Stock Analysis on Net

Cigna Group (NYSE:CI)

Analysis of Debt

Microsoft Excel

Total Debt (Carrying Amount)

Cigna Group, balance sheet: debt

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Short-term debt 3,035 2,775 2,993 2,545 3,374
Long-term debt 28,937 28,155 28,100 31,125 29,545
Total debt (carrying amount) 31,972 30,930 31,093 33,670 32,919

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Debt item Description The company
Total debt (carrying amount) Sum of the carrying values as of the balance sheet date of all debt plus capital lease obligations. Cigna Group total debt decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Total Debt (Fair Value)

Microsoft Excel
Dec 31, 2024
Selected Financial Data (US$ in millions)
Commercial paper 880
Long-term debt, including current maturities, excluding finance leases 28,392
Finance lease liabilities 84
Total debt (fair value) 29,356
Financial Ratio
Debt, fair value to carrying amount ratio 0.92

Based on: 10-K (reporting date: 2024-12-31).


Weighted-average Interest Rate on Debt

Weighted-average interest rate on debt: 4.29%

Interest rate Debt amount1 Interest rate × Debt amount Weighted-average interest rate2
4.65% 880 41
3.25% 897 29
4.13% 1,215 50
4.50% 1,285 58
1.25% 549 7
5.69% 699 40
3.40% 1,466 50
7.88% 259 20
3.05% 598 18
4.38% 3,790 166
5.00% 995 50
2.40% 1,386 33
2.38% 1,384 33
5.13% 745 38
8.08% 45 4
5.40% 795 43
5.25% 1,226 64
6.15% 190 12
4.80% 2,193 105
3.20% 744 24
5.88% 119 7
6.13% 485 30
5.38% 315 17
4.80% 1,469 71
3.88% 990 38
4.90% 2,971 146
3.40% 1,237 42
3.40% 1,479 50
5.60% 1,482 83
Total 31,888 1,368
4.29%

Based on: 10-K (reporting date: 2024-12-31).

1 US$ in millions

2 Weighted-average interest rate = 100 × 1,368 ÷ 31,888 = 4.29%