBIT $3394 $3708 $3243 $3462
Income tax expense $658 $754 $656 $737
Interest expense $690 $693 $686 $589
Net income
Net income $2046 $2261 $1901 $2136
Income (for common shares) $2046 $2261 $1901 $2136
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $357776 $322467 $292111 $268706
Cost of revenue $303345 $268173 $240063 $219660
Gross Profit $54431 $54294 $52048 $49046
Operating activities
Research & development
Selling, general & administrative $39832 $38212 $37066 $35135
Total operating expenses $40688 $46548 $38855 $35135
Operating income $13743 $7746 $13193 $13911
Income from continuing operations
EBIT $13807 $7899 $12935 $12655
Income tax expense $2805 $1463 $2522 $2569
Interest expense $2658 $2287 $2503 $2907
Net income
Net income $8344 $4149 $7910 $7179
Income (for common shares) $8344 $4149 $7910 $7179
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $2046 $2261 $1901 $2136
Operating activities
Depreciation
Business acquisitions & disposals -$120 -$18 -$9380 -$7094
Stock-based compensation
Total cash flows from operations -$2636 $2716 $5908 $7438
Investing activities
Capital expenditures -$911 -$545 -$591 -$984
Investments -$236 -$219 -$392 -$467
Total cash flows from investing -$1242 -$771 -$10362 -$8514
Financing activities
Dividends paid -$779 -$779 -$795 -$779
Sale and purchase of stock $36 $125 $26 -$1922
Net borrowings -$232 -$1947 $4522 $5589
Total cash flows from financing -$972 -$2697 $3626 $2726
Effect of exchange rate
Change in cash and equivalents -$4850 -$752 -$828 $1650
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $8344 $4149 $7910 $7179
Operating activities
Depreciation $4247 $4512 $4441
Business acquisitions & disposals -$16612 -$1388 -$146 -$26
Stock-based compensation $447 $484 $400
Total cash flows from operations $13426 $16177 $18265 $15865
Investing activities
Capital expenditures -$3031 -$2727 -$2520 -$2437
Investments -$1314 -$1017 -$2717 -$3071
Total cash flows from investing -$20889 -$5047 -$5261 -$5534
Financing activities
Dividends paid -$3132 -$2907 -$2625 -$2624
Sale and purchase of stock -$1735 -$2949 $549 $264
Net borrowings $7932 -$4211 -$9267 -$5673
Total cash flows from financing $2683 -$10516 -$11356 -$8155
Effect of exchange rate
Change in cash and equivalents -$4780 $614 $1648 $2176
Fundamentals
Market cap $87.29B
Enterprise value $158.48B
Shares outstanding 1.29B
Revenue $357.78B
EBITDA $13.81B
EBIT $13.81B
Net Income $8.34B
Revenue Q/Q 11.89%
Revenue Y/Y 10.95%
P/E ratio 10.46
EV/Sales 0.44
EV/EBITDA 11.48
EV/EBIT 11.48
P/S ratio 0.24
P/B ratio 1.14
Book/Share 59.59
Cash/Share 6.36
EPS $6.48
ROA 3.37%
ROE 11.32%
Debt/Equity 2.26
Net debt/EBITDA 11.94
Current ratio 0.86
Quick ratio 0.63