XML 21 R101.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidating Financial Information - Statements of Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Revenues        
Premiums $ 9,935 $ 8,994 $ 29,709 $ 27,005
Net investment income 349 355 1,035 1,036
Total revenues 38,556 11,457 115,321 34,350
Benefits and Expenses        
Medical costs and other benefit expenses 7,734 6,803 22,930 20,420
Pharmacy and other service costs 24,552 602 73,565 1,776
Selling, general and administrative expenses 3,413 2,872 10,096 8,454
Amortization of other acquired intangible assets 734 48 2,214 99
Total benefits and expenses 36,433 10,325 108,805 30,749
Income from operations 2,123 1,132 6,516 3,601
Interest and other income (expense) (411) (99) (1,291) (212)
Intercompany interest income (expense) 0 0 0 0
Net realized investment gains (losses) 51 0 84 (36)
Income (loss) before income taxes 1,763 1,033 5,309 3,353
Total income taxes 409 259 1,173 854
Income before equity in earnings of subsidiaries 1,354 774 4,136 2,499
Equity in income from subsidiaries 0 0 0 0
Net Income 1,354 774 4,136 2,499
Less: net income (loss) attributable to noncontrolling interests 3 2 9 6
Shareholders' net income 1,351 772 4,127 2,493
Other comprehensive income (loss), net of tax 107 (14) 853 (536)
Shareholders' comprehensive income (loss) 1,458 758 4,980 1,957
Fees and other revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues 2,285 1,361 7,123 4,087
Pharmacy revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues 25,987 747 77,454 2,222
Consolidation, Eliminations [Member]        
Revenues        
Premiums 0 0 0 0
Net investment income 0 0 0 0
Total revenues (15,727) 0 (40,020) 0
Benefits and Expenses        
Medical costs and other benefit expenses 5 0 (31) 0
Pharmacy and other service costs (14,641) 0 (36,937) 0
Selling, general and administrative expenses (1,091) 0 (3,052) 0
Amortization of other acquired intangible assets 0 0 0 0
Total benefits and expenses (15,727) 0 (40,020) 0
Income from operations 0 0 0 0
Interest and other income (expense) 0 0 0 0
Intercompany interest income (expense) 0 0 0 0
Net realized investment gains (losses) 0 0 0 0
Income (loss) before income taxes 0 0 0 0
Total income taxes 0 0 0 0
Income before equity in earnings of subsidiaries 0 0 0 0
Equity in income from subsidiaries (3,914) (1,746) (11,533) (5,517)
Net Income (3,914) (1,746) (11,533) (5,517)
Less: net income (loss) attributable to noncontrolling interests 0 0 0 0
Shareholders' net income (3,914) (1,746) (11,533) (5,517)
Other comprehensive income (loss), net of tax (186) 39 (1,655) 1,108
Shareholders' comprehensive income (loss) (4,100) (1,707) (13,188) (4,409)
Consolidation, Eliminations [Member] | Fees and other revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues (5,495) 0 (8,683) 0
Consolidation, Eliminations [Member] | Pharmacy revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues (10,232) 0 (31,337) 0
Cigna [Member] | Reportable Legal Entities [Member]        
Revenues        
Premiums 0 0 0 0
Net investment income 0 13 (8) 13
Total revenues 0 13 (8) 13
Benefits and Expenses        
Medical costs and other benefit expenses 0 0 0 0
Pharmacy and other service costs 0 0 0 0
Selling, general and administrative expenses 0 0 (99) 0
Amortization of other acquired intangible assets 0 0 0 0
Total benefits and expenses 0 0 (99) 0
Income from operations 0 13 91 13
Interest and other income (expense) (229) (33) (695) (33)
Intercompany interest income (expense) (28) 0 (93) 0
Net realized investment gains (losses) 0 0 0 0
Income (loss) before income taxes (257) (20) (697) (20)
Total income taxes (60) (4) (166) (4)
Income before equity in earnings of subsidiaries (197) (16) (531) (16)
Equity in income from subsidiaries 1,548 788 4,658 2,509
Net Income 1,351 772 4,127 2,493
Less: net income (loss) attributable to noncontrolling interests 0 0 0 0
