XML 58 R74.htm IDEA: XBRL DOCUMENT v2.3.0.15
Condensed Consolidating Financial Information (Details 1) (USD $)
In Millions
3 Months Ended12 Months Ended
Dec. 31, 2010
Sep. 30, 2010
Jun. 30, 2010
Mar. 31, 2010
Dec. 31, 2009
Sep. 30, 2009
Jun. 30, 2009
Mar. 31, 2009
Dec. 31, 2010
Dec. 31, 2009
Dec. 31, 2008
Condensed Consolidating Statement of Operations           
Revenues$ 11,294.2[1],[2]$ 11,251.8[1],[2]$ 11,288.8[1],[2]$ 11,138.4[1],[2],[3]$ 8,197.0[1],[2]$ 5,613.0[1],[2]$ 5,496.8[1],[2]$ 5,415.5[1],[2],[3]$ 44,973.2[4]$ 24,722.3[4]$ 21,941.2[4]
Operating expenses        42,902.323,224.820,666.9
Operating income557.9[2]528.0[2]530.3[2]454.7[2],[3]403.6[2]358.4[2]380.2[2]355.3[2],[3]2,070.91,497.51,274.3
Non-operating charges, net          (2.0)
Undistributed loss from joint venture          (0.3)
Interest expense, net        (162.2)(189.1)(64.6)
Income before income taxes        1,908.71,308.41,207.4
Provision for income taxes        704.1481.8431.5
Net income (loss) from continuing operations329.6[2]307.1[2]307.3[2]260.6[2],[3]223.1[2]196.8[2]192.1[2]214.6[2],[3]1,204.6826.6775.9
Net (loss) income from discontinued operations, net of tax (5.6)[2](17.4)[2](0.4)[2],[3]0.2[2]0.8[2]0.2[2](0.2)[2],[3](23.4)1.00.2
Net income (loss)329.6[2]301.5[2]289.9[2]260.2[2],[3]223.3[2]197.6[2]192.3[2]214.4[2],[3]1,181.2827.6776.1
Express Scripts, Inc. [Member]
           
Condensed Consolidating Statement of Operations           
Revenues        29,594.614,642.99,674.6
Operating expenses        28,176.813,654.98,865.9
Operating income        1,417.8988.0808.7
Non-operating charges, net          (2.0)
Undistributed loss from joint venture          (0.3)
Interest expense, net        (156.2)(179.6)(49.7)
Income before income taxes        1,261.6808.4756.7
Provision for income taxes        462.3293.0275.4
Net income (loss) from continuing operations        799.3515.4481.3
Equity in earnings of subsidiaries        381.9312.2294.8
Net income (loss)        1,181.2827.6776.1
Guarantors [Member]
           
Condensed Consolidating Statement of Operations           
Revenues        15,287.810,004.212,208.4
Operating expenses        14,635.89,497.711,737.7
Operating income        652.0506.5470.7
Interest expense, net        (6.2)(6.5)(13.1)
Income before income taxes        645.8500.0457.6
Provision for income taxes        241.0185.9157.5
Net income (loss) from continuing operations        404.8314.1300.1
Net income (loss)        404.8314.1300.1
Non-Guarantors [Member]
           
Condensed Consolidating Statement of Operations           
Revenues        90.875.258.2
Operating expenses        89.772.263.3
Operating income        1.13.0(5.1)
Interest expense, net        0.2(3.0)(1.8)
Income before income taxes        1.3 (6.9)
Provision for income taxes        0.82.9(1.4)
Net income (loss) from continuing operations        0.5(2.9)(5.5)
Net (loss) income from discontinued operations, net of tax        (23.4)1.00.2
Net income (loss)        (22.9)(1.9)(5.3)
Eliminations [Member]
           
Condensed Consolidating Statement of Operations           
Equity in earnings of subsidiaries        (381.9)(312.2)(294.8)
Net income (loss)        $ (381.9)$ (312.2)$ (294.8)
[1]Includes retail pharmacy co-payments of $1662.6 and $822.7 for the three months ended March 31, 2010 and 2009, respectively, $1547.3 and $721.1 for the three months ended June 30, 2010 and 2009, respectively, $1478.5 and $708.4 for the three months ended September 30, 2010 and 2009, respectively, and $1493.0 and $879.9 for the three months ended December 31, 2010 and 2009, respectively.
[2]Includes the December 1, 2009 acquisition of NextRx.
[3]Restated to exclude the discontinued operations of PMG
[4]Includes retail pharmacy co-payments of $6,181.4, $3,132.1, and $3,153.6 for the years ended December 31, 2010, 2009, and 2008, respectively.