← CENTENE CORP
| Annual Trend | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | $40.6b | $48.4b | $56.4b | $70.4b | $103.8b | $118.0b | $135.5b | $140.1b | $145.5b | $174.6b | |
| Revenues: | |||||||||||
| Revenue from Contract with Customer, Including Assessed Tax | — | — | — | — | — | — | — | $154.0b | $163.1b | $194.8b | |
| Cost of Revenue | $35.7b | $42.7b | $2.4b | $2.5b | $3.3b | $4.9b | $7.0b | $3.6b | $2.7b | $2.7b | |
| Gross Profit | $4.9b | $5.6b | $54.0b | $67.9b | $100.5b | $113.1b | $128.4b | $17.6b | $17.1b | $14.2b | |
| Total operating expenses | $39.3b | $47.2b | $58.7b | $72.9b | $108.0b | $124.2b | $143.2b | $151.1b | $159.9b | $202.4b | |
| Operating Income (Loss) | $1.3b | $1.2b | $1.5b | $1.8b | $3.1b | $1.8b | $1.3b | $2.9b | $3.2b | ($7.6b) | |
| Premium and service revenues | $37.6b | $45.6b | $56.4b | $70.4b | $103.8b | $118.0b | $135.5b | $140.1b | $145.5b | $174.6b | |
| Amortization of Intangible Assets | $147.0m | $156.0m | $211.0m | $258.0m | $719.0m | $770.0m | $817.0m | $718.0m | $692.0m | $685.0m | |
| Amortization of acquired intangible assets | $147.0m | $156.0m | $211.0m | $258.0m | $719.0m | $770.0m | $817.0m | $718.0m | $692.0m | $685.0m | |
| Basic (in shares) | $159.6m | $344.9m | $390.2m | $413.5m | $570.7m | $582.8m | $575.2m | $543.3m | $521.8m | $493.1m | |
| Debt extinguishment | — | — | $0 | ($30.0m) | ($61.0m) | ($125.0m) | $30.0m | $0 | $0 | $1.0m | |
| Diluted (in shares) | $164.0m | $353.4m | $398.5m | $420.4m | $579.1m | $590.5m | $582.0m | $545.7m | $523.7m | $493.1m | |
| Earnings (loss) before income tax | — | — | — | $1.8b | $2.8b | $1.8b | $2.0b | $3.6b | $4.3b | ($6.7b) | |
| Earnings (loss) from operations | $1.3b | $1.2b | $1.5b | $1.8b | $3.1b | $1.8b | $1.3b | $2.9b | $3.2b | ($7.6b) | |
| Goodwill, Impairment Loss | — | — | — | $259.0m | $9.0m | — | $370.0m | $392.0m | — | — | |
| Impairment | — | — | $0 | $271.0m | $72.0m | $229.0m | $2.3b | $529.0m | $13.0m | $7.3b | |
| Income (Loss) from Continuing Operations, Per Basic Share | $4 | $5 | — | — | — | — | — | — | — | — | |
| Income (Loss) from Continuing Operations, Per Diluted Share | $3 | $5 | — | — | — | — | — | — | — | — | |
| Income (Loss) from Equity Method Investments | $5.0m | $3.0m | — | — | — | — | — | — | — | — | |
| Investment and other income | $114.0m | $190.0m | $253.0m | $443.0m | $480.0m | $819.0m | $1.3b | $1.4b | $1.8b | $1.6b | |
| Loss attributable to noncontrolling interests | $1.0m | $20.0m | $6.0m | $12.0m | $14.0m | $11.0m | $0 | $3.0m | $11.0m | $3.0m | |
| Net earnings (loss) | $561.0m | $808.0m | $894.0m | $1.3b | $1.8b | $1.3b | $1.2b | $2.7b | $3.3b | ($6.7b) | |
| Net earnings (loss) attributable to Centene Corporation | $562.0m | $828.0m | $900.0m | $1.3b | $1.8b | $1.3b | $1.2b | $2.7b | $3.3b | ($6.7b) | |
| Premium tax | $3.0b | $2.8b | $3.7b | $4.3b | $7.3b | $8.0b | $9.1b | $13.9b | $17.6b | $20.2b | |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | — | — | — | $1.8b | $2.8b | $1.8b | $2.0b | $3.6b | $4.3b | ($6.7b) | |
| Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent | $559.0m | $828.0m | — | — | — | — | — | — | — | — | |
| Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest | $558.0m | $808.0m | — | — | — | — | — | — | — | — | |
| Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent | $3.0m | $0 | — | — | — | — | — | — | — | — | |
| Policyholder Benefits and Claims Incurred, Net | — | — | — | — | — | — | — | — | $125.7b | $157.7b | |
| Premiums Earned, Net | $35.4b | $43.4b | — | — | — | — | — | — | — | — | |
| Net Income (Loss) Attributable to Parent | $562.0m | $828.0m | $900.0m | $1.3b | $1.8b | $1.3b | $1.2b | $2.7b | $3.3b | ($6.7b) | |
| Net Income (Loss) Attributable to Noncontrolling Interest | ($1.0m) | ($20.0m) | ($6.0m) | ($12.0m) | ($14.0m) | ($11.0m) | $0 | ($3.0m) | ($11.0m) | ($3.0m) | |
| Earnings Per Share, Basic | $1.76 | $2.40 | $1.16 | $3.19 | $3.17 | $2.31 | $2.09 | $4.97 | $6.33 | ($13.53) | |
| Earnings Per Share, Diluted | $1.72 | $2.35 | $1.13 | $3.14 | $3.12 | $2.28 | $2.07 | $4.95 | $6.31 | ($13.53) | |
| Weighted Average Number of Shares Outstanding, Basic | 319.1m | 344.9m | 780.5m | 413.5m | 570.7m | 582.8m | 575.2m | 543.3m | 521.8m | 493.1m | |
| Weighted Average Number of Shares Outstanding, Diluted | 328.0m | 353.4m | 797.0m | 420.4m | 579.1m | 590.5m | 582.0m | 545.7m | 523.7m | 493.1m | |
| Expenses | |||||||||||
| Selling, General and Administrative Expense | $3.7b | $4.4b | $6.0b | $6.5b | $9.9b | $10.2b | $11.6b | $12.6b | $12.4b | $12.9b | |
| Selling, general and administrative expenses | $3.7b | $4.4b | $6.0b | $6.5b | $9.9b | $10.2b | $11.6b | $12.6b | $12.4b | $12.9b | |
| Cost of services | $1.9b | $1.8b | $2.4b | $2.5b | $3.3b | $4.9b | $7.0b | $3.6b | $2.7b | $2.7b | |
| Costs and Expenses | $39.3b | $47.2b | $58.7b | $72.9b | $108.0b | $124.2b | $143.2b | $151.1b | $159.9b | $202.4b | |
| Depreciation expense | — | — | — | — | $487.0m | $565.0m | $614.0m | $575.0m | $549.0m | $590.0m | |
| Liability for Unpaid Claims and Claims Adjustment Expense, Incurred Claims | $30.6b | $37.9b | $46.1b | $58.9b | $86.3b | $98.6b | $111.5b | $118.6b | $125.9b | $157.8b | |
| Medical costs | $30.6b | $37.9b | $46.1b | $58.9b | $86.3b | $98.6b | $111.5b | $118.9b | $125.7b | $157.7b | |
| Operating Lease, Expense | — | — | — | $203.0m | $341.0m | $390.0m | $429.0m | $349.0m | $108.0m | $99.0m | |
| Other Cost and Expense, Operating | — | — | — | — | — | — | — | — | $31.5b | $42.0b | |
| Other Nonoperating Income (Expense) | — | — | — | — | — | — | — | — | $1.1b | $895.0m | |
| Premium tax expense | $2.6b | $2.9b | $3.3b | $4.5b | $6.3b | $8.3b | $9.3b | $14.2b | $17.8b | $20.5b | |
| Interest Expense | $217.0m | $255.0m | $343.0m | $412.0m | $728.0m | $665.0m | $665.0m | $725.0m | ($702.0m) | ($678.0m) | |
| Interest Expense (non-operating) | — | — | — | — | — | — | — | — | $702.0m | $678.0m | |
| Current Income Tax Expense (Benefit) | $507.0m | $435.0m | $605.0m | $422.0m | $1.1b | $628.0m | $1.4b | $966.0m | $940.0m | $8.0m | |
| Income tax (benefit) expense | $599.0m | $326.0m | $474.0m | $473.0m | $979.0m | $477.0m | $760.0m | $899.0m | $963.0m | ($51.0m) | |
| Income Tax Expense (Benefit) | $599.0m | $326.0m | $474.0m | $473.0m | $979.0m | $477.0m | $760.0m | $899.0m | $963.0m | ($51.0m) |
Values abbreviated: b = billions, m = millions, k = thousands. Per share data in USD.