Condensed Consolidating Financial Information | Note 20 – Condensed Consolidating Financial I nformation Effective with the Merger that closed on December 20, 2018 (see Note 3 for further information) t he senior notes issued by Cigna, Old Cigna, E xpress Scripts, Inc. (“E SI ”) , Medco Health Solutions, Inc. (“Medco”), and Express Scripts became jointly and severally and fully and unconditionally (subject to certain customary release provisions, including sale, exchange, transfer or liquidation of the guarantor subsidiary) guaranteed by Cigna, Old Cigna, ESI, Medco and Express Scripts , as applicable. Details of these debt obligations are presented in Note 5 . The following condensed consolidating financial information has been prepared in accordance with the requirements as prescr ibed by the SEC in Regulation S-X . The condensed consolidating financial information presented below is not indicative of what the financial position, results of operations or cash flows would have been had each of the entities operated as an independent company during the periods for various reasons, including, but not limited to, intercompany transactions and integration of systems. The condensed consolidating financial information is presented separately for: (i) Cigna (the Parent Company), guarantor , the issuer of additional guaranteed obligations; (ii) Old Cigna (former Parent Company for the fiscal years ended 2017 and 2016), guarantor, the issuer of additional guaranteed obligations; (iii) Express Scripts, guarantor, the issuer of additional guaranteed obligations; (iv) ESI, guarantor, the issuer of additional guaranteed obligations; (v) Medco, guarantor, the issuer of additional guaranteed obligations; (vi) Non-guarantor subsidiaries, on a combined basis; (vii) Consolidating entries and eliminations representing adjustments to (a) eliminate intercompan y transactions between or among Cigna, Old Cigna, Express Scripts, ESI, Medco and the non-guarantor subsidiaries, (b) eliminate the investments in our subsidiaries and (c) record consolidati ng entries; and (viii) Cigna and subsidiaries on a consolidated basis. Condensed Consolidating Statements of Income (In millions) For the year ended December 31, 2018 Cigna Old Cigna Express Scripts Holding Company Express Scripts, Inc. Medco Health Solutions, Inc. Non-Guarantors Eliminations and Consolidation Adjustments Consolidated Revenues Premiums $ - $ - $ - $ - $ - $ 36,113 $ - $ 36,113 Fees and other revenues - - - 23 7 5,596 (48) 5,578 Pharmacy revenues - - - 1,866 418 4,165 (970) 5,479 Net investment income 123 1 2 - - 1,354 - 1,480 Total revenues 123 1 2 1,889 425 47,228 (1,018) 48,650 Benefits and expenses Medical costs and other benefit expenses - - - - - 27,528 - 27,528 Pharmacy and other service costs - - - 1,763 417 3,583 (970) 4,793 Selling, general and administrative expenses 200 535 - 44 8 11,195 (48) 11,934 Amortization of acquired intangible assets - - - 94 13 128 - 235 Total benefits and expenses 200 535 - 1,901 438 42,434 (1,018) 44,490 Income (loss) from operations (77) (534) 2 (12) (13) 4,794 - 4,160 Interest and other income (expense) (244) (264) 15 (17) (10) 22 - (498) Intercompany interest income (expense) (5) (58) (15) 7 5 66 - - Net realized investment (losses) (1) - - - - (80) - (81) Income (loss) before income taxes (327) (856) 2 (22) (18) 4,802 - 3,581 Total income tax (benefit) expense (74) (163) - (4) (4) 1,180 - 935 Income (loss) before equity in earnings of subsidiaries (253) (693) 2 (18) (14) 3,622 - 2,646 Equity in earnings (loss) of subsidiaries 2,890 3,613 (32) (33) 29 - (6,467) - Net income (loss) 2,637 2,920 (30) (51) 15 3,622 (6,467) 2,646 Less: Net income attributable to noncontrolling interests - - - - - 9 - 9 Shareholders' net income (loss) $ 2,637 $ 2,920 $ (30) $ (51) $ 15 $ 3,613 $ (6,467) $ 2,637 Other comprehensive (loss), net of tax (390) (390) - - - (536) 926 (390) Shareholders' comprehensive income (loss) $ 2,247 $ 2,530 $ (30) $ (51) $ 15 $ 3,077 $ (5,541) $ 2,247 Condensed Consolidating Statements of Income (In millions) For the year ended December 31, 2017 Cigna Old Cigna Express Scripts Holding Company Express Scripts, Inc. Medco Health Solutions, Inc. Non-Guarantors Eliminations and Consolidation Adjustments Consolidated Revenues Premiums $ - $ - $ - $ - $ - $ 32,491 $ - $ 32,491 Fees and other revenues - - - - - 5,110 - 5,110 Pharmacy revenues - - - - - 2,979 - 2,979 Net investment income - - - - - 1,226 - 1,226 Total revenues - - - - - 41,806 - 41,806 Benefits and expenses Medical costs and other benefit expenses - - - - - 25,263 - 25,263 Pharmacy and other service costs - - - - - 2,456 - 2,456 Selling, general and administrative expenses - 195 - - - 9,835 - 10,030 Amortization of acquired intangible assets - - - - - 115 - 115 Total benefits and expenses - 195 - - - 37,669 - 37,864 Income (loss) from operations - (195) - - - 4,137 - 3,942 Interest and other (expense) - (246) - - - (6) - (252) Intercompany interest income (expense) - (18) - - - 18 - - Debt extinguishment (costs) - (321) - - - - - (321) Net realized investment gains - - - - - 237 - 237 Income (loss) before income taxes - (780) - - - 4,386 - 3,606 Total income tax (benefit) expense - (194) - - - 1,568 - 1,374 Income (loss) before equity in earnings of subsidiaries - (586) - - - 2,818 - 2,232 Equity in earnings of subsidiaries - 2,823 - - - - (2,823) - Net income - 2,237 - - - 2,818 (2,823) 2,232 Less: Net (loss) attributable to noncontrolling interests - - - - - (5) - (5) Shareholders' net income $ - $ 2,237 $ - $ - $ - $ 2,823 $ (2,823) $ 2,237 Other comprehensive income, net of tax - 300 - - - 269 (269) 300 Shareholders' comprehensive income $ - $ 2,537 $ - $ - $ - $ 3,092 $ (3,092) $ 2,537 Condensed Consolidating Statements of Income (In millions) For the year ended December 31, 2016 Cigna Old Cigna Express Scripts Holding Company Express Scripts, Inc. Medco Health Solutions, Inc. Non-Guarantors Eliminations and Consolidation Adjustments Consolidated Revenues Premiums $ - $ - $ - $ - $ - $ 30,824 $ - $ 30,824 Fees and other revenues - - - - - 4,901 - 4,901 Pharmacy revenues - - - - - 2,966 - 2,966 Net investment income - - - - - 1,147 - 1,147 Total revenues - - - - - 39,838 - 39,838 Benefits and expenses Medical costs and other benefit expenses - - - - - 24,341 - 24,341 Pharmacy and other service costs - - - - - 2,468 - 2,468 Selling, general and administrative expenses - 281 - - - 9,509 - 9,790 Amortization of acquired intangible assets - - - - - 151 - 151 Total benefits and expenses - 281 - - - 36,469 - 36,750 Income (loss) from operations - (281) - - - 3,369 - 3,088 Interest and other (expense) - (244) - - - (34) - (278) Intercompany interest income (expense) - (3) - - - 3 - - Net realized investment gains - - - - - 169 - 169 Income (loss) before income taxes - (528) - - - 3,507 - 2,979 Total income tax (benefit) expense - (146) - - - 1,282 - 1,136 Income (loss) before equity in earnings of subsidiaries - (382) - - - 2,225 - 1,843 Equity in earnings of subsidiaries - 2,249 - - - - (2,249) - Net income - 1,867 - - - 2,225 (2,249) 1,843 Less: Net (loss) attributable to noncontrolling interests - - - - - (24) - (24) Shareholders' net income $ - $ 1,867 $ - $ - $ - $ 2,249 $ (2,249) $ 1,867 Other comprehensive (loss), net of tax - (132) - - - (154) 154 (132) Shareholders' comprehensive income $ - $ 1,735 $ - $ - $ - $ 2,095 $ (2,095) $ 1,735 Condensed Consolidating Balance Sheets (In millions) As of December 31, 2018 Cigna Old Cigna Express Scripts Holding Company Express Scripts, Inc. Medco Health Solutions, Inc. Non-Guarantors Eliminations and Consolidation