Shareholders' net income 1,351 772 4,127 2,493
Other comprehensive income (loss), net of tax 107 (14) 853 (536)
Shareholders' comprehensive income (loss) 1,458 758 4,980 1,957
Cigna [Member] | Reportable Legal Entities [Member] | Fees and other revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues 0 0 0 0
Cigna [Member] | Reportable Legal Entities [Member] | Pharmacy revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues 0 0 0 0
Old Cigna [Member] | Reportable Legal Entities [Member]        
Revenues        
Premiums 0 0 0 0
Net investment income 0 1 0 1
Total revenues 0 1 0 1
Benefits and Expenses        
Medical costs and other benefit expenses 0 0 0 0
Pharmacy and other service costs 0 0 0 0
Selling, general and administrative expenses 74 126 234 361
Amortization of other acquired intangible assets 0 0 0 0
Total benefits and expenses 74 126 234 361
Income from operations (74) (125) (234) (360)
Interest and other income (expense) (57) (64) (197) (191)
Intercompany interest income (expense) (14) (16) (25) (50)
Net realized investment gains (losses) 0 0 0 0
Income (loss) before income taxes (145) (205) (456) (601)
Total income taxes (21) (35) (88) (102)
Income before equity in earnings of subsidiaries (124) (170) (368) (499)
Equity in income from subsidiaries 1,083 958 3,304 3,008
Net Income 959 788 2,936 2,509
Less: net income (loss) attributable to noncontrolling interests 0 0 0 0
Shareholders' net income 959 788 2,936 2,509
Other comprehensive income (loss), net of tax 108 (14) 851 (536)
Shareholders' comprehensive income (loss) 1,067 774 3,787 1,973
Old Cigna [Member] | Reportable Legal Entities [Member] | Fees and other revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues 0 0 0 0
Old Cigna [Member] | Reportable Legal Entities [Member] | Pharmacy revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues 0 0 0 0
Express Scripts Holding Company [Member] | Reportable Legal Entities [Member]        
Revenues        
Premiums 0 0 0 0
Net investment income (15) 0 27 0
Total revenues (15) 0 27 0
Benefits and Expenses        
Medical costs and other benefit expenses 0 0 0 0
Pharmacy and other service costs 0 0 0 0
Selling, general and administrative expenses 29 0 72 0
Amortization of other acquired intangible assets 0 0 0 0
Total benefits and expenses 29 0 72 0
Income from operations (44) 0 (45) 0
Interest and other income (expense) (115) 0 (361) 0
Intercompany interest income (expense) 153 0 399 0
Net realized investment gains (losses) 0 0 0 0
Income (loss) before income taxes (6) 0 (7) 0
Total income taxes (1) 0 (1) 0
Income before equity in earnings of subsidiaries (5) 0 (6) 0
Equity in income from subsidiaries 594 0 1,728 0
Net Income 589 0 1,722 0
Less: net income (loss) attributable to noncontrolling interests 0 0 0 0
Shareholders' net income 589 0 1,722 0
Other comprehensive income (loss), net of tax (1) 0 2 0
Shareholders' comprehensive income (loss) 588 0 1,724 0
Express Scripts Holding Company [Member] | Reportable Legal Entities [Member] | Fees and other revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues 0 0 0 0
Express Scripts Holding Company [Member] | Reportable Legal Entities [Member] | Pharmacy revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues 0 0 0 0
Express Scripts Incorporated [Member] | Reportable Legal Entities [Member]        
Revenues        
Premiums 0 0 0 0
Net investment income 3 0 10 0
Total revenues 18,953 0 55,975 0
Benefits and Expenses        
Medical costs and other benefit expenses 1 0 1 0
Pharmacy and other service costs 17,421 0 51,444 0
Selling, general and administrative expenses 991 0 2,750 0
Amortization of other acquired intangible assets 573 0 1,724 0
Total benefits and expenses 18,986 0 55,919 0
Income from operations (33) 0 56 0
Interest and other income (expense) 0 0 (7) 0
