XML 75 R49.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions - Omnicare Acquisition (Details) - USD ($)
$ / shares in Units, $ in Millions
3 Months Ended 4 Months Ended 9 Months Ended 12 Months Ended
Aug. 18, 2015
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Business Acquisition [Line Items]                              
Percentage of voting interests acquired 100.00%                            
Fair Values of Assets Acquired and Liabilities Assumed:                              
Goodwill   $ 38,106       $ 28,142       $ 38,106     $ 38,106 $ 28,142 $ 26,542
Goodwill                         10,006 1,616  
Net revenues   41,145 $ 38,644 $ 37,169 $ 36,332 37,055 $ 35,021 $ 34,602 $ 32,689       153,290 139,367 126,761
Net income                         5,239 4,644 4,592
Business Acquisition, Pro Forma Information:                              
Loss on early extinguishment of debt                         0 521 0
Retail/LTC Segment                              
Fair Values of Assets Acquired and Liabilities Assumed:                              
Goodwill   16,421       6,908       16,421     16,421 6,908 6,884
Goodwill                         9,554 38  
Pharmacy Services Segment                              
Fair Values of Assets Acquired and Liabilities Assumed:                              
Goodwill   21,685       $ 21,234       21,685     21,685 21,234 $ 19,658
Goodwill                         452 $ 1,578  
Omnicare, Inc.                              
Business Acquisition [Line Items]                              
Business acquisition, share price (in dollars per share) $ 98.00                            
Consideration transferred $ 9,645                            
Consideration transferred, liabilities incurred 3,100                            
Restricted stock awards issued, value 80                            
Cash paid to Omnicare shareholders 9,636                            
Fair value of replacement equity awards issued to Omnicare employees for precombination services 9                            
Fair Values of Assets Acquired and Liabilities Assumed:                              
Current assets (including cash of $298) 1,657                            
Cash 298                            
Property and equipment 313                            
Goodwill 9,090                            
Intangible assets 3,962                            
Other noncurrent assets 64                            
Current liabilities (705)                            
Long-term debt (3,110)                            
Deferred income tax liabilities (1,518)                            
Other noncurrent liabilities (69)                            
Redeemable noncontrolling interest (39)                            
Goodwill, expected tax deductible $ 400                            
Weighted average useful life (in years) 18 years 9 months                            
Acquisition related costs                         70    
Net revenues                   2,600          
Net income                   61          
Business Acquisition, Pro Forma Information:                              
Total revenues                     $ 156,798 $ 144,836      
Income from continuing operations                     $ 5,277 $ 4,522      
Basic earnings per share from continuing operations (in dollars per share)                     $ 4.70 $ 3.88      
Diluted earnings per share from continuing operations (in dollars per share)                     $ 4.66 $ 3.85      
Restructuring costs                         135    
Omnicare, Inc. | Restricted Stock                              
Business Acquisition [Line Items]                              
Restricted stock awards issued (in shares) 738,765                            
Omnicare, Inc. | Retail/LTC Segment                              
Fair Values of Assets Acquired and Liabilities Assumed:                              
Goodwill $ 8,600                            
Omnicare, Inc. | Pharmacy Services Segment                              
Fair Values of Assets Acquired and Liabilities Assumed:                              
Goodwill 500                            
Omnicare, Inc. | Customer Relationships                              
Fair Values of Assets Acquired and Liabilities Assumed:                              
Intangible assets $ 3,900                            
Weighted average useful life (in years) 19 years 1 month                            
Omnicare, Inc. | Trade Names                              
Fair Values of Assets Acquired and Liabilities Assumed:                              
Intangible assets $ 74                            
Weighted average useful life (in years) 2 years 11 months                            
Omnicare, Inc. | Trade Accounts Receivable                              
Fair Values of Assets Acquired and Liabilities Assumed:                              
Acquired receivables, fair value   600               600     600    
Acquired receivables, gross contractual amount   857               857     857    
Acquired receivables, estimated uncollectible   257               257     257    
Omnicare, Inc. | Other Acquired Receivables                              
Fair Values of Assets Acquired and Liabilities Assumed:                              
Acquired receivables, fair value   147               147     147    
Acquired receivables, gross contractual amount   161               161     161    
Acquired receivables, estimated uncollectible   $ 14               $ 14     $ 14