Condensed Consolidating Financial Information | Note 17 – Condensed Consolidating Financial Information Effective with the Merger that closed on December 20, 2018 (see Note 4 for further information) the senior notes issued by Cigna, Old Cigna, Express Scripts, ESI and Medco 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, Express Scripts, ESI and Medco, as applicable. All of the guarantor subsidiaries are 100% owned by Cigna. Details of these debt obligations are presented in Note 6. The following condensed consolidating financial information has been prepared in accordance with the requirements as prescribed 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 certain guaranteed obligations; (ii) Old Cigna (former Parent Company), 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 through June 15, 2019; (v) Medco, guarantor through June 15, 2019, the issuer of additional guaranteed obligations; (vi) Non-guarantor subsidiaries, on a combined basis; (vii) Consolidating entries and eliminations representing adjustments to (a) eliminate intercompany 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 consolidating entries; and (viii) Cigna and subsidiaries on a consolidated basis. Condensed Consolidating Statements of Income For the Three Months Ended June 30, 2019 (In millions) Cigna Old Cigna Express Scripts Holding Company Express Scripts, Inc. Medco Health Solutions, Inc. Non-Guarantors Eliminations and Consolidation Adjustments Consolidated Revenues Pharmacy revenues $ - $ - $ - $ 18,978 $ 3,291 $ 14,776 $ ( 10,757) $ 26,288 Premiums - - - - - 9,803 - 9,803 Fees and other revenues - - - 225 9 4,417 ( 2,263) 2,388 Net investment income 1 - 27 4 3 305 - 340 Total revenues 1 - 27 19,207 3,303 29,301 ( 13,020) 38,819 Benefits and expenses Pharmacy and other service costs - - - 17,660 2,977 16,274 ( 11,948) 24,963 Medical costs and other benefit expenses - - - - - 7,612 ( 36) 7,576 Selling, general and administrative expenses - 87 30 924 231 3,144 ( 1,036) 3,380 Amortization of acquired intangible assets - - - 574 82 81 - 737 Total benefits and expenses - 87 30 19,158 3,290 27,111 ( 13,020) 36,656 Income (loss) from operations 1 ( 87) ( 3) 49 13 2,190 - 2,163 Interest and other expense ( 229) ( 53) ( 122) ( 3) ( 5) ( 16) - ( 428) Intercompany interest income (expense) ( 34) ( 8) 122 ( 61) ( 38) 19 - - Net realized investment gains - - - - - 23 - 23 Income (loss) before income taxes ( 262) ( 148) ( 3) ( 15) ( 30) 2,216 - 1,758 Total income tax (benefit) expense ( 69) ( 36) ( 1) ( 4) ( 49) 507 - 348 Income (loss) before equity in earnings of subsidiaries ( 193) ( 112) ( 2) ( 11) 19 1,709 - 1,410 Equity in earnings of subsidiaries 1,601 1,069 646 543 95 - ( 3,954) - Net income 1,408 957 644 532 114 1,709 ( 3,954) 1,410 Less: Net income attributable to noncontrolling interests - - - - - 2 - 2 Shareholders' net income $ 1,408 $ 957 $ 644 $ 532 $ 114 $ 1,707 $ ( 3,954) $ 1,408 Other comprehensive income, net of tax 317 315 2 2 - 308 ( 627) 317 Shareholders' comprehensive income $ 1,725 $ 1,272 $ 646 $ 534 $ 114 $ 2,015 $ ( 4,581) $ 1,725 Condensed Consolidating Statements of Income For the Three Months Ended June 30, 2018 (In millions) Cigna Old Cigna Express Scripts Holding Company Express Scripts, Inc. Medco Health Solutions, Inc. Non-Guarantors Eliminations and Consolidation Adjustments Consolidated Revenues Pharmacy revenues $ - $ - $ - $ - $ - $ 758 $ - $ 758 Premiums - - - - - 9,012 - 9,012 Fees and other revenues - - - - - 1,358 - 1,358 Net investment income - - - - - 352 - 352 Total revenues - - - - - 11,480 - 11,480 Benefits and expenses Pharmacy and other service costs - - - - - 613 - 613 Medical costs and other benefit expenses - - - - - 6,845 - 6,845 Selling, general and administrative expenses - 171 - - - 2,666 - 2,837 Amortization of