Biggest changeFor further information on our business and strategy, see Part I, Item 1 "Business" of this Form 10-K. 38 Financial Highlights Consolidated Results of Operations (GAAP basis) For the Years Ended December 31, Change Change (Dollars in millions) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Pharmacy revenues $ 185,362 $ 137,243 $ 128,566 $ 48,119 35 % $ 8,677 7 % Premiums 45,996 44,237 39,916 1,759 4 4,321 11 Fees and other revenues 14,790 12,619 10,881 2,171 17 1,738 16 Net investment income 973 1,166 1,155 (193) (17) 11 1 Total revenues 247,121 195,265 180,518 51,856 27 14,747 8 Pharmacy and other service costs 182,509 133,801 124,834 48,708 36 8,967 7 Medical costs and other benefit expenses 38,648 36,287 32,184 2,361 7 4,103 13 Selling, general and administrative expenses 14,844 14,822 13,174 22 — 1,648 13 Amortization of acquired intangible assets 1,703 1,819 1,876 (116) (6) (57) (3) Total benefits and expenses 237,704 186,729 172,068 50,975 27 14,661 9 Income from operations 9,417 8,536 8,450 881 10 86 1 Interest expense and other (1,435) (1,446) (1,228) 11 (1) (218) 18 Net gain (loss) on sale of businesses 24 (1,499) 1,662 1,523 N/M (3,161) N/M Net investment losses (2,737) (78) (487) (2,659) N/M 409 (84) Income before income taxes 5,269 5,513 8,397 (244) (4) (2,884) (34) Total income taxes 1,491 141 1,615 1,350 N/M (1,474) (91) Net income 3,778 5,372 6,782 (1,594) (30) (1,410) (21) Less: Net income attributable to noncontrolling interests 344 208 78 136 65 130 167 Shareholders' net income $ 3,434 $ 5,164 $ 6,704 $ (1,730) (34) % $ (1,540) (23) % Consolidated effective tax rate 28.3 % 2.6 % 19.2 % 2,570 bps (1,660) bps Medical customers (in thousands) 19,147 19,780 18,004 (633) (3) % 1,776 10 % 39 Reconciliation of Shareholders' Net Income (GAAP) to Adjusted Income from Operations For the Years Ended December 31, 2024 2023 2022 (In millions) Pre-tax After-tax Pre-tax After-tax Pre-tax After-tax Shareholders' net income $ 3,434 $ 5,164 $ 6,704 Adjustments to reconcile to adjusted income from operations Net investment losses (1) $ 2,533 2,529 $ 135 114 $ 613 496 Amortization of acquired intangible assets 1,703 1,347 1,819 1,413 1,876 1,345 Special items Integration and transaction-related costs 275 211 45 35 135 103 Impairment of dividend receivable 182 138 — — — — Deferred tax expenses (benefits), net — 84 — (1,071) — — Net (gain) loss on sale of businesses (24) (2) 1,499 1,429 (1,662) (1,332) Charge for organizational efficiency plan — — 252 193 22 17 Charges (benefits) associated with litigation matters — — 201 171 (28) (20) Total special items $ 433 431 $ 1,997 757 $ (1,533) (1,232) Adjusted income from operations $ 7,741 $ 7,448 $ 7,313 (1) Includes Net investment gains/losses as presented in our Consolidated Statements of Income, as well as the Company's share of certain investment results of its joint ventures reported in the Cigna Healthcare segment using the equity method of accounting, which are presented within Fees and other revenues in our Consolidated Statements of Income.
Biggest changeFinancial Highlights Consolidated Results of Operations (GAAP basis) For the Years Ended December 31, Change Change (Dollars in millions) 2025 2024 2023 2025 vs. 2024 2024 vs. 2023 Pharmacy revenues $ 216,672 $ 185,362 $ 137,243 $ 31,310 17 % $ 48,119 35 % Premiums 40,261 45,996 44,237 (5,735) (12) 1,759 4 Fees and other revenues 16,921 14,790 12,619 2,131 14 2,171 17 Net investment income 1,046 973 1,166 73 8 (193) (17) Total revenues 274,900 247,121 195,265 27,779 11 51,856 27 Pharmacy and other service costs 214,991 182,509 133,801 32,482 18 48,708 36 Medical costs and other benefit expenses 34,349 38,648 36,287 (4,299) (11) 2,361 7 Selling, general and administrative expenses 14,617 14,844 14,822 (227) (2) 22 — Amortization of acquired intangible assets 1,743 1,703 1,819 40 2 (116) (6) Total benefits and expenses 265,700 237,704 186,729 27,996 12 50,975 27 Income from operations 9,200 9,417 8,536 (217) (2) 881 10 Interest expense and other (1,408) (1,435) (1,446) 27 (2) 11 (1) Net gain (loss) on sale of businesses 13 24 (1,499) (11) (46) 1,523 N/M Net investment losses (24) (2,737) (78) 2,713 (99) (2,659) N/M Income before income taxes 7,781 5,269 5,513 2,512 48 (244) (4) Total income taxes 1,493 1,491 141 2 — 1,350 N/M Net income 6,288 3,778 5,372 2,510 66 (1,594) (30) Less: Net income attributable to noncontrolling interests 331 344 208 (13) (4) 136 65 Shareholders' net income $ 5,957 $ 3,434 $ 5,164 $ 2,523 73 % $ (1,730) (34) % Consolidated effective tax rate 19.2 % 28.3 % 2.6 % (910) bps 2,570 bps Medical customers (in thousands) 18,118 19,147 19,780 (1,029) (5) % (633) (3) % 37 Reconciliation of Shareholders' Net Income (GAAP) to Adjusted Income from Operations For the Years Ended December 31, 2025 2024 2023 (In millions) Pre-tax After-tax Pre-tax After-tax Pre-tax After-tax Shareholders' net income $ 5,957 $ 3,434 $ 5,164 Adjustments to reconcile to adjusted income from operations Net investment (gains) losses (1) $ (225) (90) $ 2,533 2,529 $ 135 114 Amortization of acquired intangible assets 1,743 1,325 1,703 1,347 1,819 1,413 Special items Strategic optimization program 749 565 — — — — Deferred tax expenses (benefits), net — 427 — 84 — (1,071) Integration and transaction-related costs 327 247 275 211 45 35 (Benefits) charges associated with litigation matters (17) (13) — — 201 171 Net (gain) loss on sale of businesses (13) (404) (24) (2) 1,499 1,429 Impairment of dividend receivable — — 182 138 — — Charge for organizational efficiency plan — — — — 252 193 Total special items $ 1,046 822 $ 433 431 $ 1,997 757 Adjusted income from operations $ 8,014 $ 7,741 $ 7,448 (1) Includes Net investment gains/losses as presented in our Consolidated Statements of Income, as well as the Company's share of certain investment results of its joint ventures reported in the Cigna Healthcare segment using the equity method of accounting, which are presented within Fees and other revenues in our Consolidated Statements of Income.
Cash requirements at the parent company level generally consist of debt service; payment of declared dividends to shareholders; lending to subsidiaries as needed; and pension plan funding.
Parent Company Level. Cash requirements at the parent company level generally consist of debt service, payment of declared dividends to shareholders, lending to subsidiaries as needed and pension plan funding.
We prioritize our use of capital resources to (i) invest in capital expenditures (primarily related to technology to support innovative solutions for our clients and customers), provide the capital necessary to maintain or improve the financial strength ratings of subsidiaries, and to repay debt and fund pension obligations if necessary; (ii) pay dividends to shareholders; (iii) consider acquisitions and investments that are strategically and economically advantageous; and (iv) return capital to shareholders through share repurchases.
