CVS CORP
10-Q, 1999-11-05
DRUG STORES AND PROPRIETARY STORES
Previous: MEDTRONIC INC, S-8, 1999-11-05
Next: MERRILL LYNCH & CO INC, 10-Q, 1999-11-05



<PAGE>

================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

             Quarterly Report Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

For the Quarterly Period Ended                            Commission File Number
September 25, 1999                                                     001-01011

                                 CVS CORPORATION
                                 ----------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

        Delaware                                       05-0494040
- ------------------------                 ---------------------------------------
(STATE OF INCORPORATION)                 (I.R.S. EMPLOYER IDENTIFICATION NUMBER)

                  One CVS Drive, Woonsocket, Rhode Island 02895
                  ---------------------------------------------
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

                            Telephone: (401) 765-1500

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

Yes  X     No
    ---       ---

   Common Stock, $0.01 par value, issued and outstanding at October 27, 1999:

                               391,884,000 shares

================================================================================
<PAGE>

================================================================================

                                      INDEX

<TABLE>
<CAPTION>
                                                                                                          PAGE

<S>           <C>                                                                                         <C>
PART I

    Item 1.   Financial Statements

              Consolidated Condensed Statements of Operations -
                 Three and Nine Months Ended September 25, 1999 and September 26, 1998                     3

              Consolidated Condensed Balance Sheets -
                 As of September 25, 1999 and December 31, 1998                                            4

              Consolidated Condensed Statements of Cash Flows -
                 Nine Months Ended September 25, 1999 and September 26, 1998                               5

              Notes to Consolidated Condensed Financial Statements                                         6

              Independent Auditors' Review Report                                                          12

    Item 2.   Management's Discussion and Analysis of Financial Condition and
                 Results of Operations                                                                     13

    Item 3.   Quantitative and Qualitative Disclosures About Market Risk                                   21


PART II

    Item 6.   Exhibits and Reports on Form 8-K                                                             22

    Signature Page                                                                                         22
</TABLE>


                                       2
<PAGE>

PART I                                                                    ITEM 1

================================================================================
                                 CVS CORPORATION
                 CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                     SEPTEMBER 25,   September 26,    SEPTEMBER 25, September 26,
IN MILLIONS, EXCEPT PER SHARE AMOUNTS                   1999            1998            1999             1998
=================================================================================================================
<S>                                                 <C>             <C>             <C>              <C>
Net sales                                           $   4,311.8     $  3,725.1      $ 12,914.7       $ 11,082.5
Cost of goods sold, buying and warehousing costs        3,170.7        2,729.8         9,413.7          8,059.8
- -----------------------------------------------------------------------------------------------------------------
  Gross margin                                          1,141.1          995.3         3,501.0          3,022.7
Selling, general and administrative expenses              851.3          742.9         2,491.1          2,173.5
Depreciation and amortization                              70.1           60.7           206.8            185.8
Merger and restructuring charge                              --            --              --             158.3
- -----------------------------------------------------------------------------------------------------------------
  Total operating expenses                                921.4          803.6         2,697.9          2,517.6
- -----------------------------------------------------------------------------------------------------------------
Operating profit                                          219.7          191.7           803.1            505.1
Interest expense, net                                      13.7           15.1            42.5             45.2
- -----------------------------------------------------------------------------------------------------------------
Earnings before income taxes                              206.0          176.6           760.6            459.9
Income tax provision                                       84.4           74.2           311.8            209.3
- -----------------------------------------------------------------------------------------------------------------
Net earnings                                              121.6          102.4           448.8            250.6
Preference dividends, net of income tax benefit             3.6            3.4            10.8             10.2
- -----------------------------------------------------------------------------------------------------------------
Net earnings available to common shareholders       $     118.0     $     99.0      $    438.0       $    240.4
=================================================================================================================

BASIC EARNINGS PER COMMON SHARE:
  Net earnings                                      $      0.30     $    0.25       $     1.12       $     0.62
- -----------------------------------------------------------------------------------------------------------------
  Weighted average basic common shares outstanding        391.8         389.5            391.1             386.1
=================================================================================================================

DILUTED EARNINGS PER COMMON SHARE:
  Net earnings                                      $      0.30     $    0.25       $     1.10       $    0.61
- -----------------------------------------------------------------------------------------------------------------
  Weighted average diluted common shares outstanding      398.1         396.1            408.5           393.9
- -----------------------------------------------------------------------------------------------------------------
DIVIDENDS DECLARED PER COMMON SHARE                 $    0.0575     $  0.0575       $   0.1725       $  0.1675
=================================================================================================================
</TABLE>

See accompanying notes to consolidated condensed financial statements.


                                       3
<PAGE>

PART I                                                                   ITEM 1
================================================================================
                                 CVS CORPORATION
                      CONSOLIDATED CONDENSED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                    (UNAUDITED)
                                                                                   SEPTEMBER 25,     December 31,
IN MILLIONS, EXCEPT SHARES AND PER SHARE AMOUNTS                                        1999             1998
=================================================================================================================
<S>                                                                                   <C>               <C>
ASSETS:
  Cash and cash equivalents                                                           $   169.9         $   180.8
  Accounts receivable, net                                                                770.5             650.3
  Inventories                                                                           3,373.4           3,190.2
  Other current assets                                                                    332.7             327.9
- -----------------------------------------------------------------------------------------------------------------
      TOTAL CURRENT ASSETS                                                              4,646.5           4,349.2

  Property and equipment, net                                                           1,541.1           1,351.2
  Goodwill, net                                                                           699.7             724.6
  Deferred charges and other assets                                                       287.0             261.2
- -----------------------------------------------------------------------------------------------------------------
TOTAL ASSETS                                                                          $ 7,174.3         $ 6,686.2
=================================================================================================================

LIABILITIES:
  Accounts payable                                                                    $ 1,383.9         $ 1,286.3
  Accrued expenses                                                                        985.6           1,061.3
  Short-term borrowings                                                                   593.2             771.1
  Current maturities of long-term debt                                                     14.7              14.6
- -----------------------------------------------------------------------------------------------------------------
      TOTAL CURRENT LIABILITIES                                                         2,977.4           3,133.3

  Long-term debt                                                                          575.2             275.7
  Other long-term liabilities                                                             107.7             166.6


SHAREHOLDERS' EQUITY:
  Preferred stock, par value $0.01: authorized 120,619 shares, 0 shares
      issued and outstanding                                                                 --                --
  Preference stock, par value $1.00: authorized 50,000,000 shares, Series
      One ESOP Convertible, issued and outstanding 5,182,000 shares at
      September 25, 1999 and 5,239,000 December 31, 1998                                  277.0             280.0
  Common stock, par value $0.01: authorized 1,000,000,000 shares,
      issued 402,842,000 shares at September 25, 1999 and 401,380,000
      shares at December 31, 1998                                                           4.0               4.0
  Treasury stock, at cost: 11,039,000 shares at September 25, 1999 and
      11,169,000 shares at December 31, 1998                                             (257.3)           (260.2)
  Guaranteed ESOP obligation                                                             (270.7)           (270.7)
  Capital surplus                                                                       1,366.6           1,336.4
  Retained earnings                                                                     2,394.4           2,021.1
- -----------------------------------------------------------------------------------------------------------------
      TOTAL SHAREHOLDERS' EQUITY                                                        3,514.0           3,110.6
- -----------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                            $ 7,174.3         $ 6,686.2
=================================================================================================================
</TABLE>

See accompanying notes to consolidated condensed financial statements.