Adjustments Consolidated Assets Cash and cash equivalents $ 243 $ - $ 633 $ 43 $ - $ 2,936 $ - $ 3,855 Investments - - - - - 2,045 - 2,045 Accounts receivable, net - - - 4,206 748 5,519 - 10,473 Inventories - - - - - 2,821 - 2,821 Other current assets 14 59 - 310 - 1,063 (210) 1,236 Total current assets 257 59 633 4,559 748 14,384 (210) 20,430 Long-term investments - 10 - - - 26,919 - 26,929 Reinsurance recoverables - - - - - 5,507 - 5,507 Deferred policy acquisition costs - - - - - 2,821 - 2,821 Property and equipment - - - 2,432 - 2,130 - 4,562 Investments in subsidiaries 68,969 27,544 52,035 17,115 8,117 - (173,780) - Intercompany receivables - 4,505 - 7,425 2,335 24,882 (39,147) - Goodwill - - 31,049 - - 13,456 - 44,505 Other intangible assets - - 8,400 18,962 7,040 4,601 - 39,003 Other assets 48 198 - 68 74 1,488 (246) 1,630 Separate account assets - - - - - 7,839 - 7,839 TOTAL ASSETS $ 69,274 $ 32,316 $ 92,117 $ 50,561 $ 18,314 $ 104,027 $ (213,383) $ 153,226 Liabilities Current insurance and contractholder liabilities $ - $ - $ - $ - $ - $ 6,801 $ - $ 6,801 Pharmacy and service costs payable - - - 8,422 1,579 701 - 10,702 Accounts payable 22 - - 834 4 3,506 - 4,366 Accrued expenses and other liabilities 396 182 129 1,387 189 4,998 (210) 7,071 Short-term debt - 1,500 995 353 - 107 - 2,955 Total current liabilities 418 1,682 1,124 10,996 1,772 16,113 (210) 31,895 Non-current insurance and contractholder liabilities - - - - - 19,974 - 19,974 Deferred tax liabilities, net - - 2,001 5,012 1,685 1,001 (246) 9,453 Other non-current liabilities - 685 - 497 290 1,998 - 3,470 Intercompany payables 4,965 4,361 29,569 - - 252 (39,147) - Long-term debt 22,863 5,110 10,932 24 506 88 - 39,523 Separate account liabilities - - - - - 7,839 - 7,839 TOTAL LIABILITIES 28,246 11,838 43,626 16,529 4,253 47,265 (39,603) 112,154 Redeemable noncontrolling interests - - - - - 37 - 37 TOTAL SHAREHOLDERS’ EQUITY 41,028 20,478 48,491 34,032 14,061 56,718 (173,780) 41,028 Noncontrolling interests - - - - - 7 - 7 TOTAL EQUITY 41,028 20,478 48,491 34,032 14,061 56,725 (173,780) 41,035 TOTAL LIABILITIES AND EQUITY $ 69,274 $ 32,316 $ 92,117 $ 50,561 $ 18,314 $ 104,027 $ (213,383) $ 153,226 Condensed Consolidating Balance Sheets (In millions) As of December 31, 2017 Cigna Old Cigna Express Scripts Holding Company Express Scripts, Inc. Medco Health Solutions, Inc. Non-Guarantors Eliminations and Consolidation Adjustments Consolidated Assets Cash and cash equivalents $ - $ 9 $ - $ - $ - $ 2,963 $ - $ 2,972 Investments - 63 - - - 2,073 - 2,136 Accounts receivable, net - - - - - 3,155 - 3,155 Inventories - - - - - 228 - 228 Other current assets - 31 - - - 789 - 820 Total current assets - 103 - - - 9,208 - 9,311 Long-term investments - - - - - 26,483 - 26,483 Reinsurance recoverables - - - - - 5,763 - 5,763 Deferred policy acquisition costs - - - - - 2,237 - 2,237 Property and equipment - - - - - 1,563 - 1,563 Investments in subsidiaries - 22,631 - - - - (22,631) - Intercompany receivables - 200 - - - 2,980 (3,180) - Deferred tax assets, net - 221 - - - (182) - 39 Goodwill - - - - - 6,164 - 6,164 Other intangible assets - - - - - 345 - 345 Other assets - - - - - 1,431 - 1,431 Separate account assets - - - - - 8,423 - 8,423 TOTAL ASSETS $ - $ 23,155 $ - $ - $ - $ 64,415 $ (25,811) $ 61,759 Liabilities Current insurance and contractholder liabilities - - - - - 6,317 - 6,317 Pharmacy and service costs payable - - - - - 305 - 305 Accounts payable, accrued expenses and other liabilities - 270 - - - 3,877 - 4,147 Short-term debt - 231 - - - 9 - 240 Total current liabilities - 501 - - - 10,508 - 11,009 Non-current insurance and contractholder liabilities - - - - - 20,530 - 20,530 Intercompany payables - 2,980 - - - 200 (3,180) - Other non-current liabilities - 851 - - - 1,987 - 2,838 Long-term debt - 