We prioritize our use of capital resources to (i) invest in capital expenditures (primarily related to technology to support innovative solutions for our clients and customers), provide the capital necessary to maintain or improve the financial strength ratings of subsidiaries, and to repay debt and fund pension obligations if necessary; (ii) pay dividends to shareholders; (iii) consider acquisitions 45 and investments that are strategically and economically advantageous; and (iv) return capital to shareholders through share repurchases.
Risks to Liquidity and Capital Resources Risks to our liquidity and capital resources outlook include cash projections that may not be realized, and the demand for funds could exceed available cash if our ongoing businesses experience unexpected shortfalls in earnings or we experience material adverse effects from one or more risks or uncertainties described more fully in the "Risk Factors" section of this Form 10-K.
Risks to Liquidity and Capital Resources Risks to our liquidity and capital resources outlook include cash projections that may not be realized, and the demand for funds could exceed available cash if our ongoing businesses experience unexpected shortfalls in earnings or we experience material adverse effects from one or more risks or uncertainties described more fully in the "Risk Factors" section in this Form 10-K.
The factors that could impact our estimates of uncertain tax positions include the likelihood of sustaining our tax position (and related assumed interest and penalties) under audit. If our positions are upheld upon audit, our net income would increase. Income Taxes - Valuation Allowance Nature of Critical Accounting Estimate.
The factors that could impact our estimates of uncertain tax positions include the likelihood of 48 sustaining our tax position (and related assumed interest and penalties) under audit. If our positions are upheld upon audit, our net income would increase. Income Taxes - Valuation Allowance Nature of Critical Accounting Estimate.
The parent company normally meets its liquidity requirements by maintaining appropriate levels of cash and various types of marketable investments; collecting dividends from its subsidiaries; using proceeds from issuing debt and common stock; and borrowing from its subsidiaries, subject to applicable regulatory limits. 42 Regulatory Restrictions.
The parent company normally meets its liquidity requirements by maintaining appropriate levels of cash and various types of marketable investments, collecting dividends from its subsidiaries, using proceeds from issuing debt and common stock, and borrowing from its subsidiaries, subject to applicable regulatory limits. Regulatory Restrictions.
Special items are matters that management believes are not representative of the underlying results of operations due to their nature or size. We exclude these items from this measure because management believes they are not indicative of past or future underlying performance of the business.
Special items are matters that management believes are not representative of the underlying results of operations due to their nature or size. We exclude these items from this measure because management believes they are not indicative of past or future 36 underlying performance of the business.
Future cash flows for the Evernorth Health Services reporting units are primarily driven by the forecasted gross margins of the business, as well as operating expenses and long-term growth rates. Future cash flows for our other reporting units are primarily driven by forecasted revenues, benefit expenses, operating expenses and long- 45 term growth rates.
Future cash flows for the Evernorth Health Services reporting units are primarily driven by the forecasted gross margins of the business, as well as operating expenses and long-term growth rates. Future cash flows for our other reporting units are primarily driven by forecasted revenues, benefit expenses, operating expenses and long-term growth rates.
We cannot reasonably estimate the timing of such future payments. See Note 20 to the Consolidated Financial Statements for additional information on uncertain tax positions. Off-Balance Sheet : Purchase Obligations. These include agreements to purchase goods or services that are enforceable and legally binding.
We cannot reasonably estimate the timing of such future payments. See Note 21 to the Consolidated Financial Statements for additional information on uncertain tax positions. Off-Balance Sheet : Purchase Obligations. These include agreements to purchase goods or services that are enforceable and legally binding.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") is intended to provide information to assist you in better understanding and evaluating the financial condition of The Cigna Group as of December 31, 2024 compared with December 31, 2023 and our results of operations for 2024 compared with 2023 and 2022 and is intended to help you understand the ongoing trends in our business.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") is intended to provide information to assist you in better understanding and evaluating the financial condition of The Cigna Group as of December 31, 2025 compared with December 31, 2024 and our results of operations for 2025 compared with 2024 and 2023 and is intended to help you understand the ongoing trends in our business.
In the event we are unable to sustain all of our $1.5 billion of uncertain tax positions, it could result in future tax payments of approximately $1.0 billion. We are adequately reserved for such positions. As a result, there is minimal direct risk to earnings should we fail to sustain our positions.
In the event we are unable to sustain all of our $1.5 billion of uncertain tax positions, it could result in future tax payments of approximately $1.2 billion. We are adequately reserved for such positions. As a result, there is minimal direct risk to earnings should we fail to sustain our positions.
We completed our normal annual evaluations for impairment of goodwill and intangible assets during the third quarter of 2024. The evaluations support that as of December 31, 2024, the fair value estimates of our reporting units exceed their carrying values by substantial margins.
We completed our normal annual evaluations for impairment of goodwill and intangible assets during the third quarter of 2025. The evaluations support that as of December 31, 2025, the fair value estimates of our reporting units exceed their carrying values by substantial margins.
Dividends from our insurance, Health Maintenance Organization ("HMO") and certain foreign subsidiaries are subject to regulatory restrictions. See Note 19 to the Consolidated Financial Statements in this Form 10-K for additional information regarding these restrictions.
Dividends from our insurance, Health Maintenance Organization ("HMO") and certain foreign subsidiaries are subject to regulatory restrictions. See Note 20 to the Consolidated Financial Statements in this Form 10-K for additional information regarding these restrictions.
Guarantees and Contractual Obligations We are contingently liable for various contractual obligations and financial and other guarantees entered into in the ordinary course of business. See Note 21 to the Consolidated Financial Statements for discussion of various guarantees. On Balance Sheet : Long-Term Debt.
Guarantees and Contractual Obligations We are contingently liable for various contractual obligations and financial and other guarantees entered into in the ordinary course of business. See Note 22 to the Consolidated Financial Statements for discussion of various guarantees. On Balance Sheet : Long-Term Debt.
See Note 20 to the Consolidated Financial Statements for additional discussion around uncertain tax positions and the Liquidity and Capital Resources section of this MD&A for a discussion of their potential impact on liquidity. Effect if Different Assumptions Used.
See Note 21 to the Consolidated Financial Statements for additional discussion around uncertain tax positions and the Liquidity and Capital Resources section of this MD&A for a discussion of their potential impact on liquidity. Effect if Different Assumptions Used.
For comparisons of our results of operations for 2023 compared with 2022, please refer to the previously filed MD&A included in Part II, Item 7 of our Form 10-K for the year ended December 31, 2023.
For comparisons of our results of operations for 2024 compared with 2023, please refer to the previously filed MD&A included in Part II, Item 7 of our Form 10-K for the year ended December 31, 2024.
See Note 22 to the Consolidated Financial Statements for additional discussion of these metrics and a reconciliation of income (loss) before income taxes to pre-tax adjusted income (loss) from operations, as well as a reconciliation of Total revenues to adjusted revenues.
See Note 23 to the Consolidated Financial Statements for additional discussion of these metrics and a reconciliation of income (loss) before income taxes to pre-tax adjusted income (loss) from operations, as well as a reconciliation of Total revenues to adjusted revenues.
Changes in assumptions concerning future financial results or other underlying assumptions, including macroeconomic factors, government legislation, changes in the competitive landscape or other market conditions, could impact our ability to achieve profitability projections.
Changes in assumptions concerning future financial results or other underlying assumptions, including macroeconomic factors, government legislation, changes in the competitive landscape or other market conditions (including business models), could impact our ability to achieve profitability projections.