                                       4
<PAGE>

PART I                                                                    ITEM 1
================================================================================
                                 CVS CORPORATION
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                        NINE MONTHS ENDED
                                                                                 SEPTEMBER 25,     September 26,
IN MILLIONS                                                                          1999               1998
===================================================================================================================
<S>                                                                                 <S>                <S>
NET CASH PROVIDED BY OPERATING ACTIVITIES                                           $  315.6           $   54.9
- -------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property and equipment                                                 (398.5)            (363.1)
  Proceeds from sale or disposal of assets                                              26.5               37.3
  Acquisitions, net of cash                                                            (21.1)             (57.1)
- -------------------------------------------------------------------------------------------------------------------
NET CASH USED IN INVESTING ACTIVITIES                                                 (393.1)            (382.9)
===================================================================================================================

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from debt issuance                                                          300.3                 --
  (Reductions in) additions to short-term borrowings                                  (182.2)             234.8
  Dividends paid                                                                       (67.4)             (66.0)
  Proceeds from exercise of stock options                                               17.9              112.4
  Reductions in long-term debt                                                          (2.0)             (20.3)
- -------------------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                               66.6              260.9
===================================================================================================================

Net decrease in cash and cash equivalents                                              (10.9)             (67.1)
Cash and cash equivalents at beginning of period                                       180.8              192.5
- -------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                          $  169.9           $  125.4
===================================================================================================================
</TABLE>

See accompanying notes to consolidated condensed financial statements.


                                       5
<PAGE>

PART I                                                                    ITEM 1
================================================================================
                                 CVS CORPORATION
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 1

The accompanying consolidated condensed financial statements of CVS Corporation
("CVS" or the "Company") have been prepared without audit, in accordance with
the rules and regulations of the Securities and Exchange Commission. In
accordance with such rules and regulations, certain information and footnote
disclosures normally included in financial statements prepared in accordance
with generally accepted accounting principles have been condensed or omitted,
although the Company believes that the disclosures included herein are adequate
to make the information presented not misleading. These consolidated condensed
financial statements should be read in conjunction with the consolidated
financial statements and notes thereto included in the Company's Annual Report
on Form 10-K for the fiscal year ended December 31, 1998.

In the opinion of management, the accompanying consolidated condensed financial
statements include all adjustments (consisting only of normal recurring
adjustments) which are necessary to present a fair statement of the Company's
results of operations for the interim periods presented. Because of the
influence of various factors on the Company's operations, including certain
holidays and other seasonal influences, net earnings for any interim period may
not be comparable to the same interim period in previous years or necessarily
indicative of earnings for the full fiscal year. Certain reclassifications have
been made to the consolidated condensed financial statements of prior periods to
conform to the current year presentation.

NOTE 2

In accordance with Accounting Principles Board Opinion No. 16, "Business
Combinations", Emerging Issues Task Force Issue No. 94-3, "Liability Recognition
for Certain Employee Termination Benefits and Other Costs to Exit an Activity
(Including Certain Costs Incurred in a Restructuring)" and Statement of
Financial Accounting Standards No. 121, "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to Be Disposed Of", the Company
recorded the following nonrecurring charges:

CVS/ARBOR CHARGE

During the first quarter of 1998, the Company recorded a $158.3 million charge
to operating expenses for direct and other merger-related costs pertaining to
the CVS/Arbor merger transaction and certain restructuring activities (the
"CVS/Arbor Charge"). The restructuring activities related to management's plan
to close Arbor's Troy, Michigan corporate headquarters, terminate Arbor's
corporate headquarters employees, and close certain store locations. Asset
write-offs included in this charge totaled $41.2 million. The balance of the
charge, $117.1 million, will require cash outlays of which $60.1 million and
$63.7 million had been incurred as of December 31, 1998 and September 25, 1999,
respectively.


                                       6
<PAGE>

PART I                                                                    ITEM 1
================================================================================
                                 CVS CORPORATION
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)

Following is a reconciliation of the beginning and ending liability balances
associated with the CVS/Arbor Charge at September 25, 1999:

<TABLE>
<CAPTION>
====================================================================================================================
                                                                                Exit Costs
                                                       Employee   --------------------------------------
                                          Merger      Severance   Noncancelable
                                        Transaction       &          Lease         Asset    Other Exit
IN MILLIONS                                Costs     Benefits(1)  Obligations(2) Write-offs   Costs         Total
- ---------------------------------------------------------------------------------------------------------------------
<S>                                      <C>           <C>          <C>          <C>          <C>          <C>
CVS/Arbor Charge                         $  15.0       $  27.1      $  40.0      $  41.2      $  35.0      $ 158.3
Utilization through 12/31/98 - cash        (15.9)        (13.8)          --           --        (30.4)       (60.1)
Utilization through 12/31/98 - noncash        --            --           --        (41.2)          --        (41.2)
Transfer(3)                                  0.9           0.3           --           --         (1.2)          --
- ---------------------------------------------------------------------------------------------------------------------
Balance at 12/31/98                      $    --       $  13.6      $  40.0      $    --      $   3.4      $  57.0
1999 utilization - cash                       --          (2.0)        (1.6)          --           --         (3.6)
- ---------------------------------------------------------------------------------------------------------------------
BALANCE AT 9/25/99(4)                    $    --       $  11.6      $  38.4      $    --      $   3.4      $  53.4
====================================================================================================================
</TABLE>

(1) Employee severance and benefits extend through 2000.

(2) Noncancelable lease obligations extend through 2020.

(3) The transfers between the components of the plan were recorded in the same
    period that the changes in estimates were determined. These amounts are
    considered to be immaterial.

(4) The Company believes that the reserve balances at September 25, 1999 are
    adequate to cover the remaining liabilities associated with the CVS/Arbor
    Charge.

