Financhill
Buy
53

CVS Quote, Financials, Valuation and Earnings

Last price:
$70.33
Seasonality move :
0.91%
Day range:
$66.38 - $71.22
52-week range:
$43.56 - $73.18
Dividend yield:
3.79%
P/E ratio:
19.17x
P/S ratio:
0.24x
P/B ratio:
1.17x
Volume:
17M
Avg. volume:
9.6M
1-year change:
-4.33%
Market cap:
$88.5B
Revenue:
$372.8B
EPS (TTM):
$3.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $268.7B $292.1B $322.5B $357.8B $372.8B
Revenue Growth (YoY) 4.65% 8.71% 10.39% 10.95% 4.2%
 
Cost of Revenues $219.7B $240B $268B $303.3B $321.4B
Gross Profit $49B $52.1B $54.5B $54.4B $51.4B
Gross Profit Margin 18.25% 17.84% 16.9% 15.21% 13.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.2B -$2.1B -$8.2B -$768M -$689M
Operating Expenses $35.1B $37B $38.2B $39.8B $41.6B
Operating Income $13.9B $15.1B $16.3B $14.6B $9.8B
 
Net Interest Expenses $2.9B $2.5B $2.3B $2.7B $3B
EBT. Incl. Unusual Items $9.8B $10.5B $5.8B $11.2B $6.1B
Earnings of Discontinued Ops. -$9M -- -- -- --
Income Tax Expense $2.6B $2.5B $1.5B $2.8B $1.6B
Net Income to Company $7.2B $8B $4.3B $8.4B $4.6B
 
Minority Interest in Earnings -$13M $12M -$16M -$24M $28M
Net Income to Common Excl Extra Items $7.2B $8B $4.3B $8.3B $4.6B
 
Basic EPS (Cont. Ops) $5.48 $6.07 $3.29 $6.49 $3.67
Diluted EPS (Cont. Ops) $5.46 $6.02 $3.26 $6.47 $3.66
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $17.1B $17.5B $12.3B $18.2B $13.7B
EBIT $12.7B $13B $8.1B $13.8B $9.1B
 
Revenue (Reported) $268.7B $292.1B $322.5B $357.8B $372.8B
Operating Income (Reported) $13.9B $15.1B $16.3B $14.6B $9.8B
Operating Income (Adjusted) $12.7B $13B $8.1B $13.8B $9.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $69.6B $76.6B $83.8B $93.8B $97.7B
Revenue Growth (YoY) 3.98% 10.14% 9.45% 11.89% 4.15%
 
Cost of Revenues $57.6B $62.9B $70B $79.9B $84.8B
Gross Profit $12B $13.7B $13.9B $13.9B $12.9B
Gross Profit Margin 17.19% 17.92% 16.53% 14.79% 13.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$621M -$1.4B -$68M $22M $406M
Operating Expenses $9.4B $10B $10.1B $10.5B $10.4B
Operating Income $2.5B $3.7B $3.8B $3.4B $2.5B
 
Net Interest Expenses $678M $608M $552M $690M $758M
EBT. Incl. Unusual Items $1.2B $1.7B $3.2B $2.7B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $241M $300M $818M $658M $503M
Net Income to Company $975M $1.4B $2.3B $2B $1.6B
 
Minority Interest in Earnings -$2M $10M $2M -$1M $21M
Net Income to Common Excl Extra Items $973M $1.4B $2.3B $2B $1.6B
 
Basic EPS (Cont. Ops) $0.74 $0.99 $1.76 $1.59 $1.31
Diluted EPS (Cont. Ops) $0.74 $0.98 $1.75 $1.58 $1.30
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $3B $3.4B $4.7B $4.5B $4B
EBIT $1.9B $2.3B $3.7B $3.4B $2.9B
 
Revenue (Reported) $69.6B $76.6B $83.8B $93.8B $97.7B
Operating Income (Reported) $2.5B $3.7B $3.8B $3.4B $2.5B
Operating Income (Adjusted) $1.9B $2.3B $3.7B $3.4B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $268.7B $292.1B $322.5B $357.8B $372.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $219.7B $240B $268B $303.3B $321.4B
Gross Profit $49B $52.1B $54.5B $54.4B $51.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.2B -$2.1B -$8.2B -$768M -$689M
Operating Expenses $35.1B $37B $38.2B $39.8B $41.6B
Operating Income $13.9B $15.1B $16.3B $14.6B $9.8B
 
