EX-99.1 2 ex99-1.htm EXHIBIT 99.1

Exhibit 99.1
 

 
NEWS RELEASE
 

Contact:
Will McDowell, Investor Relations – (215) 761-4198
 
Matt Asensio, Media Relations – (860) 226-2599
 

CIGNA REPORTS 2016 RESULTS, EXPECTS ATTRACTIVE EARNINGS GROWTH IN 2017


o
Total revenues for 2016 increased 5% to $39.7 billion

o
Shareholders' net income for 2016 was $1.9 billion, or $7.19 per share

o
Adjusted income from operations1 for 2016 was $2.1 billion, or $8.10 per share

o
Global medical customer base2 is projected to grow in the range of 300,000 to 500,000 lives in 2017

o
Adjusted income from operations1,3,4 is projected to grow in the range of 12% to 18%, to $2.35 billion to $2.48 billion in 2017, or $9.00 to $9.50 per share, excluding capital deployment


BLOOMFIELD, CT, February 2, 2017 – Cigna Corporation (NYSE: CI) today reported 2016 results with a solid fourth quarter performance, and projecting attractive earnings growth in 2017.

"We concluded 2016 with strong momentum that positions the company for attractive earnings and customer growth in 2017" said David M. Cordani, President and Chief Executive Officer.  "We continue to deliver differentiated value for our customers and clients with innovative solutions that drive greater levels of affordability and personalization."

Total revenues for 2016 were $39.7 billion, an increase of 5% over 2015, driven by continued growth in Cigna's targeted customer segments.

Shareholders' net income for 2016 was $1.9 billion, or $7.19 per share, compared with $2.1 billion, or $8.04 per share in 2015.  For the fourth quarter of 2016, shareholders' net income was $382 million, or $1.47 per share, compared with $426 million, or $1.64 per share, for the fourth quarter of 2015.

Cigna's adjusted income from operations1 for full year 2016 was $2.1 billion, or $8.10 per share, compared with $2.3 billion, or $8.66 per share, for full year 2015.  For the fourth quarter of 2016, adjusted income from operations1 was $485 million, or $1.87 per share, compared with $486 million, or $1.87 per share, for the fourth quarter of 2015.   Adjusted income from operations1 for the full year and the fourth quarter of 2016 reflect continued strong results in our Commercial Healthcare and Global Supplemental Benefits businesses, and actions we have taken to improve results in our Seniors and Disability & Life businesses.

Reconciliations of shareholders' net income to adjusted income from operations1 are provided on the following page, and on Exhibit 2 of this earnings release.

2
CONSOLIDATED HIGHLIGHTS
 
The following table includes highlights of results and reconciliations of consolidated operating revenues5 to total revenues and adjusted income from operations1 to shareholders' net income:
 
Consolidated Financial Results (dollars in millions):
 
   
Three Months Ended
   
Year
Ended
 
   
December 31,
   
September 30,
   
December 31,
 
   
2016
   
2015
   
2016
   
2016
 
Total Revenues
 
$
9,944
   
$
9,528
   
$
9,880
   
$
39,668
 
Net realized investment (gains) losses
   
(59
)
   
47
     
(75
)
   
(169
)
Consolidated Operating Revenues5
 
$
9,885
   
$
9,575
   
$
9,805
   
$
39,499
 
                                 
Consolidated Earnings, net of taxes
                               
Shareholders' net income
 
$
382
   
$
426
   
$
456
   
$
1,867
 
Net realized investment (gains) losses
   
(38
)
   
28
     
(48
)
   
(109
)
Amortization of other acquired intangible assets1
   
22
     
4
     
24
     
94
 
Special items1
   
119
     
28
     
71
     
252
 
Adjusted income from operations
 
$
485
   
$
486
   
$
503
   
$
2,104
 
 
                               
Shareholders' net income, per share 
 
$
1.47
   
$
1.64
   
$
1.76
   
$
7.19
 
Adjusted income from operations1, per share
 
$
1.87
   
$
1.87
   
$
1.94
   
$
8.10
 

·
2016 shareholders' net income included special item1 charges of $252 million after-tax, or $0.97 per share, for transaction costs related to Cigna's proposed combination with Anthem, the establishment of an allowance against risk corridor program receivables, and a litigation matter.