CVS/REVCO CHARGE

During the second quarter of 1997, the Company recorded a $411.7 million charge
to operating expenses for direct and other merger-related costs pertaining to
the CVS/Revco merger transaction and certain restructuring activities (the
"CVS/Revco Charge"). The restructuring activities related to management's plan
to close Revco's Twinsburg, Ohio corporate headquarters, terminate Revco's
corporate headquarters employees, and close certain store locations. Asset
write-offs included in this charge totaled $82.2 million. The balance of the
charge, $329.5 million, will require cash outlays of which $269.3 million and
$278.6 million had been incurred as of December 31, 1998 and September 25, 1999,
respectively.

Following is a reconciliation of the beginning and ending liability balances
associated with the CVS/Revco Charge at September 25, 1999:

<TABLE>
<CAPTION>
====================================================================================================================
                                                                                Exit Costs
                                                       Employee   --------------------------------------
                                          Mergerion   Severance   Noncancelable
                                        Transaction       &          Lease        Asset      Other Exit
IN MILLIONS                                Costs     Benefits(1)  Obligations(2) Write-offs    Costs        Total
- ---------------------------------------------------------------------------------------------------------------------
<S>                                      <C>           <C>          <C>          <C>          <C>          <C>
CVS/Revco Charge                         $  35.0       $  89.8      $  67.0      $  82.2      $ 137.7      $ 411.7
Utilization through 12/31/98 - cash        (32.4)        (77.4)       (17.9)          --       (141.6)      (269.3)
Utilization through 12/31/98 - noncash        --            --           --        (82.2)          --        (82.2)
Transfer(3)                                 (2.6)           --           --           --          2.6           --
- ---------------------------------------------------------------------------------------------------------------------
Balance at 12/31/98                      $    --       $  12.4      $  49.1      $    --      $  (1.3)     $  60.2
1999 utilization - cash                       --          (1.6)        (7.7)          --           --         (9.3)
- ---------------------------------------------------------------------------------------------------------------------
BALANCE AT 9/25/99(4)                    $    --       $  10.8      $  41.4      $    --      $  (1.3)     $  50.9
====================================================================================================================
</TABLE>

(1) Employee severance extends through 1999. Employee benefits extend for a
    number of years to coincide with the payment of retirement benefits.

(2) Noncancelable lease obligations extend through 2017.

(3) The transfers between the components of the plan were recorded in the same
    period that the changes in estimates were determined. These amounts are
    considered to be immaterial.

(4) The Company believes that the reserve balances at September 25, 1999 are
    adequate to cover the remaining liabilities associated with the CVS/Revco
    Charge.


                                       7
<PAGE>

PART I                                                                    ITEM 1
================================================================================
                                 CVS CORPORATION
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)

BIG B CHARGE

During the first quarter of 1997, the Company recorded a $31.0 million charge to
operating expenses for certain costs associated with the restructuring of Big B,
Inc., which the Company acquired in 1996 (the "Big B Charge"). Asset write-offs
included in this charge totaled $5.1 million. The balance of the charge, $25.9
million, will require cash outlays of which $10.0 million and $15.1 million had
been incurred as of December 31, 1998 and September 25, 1999, respectively. The
remaining cash outlays primarily include noncancelable lease obligations, which
extend through 2012.

The exit plans related to the CVS/Arbor Charge, the CVS/Revco Charge and Big B
Charge did not provide future benefit to the retained stores or corporate
facilities.

NOTE 3

In November 1997, the Company completed the final phase of its comprehensive
strategic restructuring program, first announced in October 1995 and
subsequently refined in May 1996 and June 1997. The strategic restructuring
program included: (i) the sale of Marshalls, Kay-Bee Toys, Wilsons, This End Up
and Bob's Stores, (ii) the spin-off of Footstar, Inc., which included Meldisco,
Footaction and Thom McAn (the "Footstar Distribution"), (iii) the initial and
secondary public offerings of Linens `n Things and (iv) the closing of the
Company's administrative office facility located in Rye, New York.

Following is a reconciliation of the beginning and ending liability balances
associated with the strategic restructuring program at September 25, 1999:

<TABLE>
<CAPTION>
====================================================================================================================
                                                        Noncancelable     Employee
                                           Loss on          Lease        Severance
IN MILLIONS                                Disposal    Obligations(1)  & Benefits(2)       Other          Total
- --------------------------------------------------------------------------------------------------------------------
<S>                                       <C>            <C>             <C>            <C>             <C>
Strategic restructuring charges           $    721.8     $    187.4      $     58.6     $    174.2      $  1,142.0
Utilization through 12/31/98                  (760.6)        (124.6)          (47.9)        (174.2)       (1,107.3)
Transfer(3)                                     38.8          (32.8)           (6.0)           --              --
- --------------------------------------------------------------------------------------------------------------------
Balance at 12/31/98                       $      --      $     30.0      $      4.7     $      --       $     34.7
1999 utilization                                 --            (4.2)           (1.8)           --             (6.0)
- --------------------------------------------------------------------------------------------------------------------
BALANCE AT 9/25/99(4)                     $      --      $     25.8      $      2.9     $      --       $     28.7
====================================================================================================================
</TABLE>

(1) Noncancelable lease obligations extend through 2016.

(2) Employee severance and benefits extends through 2000.

(3) At the time the decision was made to separate Bob's Stores from CVS, an
    estimated loss on disposal was recorded in the consolidated statements of
    operations within discontinued operations. That loss included certain
    estimates. At the time of the sale, the total loss on disposal remained
    unchanged. However, the components of the loss differed. The transfers
    between the components of the plan were made to reflect the nature of the
    remaining reserve. In conjunction with the sale, the buyer assumed primary
    responsibility for the continuing lease obligations and retained certain
    employees that could have otherwise been terminated.

(4) The Company believes that the reserve balances at September 25, 1999 are
    adequate to cover the remaining liabilities associated with the strategic
    restructuring program.


                                       8
<PAGE>

PART I                                                                    ITEM 1
================================================================================
                                 CVS CORPORATION
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 4

The Company currently operates a Retail segment and a Pharmacy Benefit
Management ("PBM") segment. The Retail segment, which includes the operation of
over 4,000 retail drugstores in 24 states and the District of Columbia, is the
Company's only reportable segment. The PBM segment provides a full range of
prescription benefit management services to managed care and other
organizations. These services include plan design and administration, formulary
management, mail order pharmacy services, claims processing and generic
substitution.

