CVS Health Corp
BMV:CVS
Balance Sheet
Balance Sheet Decomposition
CVS Health Corp
CVS Health Corp
Balance Sheet
CVS Health Corp
| Dec-2001 | Dec-2002 | Jan-2004 | Jan-2005 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
236
|
700
|
843
|
392
|
513
|
531
|
1 057
|
1 352
|
1 086
|
1 427
|
1 413
|
1 375
|
4 089
|
2 481
|
2 459
|
3 371
|
1 696
|
4 059
|
5 683
|
7 854
|
9 408
|
12 945
|
8 196
|
8 586
|
|
| Cash Equivalents |
236
|
700
|
843
|
392
|
513
|
531
|
1 057
|
1 352
|
1 086
|
1 427
|
1 413
|
1 375
|
4 089
|
2 481
|
2 459
|
3 371
|
1 696
|
4 059
|
5 683
|
7 854
|
9 408
|
12 945
|
8 196
|
8 586
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
28
|
0
|
5
|
4
|
5
|
5
|
88
|
34
|
88
|
87
|
111
|
2 522
|
2 373
|
3 000
|
3 117
|
2 778
|
3 259
|
2 407
|
|
| Total Receivables |
966
|
1 019
|
1 350
|
1 764
|
1 840
|
2 382
|
4 580
|
5 384
|
5 457
|
4 925
|
6 047
|
6 479
|
8 729
|
9 687
|
11 888
|
12 164
|
13 181
|
17 631
|
19 617
|
21 742
|
24 431
|
27 276
|
35 227
|
36 469
|
|
| Accounts Receivables |
966
|
1 019
|
1 350
|
1 764
|
1 840
|
2 382
|
4 580
|
5 384
|
5 457
|
4 925
|
6 047
|
6 479
|
8 729
|
9 687
|
11 888
|
12 164
|
13 181
|
17 631
|
17 236
|
7 101
|
7 932
|
8 983
|
11 908
|
9 881
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 381
|
14 641
|
16 499
|
18 293
|
23 319
|
26 588
|
|
| Inventory |
3 919
|
4 014
|
4 017
|
5 454
|
5 720
|
7 109
|
8 008
|
9 153
|
10 343
|
10 695
|
10 046
|
11 032
|
11 045
|
11 930
|
14 001
|
14 760
|
15 296
|
16 450
|
17 516
|
18 496
|
17 760
|
19 090
|
18 025
|
18 107
|
|
| Other Current Assets |
289
|
249
|
287
|
309
|
320
|
375
|
478
|
637
|
646
|
655
|
1 083
|
1 270
|
1 374
|
1 851
|
722
|
660
|
945
|
4 581
|
5 113
|
5 277
|
5 292
|
3 544
|
3 151
|
3 076
|
|
| Total Current Assets |
5 410
|
5 982
|
6 497
|
7 920
|
8 393
|
10 396
|
14 149
|
16 526
|
17 537
|
17 706
|
18 594
|
20 161
|
25 325
|
25 983
|
29 158
|
31 042
|
31 229
|
45 243
|
50 302
|
56 369
|
60 008
|
65 633
|
67 858
|
68 645
|
|
| PP&E Net |
1 847
|
2 216
|
2 542
|
3 506
|
3 953
|
5 334
|
5 853
|
8 125
|
7 923
|
8 322
|
8 467
|
8 632
|
8 615
|
8 843
|
9 855
|
10 175
|
10 292
|
11 349
|
32 904
|
33 335
|
32 018
|
30 745
|
30 435
|
28 937
|
|
| PP&E Gross |
1 847
|
2 216
|
2 542
|
3 506
|
3 953
|
5 334
|
5 853
|
8 125
|
7 923
|
8 322
|
8 467
|
8 632
|
8 615
|
0
|
0
|
10 175
|
10 292
|
11 349
|
32 904
|
33 335
|
32 018
|
30 745
|
30 435
|
28 937
|
|
| Accumulated Depreciation |
971
|
1 190
|
1 418
|
1 769
|
2 182
|
2 694
|
3 367
|
4 167
|
5 021
|
5 961
|
6 933
|
7 674
|
8 793
|
0
|
0
|
12 627
|
13 998
|
15 520
|
16 890
|
18 700
|
20 654
|
21 727
|
20 699
|
23 447
|
|
| Intangible Assets |
318
|
351
|
404
|
868
|
802
|
1 318
|
10 430
|
10 446
|
10 127
|
9 784
|
9 869
|
9 753
|
9 529
|
9 774
|
13 878
|
13 511
|
13 630
|
36 524
|
33 121
|
31 142
