Cigna Group
DUS:CGN
Balance Sheet
Balance Sheet Decomposition
Cigna Group
Cigna Group
Balance Sheet
Cigna Group
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 918
|
1 575
|
1 392
|
2 519
|
1 709
|
1 392
|
1 970
|
1 342
|
924
|
1 605
|
4 690
|
2 978
|
2 795
|
1 420
|
1 968
|
3 185
|
2 972
|
3 855
|
4 619
|
10 182
|
5 081
|
5 924
|
7 822
|
7 550
|
|
| Cash Equivalents |
1 918
|
1 575
|
1 392
|
2 519
|
1 709
|
1 392
|
1 970
|
1 342
|
924
|
1 605
|
4 690
|
2 978
|
2 795
|
1 420
|
1 968
|
3 185
|
2 972
|
3 855
|
4 619
|
10 182
|
5 081
|
5 924
|
7 822
|
7 550
|
|
| Short-Term Investments |
137
|
86
|
147
|
71
|
439
|
89
|
21
|
236
|
493
|
174
|
225
|
154
|
631
|
163
|
381
|
691
|
199
|
0
|
937
|
1 331
|
920
|
905
|
925
|
665
|
|
| Total Receivables |
2 798
|
3 206
|
2 184
|
1 628
|
1 628
|
1 459
|
1 405
|
1 407
|
1 361
|
1 318
|
1 358
|
1 777
|
1 991
|
2 757
|
3 694
|
3 077
|
3 380
|
10 473
|
10 716
|
12 191
|
15 071
|
17 218
|
17 722
|
24 227
|
|
| Accounts Receivables |
2 798
|
3 206
|
2 184
|
1 628
|
1 628
|
1 459
|
1 405
|
1 407
|
1 361
|
1 318
|
1 358
|
1 777
|
1 991
|
2 757
|
3 694
|
3 077
|
3 380
|
10 473
|
10 716
|
12 191
|
15 071
|
17 218
|
17 722
|
24 227
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 821
|
2 661
|
3 165
|
3 722
|
4 777
|
5 645
|
6 692
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 236
|
10 912
|
930
|
11 340
|
1 298
|
5 237
|
9 736
|
|
| Total Current Assets |
4 853
|
4 867
|
3 723
|
4 218
|
3 776
|
2 940
|
3 396
|
2 985
|
2 778
|
3 097
|
6 273
|
4 909
|
5 417
|
4 340
|
6 043
|
6 953
|
6 551
|
18 385
|
29 845
|
27 799
|
36 134
|
30 122
|
37 351
|
48 870
|
|
| PP&E Net |
986
|
1 078
|
973
|
777
|
638
|
632
|
625
|
804
|
862
|
912
|
1 024
|
1 120
|
1 464
|
3 004
|
3 068
|
1 536
|
1 563
|
4 562
|
4 953
|
4 757
|
4 143
|
3 774
|
4 065
|
3 654
|
|
| PP&E Gross |
986
|
1 078
|
973
|
777
|
638
|
632
|
625
|
804
|
862
|
912
|
1 024
|
1 120
|
1 464
|
3 004
|
3 068
|
1 536
|
0
|
4 562
|
4 953
|
4 757
|
4 143
|
0
|
4 065
|
3 654
|
|
| Accumulated Depreciation |
1 100
|
1 100
|
1 200
|
1 300
|
1 400
|
1 400
|
1 400
|
1 446
|
1 500
|
1 657
|
1 861
|
2 033
|
2 225
|
2 429
|
2 482
|
2 828
|
0
|
3 396
|
4 504
|
5 575
|
6 592
|
0
|
8 566
|
9 454
|
|
| Intangible Assets |
156
|
134
|
91
|
56
|
34
|
64
|
64
|
188
|
166
|
358
|
370
|
1 060
|
902
|
709
|
568
|
424
|
0
|
39 566
|
36 562
|
35 179
|
34 102
|
32 492
|
30 863
|
29 417
|
|
| Goodwill |
1 632
|
1 620
|
1 620
|
1 620
|
1 622
|
1 736
|
1 783
|
2 878
|
2 876
|
3 119
|
3 164
|
6 001
|
6 029
|
5 989
|
6 019
|
5 980
|
6 164
|
44 505
|
44 602
|
44 648
|
45 811
|
45 811
|
44 259
|
44 370
|
|
| Long-Term Investments |
38 214
|
40 527
|