Following is a reconciliation of the Company's business segments to the
consolidated condensed financial statements as of and for the three and nine
months ended September 25, 1999 and September 26, 1998:

<TABLE>
<CAPTION>
====================================================================================================================
                                Retail             PBM           Intersegment         Other          Consolidated
IN MILLIONS                    Segment           Segment       Eliminations(1)    Adjustments(2)        Totals
- --------------------------------------------------------------------------------------------------------------------
<S>                            <C>               <C>               <C>               <C>               <C>
THREE MONTHS ENDED:
 SEPTEMBER 25, 1999:
     Net sales                 $ 4,208.2         $   204.0         $  (100.4)        $      --         $ 4,311.8
     Operating profit              210.9               8.8                --                --             219.7
- --------------------------------------------------------------------------------------------------------------------
 September 26, 1998:
     Net sales                 $ 3,670.6         $   123.7         $   (69.2)        $      --         $ 3,725.1
     Operating profit              189.8               1.9                --                --             191.7
====================================================================================================================
NINE MONTHS ENDED:
 SEPTEMBER 25, 1999:
     Net sales                 $12,619.4         $   599.1         $  (303.8)        $      --         $12,914.7
     Operating profit              779.2              23.9                --                --             803.1
- --------------------------------------------------------------------------------------------------------------------
 September 26, 1998:
     Net sales                 $10,941.8         $   355.7         $  (215.0)        $      --         $11,082.5
     Operating profit              666.3               7.1                --            (168.3)            505.1
====================================================================================================================
Total assets:
 SEPTEMBER 25, 1999            $ 7,055.5         $   159.3         $   (40.5)        $      --         $ 7,174.3
 December 31, 1998               6,602.1             119.6             (35.5)               --           6,686.2
 September 26, 1998              6,434.7             102.8             (27.5)               --           6,510.0
====================================================================================================================
</TABLE>

(1) Intersegment eliminations relate to intersegment sales and accounts
    receivables that occur when a PBM segment customer uses a Retail segment
    store to purchase covered merchandise. When this occurs, both segments
    record the sale on a stand-alone basis.

(2) The Company evaluates segment performance based on operating profit before
    the effect of nonrecurring charges and gains and intersegment profits. Other
    adjustments relate to the CVS/Arbor Charge discussed in Note 2 and the $10
    million charge that was recorded in cost of goods sold during the second
    quarter of 1998 to reflect markdowns on non-compatible Arbor merchandise.


                                       9
<PAGE>

PART I                                                                    ITEM 1
================================================================================
                                 CVS CORPORATION
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 5

Basic earnings per common share is computed by dividing: (i) net earnings, after
deducting the after-tax dividends on the ESOP preference stock, by (ii) the
weighted average number of common shares outstanding during the year (the "Basic
Shares").

For purposes of computing diluted earnings per common share, the Company
normally assumes that the ESOP preference stock is converted into common stock
and all dilutive stock options are exercised. After the assumed ESOP preference
stock conversion, the ESOP Trust would hold common stock rather than ESOP
preference stock and would receive common stock dividends (currently $0.23 per
share) rather than ESOP preference stock dividends (currently $3.90 per share).
Since the ESOP Trust uses the dividends it receives to service its debt, the
Company would have to increase its contribution to the ESOP Trust to compensate
it for the lower dividends. This additional contribution would reduce the
Company's net earnings, which in turn, would reduce the amounts that would have
to be accrued under the Company's incentive bonus and profit sharing plans.
Diluted earnings per common share is computed by dividing: (i) net earnings,
after accounting for the difference between the dividends on the ESOP preference
stock and common stock and after making adjustments for the incentive bonus and
profit sharing plans by (ii) Basic Shares plus the additional shares that would
be issued assuming that all dilutive stock options are exercised and the ESOP
preference stock is converted into common stock. In the third quarter of 1999
and 1998 and in the first nine months of 1998, the assumed conversion of the
ESOP preference stock would have increased diluted earnings per common share
and, therefore, was not considered.

Following is a reconciliation of basic and diluted earnings per common share:

<TABLE>
<CAPTION>
==================================================================================================================
                                                                THREE MONTHS ENDED            NINE MONTHS ENDED
                                                           SEPTEMBER 25,  September 26,  SEPTEMBER 25, September 26,
IN MILLIONS, EXCEPT PER SHARE AMOUNTS                           1999          1998           1999        1998
- ------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>             <C>           <C>            <C>
NUMERATOR FOR EARNINGS PER COMMON SHARE CALCULATION:
    Net earnings                                            $    121.6      $   102.4     $    448.8     $   250.6
    Preference dividends, net of income tax benefit               (3.6)          (3.4)         (10.8)        (10.2)
- ------------------------------------------------------------------------------------------------------------------
    Net earnings available to common shareholders, basic    $    118.0      $    99.0     $    438.0     $   240.4
==================================================================================================================

    Net earnings                                            $    121.6      $   102.4     $    448.8     $   250.6
    Preference dividends, net of income tax benefit               (3.6)          (3.4)            --         (10.2)
    Effect of dilutive securities:
       Dilutive earnings adjustments                                --             --            0.2            --
- ------------------------------------------------------------------------------------------------------------------
    Net earnings available to common shareholders, diluted  $    118.0      $    99.0     $    449.0     $   240.4
==================================================================================================================
DENOMINATOR FOR EARNINGS PER COMMON SHARE CALCULATION:
    Weighted average common shares, basic                        391.8          389.5          391.1         386.1
    Effect of dilutive securities:
       ESOP preference stock                                        --             --           10.6            --
       Stock options                                               6.3            6.6            6.8           7.8
- ------------------------------------------------------------------------------------------------------------------
    Weighted average common shares, diluted                      398.1          396.1          408.5         393.9
==================================================================================================================
BASIC EARNINGS PER COMMON SHARE                             $     0.30      $    0.25      $    1.12     $    0.62
- ------------------------------------------------------------------------------------------------------------------
DILUTED EARNINGS PER COMMON SHARE                           $     0.30      $    0.25      $    1.10     $    0.61
==================================================================================================================
</TABLE>


                                       10
<PAGE>

PART I                                                                    ITEM 1
================================================================================
                                 CVS CORPORATION
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 6

Following are the components of net interest expense:

<TABLE>
<CAPTION>
===================================================================================================================
                                       THREE MONTHS ENDED                           NINE MONTHS ENDED
IN MILLIONS                 SEPTEMBER 25, 1999    September 26, 1998    SEPTEMBER 25, 1999     September 26, 1998
- -------------------------------------------------------------------------------------------------------------------
<S>                               <C>                    <C>                  <C>                    <C>
Interest expense                  $  15.8                $  16.3              $  48.3                $  50.5
Interest income                      (2.1)                  (1.2)                (5.8)                  (5.3)
- -------------------------------------------------------------------------------------------------------------------
Interest expense, net             $  13.7                $  15.1              $  42.5                $  45.2
===================================================================================================================
</TABLE>

NOTE 7

During the first quarter of 1999, the Company adopted the American Institute of
Certified Public Accountant's Statement of Position 98-1, "Accounting for the
Costs of Computer Software Developed or Obtained for Internal Use." This
statement defines which costs incurred to develop or purchase internal-use
software should be capitalized and which costs should be expensed. Adoption of
this standard did not have a material effect on the consolidated condensed
financial statements.