Non-regulated subsidiaries also generate significant cash flows from operating activities, which is typically available immediately to the parent company for general corporate purposes.
Non-regulated subsidiaries also generate significant cash flows from operating activities, which are typically available immediately to the parent company for general corporate purposes.
Capital Resources Our capital resources consist primarily of cash, cash equivalents and investments maintained at regulated subsidiaries required to underwrite insurance risks, cash flows from operating activities, our commercial paper program, credit agreements and the issuance of long-term debt and equity securities.
Capital Resources Our capital resources consist primarily of cash, cash equivalents and investments maintained at regulated subsidiaries required to underwrite insurance risks, cash flows from operating activities, our commercial paper program, revolving credit facility, and the issuance of long-term debt and equity securities.
Operating Activities. Cash flows from operating activities consist principally of cash receipts and disbursements for pharmacy revenues and costs, premiums, fees, investment income, taxes, benefit costs and other expenses.
Operating Activities. Cash flows from operating activities consist principally of cash receipts and disbursements for pharmacy revenues and costs, premiums and medical costs, fees, investment income, taxes, and other expenses.
As a result of increasing market interest rates since the majority of these loans were made, the carrying value exceeds the market value of these loans as of December 31, 2024.
As a result of increasing market interest rates since the majority of these loans were made, the carrying value exceeds the market value of these loans as of December 31, 2025.
These investments were comprised of approximately 75% debt securities, including government and corporate debt diversified by issuer, industry and geography; 15% equities, including mutual funds, equity securities and private equity partnerships; and 10% long-term deposits and policy loans. We continuously review the joint venture's investment strategy and its execution.
These investments were comprised of approximately 70% debt securities, including government and corporate debt diversified by issuer, industry and geography; 20% equities, including mutual funds, equity securities and private equity partnerships; and 10% long-term deposits and policy loans. We continuously review the joint venture's investment strategy and its execution.
Additionally, the current macroeconomic headwinds are impacting capital markets and reducing investor appetite for capital-intensive assets (e.g., offices and regional shopping malls). Our commercial mortgage loan portfolio has no exposure to regional shopping malls and approximately 25% exposure to office properties.
Additionally, the current macroeconomic headwinds 50 are impacting capital markets and reducing investor appetite for capital-intensive assets (e.g., offices and regional shopping malls). Our commercial mortgage loan portfolio has no exposure to regional shopping malls and less than 25% exposure to office properties.
The effect of these hypothetical changes in market rates or prices on the fair value of certain noninsurance financial instruments would have been as follows: Market scenario for certain noninsurance financial instruments Loss in Fair Value (in billions) December 31, 2024 December 31, 2023 100 basis point increase in interest rates (excluding the Company's long-term debt) $ 0.6 $ 0.7 In the event of a hypothetical 100 basis point increase in interest rates, the fair value of the Company's long-term debt would decrease approximately $1.8 billion at both December 31, 2024 and December 31, 2023.
The effect of these hypothetical changes in market rates or prices on the fair value of certain noninsurance financial instruments would have been as follows: Market scenario for certain noninsurance financial instruments Loss in Fair Value (in billions) December 31, 2025 December 31, 2024 100 basis point increase in interest rates (excluding the Company's long-term debt) $ 0.5 $ 0.6 In the event of a hypothetical 100 basis point increase in interest rates, the fair value of the Company's long-term debt would decrease approximately $2.1 billion at December 31, 2025 and $1.8 billion at December 31, 2024.
As of December 31, 2024, purchase obligations consisted of a total of $4.2 billion of estimated payments required under contractual arrangements (of which we expect $1.6 billion of purchase obligations to be paid within the next 12 months beginning January 1, 2025).
As of December 31, 2025, purchase obligations consisted of a total of $6.3 billion of estimated payments required under contractual arrangements (of which we expect $2.1 billion of purchase obligations to be paid within the next 12 months beginning January 1, 2026).
Our businesses generate significant cash flows from operations, some of which is subject to regulatory restrictions relative to the amount and timing of dividend payments to the parent company. Dividends received from U.S.- regulated subsidiaries were $2.4 billion for the year ended December 31, 2024 and $1.2 billion for the year ended December 31, 2023.
Our businesses generate significant cash flows from operations, some of which is subject to regulatory restrictions relative to the amount and timing of dividend payments to the parent company. Dividends received from U.S.-regulated subsidiaries were $0.9 billion for the year ended December 31, 2025 and $2.4 billion for the year ended December 31, 2024.
Commercial Mortgage Loans As of December 31, 2024, our $1.4 billion commercial mortgage loan portfolio consisted of approximately 45 fixed-rate loans, diversified by property type, location and borrower. These loans are carried in our Consolidated Balance Sheets at their unpaid principal balance, net of an allowance for expected credit losses.
Commercial Mortgage Loans As of December 31, 2025, our $1.2 billion commercial mortgage loan portfolio consisted of approximately 40 fixed-rate loans, diversified by property type, location and borrower. These loans are carried in our Consolidated Balance Sheets at their unpaid principal balance, net of an allowance for expected credit losses.
Our portfolio remains in a net unrealized depreciation position due to generally increasing interest rates over the past few years. As of December 31, 2024, $8.1 billion, or 86%, of the debt securities in our investment portfolio were investment grade (Baa and above, or equivalent) and the remaining $1.3 billion were below investment grade.
Our portfolio remains in a net unrealized depreciation position due to generally increasing interest rates over the past few years. As of December 31, 2025, $7.3 billion, or 87%, of the debt securities in our investment portfolio were investment grade (Baa and above, or equivalent) and the remaining $1.1 billion were below investment grade.
See Note 11 of the Consolidated Financial Statements for additional information on investment commitments. • $1.5 billion of future service commitments (of which we expect $0.7 billion of the committed amounts to be disbursed in 2025), primarily comprised of contracts for certain outsourced business processes and information technology maintenance and support.
See Note 11 of the Consolidated Financial Statements for additional information on investment commitments. • $3.1 billion of future service commitments (of which we expect $1.1 billion of the committed amounts to be disbursed in 2026), primarily comprised of contracts for information technology maintenance and support and certain outsourced business processes.
Unconsolidated Subsidiary Investments Portfolio We participate in an insurance joint venture in China with a 50% ownership interest. We account for this joint venture under the equity method of accounting. Our 50% share of the investment portfolio supporting the joint venture's liabilities was approximately $15.6 billion as of December 31, 2024.
Unconsolidated Subsidiary Investments Portfolio We participate in an insurance joint venture in China with a 50% ownership interest. We account for this joint venture under the equity method of accounting. Our 50% share of the investment portfolio supporting the joint venture's liabilities was approximately $18.2 billion as of December 31, 2025.
There were no investments with a material unrealized loss as of December 31, 2024. See Note 14 to the Consolidated Financial Statements for additional information regarding unconsolidated subsidiaries. 53 MARKET RISK Our assets and liabilities include financial instruments subject to the risk of potential losses from adverse changes in market rates and prices.
There were no investments with a material unrealized loss as of December 31, 2025. See Note 14 to the Consolidated Financial Statements in this Form 10-K for additional information regarding unconsolidated subsidiaries. MARKET RISK Our assets and liabilities include financial instruments subject to the risk of potential losses from adverse changes in market rates and prices.
Balances that are included in the Consolidated Balance Sheets within Accrued expenses and other liabilities were $1,477 million and $1,399 million as of December 31, 2024 and December 31, 2023, respectively.
Balances that are included in the Consolidated Balance Sheets within Accrued expenses and other liabilities were $1,538 million and $1,477 million as of December 31, 2025 and 2024, respectively.
