Cigna Group
XMUN:CGN
Income Statement
Earnings Waterfall
Cigna Group
Revenue
|
206B
USD
|
Cost of Revenue
|
-180.5B
USD
|
Gross Profit
|
25.5B
USD
|
Operating Expenses
|
-16.2B
USD
|
Operating Income
|
9.3B
USD
|
Other Expenses
|
-5.7B
USD
|
Net Income
|
3.6B
USD
|
Income Statement
Cigna Group
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Gross Premiums Earned |
31 423
|
32 132
|
32 832
|
0
|
34 535
|
35 335
|
35 987
|
0
|
37 192
|
37 617
|
38 046
|
0
|
38 833
|
39 300
|
39 851
|
0
|
41 554
|
42 616
|
43 644
|
0
|
73 686
|
101 037
|
128 142
|
0
|
152 605
|
153 168
|
155 530
|
0
|
161 483
|
165 262
|
168 513
|
0
|
175 540
|
177 874
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Revenue |
32 704
N/A
|
33 449
+2%
|
34 146
+2%
|
34 950
+2%
|
35 920
+3%
|
36 679
+2%
|
37 360
+2%
|
37 988
+2%
|
38 417
+1%
|
38 888
+1%
|
39 322
+1%
|
39 703
+1%
|
40 273
+1%
|
40 737
+1%
|
41 351
+2%
|
42 043
+2%
|
42 957
+2%
|
44 007
+2%
|
44 970
+2%
|
48 446
+8%
|
75 146
+55%
|
102 511
+36%
|
129 660
+26%
|
153 566
+18%
|
154 081
+0%
|
154 542
+0%
|
156 833
+1%
|
160 197
+2%
|
163 003
+2%
|
166 890
+2%
|
170 348
+2%
|
174 078
+2%
|
176 988
+2%
|
179 183
+1%
|
180 107
+1%
|
180 516
+0%
|
182 933
+1%
|
186 134
+2%
|
189 902
+2%
|
195 265
+3%
|
206 003
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
(23 241)
|
0
|
0
|
0
|
(25 424)
|
0
|
0
|
0
|
(26 954)
|
0
|
0
|
0
|
(27 719)
|
0
|
0
|
0
|
(32 321)
|
0
|
0
|
0
|
(128 487)
|
0
|
0
|
0
|
(136 194)
|
0
|
0
|
0
|
(151 115)
|
0
|
0
|
(39 531)
|
(157 040)
|
(120 122)
|
(162 598)
|
(165 633)
|
(170 088)
|
(180 454)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
11 709
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12 564
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12 749
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
14 324
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
16 125
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
25 079
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
24 003
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
22 963
N/A
|
0
N/A
|
0
N/A
|
5 749
N/A
|
23 476
+308%
|
17 426
-26%
|
23 536
+35%
|
24 269
+3%
|
25 177
+4%
|
25 549
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(29 749)
|
(30 360)
|
(31 029)
|
(8 369)
|
(32 615)
|
(33 339)
|
(33 876)
|
(9 125)
|
(35 001)
|
(35 592)
|
(36 219)
|
(9 735)
|
(37 208)
|
(37 352)
|
(37 879)
|
(10 019)
|
(38 966)
|
(39 992)
|
(40 745)
|
(11 396)
|
(69 989)
|
(96 326)
|
(122 334)
|
(16 192)
|
(146 028)
|
(145 868)
|
(148 271)
|
(15 572)
|
(154 494)
|
(158 966)
|
(162 111)
|
(14 718)
|
(168 607)
|
(170 708)
|
(132 311)
|
(14 933)
|
(54 566)
|
(13 772)
|
(16 044)
|
(16 143)
|
(16 237)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9 904)
|
(2 745)
|
(5 582)
|
0
|
(10 755)
|
(6 140)
|
(6 683)
|
(10 096)
|
(12 760)
|
(13 995)
|
(13 892)
|
(13 769)
|
(13 088)
|
(13 593)
|
(13 296)
|
(13 086)
|
(12 242)
|
(12 690)
|
(12 936)
|
(12 980)
|
(12 738)
|
(13 347)
|
(13 555)
|
(14 219)
|
(14 324)
|
(14 454)
|
|
Depreciation & Amortization |
(52)
|
(100)
|
(146)
|
0
|
(138)
|
(129)
|
(122)
|
(143)
|
(140)
|
(138)
|
(136)
|
(151)
|
(142)
|
(133)
|
(124)
|
(115)
|
(110)
|
(106)
|
(126)
|
(235)
|
(951)
|
(1 664)
|
(2 350)
|
(2 949)
|
(2 704)
|
(2 463)
|
(2 222)
|
(1 982)
|
(1 979)
|
(1 986)
|
(1 994)
|
(1 998)
|
(1 961)
|
(1 959)
|
(1 918)
|
(1 876)
|
(1 877)
|
(1 831)
|
(1 825)
|
(1 819)
|
(1 783)
|
|
Benefits Claims Loss Adjustment |
(20 153)
|
(20 571)
|
(20 987)
|
0
|
(22 010)
|
(22 467)
|
(22 876)
|
0
|
(23 546)
|
(23 961)
|
(24 227)
|
0
|
(24 673)
|
(24 707)
|
(24 859)
|
0
|
(29 763)
|
(30 383)
|
(30 999)
|
0
|
(32 698)
|
(33 429)
|
(34 360)
|
0
|
(31 521)
|
(31 057)
|
(31 752)
|
0
|
(32 393)
|
(33 765)
|
(33 666)
|
0
|
(33 825)
|
(33 533)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(9 544)
|
(9 689)
|
(9 896)
|
(8 369)
|
(10 467)
|
(10 743)
|
(10 878)
|
(8 982)
|
(11 315)
|
(11 493)
|
(11 856)
|
(9 584)
|
(12 393)
|
(12 512)
|
(12 896)
|
0
|
(6 348)
|
(3 921)
|
(9 620)
|
(406)
|
(30 199)
|
(54 549)
|
(75 528)
|
(483)
|
(97 808)
|
(98 456)
|
(100 528)
|
(502)
|
(106 529)
|
(109 919)
|
(113 365)
|
(478)
|
(120 131)
|
(122 280)
|
(117 413)
|
(319)
|
(39 342)
|
1 614
|
0
|
0
|
0
|
|
Operating Income |
2 955
N/A
|
3 089
+5%
|
3 117
+1%
|
3 340
+7%
|
3 305
-1%
|
3 340
+1%
|
3 484
+4%
|
3 439
-1%
|
3 416
-1%
|
3 296
-4%
|
3 103
-6%
|
3 014
-3%
|
3 065
+2%
|
3 385
+10%
|
3 472
+3%
|
4 305
+24%
|
3 991
-7%
|
4 015
+1%
|
4 225
+5%
|
4 729
+12%
|
5 157
+9%
|
6 185
+20%
|
7 326
+18%
|
8 887
+21%
|
8 053
-9%
|
8 674
+8%
|
8 562
-1%
|
8 431
-2%
|
8 509
+1%
|
7 924
-7%
|
8 237
+4%
|
8 245
+0%
|
8 381
+2%
|
8 475
+1%
|
8 265
-2%
|
8 543
+3%
|
8 245
-3%
|
9 764
+18%
|
8 225
-16%
|
9 034
+10%
|
9 312
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(252)
|
(57)
|
(113)
|
0
|
(271)
|
(1 006)
|
(1 378)
|
(1 789)
|
(1 505)
|
(1 621)
|
(1 567)
|
(1 492)
|
(1 289)
|
(1 361)
|
(1 285)
|
(1 252)
|
(1 012)
|
(1 193)
|
(1 196)
|
(1 278)
|
(1 723)
|
(1 424)
|
(1 460)
|
(1 454)
|
(1 524)
|
(3 268)
|
|
Non-Reccuring Items |
0
|
0
|
(9)
|
(36)
|
0
|
0
|
(84)
|
(112)
|
(124)
|
(127)
|
(70)
|
(35)
|
(15)
|
(14)
|
(19)
|
(447)
|
0
|
0
|
(1)
|
(877)
|
0
|
0
|
0
|
(812)
|
(253)
|
(397)
|
(319)
|
3 726
|
3 836
|
3 954
|
3 863
|
(451)
|
(370)
|
(374)
|
1 350
|
1 533
|
1 584
|
0
|
(118)
|
(1 997)
|