·
Fourth quarter 2016 shareholders' net income included special item1 charges of $119 million after-tax, or $0.46 per share, for the establishment of an allowance against risk corridor program receivables and transaction costs related to Cigna's proposed combination with Anthem.

·
Cash and marketable investments at the parent company were $2.8 billion at December 31, 2016 and $1.4 billion at December 31, 2015.

·
In 2016, the Company repurchased 785,000 shares of common stock for approximately $110 million.4




3

HIGHLIGHTS OF SEGMENT RESULTS

See Exhibit 2 for a reconciliation of adjusted income (loss) from operations1 to shareholders' net income.

Global Health Care

This segment includes Cigna's Commercial and Government businesses that deliver medical and specialty health care products and services to domestic and multi-national clients and customers using guaranteed cost, retrospectively experience-rated and administrative services only ("ASO") funding arrangements.  Specialty health care includes behavioral, dental, disease and medical management, stop loss and pharmacy-related products and services.

Financial Results (dollars in millions, customers in thousands):
 
   
 
Three Months Ended
 
Year
Ended
 
 
December 31,
 
September 30,
 
December 31,
 
 
2016
 
2015
 
2016
 
2016
 
 
               
Premiums and Fees
 
$
6,857
   
$
6,721
   
$
6,807
   
$
27,663
 
Adjusted Income from Operations1
 
$
406
   
$
394
   
$
416
   
$
1,852
 
Adjusted Margin, After-Tax6
   
5.2
%
   
5.2
%
   
5.4
%
   
5.9
%
 
                               
 
 
As of the Periods Ended
       
   
December 31,
   
September 30,
       
Customers:
 
2016
   
2015
   
2016
       
Commercial
   
14,631
     
14,432
     
14,594
     
Government
   
566
     
567
     
583
         
Medical
   
15,197
     
14,999
     
15,177
         
 
                               
Behavioral Care
   
26,238
     
24,674
     
26,102
         
Dental
   
14,981
     
13,869
     
14,960
         
Pharmacy
   
8,461
     
8,068
     
8,370
         
Medicare Part D
   
972
     
1,476
     
999
         

·
Fourth quarter 2016 premiums and fees increased 2% relative to fourth quarter 2015, driven by customer growth, specialty contributions, and rate actions in our Commercial business, partially offset by, as expected, reductions in Medicare Part D and Individual customers.

·
The medical customer base2 at the end of 2016 totaled 15.2 million, including an increase of approximately 200,000 customers during the year, driven by organic growth in our Middle Market, Select, and International segments.

·
Fourth quarter 2016 adjusted income from operations1 and adjusted margin, after-tax6 reflect strong contributions from our Commercial employer and specialty businesses, partially offset by the impact of not recording $16 million, after tax of additional risk corridor receivables in fourth quarter 2016.

·
Adjusted income from operations1 included favorable prior year reserve development on an after-tax basis of $7 million for full year 2016, compared to $60 million for full year 2015.
 
 

4

 
·
The Total Commercial medical care ratio7 ("MCR") of 79.3% for full year 2016 reflects continued strong performance in our Commercial employer business, consistent with our expectations.

·
The Commercial MCR7 of 83.1% for fourth quarter 2016 reflects ongoing strength in our Commercial employer business, continued high medical costs in our U.S. Individual business, expected higher seasonal medical costs and the aforementioned risk corridor impact.  The Commercial MCR7 for fourth quarter 2016 also reflects more normalized stop loss claim experience, as expected, compared to the favorable stop loss experience reported in fourth quarter 2015.

·
The Total Government MCR7 of 85.3% for full year 2016 reflects solid performance in Medicare Advantage.  The Government MCR7 of 83.2% for fourth quarter 2016 reflects increased medical costs in our Medicaid business.