                                       11
<PAGE>


PART I                                      INDEPENDENT AUDITORS' REVIEW REPORT
================================================================================


The Board of Directors and Shareholders of
CVS Corporation:

We have reviewed the consolidated condensed balance sheet of CVS Corporation
as of September 25, 1999, and the related consolidated condensed statements
of operations for the three and nine month periods ended September 25, 1999
and September 26, 1998, and cash flows for the nine month periods then ended.
These consolidated condensed financial statements are the responsibility of
the Company's management.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants. A review of interim financial
information consists principally of applying analytical procedures to financial
data and making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with generally accepted auditing standards, the objective of which is the
expression of an opinion regarding the financial statements taken as a whole.
Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the consolidated condensed financial statements referred to above for
them to be in conformity with generally accepted accounting principles.

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet of CVS Corporation as of December 31,
1998 and the related consolidated statements of operations, shareholders'
equity, and cash flows for the year then ended (not presented herein); and in
our report dated January 27, 1999, we expressed an unqualified opinion on those
consolidated financial statements. In our opinion, the information set forth in
the accompanying consolidated condensed balance sheet as of December 31, 1998,
is fairly presented, in all material respects, in relation to the consolidated
balance sheet from which it has been derived.

/s/ KPMG LLP
- ------------------------------

KPMG LLP

Providence, Rhode Island
October 25, 1999


                                       12
<PAGE>

PART I                                                                   ITEM 2
================================================================================
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

INTRODUCTION

The following discussion explains the material changes in our results of
operations for the three and nine months ended September 25, 1999 and September
26, 1998 and the significant developments affecting our financial condition
since December 31, 1998. We strongly recommend that you read our audited
consolidated financial statements and footnotes and Management's Discussion and
Analysis of Financial Condition and Results of Operations included in our Annual
Report on Form 10-K for the year ended December 31, 1998.

RESULTS OF OPERATIONS

THIRD QUARTER (1999 VERSUS 1998)

NET SALES for the third quarter of 1999 increased $586.7 million (or 15.8%) to
$4.3 billion, compared to $3.7 billion in the third quarter of 1998. Same store
sales, consisting of sales from stores that have been open for more than one
year, rose 12.2%, while pharmacy same store sales increased 17.9%. Pharmacy
sales were 59% of total sales in the third quarter of 1999 and the third quarter
of 1998. Third party prescription sales were 87% of pharmacy sales during the
third quarter of 1999, compared to 83% in the third quarter of 1998.

As you review our sales performance, we believe you should consider the
following important information:

       - Our pharmacy sales growth continued to benefit from our ability to
         attract and retain managed care customers, our ongoing program of
         purchasing prescription files from independent pharmacies and favorable
         industry trends. These trends include an aging American population;
         many "baby boomers" are now in their fifties and are consuming a
         greater number of prescription drugs. The increased use of
         pharmaceuticals as the first line of defense for healthcare and the
         introduction of a number of successful new prescription drugs also
         contributed to the growing demand for pharmacy services.

       - Our front store sales growth was primarily driven by solid performance
         in categories such as cosmetics, film and photofinishing, health and
         beauty aids, seasonal merchandise, general merchandise, and private
         label merchandise.

       - The increase in net sales in 1999 was positively affected by our
         efforts to improve the performance of the Revco stores. During 1998, we
         converted the retained Revco stores to the CVS store format and
         relocated certain stores. We are pleased to report that we are seeing
         improvements, especially in front store sales. However, the rate of
         progress has varied and we expect it to continue to vary, on a
         market-by-market basis.

       - Sales also benefited from our active relocation program, which seeks
         to move our existing shopping center stores to larger, more convenient,
         freestanding locations. Historically, we have achieved significant
         improvements in customer count and net sales when we do this. The
         resulting increase in net sales has typically been driven by an
         increase in front store sales, which normally have a higher gross
         margin. We believe that our relocation program offers a significant
         opportunity for future growth, as 30% of our existing stores are
         freestanding at September 25, 1999. Our long-term goal is to have
         70-80% of our stores located in freestanding sites. We cannot, however,
         guarantee that future store relocations will deliver the same results
         as those historically achieved. Please read the "Cautionary Statement
         Concerning Forward Looking Statements" section below.


                                       13
<PAGE>

PART I                                                                    ITEM 2
================================================================================
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GROSS MARGIN for the third quarter of 1999 increased $145.8 million (or 14.6%)
to $1.1 billion, compared to $1.0 billion in the third quarter of 1998. Gross
margin as a percentage of net sales was 26.5% in the third quarter of 1999,
compared to 26.7% in the third quarter of 1998. During the third quarter of
1999, inventory shrinkage was 1.0% of net sales, compared to 0.9% of net sales
in the third quarter of 1998.

Why has our comparable gross margin rate been declining?

       - Pharmacy sales are growing at a faster pace than front store sales. On
         average, our gross margin on pharmacy sales is lower than our gross
         margin on front store sales.

       - Sales to customers covered by third party insurance programs have
         continued to increase and, thus, have become a larger part of our total
         pharmacy business. Our gross margin on third party sales has continued
         to decline largely due to the efforts of managed care organizations and
         other pharmacy benefit managers to reduce prescription drug costs. To
         address this trend, we have dropped a number of third party programs
         that fell below our minimum profitability standards. In the event this
         trend continues and we elect to drop additional programs and/or decide
         not to participate in future programs that fall below our minimum
         profitability standards, we may not be able to sustain our current rate
         of sales growth.

TOTAL OPERATING EXPENSES for the third quarter of 1999 were $921.4 million or
21.4% of net sales, compared to $803.6 million or 21.6% of net sales in the
third quarter of 1998.

What have we done to improve our comparable total operating expenses as a
percentage of net sales?

       - Our strong sales performance has consistently allowed net sales to
         grow at a faster pace than total operating expenses.

       - We eliminated most of Arbor's corporate overhead costs in 1998.

       - Our information technology initiatives have led to greater
         productivity, which has resulted in lower operating costs, particularly
         at the store level.