Valuation allowances that are included in the Consolidated Balance Sheets within Deferred tax liabilities, net were $2,332 million and $1,498 million as of December 31, 2024 and December 31, 2023, respectively. See Note 20 to the Consolidated Financial Statements for additional discussion around valuation allowances. Effect if Different Assumptions Used.
Valuation allowances that are included in the Consolidated Balance Sheets within Deferred tax liabilities, net were $2,374 million and $2,332 million as of December 31, 2025 and 2024, respectively. See Note 21 to the Consolidated Financial Statements for additional discussion around valuation allowances. Effect if Different Assumptions Used.
See Note 22 to the Consolidated Financial Statements for further details. 50 2024 versus 2023 Commentary regarding percentage changes (or bps) and dollar variances represents the driver's impact on the overall category.
See Note 23 to the Consolidated Financial Statements for further details. 2025 versus 2024 Commentary regarding percentage changes (or bps) and dollar variances represents the driver's impact on the overall category.
Other Long-Term Investments Other long-term investments of $4.6 billion as of December 31, 2024 included investments in securities limited partnerships and real estate limited partnerships, direct investments in real estate joint ventures and other deposit activity that is required to support various insurance and health services businesses.
Other Long-Term Investments Other long-term investments of $5.0 billion as of December 31, 2025 included investments in securities limited partnerships and real estate limited partnerships, direct investments in real estate joint ventures, and other deposit activity that is required to support various insurance and health services businesses.
As of December 31, 2024, we had $6.5 billion of undrawn committed capacity under our revolving credit agreements (these amounts are available for general corporate purposes, including providing liquidity support for our commercial paper program), $5.6 billion of 43 remaining capacity under our commercial paper program and $7.6 billion in cash and short-term investments, approximately $0.8 billion of which was held by the parent company or certain nonregulated subsidiaries.
As of December 31, 2025, we had $6.5 billion of undrawn committed capacity under our revolving credit agreement (these amounts are available for general corporate purposes, including providing liquidity support for our commercial paper program), $6.5 billion of remaining capacity under our commercial paper program, and $7.9 billion in cash and short-term investments, approximately $0.9 billion of which was held by the parent company or certain non-regulated subsidiaries.
Unpaid claims and claim expenses for the Cigna Healthcare segment, both gross and net of reinsurance and other recoverables, as of December 31, 2024 were $5,018 million gross and $4,859 million net and as of December 31, 2023 were $5,092 million gross and $4,856 million net.
Unpaid claims and claim expenses for the Cigna Healthcare segment, both gross and net of reinsurance and other recoverables, as of December 31, 2025 were $4,241 million gross and $4,094 million net and as of December 31, 2024 were $5,018 million gross and $4,859 million net.
See Note 2 to the Consolidated Financial Statements included in this Form 10-K for additional information on revenue and cost-recognition policies for this segment. • Revenue growth includes increases to premium rates in consideration of anticipated medical cost increases, customer growth driven by new clients and customers, and increased fee revenue from the expansion of products and services to existing clients and customers, including solutions provided by Evernorth Health Services. • Higher medical costs (also referred to as higher medical cost trend) is impacted by utilization (the quantity of medical services consumed by our customers), unit costs (the cost per medical service) and mix of services. • Prior to the divestiture of our Medicare Advantage and related businesses to HCSC, the percentage of Medicare Advantage customers in bonus-eligible plans impacts the amount of quality bonus payments we receive. • MCR represents medical costs as a percentage of premiums for our segment's insured businesses, and it is impacted by medical cost trend and premium rates.
See Note 2 to the Consolidated Financial Statements included in this Form 10-K for additional information on revenue and cost recognition policies for this segment. • Revenue growth includes increases to premium rates in consideration of anticipated medical cost increases, customer growth driven by new clients and customers, and increased fee revenue from the expansion of products and services to existing clients and customers, including solutions provided by Evernorth Health Services. • Higher medical costs (also referred to as higher medical cost trend) are impacted by utilization (the quantity of medical services consumed by our customers), unit costs (the cost per medical service) and mix of services. 42 • MCR represents medical costs as a percentage of premiums for our segment's insured businesses, and it is impacted by medical cost trend and premium rates.
Excluding amounts classified as held for sale, Goodwill and other intangibles as of December 31, 2024 were $44,370 million and $29,417 million, respectively, and as of December 31, 2023, were $44,259 million and $30,863 million, respectively. See Note 18 to the Consolidated Financial Statements for additional discussion of our goodwill and other intangible assets. Effect if Different Assumptions Used.
Goodwill and Other intangible assets as of December 31, 2025 were $44,924 million and $28,560 million, respectively, and as of December 31, 2024, were $44,370 million and $29,417 million, respectively, excluding amounts classified as held for sale. See Note 19 to the Consolidated Financial Statements for additional discussion of our goodwill and other intangibles. Effect if Different Assumptions Used.
There may be a number of alternative inputs to select based on an understanding of the issuer, the structure of the security and overall market conditions. In addition, these factors are inherently variable in nature as they change frequently in response to market conditions. Approximately 60% of our debt securities are public securities and approximately 40% are private placement securities.
There may be a number of alternative inputs to select based on an understanding of the issuer, the structure of the security and overall market conditions. In addition, these factors are inherently variable in nature as they change frequently in response to market conditions.
Management has discussed how critical accounting estimates are developed and selected with the Audit Committee of our Board of Directors, and the Audit Committee has reviewed the disclosures presented in this Form 10-K. We regularly evaluate items that may impact critical accounting estimates.
Management has discussed how critical accounting estimates are developed and selected with the Audit Committee of our Board of Directors, and the Audit Committee has reviewed the disclosures presented in this Form 10-K.
Effect of Market Fluctuations We determine the sensitivity of market risk for our fixed income financial instruments, including debt securities and commercial mortgage loans, by estimating the present value of future cash flows using duration modeling and applying a 100 basis point increase in interest rates.
See Note 11 to the Consolidated Financial Statements for additional information about derivative financial instruments. 51 Effect of Market Fluctuations We determine the sensitivity of market risk for our fixed income financial instruments, including debt securities and commercial mortgage loans, by estimating the present value of future cash flows using duration modeling and applying a 100 basis point increase in interest rates.
Cash flows for the years ended December 31 were as follows: For the Years Ended December 31, (In millions) 2024 2023 2022 Operating activities $ 10,363 $ 11,813 $ 8,656 Investing activities $ (2,102) $ (5,174) $ 3,098 Financing activities $ (7,647) $ (4,294) $ (11,240) The following discussion explains variances in the various categories of cash flows for the year ended December 31, 2024 compared with the same period in 2023.
Cash flows for the years ended December 31 were as follows: For the Years Ended December 31, (In millions) 2025 2024 2023 Operating activities $ 9,601 $ 10,363 $ 11,813 Investing activities $ (4,407) $ (2,102) $ (5,174) Financing activities $ (6,421) $ (7,647) $ (4,294) The following discussion explains variances in the various categories of cash flows for the year ended December 31, 2025 compared with the same period in 2024.
A 100 basis point increase in the medical cost trend rate would increase this liability by approximately $110 million, resulting in a decrease in net income of approximately $85 million after-tax, and a 50 basis point decrease in completion factors would increase this liability by approximately $185 million, resulting in a decrease in net income of approximately $145 million after-tax.
A 100 basis point increase in the medical cost trend rate would increase this liability by approximately $115 million, resulting in a decrease in net income of approximately $90 million after-tax, and a 50 basis point decrease in completion factors would increase this liability by approximately $180 million, resulting in a decrease in net income of approximately $140 million after-tax.