·
Full year medical cost trend for our total U.S. Commercial book of business was modestly below the low end of our previous range of 4% to 5%, reflecting improved pharmacy trend as well as continued favorable medical costs, physician engagement and low utilization trend.

·
Fourth quarter 2016 Global Health Care operating expense ratio7 of 22.0% reflects costs related to our CMS audit response as well as continued investments in strategic initiatives, offset by continued efficiency gains.

·
Global Health Care net medical costs payable8 was approximately $2.26 billion at December 31, 2016 and $2.11 billion at December 31, 2015.



5

Global Supplemental Benefits

This segment includes Cigna's global individual supplemental health, life and accident insurance business, primarily in Asia, and Medicare supplement coverage in the United States.

Financial Results (dollars in millions, policies in thousands):
   
 
Three Months Ended
 
Year
Ended
 
 
December 31,
 
September 30,
 
December 31,
 
 
2016
 
2015
 
2016
 
2016
 
 
               
Premiums and Fees9
 
$
842
   
$
776
   
$
833
   
$
3,247
 
Adjusted Income from Operations1
 
$
63
   
$
54
   
$
81
   
$
294
 
Adjusted Margin, After-Tax6
   
7.2
%
   
6.7
%
   
9.4
%
   
8.7
%
 
                               
 
As of the Periods Ended
       
 
December 31,
 
September 30,
       
 
2016
 
2015
 
2016
       
                         
Policies9
   
12,151
     
12,888
     
12,069
   
 
 
 

·
Global Supplemental Benefits delivered strong results again in 2016, reflecting the benefits of our differentiated solutions for individual consumers.

·
Fourth quarter 2016 premiums and fees grew 10% over fourth quarter 2015 on a currency-adjusted basis, reflecting continued business growth.

·
Fourth quarter 2016 adjusted income from operations1 and adjusted margin, after-tax6 reflect business growth as well as the impact of strategic investments supporting long-term growth.

6
Group Disability and Life

This segment includes Cigna's group disability, life and accident insurance operations.

Financial Results (dollars in millions):
     
Year
 
 
Three Months Ended
 
Ended
 
 
December 31,
 
September 30,
 
December 31,
 
 
2016
 
2015
 
2016
 
2016
 
 
                       
Premiums and Fees
 
$
1,035
   
$
998
   
$
1,024
   
$
4,098
 
Adjusted Income from Operations1
 
$
69
   
$
83
   
$
53
   
$
125
 
Adjusted Margin, After-Tax6
   
6.1
%
   
7.6
%
   
4.8
%
   
2.8
%

·
Fourth quarter 2016 premiums and fees increased 4% over fourth quarter 2015 driven by business growth across disability and life products.

·
Fourth quarter 2016 adjusted income from operations1 and adjusted margin, after-tax6 reflect stabilized life claim experience as well as continued improvement in disability results.


Corporate & Other Operations

Adjusted loss from operations1 for Cigna's remaining operations is presented below:
 
Financial Results (dollars in millions): 
 
 
Three Months Ended
 
Year Ended
 
 
December 31,
 
September 30,
 
December 31,
 
 
2016
 
2015
 
2016
 
2016
 
 
                       
Corporate & Other Operations
 
$
(53
)
 
$
(45
)
 
$
(47
)
 
$
(167
)
 


7

2017 OUTLOOK

Cigna's outlook for full year 2017 consolidated adjusted income from operations1,3 is in the range of $2.35 billion to $2.48 billion, or $9.00 to $9.50 per share.  Cigna's outlook excludes the impact of additional prior year reserve development and potential effects of any future capital deployment.4
 
 
(dollars in millions, except where noted and per share amounts)
   
Projection for Full-Year Ending
 
 
   
December 31, 2017
 
         
Adjusted Income (Loss) from Operations1,3
       
    Global Health Care
  $
2,035 to 2,115
 
    Global Supplemental Benefits
  $
295 to 315
 
    Group Disability and Life
  $
200 to 230
 
Ongoing Businesses
  $
2,530 to 2,660
 
 
       
Corporate & Other Operations
  $
(180)
 
Consolidated Adjusted Income from Operations1,3
  $
2,350 to 2,480
 
 
        
Consolidated Adjusted Income from Operations, per share1,3,4
  $
9.00 to 9.50
 
 
        

2017 Operating Metrics and Ratios Outlook
 
 
 
 
Total Revenue Growth
 
 
 
2% to 3%
       
Full Year Total Commercial Medical Care Ratio7
 
 
80.5% to 81.5%
 
Full Year Total Government Medical Care Ratio7
 
 
85% to 86%
 
Full Year Global Health Care Operating Expense Ratio7
 
 
20.5% to 21.5%
 
Global Medical Customer Growth2
 
 
 
300,000 – 500,000 customers


The foregoing statements represent the Company's current estimates of Cigna's 2017 consolidated and segment adjusted income from operations1,3 and other key metrics as of the date of this release.  Actual results may differ materially depending on a number of factors.  Investors are urged to read the Cautionary Note Regarding Forward-Looking Statements included in this release.  Management does not assume any obligation to update these estimates.

This quarterly earnings release and the Quarterly Financial Supplement are available on Cigna's website in the Investor Relations section (http://www.cigna.com/aboutcigna/investors).  A link to the conference call, during which management will review fourth quarter 2016 results and discuss full year 2017 outlook, is available in the Investor Relations section of Cigna's website located at http://www.cigna.com/cignadotcom/aboutcigna/investors/events/index.page



8

Notes:

1.
Adjusted income (loss) from operations is defined as shareholders' net income (loss) excluding the following after-tax adjustments: net realized investment results, net amortization of other acquired intangible assets and special items.  Net amortization of other acquired intangible assets in 2015 included the one-time benefit of an acquisition in which the fair value of acquired net assets exceeded the purchase price.  Special items are identified in Exhibit 2 of this earnings release.

Adjusted income (loss) from operations is a measure of profitability used by Cigna's management because it presents the underlying results of operations of Cigna's businesses and permits analysis of trends in underlying revenue, expenses and shareholders' net income.  This consolidated measure is not determined in accordance with accounting principles generally accepted in the United States (GAAP) and should not be viewed as a substitute for the most directly comparable GAAP measure, shareholders' net income. See Exhibits 1 and 2 for a reconciliation of adjusted income from operations to shareholders' net income.

2.
Global medical customers include individuals who meet any one of the following criteria: are covered under a medical insurance policy, managed care arrangement, or service agreement issued by Cigna; have access to Cigna's provider network for covered services under their medical plan; or have medical claims and services that are administered by Cigna.

3.
Management is not able to provide a reconciliation to shareholders' net income (loss) on a forward-looking basis because we are unable to predict, without unreasonable effort, certain components thereof including (i) future net realized investment results and (ii) future special items.  These items are inherently uncertain and depend on various factors, many of which are beyond our control. As such, any associated estimate and its impact on shareholders' net income could vary materially.  The Company believes it is reasonably likely that a guaranty fund assessment related to Penn Treaty Network America Insurance Company and its subsidiary American Network Insurance Company will be finalized in 2017.  Due to uncertainties surrounding this matter, the Company's share of this guaranty fund assessment is uncertain, but based on current information, is estimated to be approximately $85 million after tax.  The Company expects to treat this guaranty fund assessment as a special item.

4.
The Company's outlook excludes the potential effects of any share repurchases or business combinations that may occur after the date of this earnings release.

5.
The measure "consolidated operating revenues" is not determined in accordance with GAAP and should not be viewed as a substitute for the most directly comparable GAAP measure, "total revenues."  We define consolidated operating revenues as total revenues excluding realized investment results.  We exclude realized investment results from this measure because our portfolio managers may sell investments based on factors largely unrelated to the underlying business purposes of each segment.  As a result, gains or losses created in this process may not be indicative of past or future underlying performance of the business.  See Exhibit 1 for a reconciliation of consolidated operating revenues to total revenues.

6.
Adjusted margin, after-tax, is calculated by dividing adjusted income (loss) from operations by operating revenues for each segment.