OPERATING PROFIT for the third quarter of 1999 increased $28.0 million (or
14.6%) to $219.7 million, compared to $191.7 million in the third quarter of
1998. Operating profit as a percentage of net sales was 5.1% in both the third
quarter of 1999 and 1998.

INTEREST EXPENSE, NET for the third quarter of 1999 was $13.7 million, compared
to $15.1 million in the third quarter of 1998. Our interest expense totaled
$15.8 million in the third quarter of 1999, compared to $16.3 million in the
third quarter of 1998. Interest income was $2.1 million in the third quarter of
1999, compared to $1.2 million in the third quarter of 1998.

INCOME TAX PROVISION ~ Our effective tax rate was 41.0% for the third quarter of
1999, compared to 42.0% for the third quarter of 1998. The decrease in 1999 was
primarily due to lower effective state income tax rates.

NET EARNINGS in the third quarter of 1999, increased $19.2 million to $121.6
million, or $0.30 per diluted share, compared to $102.4 million, or $0.25 per
diluted share in the third quarter of 1998.


                                       14
<PAGE>

PART I                                                                    ITEM 2
================================================================================
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

NINE MONTHS (1999 VERSUS 1998)

NET SALES for the first nine months of 1999 increased $1.8 billion (or 16.5%) to
$12.9 billion, compared to $11.1 billion in the first nine months of 1998. Same
store sales rose 12.4%, while pharmacy same store sales increased 19.3%.
Pharmacy sales were 59% of total sales in the first nine months of 1999,
compared to 58% in the first nine months of 1998. Third party prescription sales
were 86% of pharmacy sales during the first nine months of 1999, compared to 83%
in the first nine months of 1998. See "Third Quarter (1999 versus 1998)" above
for further information about the factors that affected our net sales.

GROSS MARGIN for the first nine months of 1999 increased $478.3 million (or
15.8%) to $3.5 billion, compared to $3.0 billion in the first nine months of
1998. As you review our gross margin performance, please remember to consider
the impact of the $10.0 million charge we recorded during the second quarter
of 1998 to reflect markdowns on noncompatible Arbor merchandise. If you
exclude the effect of this charge, comparable gross margin as a percentage of
net sales for the first nine months of 1999 was 27.1%, compared to 27.4% in
the first nine months of 1998. Inventory shrinkage was 0.9% of net sales for
the first nine months of 1999 and the first nine months of 1998. See "Third
Quarter (1999 versus 1998)" above for further information about the factors
that affected our comparable gross margin as a percentage of net sales.

TOTAL OPERATING EXPENSES for the first nine months of 1999 were $2.7 billion or
20.9% of net sales, compared to $2.5 billion or 22.7% of net sales in the first
nine months of 1998. As you review our performance in this area, please remember
to consider the impact of the $158.3 million charge we recorded during the
second quarter of 1998 in conjunction with the CVS/Arbor merger. If you exclude
the effect of this charge, comparable operating expenses were 20.9% of net sales
in the first nine months of 1999, compared to 21.3% of net sales in the first
nine months of 1998. See "Third Quarter (1999 versus 1998)" above for further
information about the factors that affected our comparable operating expenses as
a percentage of net sales.

OPERATING PROFIT for the first nine months of 1999 increased $298.0 million (or
59.0%) to $803.1 million, compared to $505.1 million for the first nine months
of 1998. If you exclude the effect of the nonrecurring charges we recorded in
cost of good sold and total operating expenses in 1998, comparable operating
profit as a percentage of net sales was 6.2% in the first nine months of 1999,
compared to 6.1% in the first nine months of 1998.

INTEREST EXPENSE, NET for the first nine months of 1999 was $42.5 million,
compared to $45.2 million in the first nine months of 1998. Our interest expense
totaled $48.3 million in the first nine months of 1999, compared to $50.5
million in the first nine months of 1998. Interest income was $5.8 million in
the first nine months of 1999, compared to $5.3 million in the first nine months
of 1998.

INCOME TAX PROVISION ~ Our effective tax rate was 41.0% for the first nine
months of 1999, compared to 45.5% for the first nine months of 1998. Our
effective income tax rate was higher in the first nine months of 1998 because
certain components of the charges we recorded in conjunction with the CVS/Arbor
merger transaction were not deductible for income tax purposes. If you exclude
the effect of the non-deductible portion of these charges, our comparable
effective tax rate was 41.0% for the first nine months of 1999, compared to
42.0% for the first nine months of 1998. The decrease in 1999 was primarily due
to lower effective state income tax rates.

NET EARNINGS in the first nine months of 1999, increased $198.2 million (or
79.1%) to $448.8 million, or $1.10 per diluted share, compared to $250.6
million, or $0.61 per diluted share in the first nine months of 1998. If you
exclude the effect of the nonrecurring charges we recorded in cost of goods sold
and total operating expenses in 1998, our comparable net earnings increased
$84.5 million (or 23.2%) to $448.8 million, or $1.10 per diluted share, in the
first nine months of 1999, compared to $364.3 million, or $0.90 per diluted
share in the first nine months of 1998.


                                       15
<PAGE>

PART I                                                                    ITEM 2
================================================================================
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

LIQUIDITY AND CAPITAL RESOURCES

LIQUIDITY

The Company has three primary sources of liquidity: cash provided by operations,
commercial paper and uncommitted lines of credit. We generally finance our
inventory and capital expenditure requirements with internally generated funds
and our commercial paper program. We currently expect to continue to utilize our
commercial paper program during 1999 to support our working capital needs. In
addition, we may elect to use long-term borrowings in the future to support our
continued growth.

Our commercial paper program is supported by a $670 million, five-year unsecured
revolving credit facility which expires on May 30, 2002 and a $530 million,
364-day unsecured revolving credit facility which expires on June 21, 2000.
These credit facilities contain customary restrictive financial and operating
covenants, none of which is expected to materially affect our financial or
operating flexibility. We can also obtain up to $35 million of short-term
financing through various uncommitted lines of credit. As of September 25, 1999,
we had $586.2 million of commercial paper outstanding at a weighted average
interest rate of 5.2% and $7.0 million outstanding under the uncommitted lines
of credit at a weighted average interest rate of 5.3%.

On February 11, 1999, the Company privately placed $300 million of 5.50%
unsecured senior notes due February 15, 2004. Proceeds were used to repay
outstanding commercial paper.

CAPITAL RESOURCES

Although there can be no assurances and assuming market interest rates remain
favorable, we currently believe that we will continue to have access to capital
at attractive interest rates in 1999. We further believe that our cash on hand
and cash provided by operations, together with our ability to obtain additional
short-term and long-term financing, will be sufficient to cover our working
capital needs, capital expenditures and debt service requirements for at least
the next twelve months.