Net Interest Expenses $2.9B $2.5B $2.3B $2.7B $3B
EBT. Incl. Unusual Items $9.8B $10.5B $5.8B $11.2B $6.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6B $2.5B $1.5B $2.8B $1.6B
Net Income to Company $7.2B $8B $4.3B $8.4B $4.6B
 
Minority Interest in Earnings -$13M $12M -$16M -$24M $28M
Net Income to Common Excl Extra Items $7.2B $8B $4.3B $8.3B $4.6B
 
Basic EPS (Cont. Ops) $5.48 $6.00 $3.27 $6.49 $3.67
Diluted EPS (Cont. Ops) $5.46 $5.96 $3.22 $6.46 $3.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $17.1B $17.5B $12.3B $18.2B $13.7B
EBIT $12.7B $13B $8.1B $13.8B $9.1B
 
Revenue (Reported) $268.7B $292.1B $322.5B $357.8B $372.8B
Operating Income (Reported) $13.9B $15.1B $16.3B $14.6B $9.8B
Operating Income (Adjusted) $12.7B $13B $8.1B $13.8B $9.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $292.1B $322.5B $357.8B $372.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $240B $268B $303.3B $321.4B --
Gross Profit $52.1B $54.5B $54.4B $51.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.1B -$8.2B -$768M -$689M --
Operating Expenses $37B $38.2B $39.8B $41.6B --
Operating Income $15.1B $16.3B $14.6B $9.8B --
 
Net Interest Expenses $2.5B $2.3B $2.7B $3B --
EBT. Incl. Unusual Items $10.5B $5.8B $11.2B $6.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5B $1.5B $2.8B $1.6B --
Net Income to Company $8B $4.3B $8.4B $4.6B --
 
Minority Interest in Earnings $12M -$16M -$24M $28M --
Net Income to Common Excl Extra Items $8B $4.3B $8.3B $4.6B --
 
Basic EPS (Cont. Ops) $6.00 $3.27 $6.49 $3.67 --
Diluted EPS (Cont. Ops) $5.96 $3.22 $6.46 $3.66 --
Weighted Average Basic Share $5.3B $5.2B $5.1B $5B --
Weighted Average Diluted Share $5.3B $5.3B $5.2B $5B --
 
EBITDA $17.5B $12.3B $18.2B $13.7B --
EBIT $13B $8.1B $13.8B $9.1B --
 
Revenue (Reported) $292.1B $322.5B $357.8B $372.8B --
Operating Income (Reported) $15.1B $16.3B $14.6B $9.8B --
Operating Income (Adjusted) $13B $8.1B $13.8B $9.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.9B $9.4B $12.9B $8.2B $8.6B
Short Term Investments $3B $3.1B $2.8B $3.3B $2.4B
Accounts Receivable, Net $9.7B $10.5B $11.7B $15.6B $14.6B
Inventory $18.5B $17.8B $19.1B $18B $18.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.3B $5.3B $2.6B $3.2B $3.1B
Total Current Assets $56.4B $60B $65.6B $67.9B $68.6B
 
Property Plant And Equipment $33.3B $32B $30.7B $30.4B $28.9B
Long-Term Investments $20.8B $23B $21.1B $23B $28.9B
Goodwill $79.6B $79.1B $78.2B $91.3B $91.3B
Other Intangibles $31.1B $29B $24.8B $29.2B $27.3B
Other Long-Term Assets $4.6B $4.7B $4.6B $4.7B $4.8B
Total Assets $230.7B $233B $228.3B $249.7B $253.2B
 
Accounts Payable $11.1B $12.5B $14.8B $14.9B $15.9B
Accrued Expenses $14.2B $17.7B $18.7B $23.5B $20.8B
Current Portion Of Long-Term Debt $5.4B $4.2B $1.8B $2.8B $3.6B
Current Portion Of Capital Lease Obligations $1.6B $1.6B $1.7B $1.7B $1.8B
Other Current Liabilities $5.8B $5.6B $2.8B $1.1B $1.2B
Total Current Liabilities $62B $67.8B $69.4B $79.2B $84.6B
 
Long-Term Debt $59.2B $52B $50.5B $58.6B $60.5B
Capital Leases -- -- -- -- --
Total Liabilities $161B $157.6B $156.5B $173.1B $177.5B
 