Intercompany interest income (expense) (58) 0 (181) 0
Net realized investment gains (losses) 0 0 0 0
Income (loss) before income taxes (91) 0 (132) 0
Total income taxes (25) 0 (46) 0
Income before equity in earnings of subsidiaries (66) 0 (86) 0
Equity in income from subsidiaries 574 0 1,549 0
Net Income 508 0 1,463 0
Less: net income (loss) attributable to noncontrolling interests 0 0 0 0
Shareholders' net income 508 0 1,463 0
Other comprehensive income (loss), net of tax (1) 0 2 0
Shareholders' comprehensive income (loss) 507 0 1,465 0
Express Scripts Incorporated [Member] | Reportable Legal Entities [Member] | Fees and other revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues 224 0 639 0
Express Scripts Incorporated [Member] | Reportable Legal Entities [Member] | Pharmacy revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues 18,726 0 55,326 0
Medco Health Solutions Incorporated [Member] | Reportable Legal Entities [Member]        
Revenues        
Premiums 0 0 0 0
Net investment income 3 0 8 0
Total revenues 3,208 0 10,360 0
Benefits and Expenses        
Medical costs and other benefit expenses 0 0 0 0
Pharmacy and other service costs 3,004 0 9,670 0
Selling, general and administrative expenses 120 0 438 0
Amortization of other acquired intangible assets 82 0 247 0
Total benefits and expenses 3,206 0 10,355 0
Income from operations 2 0 5 0
Interest and other income (expense) (5) 0 (19) 0
Intercompany interest income (expense) (38) 0 (115) 0
Net realized investment gains (losses) 0 0 0 0
Income (loss) before income taxes (41) 0 (129) 0
Total income taxes (14) 0 (80) 0
Income before equity in earnings of subsidiaries (27) 0 (49) 0
Equity in income from subsidiaries 115 0 294 0
Net Income 88 0 245 0
Less: net income (loss) attributable to noncontrolling interests 0 0 0 0
Shareholders' net income 88 0 245 0
Other comprehensive income (loss), net of tax 0 0 0 0
Shareholders' comprehensive income (loss) 88 0 245 0
Medco Health Solutions Incorporated [Member] | Reportable Legal Entities [Member] | Fees and other revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues 40 0 133 0
Medco Health Solutions Incorporated [Member] | Reportable Legal Entities [Member] | Pharmacy revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues 3,165 0 10,219 0
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]        
Revenues        
Premiums 9,935 8,994 29,709 27,005
Net investment income 358 341 998 1,022
Total revenues 32,137 11,443 88,987 34,336
Benefits and Expenses        
Medical costs and other benefit expenses 7,728 6,803 22,960 20,420
Pharmacy and other service costs 18,768 602 49,388 1,776
Selling, general and administrative expenses 3,290 2,746 9,753 8,093
Amortization of other acquired intangible assets 79 48 243 99
Total benefits and expenses 29,865 10,199 82,344 30,388
Income from operations 2,272 1,244 6,643 3,948
Interest and other income (expense) (5) (2) (12) 12
Intercompany interest income (expense) (15) 16 15 50
Net realized investment gains (losses) 51 0 84 (36)
Income (loss) before income taxes 2,303 1,258 6,730 3,974
Total income taxes 530 298 1,554 960
Income before equity in earnings of subsidiaries 1,773 960 5,176 3,014
Equity in income from subsidiaries 0 0 0 0
Net Income 1,773 960 5,176 3,014
Less: net income (loss) attributable to noncontrolling interests 3 2 9 6
Shareholders' net income 1,770 958 5,167 3,008
Other comprehensive income (loss), net of tax 80 (25) 800 (572)
Shareholders' comprehensive income (loss) 1,850 933 5,967 2,436
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member] | Fees and other revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues 7,516 1,361 15,034 4,087
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member] | Pharmacy revenues [Member]        
Revenues        
Pharmacy revenues, fees and other revenues $ 14,328 $ 747 $ 43,246 $ 2,222