5,112 - - - 87 - 5,199 Separate account liabilities - - - - - 8,423 - 8,423 TOTAL LIABILITIES - 9,444 - - - 41,735 (3,180) 47,999 Redeemable noncontrolling interests - - - - - 49 - 49 SHAREHOLDERS’ EQUITY - 13,711 - - - 22,631 (22,631) 13,711 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ - $ 23,155 $ - $ - $ - $ 64,415 $ (25,811) $ 61,759 Condensed Consolidating Cash Flow Statements (In millions) For the year ended December 31, 2018 Cigna Old Cigna Express Scripts Holding Company Express Scripts, Inc. Medco Health Solutions, Inc. Non-Guarantors Eliminations and Consolidation Adjustments Consolidated Net cash provided by (used in) operating activities $ 145 $ 2,416 $ (36) $ 80 $ (304) $ 3,987 $ (2,518) $ 3,770 Cash Flows from Investing Activities Net change in loans due (from) affiliates - (4,412) (200) - - (1,121) 5,733 - Proceeds from investments sold: Fixed maturities and equity securities - - - - - 2,655 - 2,655 Investment maturities and repayments: Fixed maturities and equity securities - - - - - 2,151 - 2,151 Commercial mortgage loans - - - - - 215 - 215 Other sales, maturities and repayments (primarily short-term and other long-term investments) - 63 - - - 671 - 734 Investments purchased or originated: Fixed maturities and equity securities - (10) - - - (5,627) - (5,637) Commercial mortgage loans - - - - - (312) - (312) Other sales, maturities and repayments (primarily short-term and other long-term investments) - - - - - (1,189) - (1,189) Property and equipment purchases, net - - - (6) - (522) - (528) Acquisitions, net of cash acquired (27,115) - 1,676 23 - 961 - (24,455) Other, net - - - - - (12) - (12) NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES (27,115) (4,359) 1,476 17 - (2,130) 5,733 (26,378) Cash Flows from Financing Activities Net change in amounts due to (from) affiliates 4,437 1,121 (807) (54) 304 732 (5,733) - Intercompany dividends paid - - - - - (2,518) 2,518 - Deposits and interest credited to contractholder deposit funds - - - - - 1,040 - 1,040 Withdrawals and benefit payments from contractholder deposit funds - - - - - (1,151) - (1,151) Net change in short-term debt - 1,400 - - - 87 - 1,487 Payments for debt extinguishment - - - - - - - - Repayment of long-term debt - (131) - - - - - (131) Net proceeds on issuance of long-term debt 22,856 - - - - - - 22,856 Repurchase of common stock (32) (310) - - - - - (342) Issuance of common stock 1 67 - - - - - 68 Other, net (49) (213) - - - (50) - (312) NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 27,213 1,934 (807) (54) 304 (1,860) (3,215) 23,515 Effect of foreign currency rate changes on cash and cash equivalents - - - - - (24) - (24) Net increase (decrease) in cash and cash equivalents 243 (9) 633 43 - (27) - 883 Cash and cash equivalents, January 1, - 9 - - - 2,963 - 2,972 Cash and cash equivalents, December 31, $ 243 $ - $ 633 $ 43 $ - $ 2,936 $ - $ 3,855 Condensed Consolidating Cash Flow Statements (In millions) For the year ended December 31, 2017 Cigna Old Cigna Express Scripts Holding Company Express Scripts, Inc. Medco Health Solutions, Inc. Non-Guarantors Eliminations and Consolidation Adjustments Consolidated Net cash provided by operating activities $ - $ 602 $ - $ - $ - $ 4,242 $ (758) $ 4,086 Cash Flows from Investing Activities Net change in loans due (from) affiliates - - - - - (1,955) 1,955 - Proceeds from investments sold: Fixed maturities and equity securities - - - - - 2,012 - 2,012 Investment maturities and repayments: Fixed maturities and equity securities - - - - - 2,051 - 2,051 Commercial mortgage loans - - - - - 335 - 335 Other sales, maturities and repayments (primarily short-term and other long-term investments) - - - - - 1,702 - 1,702 Investments purchased or originated: Fixed maturities and equity securities - - - - - (5,628) - (5,628) Commercial