Common Stock $46.5B $47.4B $48.2B $49B $49.7B
Other Common Equity Adj $1.4B $965M -$1.3B -$297M -$120M
Common Equity $69.4B $75.1B $71.5B $76.5B $75.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $312M $306M $300M $175M $170M
Total Equity $69.7B $75.4B $71.8B $76.6B $75.7B
 
Total Liabilities and Equity $230.7B $233B $228.3B $249.7B $253.2B
Cash and Short Terms $10.9B $12.5B $15.7B $11.5B $11B
Total Debt $64.6B $56.2B $52.3B $61.6B $66.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.9B $9.4B $12.9B $8.2B $8.6B
Short Term Investments $3B $3.1B $2.8B $3.3B $2.4B
Accounts Receivable, Net $9.7B $10.5B $11.7B $15.6B $14.6B
Inventory $18.5B $17.8B $19.1B $18B $18.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.3B $5.3B $2.6B $3.2B $3.1B
Total Current Assets $56.4B $60B $65.6B $67.9B $68.6B
 
Property Plant And Equipment $33.3B $32B $30.7B $30.4B $28.9B
Long-Term Investments $20.8B $23B $21.1B $23B $28.9B
Goodwill $79.6B $79.1B $78.2B $91.3B $91.3B
Other Intangibles $31.1B $29B $24.8B $29.2B $27.3B
Other Long-Term Assets $4.6B $4.7B $4.6B $4.7B $4.8B
Total Assets $230.7B $233B $228.3B $249.7B $253.2B
 
Accounts Payable $11.1B $12.5B $14.8B $14.9B $15.9B
Accrued Expenses $14.2B $17.7B $18.7B $23.5B $20.8B
Current Portion Of Long-Term Debt $5.4B $4.2B $1.8B $2.8B $3.6B
Current Portion Of Capital Lease Obligations $1.6B $1.6B $1.7B $1.7B $1.8B
Other Current Liabilities $5.8B $5.6B $2.8B $1.1B $1.2B
Total Current Liabilities $62B $67.8B $69.4B $79.2B $84.6B
 
Long-Term Debt $59.2B $52B $50.5B $58.6B $60.5B
Capital Leases -- -- -- -- --
Total Liabilities $161B $157.6B $156.5B $173.1B $177.5B
 
Common Stock $46.5B $47.4B $48.2B $49B $49.7B
Other Common Equity Adj $1.4B $965M -$1.3B -$297M -$120M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $312M $306M $300M $175M $170M
Total Equity $69.7B $75.4B $71.8B $76.6B $75.7B
 
Total Liabilities and Equity $230.7B $233B $228.3B $249.7B $253.2B
Cash and Short Terms $10.9B $12.5B $15.7B $11.5B $11B
Total Debt $64.6B $56.2B $52.3B $61.6B $66.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.2B $8B $4.3B $8.4B $4.6B
Depreciation & Amoritzation $4.4B $4.5B $4.2B $4.4B $4.6B
Stock-Based Compensation $400M $484M $447M $588M $540M
Change in Accounts Receivable -$1.5B -$2.7B -$3B -$6.3B -$1.3B
Change in Inventories -$973M $735M -$1.4B $1.2B -$102M
Cash From Operations $15.9B $18.3B $16.2B $13.4B $9.1B
 
Capital Expenditures $2.4B $2.5B $2.7B $3B $2.8B
Cash Acquisitions -$26M -$146M -$1.4B -$16.6B -$95M
Cash From Investing -$5.5B -$5.3B -$5B -$20.9B -$7.6B
 
Dividends Paid (Ex Special Dividend) -$2.6B -$2.6B -$2.9B -$3.1B -$3.4B
Special Dividend Paid
Long-Term Debt Issued $10B $987M -- $16.1B $9.8B
Long-Term Debt Repaid -$15.6B -$10.3B -$4.2B -$8.2B -$4.8B
Repurchase of Common Stock -- -- -$3.5B -$2B -$3B
Other Financing Activities $337M -$13M -$449M -$382M -$159M
Cash From Financing -$7.7B -$11.4B -$10.5B $2.7B -$1.1B
 
Beginning Cash (CF) $8.4B $11B $12.7B $13.3B $8.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6B $1.6B $614M -$4.8B $359M
Ending Cash (CF) $11B $12.7B $13.3B $8.5B $8.9B
 