39 833
|
22 055
|
21 139
|
18 352
|
17 693
|
17 923
|
19 460
|
20 897
|
22 430
|
23 681
|
21 881
|
24 179
|
24 332
|
26 124
|
28 420
|
28 974
|
21 542
|
23 262
|
18 438
|
16 288
|
17 985
|
15 128
|
|
| Other Long-Term Assets |
45 748
|
40 754
|
43 959
|
52 333
|
17 684
|
18 675
|
16 504
|
16 628
|
16 871
|
17 299
|
17 436
|
16 963
|
18 643
|
17 649
|
17 058
|
18 343
|
19 061
|
17 234
|
18 270
|
19 806
|
16 261
|
15 398
|
18 238
|
14 442
|
|
| Other Assets |
1 632
|
1 620
|
1 620
|
1 620
|
1 622
|
1 736
|
1 783
|
2 878
|
2 876
|
3 119
|
3 164
|
6 001
|
6 029
|
5 989
|
6 019
|
5 980
|
6 164
|
44 505
|
44 602
|
44 648
|
45 811
|
45 811
|
44 259
|
44 370
|
|
| Total Assets |
91 589
N/A
|
88 980
-3%
|
90 199
+1%
|
81 059
-10%
|
44 893
-45%
|
42 399
-6%
|
40 065
-6%
|
41 406
+3%
|
43 013
+4%
|
45 682
+6%
|
50 697
+11%
|
53 734
+6%
|
54 336
+1%
|
55 870
+3%
|
57 088
+2%
|
59 360
+4%
|
61 759
+4%
|
153 226
+148%
|
155 774
+2%
|
155 451
0%
|
154 889
0%
|
143 885
-7%
|
152 761
+6%
|
155 881
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 863
|
6 123
|
6 284
|
6 359
|
5 157
|
4 435
|
4 127
|
6 869
|
5 797
|
5 936
|
6 627
|
6 667
|
0
|
6 264
|
6 493
|
6 414
|
7 290
|
4 366
|
5 090
|
5 478
|
6 655
|
7 775
|
8 553
|
9 294
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 071
|
7 347
|
8 515
|
7 322
|
7 978
|
9 955
|
9 387
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
100
|
382
|
3
|
301
|
104
|
552
|
104
|
201
|
100
|
100
|
100
|
0
|
100
|
0
|
944
|
1 030
|
2 027
|
0
|
1 237
|
880
|
|
| Current Portion of Long-Term Debt |
49
|
130
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
133
|
47
|
49
|
276
|
140
|
2 955
|
4 570
|
2 344
|
518
|
2 993
|
1 538
|
2 155
|
|
| Other Current Liabilities |
43 671
|
46 000
|
42 392
|
32 515
|
24 263
|
23 306
|
22 339
|
22 668
|
21 936
|
22 335
|
22 889
|
24 240
|
30 145
|
25 273
|
25 480
|
26 189
|
26 847
|
17 503
|
22 187
|
18 655
|
27 050
|
22 479
|
27 433
|
36 263
|
|
| Total Current Liabilities |
48 583
|
52 253
|
48 676
|
38 874
|
29 520
|
28 123
|
26 469
|
29 838
|
27 837
|
28 823
|
29 620
|
31 108
|
30 378
|
31 684
|
32 122
|
32 879
|
34 377
|
31 895
|
40 138
|
36 022
|
43 572
|
41 225
|
48 716
|
57 979
|
|
| Long-Term Debt |
1 626
|
1 500
|
1 500
|
1 438
|
1 338
|
1 294
|
1 790
|
2 090
|
2 436
|
2 288
|
4 990
|
4 986
|
5 014
|
4 979
|
5 020
|
4 756
|
5 199
|
39 523
|
31 893
|
29 545
|
31 125
|
28 100
|
28 155
|
28 937
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 453
|
9 387
|
8 939
|
8 346
|
7 786
|
7 173
|
6 975
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
12
|
18
|
0
|
114
|
110
|
105
|
78
|
62
|
49
|
44
|
41
|
65
|
72
|
79
|
128
|
210
|
|
