XML 77 R47.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions - Omnicare Acquisition (Details) - USD ($)
$ / shares in Units, $ in Millions
3 Months Ended 4 Months Ended 12 Months Ended
Aug. 18, 2015
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Aug. 31, 2015
Fair Values of Assets Acquired and Liabilities Assumed:                            
Goodwill   $ 38,249       $ 38,106       $ 38,106 $ 38,249 $ 38,106 $ 28,142  
Goodwill                     126 10,006    
Net revenues   45,971 $ 44,615 $ 43,725 $ 43,215 41,145 $ 38,644 $ 37,169 $ 36,332   177,526 153,290 139,367  
Net income                     5,319 5,239 4,644  
Business Acquisition, Pro Forma Information:                            
Loss on early extinguishment of debt                     643 0 521  
Retail/LTC Segment                            
Fair Values of Assets Acquired and Liabilities Assumed:                            
Goodwill   16,612       16,421       16,421 16,612 16,421 6,908  
Goodwill                     126 9,554    
Pharmacy Services Segment                            
Fair Values of Assets Acquired and Liabilities Assumed:                            
Goodwill   $ 21,637       $ 21,685       21,685 21,637 21,685 21,234  
Goodwill                     $ 0 452    
Omnicare, Inc.                            
Business Acquisition [Line Items]                            
Percentage of voting interests acquired 100.00%                         73.00%
Business acquisition, share price (in dollars per share) $ 98.00                          
Consideration transferred $ 9,645                          
Consideration transferred, liabilities incurred 3,100                          
Fair Values of Assets Acquired and Liabilities Assumed:                            
Current assets (including cash of $298) 1,657                          
Cash 298                          
Property and equipment 313                          
Goodwill 9,139                          
Intangible assets 3,962                          
Other noncurrent assets 63                          
Current liabilities (773)                          
Long-term debt (3,110)                          
Deferred income tax liabilities (1,498)                          
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. | Retail/LTC Segment                            
Fair Values of Assets Acquired and Liabilities Assumed:                            
Goodwill $ 8,700                          
Omnicare, Inc. | Pharmacy Services Segment                            
Fair Values of Assets Acquired and Liabilities Assumed:                            
Goodwill 400                          
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