NET CASH PROVIDED BY OPERATIONS

Net cash provided by operations increased $260.7 million to $315.6 million
during the first nine months of 1999, compared to $54.9 during the first nine
months of 1998. The improvement in net cash provided by operations in 1999 was
primarily due to the increase in net earnings, improved working capital
management and a reduction in cash payments associated with the Arbor and Revco
mergers. You should be aware that cash flow from operations will continue to be
negatively impacted by future payments associated with the Arbor and Revco
mergers and the Company's strategic restructuring program. As of September 25,
1999, the future cash payments associated with the mergers and the strategic
restructuring program totaled $134.3 million. These payments primarily include:
(i) $15.2 million for employee severance, which extends through 2000, (ii) $10.1
million for retirement benefits and related excess parachute payment excise
taxes, which extend for a number of years to coincide with the payment of
retirement benefits, and (iii) $105.6 million for continuing lease obligations,
which extend through 2020.

CAPITAL EXPENDITURES

Capital expenditures totaled $398.5 million in the first nine months of 1999,
compared to $363.1 million in the first nine months of 1998. During the third
quarter of 1999, we opened 109 new or relocated stores and closed 34 stores.
Year-to-date, we have opened 321 new or relocated stores and closed 130 stores.
As of September 25, 1999, we operated 4,089 stores in 24 states and the District
of Columbia, compared to 4,095 stores as of September 26, 1998.


                                       16
<PAGE>

PART I                                                                    ITEM 2
================================================================================
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

YEAR 2000 COMPLIANCE STATEMENT

The "Year 2000 Issue" relates to the inability of certain computer hardware and
software to properly recognize and process date-sensitive information for the
Year 2000 and beyond. Without corrective measures, our computer applications
could fail and/or produce erroneous results. To address this concern, we have a
work plan in place to identify the potential issues that could affect our
business. The following discussion will provide you with an update on where we
stand on this important matter.

INFORMATION TECHNOLOGY ("IT") SYSTEMS ~ We have completed the assessment phase
for each of our critical information technology systems. Our IT business systems
include point-of-sale, Rx2000 pharmacy, supply chain management, financial
accounting and other corporate office systems. To date, we have modified or
replaced all of our critical IT business systems and successfully completed the
testing of these systems.

NON-IT SYSTEMS ~ We have completed the assessment phase for each of our critical
non-IT business systems, including those with embedded chip technology. Our
non-IT business systems include distribution center logistics, HVAC, energy
management, facility alarms and key entry systems. To date, we have inspected
and modified or replaced, as required, all of our critical non-IT business
systems.

BUSINESS PARTNERS ~ As part of our project work plan, we have been communicating
with our key business partners, including our vendors, suppliers, financial
institutions, managed care organizations, pharmacy benefit managers, third party
insurance programs and governmental agencies to determine the status of their
Year 2000 compliance programs. As part of our communication program, we asked
each of our key business partners to complete a Year 2000 readiness
questionnaire. To date, we have communicated with substantially all of our
business partners, most of which have indicated that their ability to supply us
should not be affected by a Year 2000 issue. Should one or more of our critical
business partners become unable to deliver the merchandise or services we
require, we can often obtain similar merchandise or services from other sources.
Because we are relying on information provided to us by outside parties, we
cannot provide assurance that the information we receive is either complete or
accurate. Therefore, we cannot provide assurance that we will not be adversely
affected by the Year 2000 issues of our business partners. However, we believe
that ongoing communication will continue to minimize this risk.

POTENTIAL RISKS ~ We currently anticipate that minimal business disruption will
occur as a result of the Year 2000 issue. However, the potential risks
associated with failing to remediate our Year 2000 issues include, but are not
limited to: temporary disruptions in store operations; temporary disruptions in
the ordering, receiving and shipping of merchandise and in the ordering and
receiving of other goods and services; temporary disruptions in the billing and
collecting of accounts receivable; temporary disruptions in services provided by
banks and other financial institutions; temporary disruptions in communication
services; and temporary disruptions in utility services.

INCREMENTAL COST ~ We currently estimate that the incremental cost associated
with completing our Year 2000 work plan will be approximately $10 million, of
which approximately $9 million has been incurred through September 25, 1999.
This estimate could change as additional information becomes available. The cost
to resolve our Year 2000 issues has been funded through our operating cash
flows.


                                       17
<PAGE>

PART I                                                                    ITEM 2
================================================================================
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

CONTINGENCY PLAN ~ We have established a contingency plan to ensure that our
core business operations are able to continue in the event of a Year 2000 issue.
The contingency plan has been and will continue to be evaluated and refined by
the management of each functional area. While the plan varies by functional
area, the general strategies include: identifying alternate sources of
merchandise and services, ensuring that key personnel (both business and
technical) are physically on-site on December 31, 1999, backing-up critical IT
systems immediately prior to December 31, 1999 and identifying alternative
methods of conducting business as necessary. Communication of the contingency
plan and training to support it are underway and will be completed during the
fourth quarter of 1999. Although we currently anticipate minimal business
disruption, the failure of either the Company or one or more of our major
business partners to remediate critical Year 2000 issues could have a materially
adverse impact on our business, operations and financial condition. Please read
the "Cautionary Statement Concerning Forward Looking Statements" section below.


                                       18
<PAGE>

PART I                                                                    ITEM 2
================================================================================
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

CAUTIONARY STATEMENT CONCERNING FORWARD LOOKING STATEMENTS

We have made forward-looking statements in this Form 10-Q (as well as in other
public filings, our website, press releases and oral statements made by Company
representatives) that are subject to risks and uncertainties.

Forward-looking statements include the information concerning:

       - our future operating performance, including sales and earnings per
         common share growth and cost savings and synergies following the Revco
         and Arbor mergers;

       - our ability to continue to elevate the performance level of Revco
         stores following the Revco merger;

       - our belief that we have sufficient cash flows to support working
         capital needs, capital expenditures and debt service requirements;

       - our belief that we can continue to improve operating performance by
         relocating existing stores to freestanding locations;

       - our belief that we can continue to reduce selling, general and
         administrative expenses as a percentage of net sales;

       - our belief that we can continue to reduce inventory levels; and

       - our belief that we will incur only minimal business disruption as a
         result of the Year 2000 Issue.

In addition, statements that include the words "believe," "expect,"
"anticipate," "intend," "estimate," "may," "will" or other similar expressions
are forward-looking statements. For those statements, we claim the protection of
the safe harbor for forward-looking statements contained in the Private
Securities Litigation Reform Act of 1995.