Shorter-term investments generally support shorter-term life and health liabilities. Medium-term, fixed-rate investments support interest-sensitive and medium-term health liabilities. Longer-term investments generally support products with longer payout periods such as annuities. • Use of derivatives. We use derivative financial instruments to reduce our primary market risks. See Note 11 to the Consolidated Financial Statements for additional information about derivative financial instruments.
Shorter-term investments generally support shorter-term life and health liabilities. Medium-term, fixed-rate investments support interest-sensitive and medium-term health liabilities. Longer-term investments generally support products with longer payout periods such as annuities. • Use of derivatives. We use derivative financial instruments to reduce our primary market risks.
Our debt-to-capitalization ratio (calculated as Short-term debt and Long-term debt ("Total debt") as a percentage of Total shareholders' equity and Total debt ("Total capitalization")) was 43.8% and 40.1% at December 31, 2024 and 2023, respectively. We actively monitor our debt obligations and engage in issuance or redemption activities as needed in accordance with our capital management strategy. Subsidiary Borrowings.
Our debt-to-capitalization ratio (calculated as Short-term debt and Long-term debt ("Total debt") as a percentage of Total shareholders' equity and Total debt ("Total capitalization")) was 43.0% and 43.8% as of December 31, 2025 and 2024, respectively. We actively monitor our debt obligations and engage in issuance and repayment activities as needed in accordance with our capital management strategy.
In addition to the estimates described below, the Notes to the Consolidated Financial Statements describe other estimates that management has made in preparation of the financial statements. Management believes the current assumptions used to estimate amounts reflected in our Consolidated Financial Statements are appropriate.
We regularly evaluate items that may impact critical accounting estimates. 47 In addition to the estimates described below, the Notes to the Consolidated Financial Statements describe other estimates that management has made in preparation of the financial statements. Management believes the current assumptions used to estimate amounts reflected in our Consolidated Financial Statements are appropriate.
Reconciliation of Shareholders' Net Income (GAAP) to Adjusted Income from Operations For the Years Ended December 31, 2024 2023 2022 (Diluted earnings per share) Pre-tax After-tax Pre-tax After-tax Pre-tax After-tax Shareholders' net income $ 12.12 $ 17.39 $ 21.41 Adjustments to reconcile to adjusted income from operations Net investment losses (1) $ 8.95 8.93 $ 0.45 0.38 $ 1.96 1.59 Amortization of acquired intangible assets 6.01 4.76 6.13 4.77 5.99 4.30 Special items Integration and transaction-related costs 0.97 0.75 0.15 0.12 0.43 0.33 Impairment of dividend receivable 0.64 0.49 — — — — Deferred tax expenses (benefits), net — 0.30 — (3.61) — — Net (gain) loss on sale of businesses (0.08) (0.02) 5.05 4.81 (5.31) (4.26) Charge for organizational efficiency plan — — 0.85 0.65 0.07 0.05 Charges (benefits) associated with litigation matters — — 0.68 0.58 (0.09) (0.06) Total special items $ 1.53 1.52 $ 6.73 2.55 $ (4.90) (3.94) Adjusted income from operations $ 27.33 $ 25.09 $ 23.36 (1) Includes Net investment gains/losses as presented in our Consolidated Statements of Income, as well as the Company's share of certain investment results of its joint ventures reported in the Cigna Healthcare segment using the equity method of accounting, which are presented within Fees and other revenues in our Consolidated Statements of Income. 40 Financial highlights by segment For the Years Ended December 31, Change Change (Dollars in millions, except per share amounts) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Revenues Adjusted revenues by segment Evernorth Health Services $ 202,155 $ 153,499 $ 140,335 32 % 9 % Cigna Healthcare 52,914 51,205 45,037 3 14 Other Operations 828 596 2,263 39 (74) Corporate, net of eliminations (8,798) (9,978) (6,991) (12) 43 Adjusted revenues 247,099 195,322 180,644 27 8 Net investment results from certain equity method investments 204 (57) (126) N/M (55) Special item related to impairment of dividend receivable (182) — — N/M N/M Total revenues $ 247,121 $ 195,265 $ 180,518 27 % 8 % Shareholders' net income $ 3,434 $ 5,164 $ 6,704 (34) % (23) % Adjusted income from operations $ 7,741 $ 7,448 $ 7,313 4 % 2 % Earnings per share (diluted) Shareholders' net income $ 12.12 $ 17.39 $ 21.41 (30) % (19) % Adjusted income from operations $ 27.33 $ 25.09 $ 23.36 9 % 7 % Pre-tax adjusted income (loss) from operations by segment Evernorth Health Services $ 7,001 $ 6,442 $ 6,127 9 % 5 % Cigna Healthcare 4,229 4,478 4,099 (6) 9 Other Operations (9) 96 509 N/M (81) Corporate, net of eliminations (1,688) (1,698) (1,466) (1) 16 Consolidated pre-tax adjusted income from operations 9,533 9,318 9,269 2 1 Income attributable to noncontrolling interests 405 146 84 177 74 Net investment (losses) (1) (2,533) (135) (613) N/M (78) Amortization of acquired intangible assets (1,703) (1,819) (1,876) (6) (3) Special items (433) (1,997) 1,533 (78) N/M Income before income taxes $ 5,269 $ 5,513 $ 8,397 (4) % (34) % (1) Includes Net investment gains/losses as presented in our Consolidated Statements of Income, as well as the Company's share of certain investment results of its joint ventures reported in the Cigna Healthcare segment using the equity method of accounting, which are presented within Fees and other revenues in our Consolidated Statements of Income.
Reconciliation of Shareholders' Net Income (GAAP) to Adjusted Income from Operations For the Years Ended December 31, 2025 2024 2023 (Diluted earnings per share) Pre-tax After-tax Pre-tax After-tax Pre-tax After-tax Shareholders' net income $ 22.18 $ 12.12 $ 17.39 Adjustments to reconcile to adjusted income from operations Net investment (gains) losses (1) $ (0.84) (0.34) $ 8.95 8.93 $ 0.45 0.38 Amortization of acquired intangible assets 6.50 4.94 6.01 4.76 6.13 4.77 Special items Strategic optimization program 2.78 2.10 — — — — Deferred tax expenses (benefits), net — 1.59 — 0.30 — (3.61) Integration and transaction-related costs 1.22 0.92 0.97 0.75 0.15 0.12 (Benefits) charges associated with litigation matters (0.06) (0.05) — — 0.68 0.58 Net (gain) loss on sale of businesses (0.05) (1.50) (0.08) (0.02) 5.05 4.81 Impairment of dividend receivable — — 0.64 0.49 — — Charge for organizational efficiency plan — — — — 0.85 0.65 Total special items $ 3.89 3.06 $ 1.53 1.52 $ 6.73 2.55 Adjusted income from operations $ 29.84 $ 27.33 $ 25.09 (1) Includes Net investment gains/losses as presented in our Consolidated Statements of Income, as well as the Company's share of certain investment results of its joint ventures reported in the Cigna Healthcare segment using the equity method of accounting, which are presented within Fees and other revenues in our Consolidated Statements of Income. 38 Financial highlights by segment For the Years Ended December 31, Change Change (Dollars in millions, except per share amounts) 2025 2024 2023 2025 vs. 2024 2024 vs. 2023 Revenues Adjusted revenues by segment Evernorth Health Services $ 234,953 $ 202,155 $ 153,499 16 % 32 % Cigna Healthcare 47,163 52,914 51,205 (11) 3 Other Operations 674 828 596 (19) 39 Corporate, net of eliminations (8,139) (8,798) (9,978) (7) (12) Adjusted revenues 274,651 247,099 195,322 11 27 Net investment results from certain equity method investments 249 204 (57) 22 N/M Special item related to impairment of dividend receivable — (182) — N/M N/M Total revenues $ 274,900 $ 247,121 $ 195,265 11 % 27 % Shareholders' net income $ 5,957 $ 3,434 $ 5,164 73 % (34) % Adjusted income from operations $ 8,014 $ 7,741 $ 7,448 4 % 4 % Earnings per share (diluted) Shareholders' net income $ 22.18 $ 12.12 $ 17.39 83 % (30) % Adjusted income from operations $ 29.84 $ 27.33 $ 25.09 9 % 9 % Pre-tax adjusted income (loss) from operations by segment Evernorth Health Services $ 7,221 $ 7,001 $ 6,442 3 % 9 % Cigna Healthcare 4,153 4,229 4,478 (2) (6) Other Operations 89 (9) 96 N/M N/M Corporate, net of eliminations (1,593) (1,688) (1,698) (6) (1) Consolidated pre-tax adjusted income from operations 9,870 9,533 9,318 4 2 Income attributable to noncontrolling interests 475 405 146 17 177 Net investment gains (losses) (1) 225 (2,533) (135) N/M N/M Amortization of acquired intangible assets (1,743) (1,703) (1,819) 2 (6) Special items (1,046) (433) (1,997) 142 (78) Income before income taxes $ 7,781 $ 5,269 $ 5,513 48 % (4) % (1) Includes Net investment gains/losses as presented in our Consolidated Statements of Income, as well as the Company's share of certain investment results of its joint ventures reported in the Cigna Healthcare segment using the equity method of accounting, which are presented within Fees and other revenues in our Consolidated Statements of Income.