acquired intangible assets - - - - - 24 - 24 Total benefits and expenses - 171 - - - 10,148 - 10,319 Income (loss) from operations - ( 171) - - - 1,332 - 1,161 Interest and other expense - ( 42) - - - ( 14) - ( 56) Intercompany interest income (expense) - ( 18) - - - 18 - - Net realized investment (losses) - - - - - ( 3) - ( 3) Income (loss) before income taxes - ( 231) - - - 1,333 - 1,102 Total income tax (benefit) expense - ( 28) - - - 322 - 294 Income (loss) before equity in earnings of subsidiaries - ( 203) - - - 1,011 - 808 Equity in earnings of subsidiaries 806 1,009 - - - - ( 1,815) - Net income 806 806 - - - 1,011 ( 1,815) 808 Less: Net income attributable to noncontrolling interests - - - - - 2 - 2 Shareholders' net income $ 806 $ 806 $ - $ - $ - $ 1,009 $ ( 1,815) $ 806 Other comprehensive (loss), net of tax ( 296) ( 296) - - - ( 310) 606 ( 296) Shareholders' comprehensive income $ 510 $ 510 $ - $ - $ - $ 699 $ ( 1,209) $ 510 Condensed Consolidating Statements of Income For the Six Months Ended June 30, 2019 (In millions) Cigna Old Cigna Express Scripts Holding Company Express Scripts, Inc. Medco Health Solutions, Inc. Non-Guarantors Eliminations and Consolidation Adjustments Consolidated Revenues Pharmacy revenues $ - $ - $ - $ 36,600 $ 7,054 $ 28,918 $ ( 21,105) $ 51,467 Premiums - - - - - 19,774 - 19,774 Fees and other revenues - - - 415 93 7,518 ( 3,188) 4,838 Net investment income (loss) ( 8) - 42 7 5 640 - 686 Total revenues ( 8) - 42 37,022 7,152 56,850 ( 24,293) 76,765 Benefits and expenses Pharmacy and other service costs - - - 34,023 6,666 30,620 ( 22,296) 49,013 Medical costs and other benefit expenses - - - - - 15,232 ( 36) 15,196 Selling, general and administrative expenses ( 99) 160 43 1,759 318 6,463 ( 1,961) 6,683 Amortization of acquired intangible assets - - - 1,151 165 164 - 1,480 Total benefits and expenses ( 99) 160 43 36,933 7,149 52,479 ( 24,293) 72,372 Income (loss) from operations 91 ( 160) ( 1) 89 3 4,371 - 4,393 Interest and other expense ( 466) ( 140) ( 246) ( 7) ( 14) ( 7) - ( 880) Intercompany interest income (expense) ( 65) ( 11) 246 ( 123) ( 77) 30 - - Net realized investment gains - - - - - 33 - 33 Income (loss) before income taxes ( 440) ( 311) ( 1) ( 41) ( 88) 4,427 - 3,546 Total income tax (benefit) expense ( 106) ( 67) - ( 21) ( 66) 1,024 - 764 Income (loss) before equity in earnings of subsidiaries ( 334) ( 244) ( 1) ( 20) ( 22) 3,403 - 2,782 Equity in earnings of subsidiaries 3,110 2,221 1,134 975 179 - ( 7,619) - Net income 2,776 1,977 1,133 955 157 3,403 ( 7,619) 2,782 Less: Net income attributable to noncontrolling interests - - - - - 6 - 6 Shareholders' net income $ 2,776 $ 1,977 $ 1,133 $ 955 $ 157 $ 3,397 $ ( 7,619) $ 2,776 Other comprehensive income, net of tax 746 743 3 3 - 720 ( 1,469) 746 Shareholders' comprehensive income $ 3,522 $ 2,720 $ 1,136 $ 958 $ 157 $ 4,117 $ ( 9,088) $ 3,522 Condensed Consolidating Statements of Income For the Six Months Ended June 30, 2018 (In millions) Cigna Old Cigna Express Scripts Holding Company Express Scripts, Inc. Medco Health Solutions, Inc. Non-Guarantors Eliminations and Consolidation Adjustments Consolidated Revenues Pharmacy revenues $ - $ - $ - $ - $ - $ 1,475 $ - $ 1,475 Premiums - - - - - 18,011 - 18,011 Fees and other revenues - - - - - 2,726 - 2,726 Net investment income - - - - - 681 - 681 Total revenues - - - - - 22,893 - 22,893 Benefits and expenses Pharmacy and other service costs - - - - - 1,174 - 1,174 Medical costs and other benefit expenses - - - - - 13,617 - 13,617 Selling, general and administrative expenses - 235 - - - 5,347 - 5,582 Amortization of acquired intangible assets - - - - - 51 - 51 Total benefits and expenses - 235 - - - 20,189 - 20,424 Income (loss) from operations - ( 235) - - - 2,704 - 2,469 Interest and other income (expense) - ( 127) - - - 14 - ( 113) Intercompany interest income (expense) - ( 34) - - - 34 - - Net realized investment (losses) - - - - - ( 36) - ( 36) Income (loss) before income taxes - ( 396) - - - 2,716 - 2,320 Total income tax (benefit) expense - ( 67) - - - 662 - 595 Income (loss) before equity in earnings of subsidiaries - ( 329) - - - 2,054 - 1,725 Equity in earnings of subsidiaries 1,721 2,050 - - - - ( 3,771) - Net income 1,721 1,721 - - - 2,054 ( 3,771) 1,725 Less: Net income attributable to noncontrolling interests - - - - - 4 - 4 Shareholders' net income $ 1,721 $ 1,721 $ - $ - $ - $ 2,050 $ ( 3,771) $ 1,721 Other comprehensive (loss), net of tax ( 522) ( 522) - - - ( 547) 1,069 ( 522) Shareholders' comprehensive income $ 1,199 $ 1,199 $ - $ - $ - $ 1,503 $ ( 2,702) $ 1,199 Condensed Consolidating Balance Sheets As of June 30, 2019 (In millions) 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 $ - $ - $ 521 $ 41 $ - $ 3,048 $ - $ 3,610 Investments 16 6 31 - - 1,612 - 1,665 Accounts receivable, net - - 1 4,313 657 6,729 - 11,700 Inventories - - - - - 2,298 - 2,298 Other current assets 98 158 - 283 33 864 - 1,436 Total current assets 114 164 553 4,637 690 14,551 - 20,709 Long-term investments - 10 - - - 28,170 - 28,180 Reinsurance recoverables - - - - - 5,324 - 5,324 Deferred policy acquisition costs - - - - - 2,821 - 2,821 Property and equipment - - - 2,349 - 2,189 - 4,538 Investments in subsidiaries 71,539 29,092 53,246 18,094 8,304 - ( 180,275) - Intercompany receivables, net - 2,998 - 9,250 1,800 26,547 ( 40,595) - Goodwill - - 30,961 - - 13,488 - 44,449 Other intangible assets - - 8,400 18,017 6,875 4,425 - 37,717 Other assets 27 233 - 148 82 2,044 ( 216) 2,318 Separate account assets - - - - - 8,345 - 8,345 TOTAL ASSETS $ 71,680 $ 32,497 $ 93,160 $ 52,495 $ 17,751 $ 107,904 $ ( 221,086) $ 154,401 Liabilities Current insurance and contractholder liabilities $ - $ - $ - $ - $ - $ 6,930 $ - $ 6,930 Pharmacy and service costs payable - - - 9,727 944 726 - 11,397 Accounts payable 24 - - 812 3 3,678 - 4,517 Accrued expenses and other liabilities 176 338 115 1,513 174 4,397 - 6,713 Short-term debt 1,988 300 - 13 - 9 - 2,310 Total current liabilities 2,188 638 115 12,065 1,121 15,740 - 31,867 Non-current insurance and contractholder liabilities - - - - - 20,118 - 20,118 Deferred tax liabilities, net - - 2,000 4,766 1,658 1,199 ( 216) 9,407 Other non-current liabilities - 702 - 588 242 2,398 - 3,930 Intercompany payables, net 5,201 4,505 30,401 - - 488 ( 40,595) - Long-term debt 20,476 4,814 10,943 40 504 108 - 36,885 Separate account liabilities - - - - - 8,345 - 8,345 TOTAL LIABILITIES 27,865 10,659 43,459 17,459 3,525 48,396 ( 40,811) 110,552 Redeemable noncontrolling interests - - - - - 31 - 31 TOTAL SHAREHOLDERS’ EQUITY 43,815 21,838 49,701 35,036 14,226 59,474 ( 180,275) 43,815 Noncontrolling interests - - - - - 3 - 3 TOTAL EQUITY 43,815 21,838 49,701 35,036 14,226 59,477 ( 180,275) 43,818 TOTAL LIABILITIES AND EQUITY $ 71,680 $ 32,497 $ 93,160 $ 52,495 $ 17,751 $ 107,904 $ ( 221,086) $ 154,401 Condensed Consolidating Balance Sheets As of December 31, 2018 (In millions) 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, net - 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, net 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 interest - - - - - 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 Cash Flow Statements For the Six Months Ended June 30, 2019 (In millions) 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 $ 771 $ 1,732 $ 103 $ 3,312 $ ( 528) $ 1,610 $ ( 2,769) $ 4,231 Cash Flows from Investing Activities Net change in loans due to (from) affiliates - 1,600 ( 2,005) - - 478 ( 73) - Proceeds from investments sold: Debt securities and equity securities - - - - - 2,036 - 2,036 Investment maturities and repayments: Debt