You should understand that the following important factors, in addition to those
discussed elsewhere in this Form 10-Q (including the notes to the consolidated
condensed financial statements included herein), in our Annual Report on Form
10-K for the year ended December 31, 1998, and in our other public filings, our
website, press releases and oral statements made by Company representatives,
could affect the future results of the Company and could cause actual results to
differ materially from those expressed in our forward-looking statements. We
assume no obligation to update any forward-looking information.

What factors could affect the outcome of our forward-looking statements?

INDUSTRY AND MARKET FACTORS

       - changes in economic conditions generally or in the markets served by
         CVS;

       - future federal and/or state regulatory and legislative actions
         (including accounting standards and taxation requirements) affecting
         CVS and/or the chain-drug industry;

       - consumer preferences and spending patterns;

       - competition from other drugstore chains; from alternative distribution
         channels such as supermarkets, membership clubs, mail order companies
         and internet companies (e-commerce) and from third party plans; and

       - the continued efforts of health maintenance organizations, managed
         care organizations, pharmacy benefit management companies and other
         third party payors to reduce prescription drug costs.


                                       19
<PAGE>

PART I                                                                    ITEM 2
================================================================================
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

OPERATING FACTORS

       - our ability to combine the businesses of CVS, Revco and Arbor while
         maintaining current operating performance levels and the challenges
         inherent in diverting the Company's management focus and resources from
         other strategic opportunities and from operational matters for an
         extended period of time;

       - our ability to implement new computer systems and technologies;

       - our ability to continue to secure suitable new store locations on
         favorable lease terms as we seek to open new stores and relocate a
         portion of our existing store base to freestanding locations;

       - the creditworthiness of the purchasers of former businesses whose store
         leases are guaranteed by CVS;

       - fluctuations in the cost and availability of inventory and our ability
         to maintain favorable supplier arrangements and relationships;

       - our ability to attract, hire and retain suitable pharmacists and
         management personnel;

       - our ability and the ability of our key business partners to replace,
         modify or upgrade computer systems in ways that adequately address the
         Year 2000 issue. Given the numerous and significant uncertainties
         involved, there can be no assurances that Year 2000 related estimates
         and anticipated results will be achieved as actual results could differ
         materially; and

       - our ability to establish effective advertising, marketing and
         promotional programs (including pricing strategies) in the different
         geographic markets in which we operate.


                                       20
<PAGE>

PART I                                                                    ITEM 3
================================================================================
           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company has not entered into any transactions using derivative financial
instruments or derivative commodity instruments and believes that its exposure
to market risk associated with other financial instruments, principally interest
rate risk inherent in its debt portfolio, is not material.


                                       21
<PAGE>

PART II                                                                   ITEM 6
================================================================================
                        EXHIBITS AND REPORTS ON FORM 8-K

EXHIBITS:

           3.1    Amended and Restated Certificate of Incorporation of the
                  Registrant (incorporated by reference to Exhibit 3.1 to CVS
                  Corporation's Annual Report on Form 10-K for the fiscal year
                  ended December 31, 1996).

           3.1A   Certificate of Amendment to the Amended and Restated
                  Certificate of Incorporation, effective May 13, 1998
                  (incorporated by reference to Exhibit 4.1A to Registrant's
                  Registration Statement No. 333-52055 on Form S-3/A dated May
                  18, 1998).

           3.2    By-laws of the Registrant, as amended and restated
                  (incorporated by reference to Exhibit 3.2 to CVS Corporation's
                  Annual Report on Form 10-K for the fiscal year ended December
                  31, 1998).

          15.1    Letter re: Unaudited Interim Financial Information.

          27.1    Financial Data Schedule - September 25, 1999.

REPORTS ON FORM 8-K:

On August 12, 1999, we filed a Current Report on Form 8-K relating to the
acquisition of Soma Corporation.

SIGNATURES:

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

CVS Corporation
(REGISTRANT)

/s/ David B. Rickard
- ------------------------
DAVID B. RICKARD
Executive Vice President
and Chief Financial Officer
November 3, 1999


                                       22

<PAGE>

PART II                                                             EXHIBIT 15.1
================================================================================
               LETTER RE: UNAUDITED INTERIM FINANCIAL INFORMATION

CVS Corporation
Woonsocket, Rhode Island

Board of Directors:

Re:   Registration Statements Numbers 333-49407, 33-40251, 333-34927, 333-28043,
      33-17181, 2-97913, 2-77397 and 2-53766 on Form S-8, 333-78253 on Form S-4
      and 333-52055 on Form S-3

With respect to the subject registration statements, we acknowledge our
awareness of the use therein of our report dated October 25, 1999 related to our
review of interim financial information.

Pursuant to Rule 436(c) under the Securities Act of 1933, such report is not
considered a part of a registration statement prepared or certified by an
accountant or a report prepared or certified by an accountant within the meaning
of sections 7 and 11 of the Act.

Very truly yours,

/s/ KPMG LLP
- ------------------------
KPMG LLP

Providence, Rhode Island
November 3, 1999

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED CONDENSED BALANCE SHEET AND THE CONSOLIDATED CONDENSED STATEMENT
OF OPERATIONS AS OF AND FOR THE NINE MONTHS ENDED SEPTEMBER 25, 1999, AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH CONSOLIDATED CONDENSED FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER>                    1,000

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               SEP-25-1999
<PERIOD-START>                             JAN-01-1999
<CASH>                                         169,900
<SECURITIES>                                         0
<RECEIVABLES>                                  819,000
<ALLOWANCES>                                    48,500
<INVENTORY>                                  3,373,400
<CURRENT-ASSETS>                             4,646,500
<PP&E>                                       2,328,500
<DEPRECIATION>                                 787,400
<TOTAL-ASSETS>                               7,174,300
<CURRENT-LIABILITIES>                        2,977,400
<BONDS>                                        575,200
                                0
                                    277,000
<COMMON>                                         4,000
<OTHER-SE>                                   3,233,000
<TOTAL-LIABILITY-AND-EQUITY>                 7,174,300
<SALES>                                     12,914,700
<TOTAL-REVENUES>                            12,914,700
<CGS>                                        9,413,700
<TOTAL-COSTS>                                9,413,700
<OTHER-EXPENSES>                             2,697,900
<LOSS-PROVISION>                                36,600
<INTEREST-EXPENSE>                              42,500
<INCOME-PRETAX>                                760,600
<INCOME-TAX>                                   311,800
<INCOME-CONTINUING>                            448,800
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   448,800
<EPS-BASIC>                                       1.12
<EPS-DILUTED>                                     1.10


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission