Annual Income Statements for Cigna Group
This table shows Cigna Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Cigna Group
This table shows Cigna Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
1,193 |
1,267 |
1,460 |
1,408 |
1,029 |
-277 |
1,548 |
739 |
1,424 |
1,323 |
1,532 |
Consolidated Net Income / (Loss) |
|
1,222 |
1,306 |
1,510 |
1,449 |
1,107 |
-212 |
1,629 |
825 |
1,536 |
1,409 |
1,632 |
Net Income / (Loss) Continuing Operations |
|
1,222 |
1,306 |
1,510 |
1,449 |
1,107 |
-212 |
1,629 |
825 |
1,536 |
1,409 |
1,632 |
Total Pre-Tax Income |
|
1,358 |
1,601 |
1,884 |
1,840 |
188 |
79 |
1,989 |
1,192 |
2,009 |
1,648 |
2,021 |
Total Revenue |
|
45,364 |
46,461 |
48,612 |
49,013 |
49,602 |
57,236 |
60,475 |
62,686 |
65,847 |
65,543 |
67,230 |
Net Interest Income / (Expense) |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Income |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Expense |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Non-Interest Income |
|
45,364 |
46,461 |
48,612 |
49,013 |
49,602 |
57,236 |
60,475 |
62,686 |
65,847 |
65,543 |
67,230 |
Net Realized & Unrealized Capital Gains on Investments |
|
- |
221 |
304 |
286 |
-1,222 |
271 |
273 |
-923 |
475 |
279 |
288 |
Premiums Earned |
|
- |
11,025 |
11,039 |
10,998 |
11,175 |
11,603 |
11,454 |
11,436 |
11,503 |
12,736 |
9,156 |
Other Non-Interest Income |
|
25,223 |
35,215 |
37,269 |
37,729 |
39,649 |
45,362 |
48,748 |
52,173 |
53,869 |
52,528 |
57,786 |
Total Non-Interest Expense |
|
43,383 |
44,502 |
46,365 |
46,808 |
49,054 |
56,835 |
58,111 |
61,118 |
63,476 |
63,533 |
64,872 |
Property & Liability Insurance Claims |
|
7,969 |
9,046 |
9,034 |
8,927 |
9,280 |
9,440 |
9,515 |
9,527 |
10,166 |
10,498 |
7,749 |
Other Operating Expenses |
|
34,957 |
34,997 |
36,876 |
37,427 |
39,323 |
45,136 |
48,176 |
51,155 |
52,886 |
52,611 |
56,701 |
Amortization Expense |
|
457 |
459 |
455 |
454 |
451 |
423 |
420 |
436 |
424 |
422 |
422 |
Nonoperating Income / (Expense), net |
|
- |
-358 |
-363 |
-365 |
-360 |
-322 |
-375 |
-376 |
-362 |
-362 |
-337 |
Income Tax Expense |
|
136 |
295 |
374 |
391 |
-919 |
291 |
360 |
367 |
473 |
239 |
389 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
29 |
39 |
50 |
41 |
78 |
65 |
81 |
86 |
112 |
86 |
100 |
Basic Earnings per Share |
|
$3.89 |
$4.28 |
$4.96 |
$4.79 |
$3.54 |
($0.97) |
$5.51 |
$2.65 |
$5.06 |
$4.88 |
$5.76 |
Weighted Average Basic Shares Outstanding |
|
297.06M |
295.87M |
295.98M |
292.62M |
292.36M |
284.07M |
279.55M |
278.15M |
273.68M |
267.14M |
266.93M |
Diluted Earnings per Share |
|
$3.82 |
$4.24 |
$4.92 |
$4.74 |
$3.49 |
($0.97) |
$5.45 |
$2.63 |
$5.01 |
$4.85 |
$5.71 |
Weighted Average Diluted Shares Outstanding |
|
297.06M |
295.87M |
295.98M |
292.62M |
292.36M |
284.07M |
279.55M |
278.15M |
273.68M |
267.14M |
266.93M |
Weighted Average Basic & Diluted Shares Outstanding |
|
297.06M |
295.87M |
295.98M |
292.62M |
292.36M |
284.07M |
279.55M |
278.15M |
273.68M |
267.14M |
266.93M |
Cash Dividends to Common per Share |
|
- |
$1.23 |
$1.23 |
$1.23 |
- |
$1.40 |
$1.40 |
$1.40 |
- |
$1.51 |
$1.51 |
Annual Cash Flow Statements for Cigna Group
This table details how cash moves in and out of Cigna Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
1,217 |
-213 |
907 |
1,556 |
4,834 |
-4,697 |
428 |
2,361 |
594 |
Net Cash From Operating Activities |
|
4,026 |
4,086 |
3,770 |
9,485 |
10,350 |
7,191 |
8,656 |
11,813 |
10,363 |
Net Cash From Continuing Operating Activities |
|
4,026 |
4,086 |
3,770 |
9,485 |
10,350 |
7,191 |
8,656 |
11,813 |
10,363 |
Net Income / (Loss) Continuing Operations |
|
1,843 |
2,232 |
2,646 |
5,120 |
8,489 |
5,420 |
6,782 |
5,372 |
3,778 |
Consolidated Net Income / (Loss) |
|
1,843 |
2,232 |
2,646 |
5,120 |
8,489 |
5,420 |
6,782 |
5,372 |
3,778 |
Depreciation Expense |
|
610 |
566 |
695 |
3,651 |
2,802 |
2,923 |
2,937 |
3,035 |
2,775 |
Non-Cash Adjustments to Reconcile Net Income |
|
-169 |
119 |
-761 |
-367 |
-4,153 |
1,904 |
585 |
1,577 |
2,713 |
Changes in Operating Assets and Liabilities, net |
|
1,742 |
1,169 |
1,190 |
1,081 |
3,212 |
-3,056 |
-1,648 |
1,829 |
1,097 |
Net Cash From Investing Activities |
|
-2,574 |
-1,703 |
-26,378 |
-734 |
2,976 |
-3,611 |
3,098 |
-5,174 |
-2,102 |
Net Cash From Continuing Investing Activities |
|
-2,574 |
-1,703 |
-26,378 |
-734 |
2,976 |
-3,611 |
3,098 |
-5,174 |
-2,102 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-461 |
-471 |
- |
-1,050 |
-1,094 |
-1,154 |
-1,295 |
-1,573 |
-1,406 |
Purchase of Investment Securities |
|
-7,159 |
-7,332 |
-31,821 |
-6,506 |
-6,918 |
-8,267 |
-4,650 |
-6,436 |
-3,852 |
Divestitures |
|
- |
- |
0.00 |
0.00 |
5,592 |
-61 |
4,835 |
13 |
521 |
Sale and/or Maturity of Investments |
|
5,046 |
6,100 |
5,755 |
6,822 |
5,396 |
5,871 |
4,208 |
2,822 |
2,635 |
Net Cash From Financing Activities |
|
-225 |
-2,651 |
23,515 |
-7,187 |
-8,533 |
-8,212 |
-11,240 |
-4,294 |
-7,647 |
Net Cash From Continuing Financing Activities |
|
-225 |
-2,651 |
23,515 |
-7,187 |
-8,533 |
-8,212 |
-11,240 |
-4,294 |
-7,647 |
Issuance of Debt |
|
0.00 |
1,661 |
24,343 |
-681 |
4,863 |
5,235 |
0.00 |
1,491 |
4,462 |
Issuance of Common Equity |
|
36 |
131 |
68 |
224 |
376 |
326 |
389 |
187 |
305 |
Repayment of Debt |
|
-148 |
-1,563 |
-131 |
-4,494 |
-9,599 |
-4,714 |
-2,559 |
-1,769 |
-3,402 |
Repurchase of Common Equity |
|
-139 |
-2,725 |
-342 |
-1,987 |
-4,042 |
-7,742 |
-7,607 |
-2,284 |
-7,034 |
Payment of Dividends |
|
0.00 |
0.00 |
- |
-15 |
-15 |
-1,341 |
-1,384 |
-1,450 |
-1,567 |
Other Financing Activities, Net |
|
26 |
-155 |
-423 |
-234 |
-116 |
24 |
-79 |
-469 |
-411 |
Effect of Exchange Rate Changes |
|
-10 |
55 |
- |
- |
41 |
-65 |
-86 |
16 |
-20 |
Cash Interest Paid |
|
244 |
240 |
267 |
1,645 |
1,439 |
1,253 |
1,229 |
1,330 |
1,342 |
Cash Income Taxes Paid |
|
1,064 |
1,036 |
1,019 |
1,776 |
1,837 |
2,240 |
1,850 |
1,471 |
898 |
Quarterly Cash Flow Statements for Cigna Group
This table details how cash moves in and out of Cigna Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-1,141 |
2,013 |
1,647 |
-1,090 |
-209 |
1,807 |
-2,687 |
-273 |
1,747 |
-555 |
-3,990 |
Net Cash From Operating Activities |
|
2,099 |
5,028 |
2,492 |
2,826 |
1,467 |
4,840 |
265 |
46 |
5,212 |
1,920 |
-1,886 |
Net Cash From Continuing Operating Activities |
|
2,099 |
5,028 |
2,492 |
2,826 |
1,467 |
4,840 |
265 |
46 |
5,212 |
1,920 |
-1,886 |
Net Income / (Loss) Continuing Operations |
|
1,222 |
1,306 |
1,510 |
1,449 |
1,107 |
-212 |
1,629 |
825 |
1,536 |
1,409 |
1,632 |
Consolidated Net Income / (Loss) |
|
1,222 |
1,306 |
1,510 |
1,449 |
1,107 |
-212 |
1,629 |
825 |
1,536 |
1,409 |
1,632 |
Depreciation Expense |
|
735 |
749 |
755 |
766 |
765 |
741 |
738 |
650 |
646 |
674 |
682 |
Non-Cash Adjustments to Reconcile Net Income |
|
459 |
595 |
982 |
738 |
-738 |
6,492 |
48 |
9,987 |
-9,177 |
96 |
808 |
Changes in Operating Assets and Liabilities, net |
|
-317 |
2,378 |
-755 |
-127 |
333 |
-2,181 |
-2,150 |
-11,416 |
12,207 |
-259 |
-5,008 |
Net Cash From Investing Activities |
|
-616 |
-2,983 |
-414 |
-1,337 |
-440 |
-495 |
-640 |
-776 |
-191 |
1,197 |
-797 |
Net Cash From Continuing Investing Activities |
|
-616 |
-2,983 |
-414 |
-1,337 |
-440 |
-495 |
-640 |
-776 |
-191 |
1,197 |
-797 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-345 |
-408 |
-397 |
- |
- |
-300 |
-370 |
-399 |
-337 |
-327 |
-285 |
Purchase of Investment Securities |
|
-967 |
-3,214 |
-948 |
-2,385 |
111 |
-918 |
-492 |
-747 |
-1,695 |
-1,554 |
-1,108 |
Sale and/or Maturity of Investments |
|
699 |
617 |
926 |
351 |
928 |
723 |
222 |
370 |
1,320 |
732 |
596 |
Net Cash From Financing Activities |
|
-2,636 |
-37 |
-435 |
-2,572 |
-1,250 |
-2,529 |
-2,309 |
439 |
-3,248 |
-3,681 |
-1,333 |
Net Cash From Continuing Financing Activities |
|
-2,636 |
-37 |
-435 |
-2,572 |
-1,250 |
-2,529 |
-2,309 |
439 |
-3,248 |
-3,681 |
-1,333 |
Issuance of Debt |
|
- |
1,491 |
183 |
1,301 |
-1,484 |
4,462 |
- |
366 |
-366 |
0.00 |
296 |
Issuance of Common Equity |
|
72 |
30 |
29 |
54 |
74 |
181 |
40 |
62 |
22 |
69 |
72 |
Repayment of Debt |
|
-508 |
-89 |
9.00 |
-2,887 |
1,198 |
-2,574 |
-893 |
467 |
-402 |
-1,591 |
-9.00 |
Repurchase of Common Equity |
|
-1,733 |
-962 |
-154 |
-624 |
-544 |
-4,022 |
-990 |
- |
-2,022 |
-1,508 |
-1,112 |
Payment of Dividends |
|
-334 |
-368 |
-362 |
-362 |
-358 |
-401 |
-392 |
-390 |
-384 |
-412 |
-401 |
Other Financing Activities, Net |
|
-133 |
-139 |
-140 |
-54 |
-136 |
-175 |
-74 |
-66 |
-96 |
-239 |
-179 |
Effect of Exchange Rate Changes |
|
12 |
5.00 |
- |
- |
- |
-9.00 |
-3.00 |
18 |
-26 |
9.00 |
26 |
Cash Interest Paid |
|
306 |
322 |
310 |
387 |
311 |
336 |
307 |
394 |
305 |
379 |
301 |
Cash Income Taxes Paid |
|
504 |
77 |
849 |
454 |
91 |
110 |
457 |
272 |
59 |
140 |
210 |
Annual Balance Sheets for Cigna Group
This table presents Cigna Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
61,759 |
153,226 |
155,774 |
155,451 |
154,889 |
143,885 |
152,761 |
155,881 |
Cash and Due from Banks |
|
2,972 |
3,855 |
4,619 |
10,182 |
5,081 |
5,924 |
7,822 |
7,550 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
1,563 |
4,562 |
4,417 |
4,205 |
3,692 |
3,774 |
3,695 |
3,654 |
Separate Account Business Assets |
|
8,423 |
7,839 |
8,465 |
9,086 |
8,337 |
7,278 |
7,430 |
7,278 |
Goodwill |
|
6,164 |
44,505 |
44,602 |
44,648 |
45,811 |
45,811 |
44,259 |
44,370 |
Intangible Assets |
|
345 |
39,003 |
36,562 |
35,179 |
34,102 |
32,492 |
30,863 |
29,417 |
Other Assets |
|
40,055 |
50,641 |
54,151 |
48,766 |
57,866 |
48,606 |
58,692 |
63,612 |
Total Liabilities & Shareholders' Equity |
|
61,759 |
153,226 |
155,774 |
155,451 |
154,889 |
143,885 |
152,761 |
155,881 |
Total Liabilities |
|
47,999 |
112,154 |
110,395 |
105,065 |
107,705 |
99,131 |
106,410 |
114,638 |
Short-Term Debt |
|
424 |
24,824 |
10,604 |
8,852 |
24,509 |
10,768 |
36,657 |
12,329 |
Accrued Interest Payable |
|
3,963 |
7,071 |
7,347 |
8,515 |
7,322 |
7,978 |
9,955 |
9,387 |
Other Short-Term Payables |
|
6,622 |
0.00 |
22,187 |
18,655 |
11,741 |
22,479 |
2,104 |
36,263 |
Long-Term Debt |
|
5,199 |
39,523 |
31,893 |
29,545 |
31,125 |
28,100 |
28,155 |
28,937 |
Separate Account Business Liabilities |
|
8,423 |
7,839 |
8,465 |
9,086 |
8,337 |
7,278 |
7,430 |
7,278 |
Other Long-Term Liabilities |
|
23,368 |
32,897 |
29,899 |
30,412 |
24,671 |
22,528 |
22,109 |
20,444 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
13,711 |
41,035 |
45,344 |
50,328 |
47,130 |
44,688 |
46,244 |
41,243 |
Total Preferred & Common Equity |
|
13,711 |
41,028 |
45,338 |
50,321 |
47,112 |
44,675 |
46,223 |
41,033 |
Total Common Equity |
|
13,711 |
41,028 |
45,338 |
50,321 |
47,112 |
44,675 |
46,223 |
41,033 |
Common Stock |
|
3,014 |
27,755 |
28,310 |
28,979 |
29,578 |
30,237 |
30,673 |
31,292 |
Retained Earnings |
|
15,800 |
15,088 |
20,162 |
28,575 |
32,593 |
37,940 |
41,652 |
43,519 |
Treasury Stock |
|
-4,021 |
-104 |
-2,193 |
-6,372 |
-14,175 |
-21,844 |
-24,238 |
-31,437 |
Accumulated Other Comprehensive Income / (Loss) |
|
-1,082 |
-1,711 |
-941 |
-861 |
-884 |
-1,658 |
-1,864 |
-2,341 |
Noncontrolling Interest |
|
0.00 |
7.00 |
6.00 |
7.00 |
18 |
13 |
21 |
210 |
Quarterly Balance Sheets for Cigna Group
This table presents Cigna Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
143,885 |
147,976 |
150,054 |
149,645 |
152,761 |
153,119 |
155,446 |
157,639 |
155,881 |
150,658 |
151,651 |
Cash and Due from Banks |
|
5,924 |
7,935 |
9,585 |
8,497 |
7,822 |
8,439 |
6,788 |
5,888 |
7,550 |
8,334 |
4,329 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
3,774 |
3,837 |
3,884 |
3,924 |
3,695 |
3,607 |
3,551 |
3,594 |
3,654 |
3,681 |
3,621 |
Separate Account Business Assets |
|
7,278 |
7,340 |
7,324 |
7,028 |
7,430 |
7,416 |
7,431 |
7,651 |
7,278 |
7,277 |
7,373 |
Goodwill |
|
45,811 |
45,811 |
45,811 |
45,810 |
44,259 |
44,258 |
44,258 |
44,374 |
44,370 |
44,372 |
44,375 |
Intangible Assets |
|
32,492 |
32,102 |
31,713 |
31,324 |
30,863 |
30,491 |
30,176 |
29,791 |
29,417 |
29,045 |
28,671 |
Other Assets |
|
48,606 |
50,951 |
51,737 |
53,062 |
58,692 |
58,908 |
63,242 |
66,341 |
63,612 |
57,949 |
63,282 |
Total Liabilities & Shareholders' Equity |
|
143,885 |
147,976 |
150,054 |
149,645 |
152,761 |
153,119 |
155,446 |
157,639 |
155,881 |
150,658 |
151,651 |
Total Liabilities |
|
99,131 |
103,380 |
104,528 |
103,879 |
106,410 |
111,769 |
113,919 |
115,341 |
114,638 |
110,244 |
111,221 |
Short-Term Debt |
|
10,768 |
28,387 |
31,307 |
10,719 |
36,657 |
39,905 |
10,992 |
45,365 |
12,329 |
47,713 |
14,226 |
Accrued Interest Payable |
|
7,978 |
9,174 |
8,499 |
9,668 |
9,955 |
8,857 |
9,003 |
8,920 |
9,387 |
8,032 |
7,078 |
Other Short-Term Payables |
|
22,479 |
7,166 |
7,539 |
26,672 |
2,104 |
3,215 |
35,378 |
2,775 |
36,263 |
0.00 |
35,475 |
Long-Term Debt |
|
28,100 |
29,124 |
28,115 |
28,094 |
28,155 |
31,053 |
30,175 |
30,230 |
28,937 |
26,455 |
26,480 |
Separate Account Business Liabilities |
|
7,278 |
7,340 |
7,324 |
7,028 |
7,430 |
7,416 |
7,431 |
7,651 |
7,278 |
7,277 |
7,373 |
Other Long-Term Liabilities |
|
22,528 |
22,189 |
21,744 |
21,698 |
22,109 |
21,323 |
20,940 |
20,400 |
20,444 |
20,767 |
20,589 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
44,688 |
44,518 |
45,464 |
45,702 |
46,244 |
41,350 |
41,527 |
42,298 |
41,243 |
40,414 |
40,430 |
Total Preferred & Common Equity |
|
44,675 |
44,502 |
45,445 |
45,691 |
46,223 |
41,181 |
41,332 |
42,095 |
41,033 |
40,226 |
40,214 |
Total Common Equity |
|
44,675 |
44,502 |
45,445 |
45,691 |
46,223 |
41,181 |
41,332 |
42,095 |
41,033 |
40,226 |
40,214 |
Common Stock |
|
30,237 |
30,336 |
30,440 |
30,567 |
30,673 |
30,296 |
31,052 |
31,190 |
31,292 |
31,447 |
31,592 |
Retained Earnings |
|
37,940 |
38,841 |
39,936 |
40,982 |
41,652 |
40,978 |
42,132 |
42,480 |
43,519 |
44,434 |
45,564 |
Treasury Stock |
|
-21,844 |
-22,906 |
-23,053 |
-23,739 |
-24,238 |
-27,769 |
-29,410 |
-29,412 |
-31,437 |
-33,065 |
-34,126 |
Accumulated Other Comprehensive Income / (Loss) |
|
-1,658 |
-1,769 |
-1,878 |
-2,119 |
-1,864 |
-2,324 |
-2,442 |
-2,163 |
-2,341 |
-2,590 |
-2,816 |
Noncontrolling Interest |
|
13 |
16 |
19 |
11 |
21 |
169 |
195 |
203 |
210 |
188 |
216 |
Annual Metrics And Ratios for Cigna Group
This table displays calculated financial ratios and metrics derived from Cigna Group's official financial filings.
Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
4.73% |
16.41% |
216.54% |
7.03% |
5.82% |
4.35% |
6.60% |
26.19% |
EBITDA Growth |
|
0.00% |
23.27% |
7.91% |
149.33% |
26.93% |
-27.71% |
15.03% |
-20.44% |
-5.15% |
EBIT Growth |
|
0.00% |
29.51% |
5.73% |
102.30% |
49.13% |
-35.01% |
20.34% |
-27.70% |
-3.66% |
NOPAT Growth |
|
0.00% |
29.57% |
26.21% |
113.37% |
49.47% |
-33.58% |
21.77% |
-12.77% |
-29.11% |
Net Income Growth |
|
0.00% |
21.11% |
18.55% |
93.50% |
65.80% |
-36.15% |
25.13% |
-20.79% |
-29.67% |
EPS Growth |
|
0.00% |
21.98% |
20.18% |
27.51% |
70.83% |
-31.40% |
35.94% |
-18.78% |
-30.30% |
Operating Cash Flow Growth |
|
0.00% |
1.49% |
-7.73% |
151.59% |
9.12% |
-30.52% |
20.37% |
36.47% |
-12.27% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-388.51% |
128.88% |
-63.69% |
-187.89% |
452.51% |
-176.97% |
261.18% |
Invested Capital Growth |
|
0.00% |
0.00% |
443.87% |
-16.64% |
1.03% |
15.81% |
-18.67% |
32.94% |
-25.78% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
18.61% |
4.93% |
-0.12% |
-0.28% |
2.24% |
7.12% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
17.91% |
34.19% |
-27.16% |
2.95% |
-12.31% |
21.92% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
16.00% |
49.29% |
-33.90% |
3.98% |
-17.08% |
37.35% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
16.86% |
47.67% |
-32.06% |
16.06% |
23.58% |
1.39% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
19.54% |
59.24% |
-35.66% |
1.25% |
-2.10% |
12.81% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
19.79% |
60.90% |
-33.40% |
2.00% |
-1.86% |
14.34% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
39.12% |
16.96% |
-0.26% |
-20.09% |
-5.08% |
56.59% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
71.15% |
-128.26% |
6.70% |
-562.46% |
217.11% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.13% |
-0.70% |
0.65% |
0.05% |
31.43% |
-30.01% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
9.01% |
10.60% |
9.83% |
7.74% |
9.18% |
6.27% |
6.91% |
5.16% |
3.88% |
EBIT Margin |
|
7.48% |
9.25% |
8.40% |
5.37% |
7.48% |
4.59% |
5.30% |
3.59% |
2.74% |
Profit (Net Income) Margin |
|
4.63% |
5.35% |
5.45% |
3.33% |
5.16% |
3.11% |
3.73% |
2.77% |
1.55% |
Tax Burden Percent |
|
61.87% |
61.90% |
73.89% |
77.93% |
78.11% |
79.82% |
80.77% |
97.44% |
71.70% |
Interest Burden Percent |
|
100.00% |
93.47% |
87.79% |
79.62% |
88.31% |
84.90% |
87.24% |
79.22% |
78.59% |
Effective Tax Rate |
|
38.13% |
38.10% |
26.11% |
22.07% |
21.89% |
20.18% |
19.23% |
2.56% |
28.30% |
Return on Invested Capital (ROIC) |
|
0.00% |
24.64% |
4.83% |
6.65% |
10.88% |
6.66% |
8.34% |
6.96% |
4.96% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
19.09% |
3.78% |
4.20% |
8.11% |
4.61% |
6.24% |
4.24% |
3.02% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
7.80% |
4.82% |
5.19% |
6.85% |
4.45% |
6.41% |
4.83% |
3.66% |
Return on Equity (ROE) |
|
0.00% |
32.44% |
9.65% |
11.84% |
17.73% |
11.11% |
14.75% |
11.79% |
8.63% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-175.36% |
-133.05% |
24.81% |
9.86% |
-7.99% |
28.93% |
-21.32% |
34.55% |
Operating Return on Assets (OROA) |
|
0.00% |
6.25% |
3.79% |
5.34% |
7.91% |
5.15% |
6.44% |
4.69% |
4.34% |
Return on Assets (ROA) |
|
0.00% |
3.61% |
2.46% |
3.31% |
5.46% |
3.49% |
4.54% |
3.62% |
2.45% |
Return on Common Equity (ROCE) |
|
0.00% |
32.33% |
9.63% |
11.83% |
17.71% |
11.09% |
14.73% |
11.77% |
8.59% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
16.28% |
6.45% |
11.29% |
16.87% |
11.50% |
15.18% |
11.62% |
9.21% |
Net Operating Profit after Tax (NOPAT) |
|
1,843 |
2,388 |
3,014 |
6,431 |
9,612 |
6,384 |
7,774 |
6,781 |
4,807 |
NOPAT Margin |
|
4.63% |
5.72% |
6.21% |
4.18% |
5.84% |
3.67% |
4.28% |
3.50% |
1.97% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
5.55% |
1.05% |
2.45% |
2.78% |
2.05% |
2.10% |
2.72% |
1.94% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
92.52% |
90.75% |
91.60% |
94.63% |
92.52% |
95.41% |
94.70% |
96.41% |
97.26% |
Earnings before Interest and Taxes (EBIT) |
|
2,979 |
3,858 |
4,079 |
8,252 |
12,306 |
7,998 |
9,625 |
6,959 |
6,704 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,589 |
4,424 |
4,774 |
11,903 |
15,108 |
10,921 |
12,562 |
9,994 |
9,479 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.59 |
1.41 |
1.55 |
2.19 |
1.87 |
1.87 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.47 |
0.43 |
0.42 |
0.54 |
0.45 |
0.31 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
14.14 |
8.40 |
13.63 |
14.60 |
16.69 |
22.37 |
Dividend Yield |
|
0.03% |
0.02% |
0.02% |
0.02% |
0.02% |
1.81% |
1.40% |
1.67% |
2.03% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
7.07% |
11.90% |
7.33% |
6.85% |
5.99% |
4.47% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.25 |
1.12 |
1.20 |
1.57 |
1.29 |
1.34 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.72 |
0.60 |
0.71 |
0.72 |
0.74 |
0.45 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
9.25 |
6.58 |
11.34 |
10.42 |
14.34 |
11.68 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
13.34 |
8.07 |
15.48 |
13.60 |
20.60 |
16.52 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
17.12 |
10.34 |
19.40 |
16.84 |
21.14 |
23.04 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
11.60 |
9.60 |
17.22 |
15.12 |
12.13 |
10.69 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
4.59 |
11.41 |
0.00 |
4.85 |
0.00 |
3.31 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.41 |
1.57 |
0.94 |
0.76 |
1.18 |
0.87 |
1.40 |
1.00 |
Long-Term Debt to Equity |
|
0.00 |
0.38 |
0.96 |
0.70 |
0.59 |
0.66 |
0.63 |
0.61 |
0.70 |
Financial Leverage |
|
0.00 |
0.41 |
1.28 |
1.24 |
0.84 |
0.96 |
1.03 |
1.14 |
1.21 |
Leverage Ratio |
|
0.00 |
4.49 |
3.92 |
3.57 |
3.25 |
3.18 |
3.25 |
3.26 |
3.52 |
Compound Leverage Factor |
|
0.00 |
4.20 |
3.44 |
2.85 |
2.87 |
2.70 |
2.84 |
2.58 |
2.77 |
Debt to Total Capital |
|
0.00% |
29.01% |
61.04% |
48.36% |
43.25% |
54.11% |
46.48% |
58.30% |
50.01% |
Short-Term Debt to Total Capital |
|
0.00% |
2.19% |
23.55% |
12.07% |
9.97% |
23.84% |
12.88% |
32.98% |
14.94% |
Long-Term Debt to Total Capital |
|
0.00% |
26.82% |
37.49% |
36.29% |
33.28% |
30.27% |
33.60% |
25.33% |
35.07% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.25% |
0.04% |
0.05% |
0.07% |
0.07% |
0.09% |
0.12% |
0.25% |
Common Equity to Total Capital |
|
0.00% |
70.74% |
38.92% |
51.59% |
56.68% |
45.82% |
53.42% |
41.58% |
49.73% |
Debt to EBITDA |
|
0.00 |
1.27 |
13.48 |
3.57 |
2.54 |
5.09 |
3.09 |
6.49 |
4.35 |
Net Debt to EBITDA |
|
0.00 |
0.60 |
12.67 |
3.18 |
1.87 |
4.63 |
2.62 |
5.70 |
3.56 |
Long-Term Debt to EBITDA |
|
0.00 |
1.18 |
8.28 |
2.68 |
1.96 |
2.85 |
2.24 |
2.82 |
3.05 |
Debt to NOPAT |
|
0.00 |
2.35 |
21.35 |
6.61 |
3.99 |
8.71 |
5.00 |
9.56 |
8.58 |
Net Debt to NOPAT |
|
0.00 |
1.11 |
20.07 |
5.89 |
2.94 |
7.92 |
4.24 |
8.40 |
7.01 |
Long-Term Debt to NOPAT |
|
0.00 |
2.18 |
13.11 |
4.96 |
3.07 |
4.88 |
3.61 |
4.15 |
6.02 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.36% |
0.17% |
0.10% |
0.11% |
0.14% |
0.16% |
0.23% |
0.39% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-16,995 |
-83,022 |
23,974 |
8,705 |
-7,651 |
26,970 |
-20,760 |
33,461 |
Operating Cash Flow to CapEx |
|
873.32% |
867.52% |
0.00% |
903.33% |
946.07% |
623.14% |
668.42% |
750.99% |
737.06% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.68 |
0.45 |
1.00 |
1.06 |
1.12 |
1.22 |
1.31 |
1.58 |
Fixed Asset Turnover |
|
0.00 |
26.69 |
15.86 |
34.24 |
38.17 |
44.10 |
48.67 |
51.86 |
66.51 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
19,383 |
105,419 |
87,876 |
88,783 |
102,818 |
83,622 |
111,163 |
82,509 |
Invested Capital Turnover |
|
0.00 |
4.31 |
0.78 |
1.59 |
1.86 |
1.82 |
1.95 |
1.99 |
2.52 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
19,383 |
86,036 |
-17,543 |
907 |
14,035 |
-19,196 |
27,541 |
-28,654 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
110,070 |
99,356 |
123,844 |
130,900 |
143,326 |
110,735 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
72,151 |
71,076 |
73,219 |
97,877 |
86,208 |
76,809 |
Book Value per Share |
|
$0.00 |
$54.65 |
$166.31 |
$121.41 |
$139.29 |
$142.15 |
$146.12 |
$157.96 |
$147.52 |
Tangible Book Value per Share |
|
$0.00 |
$28.71 |
($172.19) |
($95.94) |
($81.67) |
($98.97) |
($109.99) |
($98.76) |
($117.76) |
Total Capital |
|
0.00 |
19,383 |
105,419 |
87,876 |
88,783 |
102,818 |
83,622 |
111,163 |
82,509 |
Total Debt |
|
0.00 |
5,623 |
64,347 |
42,497 |
38,397 |
55,634 |
38,868 |
64,812 |
41,266 |
Total Long-Term Debt |
|
0.00 |
5,199 |
39,523 |
31,893 |
29,545 |
31,125 |
28,100 |
28,155 |
28,937 |
Net Debt |
|
0.00 |
2,651 |
60,492 |
37,878 |
28,215 |
50,553 |
32,944 |
56,990 |
33,716 |
Capital Expenditures (CapEx) |
|
461 |
471 |
0.00 |
1,050 |
1,094 |
1,154 |
1,295 |
1,573 |
1,406 |
Net Nonoperating Expense (NNE) |
|
0.00 |
156 |
368 |
1,311 |
1,123 |
964 |
992 |
1,409 |
1,029 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
5,623 |
64,347 |
42,497 |
38,397 |
55,634 |
38,868 |
64,812 |
41,266 |
Total Depreciation and Amortization (D&A) |
|
610 |
566 |
695 |
3,651 |
2,802 |
2,923 |
2,937 |
3,035 |
2,775 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$10.69 |
$13.58 |
$23.17 |
$15.87 |
$21.54 |
$17.57 |
$12.25 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
380.06M |
372.04M |
351.85M |
320.95M |
297.06M |
292.36M |
273.68M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$10.54 |
$13.44 |
$22.96 |
$15.73 |
$21.30 |
$17.39 |
$12.12 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
380.06M |
372.04M |
351.85M |
320.95M |
297.06M |
292.36M |
273.68M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$13.58 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
380.06M |
372.04M |
351.85M |
320.95M |
297.06M |
292.36M |
273.68M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,843 |
2,388 |
3,014 |
6,431 |
9,612 |
6,384 |
7,774 |
6,781 |
4,807 |
Normalized NOPAT Margin |
|
4.63% |
5.72% |
6.21% |
4.18% |
5.84% |
3.67% |
4.28% |
3.50% |
1.97% |
Pre Tax Income Margin |
|
7.48% |
8.64% |
7.37% |
4.27% |
6.60% |
3.90% |
4.62% |
2.85% |
2.16% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.29% |
0.18% |
24.74% |
20.41% |
26.99% |
41.48% |
Augmented Payout Ratio |
|
7.54% |
122.09% |
12.93% |
39.10% |
47.79% |
167.58% |
132.57% |
69.51% |
227.66% |
Quarterly Metrics And Ratios for Cigna Group
This table displays calculated financial ratios and metrics derived from Cigna Group's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-1.12% |
5.58% |
7.10% |
4.43% |
9.34% |
19.24% |
24.40% |
27.90% |
32.75% |
14.51% |
11.17% |
EBITDA Growth |
|
15.28% |
18.56% |
-1.28% |
-34.28% |
-51.66% |
-57.83% |
3.33% |
-25.35% |
129.78% |
135.03% |
-2.00% |
EBIT Growth |
|
22.81% |
25.02% |
-1.53% |
-41.90% |
-72.34% |
-79.53% |
5.21% |
-28.89% |
332.66% |
401.25% |
-0.25% |
NOPAT Growth |
|
-12.12% |
31.85% |
-0.42% |
-42.50% |
164.06% |
-167.34% |
7.51% |
-37.50% |
-43.82% |
259.70% |
-1.65% |
Net Income Growth |
|
7.38% |
7.76% |
-3.82% |
-47.84% |
-9.41% |
-116.23% |
7.88% |
-43.06% |
38.75% |
764.62% |
0.18% |
EPS Growth |
|
12.35% |
13.67% |
0.61% |
-47.16% |
-8.64% |
-122.88% |
10.77% |
-44.51% |
43.55% |
600.00% |
4.77% |
Operating Cash Flow Growth |
|
-50.90% |
147.68% |
100.32% |
-13.92% |
-30.11% |
-3.74% |
-89.37% |
-98.37% |
255.28% |
-60.33% |
-811.70% |
Free Cash Flow Firm Growth |
|
261.48% |
-198.04% |
-196.06% |
-96.58% |
-219.08% |
22.37% |
245.22% |
-4,464.45% |
225.30% |
95.07% |
-85.69% |
Invested Capital Growth |
|
-18.67% |
18.75% |
21.34% |
1.19% |
32.94% |
9.99% |
-21.20% |
39.39% |
-25.78% |
2.02% |
-1.88% |
Revenue Q/Q Growth |
|
-3.35% |
2.42% |
4.63% |
0.82% |
1.20% |
11.82% |
9.16% |
3.66% |
5.04% |
-0.46% |
2.57% |
EBITDA Q/Q Growth |
|
-39.92% |
-0.29% |
10.86% |
-1.03% |
-55.81% |
-31.66% |
171.63% |
-28.50% |
36.02% |
-11.04% |
13.26% |
EBIT Q/Q Growth |
|
-47.80% |
-1.11% |
14.70% |
-1.87% |
-75.15% |
-55.74% |
489.53% |
-33.67% |
51.21% |
-15.23% |
17.31% |
NOPAT Q/Q Growth |
|
-59.54% |
30.77% |
12.70% |
-3.58% |
85.83% |
-197.21% |
279.92% |
-43.95% |
67.04% |
-5.20% |
10.80% |
Net Income Q/Q Growth |
|
-56.01% |
6.87% |
15.62% |
-4.04% |
-23.60% |
-119.15% |
868.40% |
-49.36% |
86.18% |
-8.27% |
15.83% |
EPS Q/Q Growth |
|
-57.41% |
10.99% |
16.04% |
-3.66% |
-26.37% |
-127.79% |
661.86% |
-51.74% |
90.49% |
-3.19% |
17.73% |
Operating Cash Flow Q/Q Growth |
|
-36.06% |
139.54% |
-50.44% |
13.40% |
-48.09% |
229.93% |
-94.52% |
-82.64% |
11,230.43% |
-63.16% |
-198.23% |
Free Cash Flow Firm Q/Q Growth |
|
-5.46% |
-171.15% |
-14.66% |
104.43% |
-3,392.66% |
57.34% |
314.51% |
-233.23% |
194.53% |
-101.82% |
723.25% |
Invested Capital Q/Q Growth |
|
0.05% |
22.11% |
2.78% |
-19.41% |
31.43% |
1.03% |
-26.37% |
42.57% |
-30.01% |
38.87% |
-29.19% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
5.99% |
5.83% |
6.18% |
6.06% |
2.65% |
2.06% |
5.13% |
3.54% |
4.58% |
4.10% |
4.52% |
EBIT Margin |
|
4.37% |
4.22% |
4.62% |
4.50% |
1.10% |
0.72% |
3.91% |
2.50% |
3.60% |
3.07% |
3.51% |
Profit (Net Income) Margin |
|
2.69% |
2.81% |
3.11% |
2.96% |
2.23% |
-0.38% |
2.69% |
1.32% |
2.33% |
2.15% |
2.43% |
Tax Burden Percent |
|
89.99% |
81.57% |
80.15% |
78.75% |
588.83% |
-268.35% |
81.90% |
69.21% |
76.46% |
85.50% |
80.75% |
Interest Burden Percent |
|
68.55% |
81.73% |
83.85% |
83.45% |
34.31% |
19.70% |
84.14% |
76.02% |
84.73% |
81.99% |
85.71% |
Effective Tax Rate |
|
10.01% |
18.43% |
19.85% |
21.25% |
-488.83% |
368.35% |
18.10% |
30.79% |
23.54% |
14.50% |
19.25% |
Return on Invested Capital (ROIC) |
|
5.25% |
6.73% |
7.25% |
7.98% |
12.94% |
-3.67% |
7.32% |
3.90% |
6.95% |
5.84% |
8.97% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.25% |
6.13% |
6.67% |
7.24% |
8.85% |
-2.33% |
6.71% |
3.45% |
6.43% |
5.41% |
8.31% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.40% |
6.58% |
7.29% |
6.15% |
10.07% |
-3.48% |
7.75% |
4.48% |
7.78% |
9.61% |
8.30% |
Return on Equity (ROE) |
|
10.65% |
13.31% |
14.54% |
14.14% |
23.01% |
-7.15% |
15.07% |
8.38% |
14.73% |
15.45% |
17.27% |
Cash Return on Invested Capital (CROIC) |
|
28.93% |
-9.83% |
-12.16% |
5.34% |
-21.32% |
-4.65% |
29.42% |
-28.22% |
34.55% |
3.78% |
9.88% |
Operating Return on Assets (OROA) |
|
5.31% |
5.17% |
5.72% |
5.80% |
1.44% |
0.97% |
5.49% |
3.71% |
5.70% |
5.10% |
5.93% |
Return on Assets (ROA) |
|
3.28% |
3.44% |
3.85% |
3.81% |
2.91% |
-0.52% |
3.78% |
1.95% |
3.69% |
3.58% |
4.10% |
Return on Common Equity (ROCE) |
|
10.63% |
13.29% |
14.51% |
14.11% |
22.95% |
-7.13% |
15.02% |
8.35% |
14.67% |
15.38% |
17.18% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
15.45% |
15.00% |
12.01% |
0.00% |
9.36% |
9.61% |
7.96% |
0.00% |
13.42% |
13.43% |
Net Operating Profit after Tax (NOPAT) |
|
1,222 |
1,598 |
1,801 |
1,736 |
3,227 |
-1,076 |
1,936 |
1,085 |
1,813 |
1,719 |
1,904 |
NOPAT Margin |
|
2.69% |
3.44% |
3.70% |
3.54% |
6.51% |
-1.94% |
3.20% |
1.73% |
2.75% |
2.62% |
2.83% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.60% |
0.58% |
0.74% |
4.09% |
-1.35% |
0.61% |
0.45% |
0.52% |
0.43% |
0.66% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
95.63% |
95.78% |
95.38% |
95.50% |
98.90% |
99.28% |
96.09% |
97.50% |
96.40% |
96.93% |
96.49% |
Earnings before Interest and Taxes (EBIT) |
|
1,981 |
1,959 |
2,247 |
2,205 |
548 |
401 |
2,364 |
1,568 |
2,371 |
2,010 |
2,358 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,716 |
2,708 |
3,002 |
2,971 |
1,313 |
1,142 |
3,102 |
2,218 |
3,017 |
2,684 |
3,040 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.19 |
1.68 |
1.80 |
1.82 |
1.87 |
2.58 |
2.27 |
2.30 |
1.87 |
2.24 |
2.20 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.54 |
0.40 |
0.44 |
0.44 |
0.45 |
0.52 |
0.44 |
0.42 |
0.31 |
0.36 |
0.34 |
Price to Earnings (P/E) |
|
14.60 |
11.01 |
12.22 |
15.63 |
16.69 |
29.33 |
25.33 |
31.87 |
22.37 |
17.89 |
17.60 |
Dividend Yield |
|
1.40% |
1.83% |
1.70% |
1.71% |
1.67% |
1.40% |
1.59% |
1.57% |
2.03% |
1.74% |
1.76% |
Earnings Yield |
|
6.85% |
9.09% |
8.18% |
6.40% |
5.99% |
3.41% |
3.95% |
3.14% |
4.47% |
5.59% |
5.68% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.57 |
1.22 |
1.25 |
1.34 |
1.29 |
1.50 |
1.55 |
1.41 |
1.34 |
1.36 |
1.54 |
Enterprise Value to Revenue (EV/Rev) |
|
0.72 |
0.67 |
0.70 |
0.60 |
0.74 |
0.83 |
0.60 |
0.73 |
0.45 |
0.62 |
0.48 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.42 |
9.57 |
10.16 |
9.97 |
14.34 |
20.04 |
15.07 |
21.45 |
11.68 |
14.16 |
11.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
13.60 |
12.40 |
13.17 |
13.54 |
20.60 |
31.27 |
23.28 |
34.16 |
16.52 |
18.77 |
15.04 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
16.84 |
18.07 |
19.29 |
20.71 |
21.14 |
32.38 |
24.00 |
35.17 |
23.04 |
23.78 |
19.12 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.12 |
10.66 |
10.19 |
9.13 |
12.13 |
14.53 |
13.67 |
25.20 |
10.69 |
20.97 |
23.60 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.85 |
0.00 |
0.00 |
25.32 |
0.00 |
0.00 |
4.65 |
0.00 |
3.31 |
36.38 |
15.44 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.87 |
1.29 |
1.31 |
0.85 |
1.40 |
1.72 |
0.99 |
1.79 |
1.00 |
1.84 |
1.01 |
Long-Term Debt to Equity |
|
0.63 |
0.65 |
0.62 |
0.61 |
0.61 |
0.75 |
0.73 |
0.71 |
0.70 |
0.65 |
0.66 |
Financial Leverage |
|
1.03 |
1.07 |
1.09 |
0.85 |
1.14 |
1.49 |
1.16 |
1.30 |
1.21 |
1.77 |
1.00 |
Leverage Ratio |
|
3.25 |
3.31 |
3.31 |
3.23 |
3.26 |
3.50 |
3.51 |
3.49 |
3.52 |
3.72 |
3.75 |
Compound Leverage Factor |
|
2.23 |
2.71 |
2.77 |
2.70 |
1.12 |
0.69 |
2.95 |
2.65 |
2.99 |
3.05 |
3.21 |
Debt to Total Capital |
|
46.48% |
56.32% |
56.62% |
45.89% |
58.30% |
63.18% |
49.78% |
64.12% |
50.01% |
64.73% |
50.17% |
Short-Term Debt to Total Capital |
|
12.88% |
27.80% |
29.83% |
12.67% |
32.98% |
35.53% |
13.29% |
38.48% |
14.94% |
41.64% |
17.53% |
Long-Term Debt to Total Capital |
|
33.60% |
28.52% |
26.79% |
33.22% |
25.33% |
27.65% |
36.49% |
25.64% |
35.07% |
23.09% |
32.64% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.09% |
0.09% |
0.08% |
0.09% |
0.12% |
0.15% |
0.24% |
0.17% |
0.25% |
0.16% |
0.27% |
Common Equity to Total Capital |
|
53.42% |
43.58% |
43.30% |
54.02% |
41.58% |
36.67% |
49.98% |
35.71% |
49.73% |
35.11% |
49.56% |
Debt to EBITDA |
|
3.09 |
4.43 |
4.59 |
3.41 |
6.49 |
8.42 |
4.83 |
9.72 |
4.35 |
6.73 |
3.71 |
Net Debt to EBITDA |
|
2.62 |
3.82 |
3.85 |
2.66 |
5.70 |
7.42 |
4.03 |
8.97 |
3.56 |
5.97 |
3.32 |
Long-Term Debt to EBITDA |
|
2.24 |
2.24 |
2.17 |
2.47 |
2.82 |
3.68 |
3.54 |
3.89 |
3.05 |
2.40 |
2.42 |
Debt to NOPAT |
|
5.00 |
8.36 |
8.72 |
7.07 |
9.56 |
13.61 |
7.69 |
15.95 |
8.58 |
11.30 |
6.23 |
Net Debt to NOPAT |
|
4.24 |
7.21 |
7.31 |
5.53 |
8.40 |
11.99 |
6.42 |
14.70 |
7.01 |
10.03 |
5.57 |
Long-Term Debt to NOPAT |
|
3.61 |
4.24 |
4.12 |
5.12 |
4.15 |
5.95 |
5.64 |
6.38 |
6.02 |
4.03 |
4.05 |
Noncontrolling Interest Sharing Ratio |
|
0.16% |
0.19% |
0.17% |
0.18% |
0.23% |
0.31% |
0.32% |
0.32% |
0.39% |
0.44% |
0.50% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
20,418 |
-14,527 |
-16,657 |
738 |
-24,314 |
-11,277 |
24,190 |
-32,229 |
30,467 |
-555 |
3,462 |
Operating Cash Flow to CapEx |
|
608.41% |
1,232.35% |
627.71% |
0.00% |
0.00% |
1,613.33% |
71.62% |
11.53% |
1,546.59% |
587.16% |
-661.75% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.22 |
1.23 |
1.24 |
1.29 |
1.31 |
1.35 |
1.40 |
1.49 |
1.58 |
1.66 |
1.69 |
Fixed Asset Turnover |
|
48.67 |
49.12 |
49.68 |
49.41 |
51.86 |
54.44 |
57.70 |
60.70 |
66.51 |
69.35 |
72.36 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
83,622 |
102,107 |
104,948 |
84,579 |
111,163 |
112,308 |
82,694 |
117,893 |
82,509 |
114,582 |
81,136 |
Invested Capital Turnover |
|
1.95 |
1.96 |
1.96 |
2.25 |
1.99 |
1.89 |
2.29 |
2.25 |
2.52 |
2.23 |
3.17 |
Increase / (Decrease) in Invested Capital |
|
-19,196 |
16,125 |
18,458 |
998 |
27,541 |
10,201 |
-22,254 |
33,314 |
-28,654 |
2,274 |
-1,558 |
Enterprise Value (EV) |
|
130,900 |
124,223 |
131,506 |
113,651 |
143,326 |
168,868 |
128,480 |
166,757 |
110,735 |
156,062 |
124,905 |
Market Capitalization |
|
97,877 |
74,553 |
81,588 |
83,260 |
86,208 |
106,180 |
93,906 |
96,847 |
76,809 |
90,040 |
88,312 |
Book Value per Share |
|
$146.12 |
$149.81 |
$153.60 |
$154.37 |
$157.96 |
$140.86 |
$145.50 |
$150.58 |
$147.52 |
$146.98 |
$150.53 |
Tangible Book Value per Share |
|
($109.99) |
($112.47) |
($108.42) |
($106.23) |
($98.76) |
($114.82) |
($116.53) |
($114.72) |
($117.76) |
($121.28) |
($122.90) |
Total Capital |
|
83,622 |
102,107 |
104,948 |
84,579 |
111,163 |
112,308 |
82,694 |
117,893 |
82,509 |
114,582 |
81,136 |
Total Debt |
|
38,868 |
57,511 |
59,422 |
38,813 |
64,812 |
70,958 |
41,167 |
75,595 |
41,266 |
74,168 |
40,706 |
Total Long-Term Debt |
|
28,100 |
29,124 |
28,115 |
28,094 |
28,155 |