mortgage loans - - - - - (430) - (430) Other sales, maturities and repayments (primarily short-term and other long-term investments) - (6) - - - (1,059) - (1,065) Property and equipment purchases, net - - - - - (471) - (471) Acquisitions, net of cash acquired - - - - - (209) - (209) Other, net - (11) - - - 11 - - NET CASH (USED IN) INVESTING ACTIVITIES - (17) - - - (3,641) 1,955 (1,703) Cash Flows from Financing Activities Net change in amounts due to affiliates - 1,955 - - - - (1,955) - Intercompany dividends paid - - - - - (758) 758 - Deposits and interest credited to contractholder deposit funds - - - - - 1,230 - 1,230 Withdrawals and benefit payments from contractholder deposit funds - - - - - (1,363) - (1,363) Net change in short-term debt - 100 - - - (20) - 80 Payments for debt extinguishment - (313) - - - - - (313) Repayment of long-term debt - (1,250) - - - - - (1,250) Net proceeds on issuance of long-term debt - 1,581 - - - - - 1,581 Repurchase of common stock - (2,725) - - - - - (2,725) Issuance of common stock - 131 - - - - - 131 Other, net - (73) - - - 51 - (22) NET CASH (USED IN) FINANCING ACTIVITIES - (594) - - - (860) (1,197) (2,651) Effect of foreign currency rate changes on cash and cash equivalents - - - - - 55 - 55 Net decrease in cash and cash equivalents - (9) - - - (204) - (213) Cash and cash equivalents, January 1, - 18 - - - 3,167 - 3,185 Cash and cash equivalents, December 31, $ - $ 9 $ - $ - $ - $ 2,963 $ - $ 2,972 Condensed Consolidating Cash Flow Statements (In millions) For the year ended December 31, 2016 Cigna Old Cigna Express Scripts Holding Company Express Scripts, Inc. Medco Health Solutions, Inc. Non-Guarantors Eliminations and Consolidation Adjustments Consolidated Net cash provided by operating activities $ - $ 376 $ - $ - $ - $ 4,230 $ (580) $ 4,026 Cash Flows from Investing Activities Net change in loans due to affiliates - - - - - 78 (78) - Proceeds from investments sold: Fixed maturities and equity securities - - - - - 1,544 - 1,544 Investment maturities and repayments: Fixed maturities and equity securities - - - - - 1,755 - 1,755 Commercial mortgage loans - - - - - 316 - 316 Other sales, maturities and repayments (primarily short-term and other long-term investments) - - - - - 1,431 - 1,431 Investments purchased or originated: Fixed maturities and equity securities - - - - - (5,191) - (5,191) Commercial mortgage loans - - - - - (165) - (165) Other sales, maturities and repayments (primarily short-term and other long-term investments) - (3) - - - (1,695) - (1,698) Property and equipment purchases, net - - - - - (461) - (461) Acquisitions, net of cash acquired - - - - - (4) - (4) Other, net - (8) - - - (93) - (101) NET CASH (USED IN) INVESTING ACTIVITIES - (11) - - - (2,485) (78) (2,574) Cash Flows from Financing Activities Net change in amounts due (from) affiliates - (78) - - - - 78 - Intercompany dividends paid - - - - - (580) 580 - Deposits and interest credited to contractholder deposit funds - - - - - 1,460 - 1,460 Withdrawals and benefit payments from contractholder deposit funds - - - - - (1,362) - (1,362) Net change in short-term debt - (100) - - - (48) - (148) Payments for debt extinguishment - - - - - - - - Repayment of long-term debt - - - - - - - - Net proceeds on issuance of long-term debt - - - - - - - - Repurchase of common stock - (139) - - - - - (139) Issuance of common stock - 36 - - - - - 36 Other, net - (82) - - - 10 - (72) NET CASH (USED IN) FINANCING ACTIVITIES - (363) - - - (520) 658 (225) Effect of foreign currency rate changes on cash and cash equivalents - - - - - (10) - (10) Net increase in cash and cash equivalents - 2 - - - 1,215 - 1,217 Cash and cash equivalents, January 1, - 16 - - - 1,952 - 1,968 Cash and cash equivalents, December 31, $ - $ 18 $ - $ - $ - $ 3,167 $ - $ 3,185 |