Levered Free Cash Flow $13.4B $15.7B $13.5B $10.4B $6.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $975M $1.4B $2.3B $2B $1.6B
Depreciation & Amoritzation $1.1B $1.1B $1B $1.1B $1.1B
Stock-Based Compensation $112M $138M $106M $127M $137M
Change in Accounts Receivable $2.1B $801M -$962M -$2.3B -$315M
Change in Inventories -$1B -$362M -$1B -$72M -$457M
Cash From Operations $3.6B $4B -$2B -$2.6B $1.9B
 
Capital Expenditures $713M $597M $688M $911M $768M
Cash Acquisitions -$32M -$11M $671M -$120M -$10M
Cash From Investing -$1.2B -$1.4B -$119M -$1.2B -$547M
 
Dividends Paid (Ex Special Dividend) -$644M -$660M -$719M -$779M -$838M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -- -- $200M $4.3B
Long-Term Debt Repaid -$5.1B -$2.4B -$16M -$432M -$3.1B
Repurchase of Common Stock -- -- -$1.5B $1M --
Other Financing Activities $452M $68M $7M $3M $44M
Cash From Financing -$3.3B -$2.9B -$2.2B -$972M $431M
 
Beginning Cash (CF) $9.5B $13B $17.6B $13.4B $7.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$943M -$349M -$4.3B -$4.9B $1.7B
Ending Cash (CF) $11B $12.7B $13.3B $8.5B $8.9B
 
Levered Free Cash Flow $2.9B $3.4B -$2.6B -$3.5B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.2B $8B $4.3B $8.4B $4.6B
Depreciation & Amoritzation $4.4B $4.5B $4.2B $4.4B $4.6B
Stock-Based Compensation $400M $484M $447M $588M $540M
Change in Accounts Receivable -$1.5B -$2.7B -$3B -$6.3B -$1.3B
Change in Inventories -$973M $735M -$1.4B $1.2B -$102M
Cash From Operations $15.9B $18.3B $16.2B $13.4B $9.1B
 
Capital Expenditures $2.4B $2.5B $2.7B $3B $2.8B
Cash Acquisitions -$26M -$146M -$1.4B -$16.6B -$95M
Cash From Investing -$5.5B -$5.3B -$5B -$20.9B -$7.6B
 
Dividends Paid (Ex Special Dividend) -$2.6B -$2.6B -$2.9B -$3.1B -$3.4B
Special Dividend Paid
Long-Term Debt Issued $10B $987M -- $16.1B $9.8B
Long-Term Debt Repaid -$15.6B -$10.3B -$4.2B -$8.2B -$4.8B
Repurchase of Common Stock -- -- -$3.5B -$2B -$3B
Other Financing Activities $337M -$13M -$449M -$382M -$159M
Cash From Financing -$7.7B -$11.4B -$10.5B $2.7B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6B $1.6B $614M -$4.8B $359M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.4B $15.7B $13.5B $10.4B $6.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $8B $4.3B $8.4B $4.6B --
Depreciation & Amoritzation $4.5B $4.2B $4.4B $4.6B --
Stock-Based Compensation $484M $447M $588M $540M --
Change in Accounts Receivable -$2.7B -$3B -$6.3B -$1.3B --
Change in Inventories $735M -$1.4B $1.2B -$102M --
Cash From Operations $18.3B $16.2B $13.4B $9.1B --
 
Capital Expenditures $2.5B $2.7B $3B $2.8B --
Cash Acquisitions -$146M -$1.4B -$16.6B -$95M --
Cash From Investing -$5.3B -$5B -$20.9B -$7.6B --
 
Dividends Paid (Ex Special Dividend) -$2.6B -$2.9B -$3.1B -$3.4B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $987M -- $16.1B $9.8B --
Long-Term Debt Repaid -$10.3B -$4.2B -$8.2B -$4.8B --
Repurchase of Common Stock -- -$3.5B -$2B -$3B --
Other Financing Activities -$13M -$449M -$382M -$159M --
Cash From Financing -$11.4B -$10.5B $2.7B -$1.1B --
 
Beginning Cash (CF) $43.3B $54.3B $55.8B $38.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B $614M -$4.8B $359M --
Ending Cash (CF) $44.9B $54.9B $51B $39B --
 
Levered Free Cash Flow $15.7B $13.5B $10.4B $6.3B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is up 43.59% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is up 39.42% over the past day.

Sell
47
FNGO alert for Apr 10

MicroSectors FANG+ Index 2X Leveraged ETN [FNGO] is up 27.34% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock