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
Over the last four years, Cigna Group (NYSE: CI) has demonstrated stable growth and operational resilience across its income, balance sheet, and cash flow statements. A detailed analysis reveals several key trends and financial performance highlights valuable for investors to consider.
- Consistent Net Income Growth: Cigna's quarterly net income has generally increased over the years, with Q2 2025 reporting $1.63 billion compared to $1.51 billion in Q2 2024 and an improvement from lower or negative earnings in early 2023. This reflects profitability strength.
- Increasing Revenues: Total revenue grew steadily, reaching $67.23 billion in Q2 2025 up from $60.48 billion in Q2 2024, marking sustained top-line growth driven largely by premiums earned and other non-interest income diversification.
- Strong Earnings per Share (EPS): Q2 2025 reported EPS of $5.76 (basic) and $5.71 (diluted), rising from $5.51 and $5.45 in Q2 2024 respectively, indicating effective earnings growth on a per-share basis.
- Healthy Retained Earnings and Equity Base: Total common equity stands at $40.2 billion at Q2 2025, supported by growing retained earnings ($45.56 billion), which signals capital accumulation and financial stability.
- Capital Deployment via Dividends and Share Repurchases: Cigna maintains steady dividend payouts (~$1.51 per share in Q2 2025) alongside substantial share repurchases (over $1.1 billion repurchased in Q2 2025), which may enhance shareholder returns.
- High Goodwill and Intangible Assets: Goodwill and intangibles exceed $72 billion combined, indicating significant acquisitions, which could bear integration risks but also show strategic growth expansion.
- Stable Operating Cash Flows With Variability: Operating cash flows fluctuated, with Q2 2025 showing a negative net cash from operating activities (-$1.886 billion) likely due to changes in operating assets and liabilities. Previous quarters show positive cash flows, underscoring business cyclicality.
- Debt Levels and Financing Activities: Total debt, including short-term ($14.23 billion) and long-term ($26.48 billion), remains sizeable but relatively stable, matched by financing activities involving issuances and repayments. Investors should monitor debt servicing capacity.
- Increased Operating Liabilities Impacting Cash: Sharp negative change in operating assets and liabilities in Q2 2025 (-$5.01 billion) significantly reduced operating cash flow, which may suggest cash management challenges in the short term.
- Rising Other Operating Expenses: Other operating expenses rose sharply to ~$56.7 billion in Q2 2025 from lower levels in prior periods, potentially squeezing margins despite increasing revenues.
Overall, Cigna shows robust earnings growth and a strong equity foundation with active shareholder capital returns through dividends and buybacks. However, investors should keep an eye on cash flow volatility driven by working capital changes and rising expenses. The high goodwill balance suggests acquisition strategy reliance, which warrants monitoring for future integration outcomes.
This analysis helps retail investors understand that while Cigna is on a growth path, judicious assessment of cash flows and expense management is advisable alongside tracking debt levels.
09/14/25 11:40 AM ETAI Generated. May Contain Errors.