Express Scripts Holding Co. (ESRX)

Express Scripts Holding Co., adjusted current assets

USD $ in thousands

		Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	As Reported
	Current assets
	Adjustments
	Add: Allowance for doubtful accounts
	Less: Current deferred tax assets1
	After Adjustment
	Adjusted current assets

Source: Based on data from Express Scripts Holding Co. Annual Reports

Express Scripts Holding Co., adjusted total assets

USD $ in thousands

		Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	As Reported
	Total assets
	Adjustments
	Add: Operating leased assets1
	Add: Allowance for doubtful accounts
	Less: Current deferred tax assets2
	Less: Noncurrent deferred tax assets (included in Other assets)3
	After Adjustment
	Adjusted total assets

Source: Based on data from Express Scripts Holding Co. Annual Reports

Express Scripts Holding Co., adjusted total liabilities

USD $ in thousands

		Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	As Reported
	Total liabilities
	Adjustments
	Add: Operating lease obligations1
	Less: Noncurrent deferred tax liabilities2
	After Adjustment
	Adjusted total liabilities

Source: Based on data from Express Scripts Holding Co. Annual Reports

Express Scripts Holding Co., adjusted total stockholders' equity

USD $ in thousands

		Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	As Reported
	Total Express Scripts stockholders' equity
	Adjustments
	Less: Net deferred tax assets (liabilities)1
	Add: Allowance for doubtful accounts
	Add: Non-controlling interest
	After Adjustment
	Adjusted total stockholders' equity

Source: Based on data from Express Scripts Holding Co. Annual Reports

Express Scripts Holding Co., adjusted capitalization table

USD $ in thousands

		Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	As Reported
	Short-term debt and current maturities of long-term debt
	Long-term debt, excluding current maturities
	Total reported debt
	Total Express Scripts stockholders' equity
	Total reported capital
	Adjustments to Debt
	Add: Operating lease obligations1
	Adjusted total debt
	Adjustments to Equity
	Less: Net deferred tax assets (liabilities)2
	Add: Allowance for doubtful accounts
	Add: Non-controlling interest
	Adjusted total stockholders' equity
	After Adjustment
	Adjusted total capital

Source: Based on data from Express Scripts Holding Co. Annual Reports

Express Scripts Holding Co., adjusted comprehensive income

USD $ in thousands

	12 months ended	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	As Reported
	Net income attributable to Express Scripts
	Adjustments
	Add: Deferred income tax expense (benefit)1
	Add: Increase (decrease) in allowance for doubtful accounts
	Less: Net loss from discontinued operations, net of tax
	Add: Other comprehensive income (loss)
	Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest
	After Adjustment
	Adjusted comprehensive income

Source: Based on data from Express Scripts Holding Co. Annual Reports