securities and equity securities - - - - - 738 - 738 Commercial mortgage loans - - - - - 169 - 169 Other sales, maturities and repayments (primarily short-term and other long-term investments) - - - - - 650 - 650 Investments purchased or originated: Debt securities and equity securities - - - - - ( 2,212) - ( 2,212) Commercial mortgage loans - - - - - ( 184) - ( 184) Other (primarily short-term and other long-term investments) ( 16) ( 6) ( 31) - - ( 794) - ( 847) Property and equipment purchases, net - - - ( 147) - ( 350) - ( 497) Acquisitions, net of cash acquired - - - - - ( 6) - ( 6) Other, net - - - - - ( 6) - ( 6) NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES ( 16) 1,594 ( 2,036) ( 147) - 519 ( 73) ( 159) Cash Flows from Financing Activities Net change in amounts due to (from) affiliates 305 ( 478) 2,821 ( 2,825) 528 ( 424) 73 - Intercompany dividends paid - ( 1,348) - - - ( 1,377) 2,725 - Deposits and interest credited to contractholder deposit funds - - - - - 498 - 498 Withdrawals and benefit payments from contractholder deposit funds - - - - - ( 542) - ( 542) Net change in short-term debt 990 ( 1,500) - ( 5) - ( 106) - ( 621) Repayment of long-term debt ( 1,403) - ( 1,000) ( 337) - - - ( 2,740) Repurchase of common stock ( 866) - - - - - - ( 866) Issuance of common stock 70 - - - - - - 70 Other, net ( 94) - - - - ( 56) 44 ( 106) NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES ( 998) ( 3,326) 1,821 ( 3,167) 528 ( 2,007) 2,842 ( 4,307) Effect of foreign currency rate changes on cash and cash equivalents - - - - - ( 10) - ( 10) Net (decrease) increase in cash and cash equivalents ( 243) - ( 112) ( 2) - 112 - ( 245) Cash and cash equivalents, January 1, 2019 243 - 633 43 - 2,936 - 3,855 Cash and cash equivalents, June 30, 2019 $ - $ - $ 521 $ 41 $ - $ 3,048 $ - $ 3,610 Condensed Consolidating Cash Flow Statements For the Six Months Ended June 30, 2018 (In millions) 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 $ - $ 885 $ - $ - $ - $ 3,031 $ ( 896) $ 3,020 Cash Flows from Investing Activities Net change in loans due to affiliates - - - - - 301 ( 301) - Proceeds from investments sold: Debt securities and equity securities - - - - - 1,273 - 1,273 Investment maturities and repayments: Debt securities and equity securities - - - - - 887 - 887 Commercial mortgage loans - - - - - 88 - 88 Other sales, maturities and repayments (primarily short-term and other long-term investments) - 43 - - - 369 - 412 Investments purchased or originated: Debt securities and equity securities - - - - - ( 3,544) - ( 3,544) Commercial mortgage loans - - - - - ( 194) - ( 194) Other (primarily short-term and other long-term investments) - - - - - ( 501) - ( 501) Property and equipment purchases, net - - - - - ( 220) - ( 220) NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES - 43 - - - ( 1,541) ( 301) ( 1,799) Cash Flows from Financing Activities Net change in amounts due (from) affiliates - ( 301) - - - - 301 - Intercompany dividends paid - - - - - ( 896) 896 - Deposits and interest credited to contractholder deposit funds - - - - - 574 - 574 Withdrawals and benefit payments from contractholder deposit funds - - - - - ( 594) - ( 594) Net change in short-term debt - ( 5) - - - - - ( 5) Repayment of long-term debt - ( 131) - - - - - ( 131) Repurchase of common stock - ( 310) - - - - - ( 310) Issuance of common stock - 27 - - - - - 27 Other, net - ( 177) - - - 74 - ( 103) NET CASH (USED IN) FINANCING ACTIVITIES - ( 897) - - - ( 842) 1,197 ( 542) Effect of foreign currency rate changes on cash and cash equivalents - - - - - ( 17) - ( 17) Net increase in cash and cash equivalents - 31 - - - 631 - 662 Cash and cash equivalents, January 1, 2018 - 9 - - - 2,963 - 2,972 Cash and cash equivalents, June 30, 2018 $ - $ 40 $ - $ - $ - $ 3,594 $ - $ 3,634 |