| Other Liabilities |
36 325
|
31 330
|
35 416
|
35 544
|
8 675
|
8 652
|
7 058
|
5 880
|
7 311
|
7 908
|
8 093
|
7 757
|
8 267
|
8 328
|
7 833
|
7 940
|
8 423
|
31 283
|
28 977
|
30 559
|
24 662
|
22 020
|
22 366
|
20 747
|
|
| Total Liabilities |
86 534
N/A
|
85 083
-2%
|
85 592
+1%
|
75 856
-11%
|
39 533
-48%
|
38 069
-4%
|
35 317
-7%
|
37 814
+7%
|
37 596
-1%
|
39 037
+4%
|
42 703
+9%
|
43 965
+3%
|
43 769
0%
|
45 096
+3%
|
45 053
0%
|
45 637
+1%
|
48 048
+5%
|
112 198
+134%
|
110 436
-2%
|
105 130
-5%
|
107 777
+3%
|
99 210
-8%
|
106 538
+7%
|
114 848
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
68
|
68
|
69
|
40
|
40
|
40
|
88
|
88
|
88
|
88
|
92
|
92
|
92
|
74
|
74
|
74
|
74
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Retained Earnings |
9 882
|
9 038
|
9 502
|
3 679
|
5 162
|
6 177
|
7 113
|
7 374
|
8 625
|
9 879
|
10 787
|
12 330
|
13 676
|
10 289
|
12 121
|
13 855
|
15 800
|
15 088
|
20 162
|
28 575
|
32 593
|
37 940
|
41 652
|
43 519
|
|
| Additional Paid In Capital |
3 093
|
3 503
|
3 647
|
2 360
|
2 385
|
2 451
|
2 474
|
2 502
|
2 514
|
2 534
|
3 188
|
3 295
|
3 356
|
2 769
|
2 859
|
2 892
|
2 940
|
27 751
|
28 306
|
28 975
|
29 574
|
30 233
|
30 669
|
31 288
|
|
| Unrealized Security Profit/Loss |
199
|
518
|
598
|
374
|
181
|
172
|
121
|
160
|
348
|
505
|
716
|
855
|
454
|
0
|
0
|
362
|
328
|
0
|
0
|
0
|
0
|
0
|
171
|
832
|
|
| Treasury Stock |
8 135
|
8 510
|
8 557
|
540
|
1 718
|
4 169
|
4 978
|
5 298
|
5 192
|
5 242
|
5 286
|
5 277
|
6 037
|
1 422
|
1 769
|
1 716
|
4 021
|
104
|
2 193
|
6 372
|
14 175
|
21 844
|
24 238
|
31 437
|
|
| Other Equity |
52
|
720
|
652
|
710
|
690
|
341
|
70
|
914
|
966
|
1 119
|
1 503
|
1 526
|
974
|
936
|
1 250
|
1 744
|
1 410
|
1 711
|
941
|
861
|
884
|
1 658
|
2 035
|
3 173
|
|
| Total Equity |
5 055
N/A
|
3 897
-23%
|
4 607
+18%
|
5 203
+13%
|
5 360
+3%
|
4 330
-19%
|
4 748
+10%
|
3 592
-24%
|
5 417
+51%
|
6 645
+23%
|
7 994
+20%
|
9 769
+22%
|
10 567
+8%
|
10 774
+2%
|
12 035
+12%
|
13 723
+14%
|
13 711
0%
|
41 028
+199%
|
45 338
+11%
|
50 321
+11%
|
47 112
-6%
|
44 675
-5%
|
46 223
+3%
|
41 033
-11%
|
|
| Total Liabilities & Equity |
91 589
N/A
|
88 980
-3%
|
90 199
+1%
|
81 059
-10%
|
44 893
-45%
|
42 399
-6%
|
40 065
-6%
|
41 406
+3%
|
43 013
+4%
|
45 682
+6%
|
50 697
+11%
|
53 734
+6%
|
54 336
+1%
|
55 870
+3%
|
57 088
+2%
|
59 360
+4%
|
61 759
+4%
|
153 226
+148%
|
155 774
+2%
|
155 451
0%
|
154 889
0%
|
143 885
-7%
|
152 761
+6%
|
155 881
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
425
|
418
|
422
|
396
|
364
|
296
|
280
|
271
|
274
|
272
|
286
|
286
|
276
|
259
|
257
|
257
|
244
|
381
|
373
|
355
|
323
|
299
|
293
|
274
|
|