|
29 026
|
24 803
|
29 234
|
27 323
|
|
| Goodwill |
875
|
879
|
889
|
1 899
|
1 790
|
3 195
|
23 922
|
25 494
|
25 680
|
25 669
|
26 458
|
26 395
|
26 542
|
28 142
|
38 106
|
38 249
|
38 451
|
78 678
|
79 749
|
79 552
|
79 121
|
78 150
|
91 272
|
91 272
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 732
|
17 314
|
20 812
|
23 025
|
21 096
|
23 019
|
28 934
|
|
| Other Long-Term Assets |
186
|
217
|
212
|
355
|
346
|
331
|
368
|
368
|
374
|
688
|
1 155
|
1 280
|
1 515
|
1 445
|
1 440
|
1 485
|
1 529
|
8 930
|
9 059
|
9 505
|
9 801
|
7 848
|
7 910
|
8 104
|
|
| Other Assets |
875
|
879
|
889
|
1 899
|
1 790
|
3 195
|
23 922
|
25 494
|
25 680
|
25 669
|
26 458
|
26 395
|
26 542
|
28 142
|
38 106
|
38 249
|
38 451
|
78 678
|
79 749
|
79 552
|
79 121
|
78 150
|
91 272
|
91 272
|
|
| Total Assets |
8 636
N/A
|
9 645
+12%
|
10 543
+9%
|
14 547
+38%
|
15 283
+5%
|
20 574
+35%
|
54 722
+166%
|
60 960
+11%
|
61 641
+1%
|
62 169
+1%
|
64 543
+4%
|
66 221
+3%
|
71 526
+8%
|
74 187
+4%
|
92 437
+25%
|
94 462
+2%
|
95 131
+1%
|
196 456
+107%
|
222 449
+13%
|
230 715
+4%
|
232 999
+1%
|
228 275
-2%
|
249 728
+9%
|
253 215
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 536
|
1 708
|
1 666
|
2 276
|
2 468
|
2 522
|
3 593
|
3 801
|
3 560
|
4 026
|
4 370
|
9 044
|
10 096
|
11 951
|
15 143
|
17 397
|
19 218
|
26 437
|
30 972
|
34 869
|
38 682
|
44 403
|
49 820
|
55 122
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
346
|
2 484
|
2 814
|
3 246
|
3 070
|
3 293
|
4 411
|
4 768
|
5 816
|
6 829
|
6 937
|
6 609
|
10 711
|
13 656
|
15 810
|
19 229
|
20 352
|
23 781
|
22 417
|
|
| Short-Term Debt |
236
|
5
|
0
|
886
|
253
|
1 843
|
2 085
|
3 044
|
315
|
300
|
750
|
690
|
0
|
685
|
0
|
1 874
|
1 276
|
720
|
0
|
0
|
0
|
0
|
200
|
2 119
|
|
| Current Portion of Long-Term Debt |
26
|
32
|
323
|
31
|
342
|
344
|
47
|
653
|
2 104
|
1 105
|
56
|
5
|
561
|
575
|
1 197
|
42
|
3 545
|
1 265
|
3 781
|
5 440
|
4 205
|
1 778
|
2 772
|
3 624
|
|
| Other Current Liabilities |
1 267
|
1 361
|
1 500
|
1 667
|
1 521
|
1 950
|
2 557
|
3 178
|
3 075
|
2 569
|
3 487
|
0
|
0
|
0
|
0
|
0
|
0
|
4 876
|
4 894
|
5 898
|
5 691
|
2 888
|
2 616
|
1 327
|
|
| Total Current Liabilities |
3 065
|
3 106
|
3 489
|
4 859
|
4 584
|
7 005
|
10 766
|
13 490
|
12 300
|
11 070
|
11 956
|
14 150
|
15 425
|
19 027
|
23 169
|
26 250
|
30 648
|
44 009
|
53 303
|
62 017
|
67 807
|
69 421
|
79 189
|
84 609
|
|
| Long-Term Debt |
810
|
1 076
|
753
|
1 926
|
1 594
|
2 870
|
8 350
|
8 057
|
8 756
|
8 652
|
9 208
|
9 133
|
12 841
|
11 630
|
26 267
|
25 615
|
22 181
|
71 444
|
64 699
|
59 207
|
51 971
|
50 476
|
58 638
|
60 527
|
|
| Deferred Income Tax |
0
|
0
|
42
|
0
|
0
|
0
|
3 426
|
3 702
|
3 678
|
3 655
|
3 853
|
3 784
|
3 901
|
4 036
|
4 217
|
4 214
|
2 996
|
7 677
|
7 294
|
6 794
|
6 270
|
4 016
|
