C

Cigna Group
XMUN:CGN

Watchlist Manager
Cigna Group
XMUN:CGN
Watchlist
Price: 270.5 EUR 0.69%
Market Cap: 79.2B EUR
Have any thoughts about
Cigna Group?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

232.6B
+7%
Revenue
Growth Rates:
1 Year
+22%
3 Years
+37%
5 Years
+79%
7 Years
+462%
10 Years
+581%
10B
+4%
Operating Income
Growth Rates:
1 Year
+21%
3 Years
+21%
5 Years
+36%
7 Years
+187%
10 Years
+220%
3B
-18%
Net Income
Growth Rates:
1 Year
-43%
3 Years
-64%
5 Years
-29%
7 Years
+29%
10 Years
+52%

Earnings Waterfall
Cigna Group

Revenue
232.6B USD
Cost of Revenue
-206.5B USD
Gross Profit
26.1B USD
Operating Expenses
-16.1B USD
Operating Income
10B USD
Other Expenses
-6.9B USD
Net Income
3B USD

Income Statement
Cigna Group

Rotate your device to view
Income Statement
Currency: USD
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 Jun-2024 Sep-2024
Revenue
Gross Premiums Earned
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
0
0
Revenue
34 146
N/A
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%
217 940
+6%
232 586
+7%
Gross Profit
Cost of Revenue
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)
(191 985)
(206 511)
Gross Profit
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%
25 955
+2%
26 075
+0%
Operating Income
Operating Expenses
(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)
(16 257)
(16 409)
(16 116)
Selling, General & Administrative
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)
(14 474)
(14 661)
(14 386)
Depreciation & Amortization
(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)
(1 748)
(1 730)
Benefits Claims Loss Adjustment
(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
0
0
Other Operating Expenses
(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
0
0
Operating Income
3 117
N/A
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%
9 292
+3%
9 546
+3%
9 959
+4%
Pre-Tax Income
Interest Income Expense
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)
(3 354)
(4 272)
Non-Reccuring Items
(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)
(2 033)
(2 096)
(2 239)
Total Other Income
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
0
0
Pre-Tax Income
3 108
N/A
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%
4 096
+3%
3 448
-16%
Net Income
Tax Provision
(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)
(123)
(99)
Income from Continuing Operations
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
3 973
3 349
Income to Minority Interest
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)
(265)
(310)
Net Income (Common)
1 996
N/A
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%
3 708
+2%
3 039
-18%
EPS (Diluted)
7.5
N/A
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%
13.05
+3%
10.79
-17%

See Also

Summary
CGN intrinsic value, competitors valuation, and company profile.
DCF Valuation
CGN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CGN stock valuation using valuation multiples.
Wall Street Estimates
CGN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CGN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 211,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.