(2 053)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
2 955
N/A
|
3 089
+5%
|
3 108
+1%
|
3 304
+6%
|
3 305
+0%
|
3 340
+1%
|
3 400
+2%
|
3 327
-2%
|
3 292
-1%
|
3 169
-4%
|
3 033
-4%
|
2 979
-2%
|
3 050
+2%
|
3 371
+11%
|
3 453
+2%
|
3 606
+4%
|
3 934
+9%
|
3 902
-1%
|
4 111
+5%
|
3 581
-13%
|
4 151
+16%
|
4 807
+16%
|
5 537
+15%
|
6 570
+19%
|
6 179
-6%
|
6 710
+9%
|
6 751
+1%
|
10 868
+61%
|
10 984
+1%
|
10 593
-4%
|
10 848
+2%
|
6 782
-37%
|
6 818
+1%
|
6 905
+1%
|
8 337
+21%
|
8 353
+0%
|
8 405
+1%
|
8 304
-1%
|
6 653
-20%
|
5 513
-17%
|
3 991
-28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 007)
|
(1 075)
|
(1 116)
|
(1 210)
|
(1 209)
|
(1 232)
|
(1 279)
|
(1 250)
|
(1 232)
|
(1 190)
|
(1 146)
|
(1 136)
|
(1 128)
|
(1 142)
|
(1 114)
|
(1 142)
|
(1 146)
|
(1 116)
|
(1 118)
|
(939)
|
(1 054)
|
(1 108)
|
(1 253)
|
(1 450)
|
(1 242)
|
(1 423)
|
(1 420)
|
(2 379)
|
(2 513)
|
(2 406)
|
(2 424)
|
(1 367)
|
(1 376)
|
(1 367)
|
(1 656)
|
(1 607)
|
(1 551)
|
(1 512)
|
(1 190)
|
(141)
|
(137)
|
|
Income from Continuing Operations |
1 948
|
2 014
|
1 992
|
2 094
|
2 096
|
2 108
|
2 121
|
2 077
|
2 060
|
1 979
|
1 887
|
1 843
|
1 922
|
2 229
|
2 339
|
2 464
|
2 788
|
2 786
|
2 993
|
2 642
|
3 097
|
3 699
|
4 284
|
5 120
|
4 937
|
5 287
|
5 331
|
8 489
|
8 471
|
8 187
|
8 424
|
5 415
|
5 442
|
5 538
|
6 681
|
6 746
|
6 854
|
6 792
|
5 463
|
5 372
|
3 854
|
|
Income to Minority Interest |
(1)
|
1
|
4
|
8
|
11
|
14
|
14
|
17
|
20
|
23
|
24
|
24
|
24
|
20
|
14
|
5
|
(2)
|
(7)
|
(7)
|
(9)
|
(11)
|
(11)
|
(12)
|
(16)
|
(20)
|
(24)
|
(31)
|
(31)
|
(33)
|
(36)
|
(40)
|
(50)
|
(55)
|
(59)
|
(66)
|
(78)
|
(102)
|
(139)
|
(159)
|
(208)
|
(234)
|
|
Net Income (Common) |
1 947
N/A
|
2 015
+3%
|
1 996
-1%
|
2 102
+5%
|
2 107
+0%
|
2 122
+1%
|
2 135
+1%
|
2 094
-2%
|
2 080
-1%
|
2 002
-4%
|
1 911
-5%
|
1 867
-2%
|
1 946
+4%
|
2 249
+16%
|
2 353
+5%
|
2 237
-5%
|
2 554
+14%
|
2 547
0%
|
2 759
+8%
|
2 637
-4%
|
3 090
+17%
|
3 692
+19%
|
4 271
+16%
|
5 104
+20%
|
4 917
-4%
|
5 263
+7%
|
5 300
+1%
|
8 458
+60%
|
8 438
0%
|
8 151
-3%
|
8 384
+3%
|
5 365
-36%
|
5 387
+0%
|
5 479
+2%
|
6 615
+21%
|
6 668
+1%
|
6 752
+1%
|
6 653
-1%
|
5 304
-20%
|
5 164
-3%
|
3 620
-30%
|
|
EPS (Diluted) |
7.45
N/A
|
7.46
+0%
|
7.5
+1%
|
7.83
+4%
|
8.19
+5%
|
8.16
0%
|
8.18
+0%
|
8.04
-2%
|
8.03
0%
|
7.71
-4%
|
7.35
-5%
|
7.19
-2%
|
7.5
+4%
|
8.71
+16%
|
9.3
+7%
|
8.77
-6%
|
10.38
+18%
|
10.39
+0%
|
11.21
+8%
|
10.54
-6%
|
8.04
-24%
|
9.69
+21%
|
11.29
+17%
|
13.44
+19%
|
13.11
-2%
|
14.18
+8%
|
14.44
+2%
|
22.98
+59%
|
23.97
+4%
|
23.63
-1%
|
24.83
+5%
|
15.73
-37%
|
16.76
+7%
|
17.21
+3%
|
21.51
+25%
|
21.3
-1%
|
22.58
+6%
|
22.41
-1%
|
17.85
-20%
|
17.39
-3%
|
12.63
-27%
|