4 311
|
3 806
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
34
|
30
|
0
|
0
|
5
|
7
|
4
|
4
|
318
|
306
|
312
|
306
|
300
|
175
|
170
|
|
| Other Liabilities |
194
|
266
|
237
|
775
|
774
|
781
|
858
|
1 137
|
1 102
|
1 058
|
1 445
|
1 501
|
1 421
|
1 531
|
1 581
|
1 549
|
1 611
|
14 783
|
32 983
|
32 996
|
31 570
|
32 593
|
30 954
|
28 543
|
|
| Total Liabilities |
4 069
N/A
|
4 448
+9%
|
4 521
+2%
|
7 560
+67%
|
6 952
-8%
|
10 657
+53%
|
23 400
+120%
|
26 386
+13%
|
25 873
-2%
|
24 469
-5%
|
26 492
+8%
|
28 568
+8%
|
33 588
+18%
|
36 229
+8%
|
55 241
+52%
|
57 632
+4%
|
57 440
0%
|
138 231
+141%
|
158 585
+15%
|
161 326
+2%
|
157 924
-2%
|
156 806
-1%
|
173 267
+10%
|
177 655
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
265
|
255
|
247
|
237
|
231
|
222
|
219
|
208
|
16
|
16
|
16
|
17
|
17
|
17
|
17
|
17
|
17
|
45 440
|
45 972
|
46 513
|
47 377
|
48 193
|
48 992
|
49 661
|
|
| Retained Earnings |
3 493
|
4 104
|
4 847
|
5 646
|
6 739
|
7 967
|
10 287
|
13 098
|
16 355
|
19 303
|
22 090
|
24 998
|
28 493
|
31 849
|
35 506
|
38 983
|
43 556
|
40 911
|
45 108
|
49 640
|
54 906
|
56 398
|
61 604
|
62 837
|
|
| Additional Paid In Capital |
1 540
|
1 547
|
1 557
|
1 687
|
1 922
|
2 198
|
26 832
|
27 280
|
27 198
|
27 610
|
28 126
|
29 120
|
29 777
|
30 418
|
30 948
|
31 618
|
32 079
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
97
|
774
|
1 214
|
778
|
1 519
|
429
|
399
|
|
| Treasury Stock |
511
|
470
|
429
|
386
|
357
|
315
|
5 922
|
5 868
|
7 666
|
9 086
|
12 009
|
16 301
|
20 200
|
24 109
|
28 917
|
33 483
|
37 796
|
28 228
|
28 235
|
28 178
|
28 173
|
31 858
|
33 838
|
36 818
|
|
| Other Equity |
220
|
239
|
200
|
196
|
204
|
155
|
94
|
143
|
135
|
143
|
172
|
181
|
149
|
217
|
358
|
305
|
165
|
5
|
245
|
200
|
187
|
255
|
132
|
279
|
|
| Total Equity |
4 567
N/A
|
5 197
+14%
|
6 022
+16%
|
6 987
+16%
|
8 331
+19%
|
9 918
+19%
|
31 322
+216%
|
34 574
+10%
|
35 768
+3%
|
37 700
+5%
|
38 051
+1%
|
37 653
-1%
|
37 938
+1%
|
37 958
+0%
|
37 196
-2%
|
36 830
-1%
|
37 691
+2%
|
58 225
+54%
|
63 864
+10%
|
69 389
+9%
|
75 075
+8%
|
71 469
-5%
|
76 461
+7%
|
75 560
-1%
|
|
| Total Liabilities & Equity |
8 636
N/A
|
9 645
+12%
|
10 543
+9%
|
14 547
+38%
|
15 283
+5%
|
20 574
+35%
|
54 722
+166%
|
60 960
+11%
|
61 641
+1%
|
62 169
+1%
|
64 543
+4%
|
66 221
+3%
|
71 526
+8%
|
74 187
+4%
|
92 437
+25%
|
94 462
+2%
|
95 131
+1%
|
196 456
+107%
|
222 449
+13%
|
230 715
+4%
|
232 999
+1%
|
228 275
-2%
|
249 728
+9%
|
253 215
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
782
|
786
|
791
|
802
|
814
|
826
|
1 436
|
1 439
|
1 391
|
1 363
|
1 298
|
1 231
|
1 180
|
1 140
|
1 101
|
1 061
|
1 014
|
1 295
|
1 302
|
1 310
|
1 322
|
1 300
|
1 288
|
1 260
|
|
| Preferred Shares Outstanding |
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|