This includes the following: • $2.7 billion of investment commitments (of which we expect $0.9 billion of the committed amounts to be disbursed in 2025).
This includes the following: • $3.2 billion of investment commitments (of which we expect $1.0 billion of the committed amounts to be disbursed in 2026).
Results of Operations Financial Summary For the Years Ended December 31, Change Change (Dollars in millions) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Adjusted revenues (1) $ 52,914 $ 51,205 $ 45,037 $ 1,709 3 % $ 6,168 14 % Pre-tax adjusted income from operations (1) $ 4,229 $ 4,478 $ 4,099 $ (249) (6) % $ 379 9 % Pre-tax margin (1)(2) 8.0 % 8.7 % 9.1 % (70) bps (40) bps Medical care ratio 83.2 % 81.3 % 81.7 % 190 bps (40) bps SG&A expense ratio (3) 20.4 % 21.6 % 21.8 % (120) bps (20) bps (1) See Note 22 to the Consolidated Financial Statements for reconciliation of adjusted revenues and pre-tax adjusted income from operations to Total revenues and Income before income taxes, respectively.
Results of Operations Financial Summary For the Years Ended December 31, Change Change (Dollars in millions) 2025 2024 2023 2025 vs. 2024 2024 vs. 2023 Adjusted revenues (1) $ 47,163 $ 52,914 $ 51,205 $ (5,751) (11) % $ 1,709 3 % Pre-tax adjusted income from operations (1) $ 4,153 $ 4,229 $ 4,478 $ (76) (2) % $ (249) (6) % Pre-tax margin (1)(2) 8.8 % 8.0 % 8.7 % 80 bps (70) bps Medical care ratio 84.4 % 83.2 % 81.3 % 120 bps 190 bps SG&A expense ratio (3) 20.2 % 20.4 % 21.6 % (20) bps (120) bps (1) See Note 23 to the Consolidated Financial Statements for reconciliation of adjusted revenues and pre-tax adjusted income from operations to Total revenues and Income before income taxes, respectively.
These include other long-term liabilities reflected in our Consolidated Balance Sheets as of December 31, 2024, including obligations associated with other postretirement and postemployment benefit obligations, reinsurance liabilities, supplemental and deferred compensation plans, and interest rate and foreign currency swap contracts. Uncertain Tax Positions.
These include other long-term liabilities reflected in our Consolidated Balance Sheets as of December 31, 2025, including obligations associated with other postretirement and postemployment benefit obligations, reinsurance liabilities, supplemental and deferred compensation plans, and derivative financial instruments. Uncertain Tax Positions.
Results of Operations Financial Summary For the Years Ended December 31, Change Change (Dollars in millions) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Adjusted revenues (1) $ 202,155 $ 153,499 $ 140,335 $ 48,656 32 % $ 13,164 9 % Pre-tax adjusted income from operations (1) $ 7,001 $ 6,442 $ 6,127 $ 559 9 % $ 315 5 % Pre-tax margin (1)(2) 3.5 % 4.2 % 4.4 % (70) bps (20) bps SG&A expense ratio (3) 1.9 % 2.2 % 2.0 % (30) bps 20 bps (1) See Note 22 to the Consolidated Financial Statements for reconciliation of adjusted revenues and pre-tax adjusted income from operations to Total revenues and Income before income taxes, respectively.
Results of Operations Financial Summary For the Years Ended December 31, Change Change (Dollars in millions) 2025 2024 2023 2025 vs. 2024 2024 vs. 2023 Adjusted revenues (1) $ 234,953 $ 202,155 $ 153,499 $ 32,798 16 % $ 48,656 32 % Pre-tax adjusted income from operations (1) $ 7,221 $ 7,001 $ 6,442 $ 220 3 % $ 559 9 % Pre-tax margin (1)(2) 3.1 % 3.5 % 4.2 % (40) bps (70) bps SG&A expense ratio (3) 1.8 % 1.9 % 2.2 % (10) bps (30) bps (1) See Note 23 to the Consolidated Financial Statements for reconciliation of adjusted revenues and pre-tax adjusted income from operations to Total revenues and Income before income taxes, respectively.
Selected Financial Information For the Years Ended December 31, Change Change (Dollars and adjusted scripts in millions) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Total adjusted revenues Pharmacy Benefit Services $ 111,822 $ 76,792 $ 75,801 46 % 1 % Specialty and Care Services 90,333 76,707 64,534 18 19 Total adjusted revenues $ 202,155 $ 153,499 $ 140,335 32 % 9 % Pre-tax adjusted income from operations Pharmacy Benefit Services $ 3,577 $ 3,469 $ 3,616 3 % (4) % Specialty and Care Services 3,424 2,973 2,511 15 18 Total pre-tax adjusted income from operations $ 7,001 $ 6,442 $ 6,127 9 % 5 % Pharmacy claim volume (1) 2,120 1,585 1,575 34 % 1 % (1) Non-specialty network prescriptions filled through 90-day programs and home delivery prescriptions are counted as three claims.
Selected Financial Information For the Years Ended December 31, Change Change (Dollars and adjusted scripts in millions) 2025 2024 2023 2025 vs. 2024 2024 vs. 2023 Total adjusted revenues Pharmacy Benefit Services $ 132,126 $ 111,822 $ 76,792 18 % 46 % Specialty and Care Services 102,827 90,333 76,707 14 18 Total adjusted revenues $ 234,953 $ 202,155 $ 153,499 16 % 32 % Pre-tax adjusted income from operations Pharmacy Benefit Services $ 3,506 $ 3,577 $ 3,469 (2) % 3 % Specialty and Care Services 3,715 3,424 2,973 8 15 Total pre-tax adjusted income from operations $ 7,221 $ 7,001 $ 6,442 3 % 9 % Pharmacy claim volume (1) 2,222 2,120 1,585 5 % 34 % (1) Non-specialty network prescriptions filled through 90-day programs and home delivery prescriptions are counted as three claims.