31,053 |
30,175 |
30,230 |
28,937 |
26,455 |
26,480 |
Net Debt |
|
32,944 |
49,576 |
49,837 |
30,316 |
56,990 |
62,519 |
34,379 |
69,707 |
33,716 |
65,834 |
36,377 |
Capital Expenditures (CapEx) |
|
345 |
408 |
397 |
0.00 |
0.00 |
300 |
370 |
399 |
337 |
327 |
285 |
Net Nonoperating Expense (NNE) |
|
0.00 |
292 |
291 |
287 |
2,120 |
-864 |
307 |
260 |
277 |
310 |
272 |
Net Nonoperating Obligations (NNO) |
|
38,868 |
57,511 |
59,422 |
38,813 |
64,812 |
70,958 |
41,167 |
75,595 |
41,266 |
74,168 |
40,706 |
Total Depreciation and Amortization (D&A) |
|
735 |
749 |
755 |
766 |
765 |
741 |
738 |
650 |
646 |
674 |
682 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.89 |
$4.28 |
$4.96 |
$4.79 |
$3.54 |
($0.97) |
$5.51 |
$2.65 |
$5.06 |
$4.88 |
$5.76 |
Adjusted Weighted Average Basic Shares Outstanding |
|
297.06M |
295.87M |
295.98M |
292.62M |
292.36M |
284.07M |
279.55M |
278.15M |
273.68M |
267.14M |
266.93M |
Adjusted Diluted Earnings per Share |
|
$3.82 |
$4.24 |
$4.92 |
$4.74 |
$3.49 |
($0.97) |
$5.45 |
$2.63 |
$5.01 |
$4.85 |
$5.71 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
297.06M |
295.87M |
295.98M |
292.62M |
292.36M |
284.07M |
279.55M |
278.15M |
273.68M |
267.14M |
266.93M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
297.06M |
295.87M |
295.98M |
292.62M |
292.36M |
284.07M |
279.55M |
278.15M |
273.68M |
267.14M |
266.93M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,222 |
1,598 |
1,801 |
1,736 |
384 |
281 |
1,936 |
1,085 |
1,813 |
1,720 |
1,904 |
Normalized NOPAT Margin |
|
2.69% |
3.44% |
3.70% |
3.54% |
0.77% |
0.51% |
3.20% |
1.73% |
2.75% |
2.62% |
2.83% |
Pre Tax Income Margin |
|
2.99% |
3.45% |
3.88% |
3.75% |
0.38% |
0.14% |
3.29% |
1.90% |
3.05% |
2.51% |
3.01% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
20.41% |
20.29% |
20.61% |
25.99% |
26.99% |
38.48% |
38.08% |
46.01% |
41.48% |
29.23% |
29.38% |
Augmented Payout Ratio |
|
132.57% |
125.01% |
113.76% |
89.28% |
69.51% |
177.14% |
193.63% |
211.91% |
227.66% |
112.95% |
115.31% |
Key Financial Trends
Analyzing Cigna Group's (NYSE: CI) financial performance over the last four years through their quarterly financials reveals several key positive, neutral, and negative trends for investors to consider.
- Consistent Net Income Growth: Net income for continuing operations steadily increased from a loss in early 2023 (e.g., Q1 2023 net loss of $212 million) to positive and growing profits, reaching $1.63 billion in Q2 2025. This reflects improving profitability.
- Rising Earnings Per Share (EPS): Basic EPS increased from negative $0.97 in Q1 2023 to $5.76 in Q2 2025, indicating enhanced shareholder value and operational efficiency.
- Solid Revenue Growth: Total revenue (primarily from premiums earned and other non-interest income) increased from around $46 billion in Q1 2023 to $67 billion by Q2 2025, showing robust top-line expansion.
- Strong Operating Cash Flows Improvement: Cash from continuing operating activities turned from a loss of $212 million in Q1 2023 to a positive inflow of $1.63 billion net income and then slightly negative $1.89 billion in Q2 2025 due to working capital changes, but overall showing operational cash generation capability.
- Maintained Dividend Payments: Dividends per share steadily increased from $1.23 in 2023 to $1.51 in Q2 2025, demonstrating commitment to returning capital to shareholders.
- Significant Investment Activity: The company regularly invests in property and equipment ($285-$400 million quarterly) and securities, with net cash outflows from investing activities, indicating ongoing capital expenditures and asset management.
- Equity Buybacks: Substantial repurchases of common stock, e.g., $1.1 billion in Q2 2025 and various amounts in previous quarters, which could reflect management confidence but also uses cash that might impact liquidity.
- Consistent Amortization and Depreciation Expenses: Both depreciation (~$650-$740 million per quarter) and amortization expenses are stable, consistent with asset base and acquisitions.
- High Debt Levels: Total liabilities remain high, around $111-$115 billion over recent quarters, with significant short-term and long-term debt balances (e.g., ~$14 billion short-term debt in Q2 2025). This elevated leverage may increase financial risk.
- Volatile Net Cash from Financing Activities: Net cash from financing activities alternates between large outflows due to equity repurchases and debt repayments and issuance, which suggests active but potentially precarious capital structure management. For example, Q2 2025 had -$1.33 billion net financing cash flow mainly due to repurchases and dividends.
Overall, Cigna has demonstrated strong revenue and earnings growth with improving profitability and shareholder returns via both dividends and buybacks. However, investors should watch the company's leverage and capital management carefully, as well as working capital fluctuations impacting operating cash flow. The steady increase in EPS and revenues along with maintained dividend growth make Cigna an attractive consideration for long-term growth-oriented investors.
10/06/25 03:15 AM ETAI Generated. May Contain Errors.