Results of Operations Financial Summary For the Years Ended December 31, Change Change (Dollars in millions) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Adjusted revenues $ 828 $ 596 $ 2,263 $ 232 39 % $ (1,667) (74) % Pre-tax adjusted (loss) income from operations $ (9) $ 96 $ 509 $ (105) N/M % $ (413) (81) % Pre-tax margin (1.1) % 16.1 % 22.5 % (1,720) bps (640) bps 2024 versus 2023 Adjusted revenues primarily reflect premiums and net investment income associated with COLI and our run-off operations and revenues from other non-strategic businesses.
Results of Operations Financial Summary For the Years Ended December 31, Change Change (Dollars in millions) 2025 2024 2023 2025 vs. 2024 2024 vs. 2023 Adjusted revenues $ 674 $ 828 $ 596 $ (154) (19) % $ 232 39 % Pre-tax adjusted income (loss) from operations $ 89 $ (9) $ 96 $ 98 N/M % $ (105) N/M % Pre-tax margin 13.2 % (1.1) % 16.1 % 1,430 bps (1,720) bps 2025 versus 2024 Adjusted revenues primarily reflect premiums and net investment income associated with COLI and our run-off operations, as well as revenues from other non-strategic businesses.
Total scheduled payments on long-term debt are $48.5 billion (of which $3.5 billion relate to the fiscal year ending December 31, 2025), which include scheduled interest payments and maturities of long-term debt. See Note 7 to the Consolidated Financial Statements for information regarding principal maturities of long-term debt. 44 Other Non-Current Liabilities.
Total scheduled payments on long-term debt are $49.9 billion through January 2056 (of which $2.0 billion relate to the fiscal year ending December 31, 2026), which include scheduled interest payments and maturities of long-term debt. See Note 7 to the Consolidated Financial Statements for information regarding principal maturities of long-term debt. Other Non-Current Liabilities.
As described in the introduction to Segment Reporting, performance of the Cigna Healthcare segment is measured using adjusted revenues and pre-tax adjusted income from operations. In January 2024, the Company entered into a definitive agreement to sell the Medicare Advantage, Medicare Individual Stand-Alone Prescription Drug Plans, Medicare and Other Supplemental Benefits, and CareAllies businesses within the U.S. Healthcare operating segment.
As described in the introduction to Segment Reporting, performance of the Cigna Healthcare segment is measured using adjusted revenues and pre-tax adjusted income from operations. On March 19, 2025, the Company completed the sale of our Medicare Advantage, Medicare Individual Stand-Alone Prescription Drug Plans, Medicare and Other Supplemental Benefits, and CareAllies businesses within the U.S. Healthcare operating segment.
Financial Summary For the Years Ended December 31, Change Change (In millions) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Pre-tax adjusted loss from operations $ (1,688) $ (1,698) $ (1,466) $ 10 (1) % $ (232) 16 % 2024 versus 2023 Commentary regarding percentage changes represents the driver's impact on the overall category.
Financial Summary For the Years Ended December 31, Change Change (In millions) 2025 2024 2023 2025 vs. 2024 2024 vs. 2023 Pre-tax adjusted loss from operations $ (1,593) $ (1,688) $ (1,698) $ 95 (6) % $ 10 (1) % 2025 versus 2024 Commentary regarding percentage changes (or bps) and dollar variances represents the driver's impact on the overall category.
Through these affordability services, we seek to improve the effectiveness of our integrated and fee-for-service solutions, for the benefit of our new and existing clients, by continuously innovating, improving affordability and implementing drug purchasing contract initiatives.
Through these affordability improvements, we seek to improve the effectiveness of our combined and standalone solutions for our clients by continuously innovating, improving affordability and implementing drug purchasing contract initiatives.
(2) Pre-tax margin is calculated as pre-tax adjusted income from operations divided by adjusted revenues. (3) SG&A expense ratio is calculated as segment selling, general and administrative expenses divided by adjusted revenues. See Note 22 to the Consolidated Financial Statements for further details.
(2) Pre-tax margin is calculated as pre-tax adjusted income from operations divided by adjusted revenues. (3) SG&A expense ratio is calculated as segment selling, general and administrative expenses divided by adjusted revenues.
In this selected financial information, we present adjusted revenues and pre-tax income from operations by our two operating segments, Pharmacy Benefit Services and Specialty and Care Services.
See Note 23 to the Consolidated Financial Statements for further details. 41 In this selected financial information, we present adjusted revenues and pre-tax income from operations by our two operating segments, Pharmacy Benefit Services and Specialty and Care Services.
Healthcare 13,649 13,890 12,619 (241) (2) 1,271 10 International Health (1) 434 426 629 8 2 (203) (32) Administrative services only 14,083 14,316 13,248 (233) (2) 1,068 8 Total 19,147 19,780 18,004 (633) (3) % 1,776 10 % (1) International Health excludes medical customers served by less than 100%-owned subsidiaries, as well as certain customers served by our third-party administrator.
Healthcare 13,875 13,649 13,890 226 2 % (241) (2) % International Health (1) 435 434 426 1 — 8 2 Administrative services only 14,310 14,083 14,316 227 2 % (233) (2) % Total 18,118 19,147 19,780 (1,029) (5) % (633) (3) % (1) International Health excludes medical customers served by less than 100%-owned subsidiaries, as well as certain customers served by our third-party administrator.
The SG&A expense ratio decreased 30 bps, primarily reflecting higher adjusted revenues as discussed above. 49 Cigna Healthcare Segment Cigna Healthcare includes the U.S. Healthcare and International Health businesses, which provide comprehensive medical and coordinated solutions to clients and customers.
The SG&A expense ratio decreased 10 bps, primarily reflecting higher adjusted revenues as discussed above, offset by strategic investments and initiatives to support business growth. Cigna Healthcare Segment Cigna Healthcare includes our U.S. Healthcare and International Health operating segments, which provide comprehensive medical and coordinated solutions to clients and customers.
Typically, the most significant input in the measurement of fair value is the market interest rate used to discount the estimated future cash flows of the instrument. Such market rates are derived by calculating the appropriate spreads over comparable U.S. Treasury securities, based on the credit quality, industry and structure of the asset.
Approximately 60% of our debt securities are public securities and approximately 40% are private placement securities. 49 Typically, the most significant input in the measurement of fair value is the market interest rate used to discount the estimated future cash flows of the instrument. Such market rates are derived by calculating the appropriate spreads over comparable U.S.
Balances that are included in the Consolidated Balance Sheets within Investments and Long-term investments, inclusive of amounts held for sale, were $9,423 million and $9,855 million as of December 31, 2024 and December 31, 2023, respectively.
Treasury securities, based on the credit quality, industry and structure of the asset. Balances that are included in the Consolidated Balance Sheets within Investments and Long-term investments were $8,362 million and $9,423 million as of December 31, 2025 and 2024, respectively (inclusive of amounts held for sale as of December 31, 2024).
The Company currently intends to pay regular quarterly dividends, with future declarations subject to approval by its Board of Directors and the Board's determination that the declaration of dividends remains in the best interests of The Cigna Group and its shareholders.
The Company currently intends to pay regular quarterly dividends, with future declarations subject to approval by our Board of Directors and the Board's determination that the declaration of dividends remains in the best interests of The Cigna Group and its shareholders. See Note 8 to the Consolidated Financial Statements for further information regarding dividend payments and declarations. Share Repurchases .
Cigna Healthcare Medical Customers As of December 31, Change Change (In thousands) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 U.S. Healthcare 3,853 4,280 3,587 (427) (10) 693 19 International Health (1) 1,211 1,184 1,169 27 2 15 1 Insured 5,064 5,464 4,756 (400) (7) % 708 15 % U.S.
Cigna Healthcare Medical Customers As of December 31, Change Change (In thousands) 2025 2024 2023 2025 vs. 2024 2024 vs. 2023 U.S. Healthcare 2,548 3,853 4,280 (1,305) (34) % (427) (10) % International Health (1) 1,260 1,211 1,184 49 4 27 2 Insured 3,808 5,064 5,464 (1,256) (25) % (400) (7) % U.S.
Funds Available Commercial Paper Program . The commercial paper program had approximately $0.9 billion outstanding at December 31, 2024. Revolving Credit Agreements. Our revolving credit agreements provide us with the ability to borrow amounts for general corporate purposes, including for the purpose of providing liquidity support if necessary under our commercial paper program discussed above.
Funds Available Commercial Paper Program . There was no commercial paper outstanding balance as of December 31, 2025. Revolving Credit Agreement. Our revolving credit agreement provides us with the ability to borrow amounts for general corporate purposes, including for the purpose of providing liquidity support if necessary under our commercial paper program discussed above.
If the derived market rates used to calculate fair value increased by 100 basis points, the fair value of the total debt security portfolio of $9.4 billion would decrease by approximately $0.5 billion, resulting in an after-tax decrease to shareholders' equity of approximately $0.4 billion as of December 31, 2024. 47 SEGMENT REPORTING The following section of this MD&A discusses the results of each of our segments.
If the derived market rates used to calculate fair value increased by 100 basis points, the fair value of the total debt security portfolio of $8.4 billion would decrease by approximately $0.4 billion, resulting in an after-tax decrease to shareholders' equity of approximately $0.3 billion as of December 31, 2025.
Note 22 to the Consolidated Financial Statements also explains that segment revenues include both external revenues and sales between segments that are eliminated in Corporate. In these segment discussions, we also present "pre-tax margin," calculated as pre-tax adjusted income (loss) from operations divided by adjusted revenues.
Note 23 to the Consolidated Financial Statements also explains that segment revenues include both external revenues and sales between segments that are eliminated in Corporate. Ratios presented in the segment discussion exclude the same items as adjusted revenues and pre-tax adjusted income (loss) from operations.
See "Key Transactions and Business Developments" for further discussion. Key Factors Affecting Segment Performance The key factors that impact Cigna Healthcare revenues and income from operations include revenue growth, customer growth, medical cost trend, percentage of Medicare Advantage customers in plans eligible for quality bonus payments, the medical care ratio ("MCR") and the SG&A expense ratio.
See "Key Transactions and Business Developments" for further discussion. Key Factors Affecting Segment Performance The key factors that impact the segment's revenues and income from operations include revenue growth, customer growth, medical cost trend, the medical care ratio ("MCR") and the SG&A expense ratio. These key factors are discussed further below.
The effective tax rate increased, primarily driven by the absence of foreign deferred tax benefits recorded in 2023 and a valuation allowance related to the impairment of VillageMD equity securities, partially offset by the absence of the impact of the valuation allowance resulting from the HCSC transaction recorded in 2023.
The effective tax rate decreased, primarily driven by the absence of a valuation allowance related to the impairment of equity securities recorded in 2024 (-1100 bps) and benefits related to the HCSC transaction (-400 bps), partially offset by an increased valuation allowance against foreign tax attributes (+500 bps).
Our continued affordability improvements further reduce drug costs for the benefit of our consumers and clients, and we share in the value delivered, which generally results in a favorable impact on our income from operations. 48 Key factors that impact Specialty and Care Services: • Customer growth generally results in increased revenues and income from operations.
Our continued affordability improvements further reduce drug costs for our customers and clients, and we share in the value delivered, which generally results in a favorable impact on our income from operations.
As described in the introduction of Segment Reporting, performance of Other Operations is measured using adjusted revenues and pre-tax adjusted income from operations.
Other Operations Other Operations includes corporate-owned life insurance ("COLI"), the Company's run-off operations and other non-strategic businesses. As described in the introduction of Segment Reporting, performance of Other Operations is measured using adjusted revenues and pre-tax adjusted income from operations.
On an aggregate basis, the debt securities portfolio continues to perform according to original expectations, which includes a long-term economic investment strategy. Primary risks facing many of the issuers in our portfolio include ongoing geopolitical events and economic conditions, including expectations for a longer period of higher inflation and interest rates.
On an aggregate basis, the debt securities portfolio continues to perform according to original expectations, which includes a long-term economic investment strategy. Primary risks facing many of the issuers in our portfolio include ongoing geopolitical events and economic conditions. To date, most issuers have been successful in managing these issues without a meaningful change in credit quality.
Our subsidiaries normally meet their liquidity requirements by maintaining appropriate levels of cash, cash equivalents and short-term investments; using cash flows from operating activities; matching durations of investments to estimated durations for the related insurance and contractholder liabilities; selling investments; and borrowing from affiliates, subject to applicable regulatory limits. Parent Level.
Cash requirements at the subsidiary level generally consist of pharmacy, medical costs and other benefit payments; expense requirements, primarily for employee compensation and benefits, information technology, and facilities costs; income taxes; and debt service. 44 Our subsidiaries normally meet their liquidity requirements by maintaining appropriate levels of cash, cash equivalents and short-term investments; using cash flows from operating activities; matching durations of investments to estimated durations for the related insurance and contractholder liabilities; selling investments; and borrowing from affiliates, subject to applicable regulatory limits.
Healthcare operating segment. 41 Fees and other revenues increased 17%, primarily reflecting growth in affordability services within our Pharmacy Benefit Services operating segment. Net investment income decreased 17%, primarily due to a $182 million impairment of dividend receivable in the third quarter of 2024 related to VillageMD accrued dividends.
Fees and other revenues increased 14%, primarily reflecting growth in affordability services (defined in the "Segment Reporting" section) within our Pharmacy Benefit Services operating segment. Net investment income increased 8%, primarily due to an increase in partnership income (17%) as well as the absence of the impairment of the dividend receivable in 2024 related to VillageMD accrued dividends (19%).
This includes client movement in our virtual care, in-home care, physical primary care, benefits management and behavioral health services as we expand our businesses and build upon our cross-enterprise leverage.
This includes client movement in our specialty pharmacy, specialty distribution services, virtual care, benefits management and behavioral health services as we expand our businesses.
The factors that could impact our estimates of valuation allowances include changes in forecasted future earnings in foreign jurisdictions, potential international tax reform as a result of Organization for Economic Cooperation and Development initiatives, and the Company's future ability to generate capital gains.
The factors that could impact our estimates of valuation allowances include changes in forecasted future earnings in foreign jurisdictions, potential international tax reform, and the Company's future ability to generate capital gains. Decreases in our valuation allowance would increase net income, while increases in our valuation allowance would decrease net income.
Medical Customers A medical customer is defined as a person meeting any one of the following criteria: • is covered under a medical insurance policy, managed care arrangement or administrative services agreement issued by us; • has access to our provider network for covered services under their medical plan; or • has medical claims that are administered by us.
Medical Customers Medical customers include individuals who meet any of the following criteria: (i) are covered under a medical insurance policy, managed care arrangement or administrative services agreement issued by Cigna Healthcare; (ii) have access to the Cigna Healthcare provider network for covered services under their medical plan; or (iii) have medical claims that are administered by Cigna Healthcare.