7.
Operating ratios are defined as follows:
·
Total Commercial medical care ratio represents medical costs as a percentage of premiums for all commercial risk products, including medical, pharmacy, dental, stop loss and behavioral products provided through guaranteed cost or experience-rated funding arrangements in both the United States and internationally.
·
Total Government medical care ratio represents medical costs as a percentage of premiums for Medicare Advantage, Medicare Part D, and Medicaid products.
·
Global Health Care Operating Expense Ratio represents operating expenses excluding acquisition related amortization expense as a percentage of operating revenue in the Global Health Care segment.


9


8.
Global Health Care medical costs payable are presented net of reinsurance and other recoverables.  The gross Global Health Care medical costs payable balance was $2.53 billion as of December 31, 2016 and $2.36 billion as of December 31, 2015.

9.
Cigna owns a 50% noncontrolling interest in its China joint venture.  Cigna's 50% share of the joint venture's earnings is reported in Other Revenues using the equity method of accounting under GAAP.  As such, the premiums and fees and policy counts for the Global Supplemental Benefits segment do not include the China joint venture.


10


CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This press release, and oral statements made with respect to information contained in this release, may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements are based on Cigna's current expectations and projections about future trends, events and uncertainties.  These statements are not historical facts.  Forward-looking statements may include, among others, statements concerning our projected adjusted income (loss) from operations outlook for 2017, on both a consolidated and segment basis; projected total revenue growth and global medical customer growth, each over year end 2016; projected medical care and operating expense ratios and medical cost trends; future financial or operating performance, including our ability to deliver personalized and innovative solutions for our customers and clients and future growth, business strategy, strategic or operational initiatives; economic, regulatory or competitive environments, particularly with respect to the pace and extent of change in these areas; financing or capital deployment plans and amounts available for future deployment; our prospects for growth in the coming years; statements regarding the proposed merger between Cigna and Anthem, Inc. (Anthem); statements regarding the timing of resolution of the issues raised by CMS; and other statements regarding Cigna's and Anthem's future beliefs, expectations, plans intentions, financial condition or performance.  You may identify forward-looking statements by the use of words such as "believe," "expect," "plan," "intend," "anticipate," "estimate," "predict," "potential," "may," "should," "will" or other words or expressions of similar meaning, although not all forward-looking statements contain such terms.   

Forward-looking statements are subject to risks and uncertainties, both known and unknown, that could cause actual results to differ materially from those expressed or implied in forward-looking statements.  Such risks and uncertainties include, but are not limited to: our ability to achieve our financial, strategic and operational plans or initiatives; our ability to predict and manage medical costs and price effectively and develop and maintain good relationships with physicians, hospitals and other health care providers; the impact of modifications to our operations and processes, including those in our disability business; our ability to identify potential strategic acquisitions or transactions and realize the expected benefits of such transactions; the substantial level of government regulation over our business and the potential effects of new laws or regulations, or changes in existing laws or regulations; the outcome of litigation, regulatory audits, including the CMS review and sanctions, investigations and actions and/or guaranty fund assessments; uncertainties surrounding participation in government-sponsored programs such as Medicare; the effectiveness and security of our information technology and other business systems; and unfavorable industry, economic or political conditions, including foreign currency movements; the timing and likelihood of completion of the proposed merger, including the timing, receipt and terms and conditions of any required governmental and regulatory approvals for the proposed merger that could reduce anticipated benefits or cause the parties to abandon the transaction; the possibility that the expected synergies and value creation from the proposed merger will not be realized or will not be realized within the expected time period; the risk that the businesses of Cigna and Anthem will not be integrated successfully; disruption from the proposed merger making it more difficult to maintain business and operational relationships; the risk that unexpected costs will be incurred; the possibility that the proposed merger does not close, including due to the failure to satisfy the closing conditions; the risk that financing for the proposed merger may not be available on favorable terms, as well as more specific risks and uncertainties discussed in our most recent report on Form 10-K and subsequent reports on Forms 10-Q and 8-K available on the Investor Relations section of www.cigna.com as well as on Anthem's most recent report on Form 10-K and subsequent reports on Forms 10-Q and 8-K available on the Investor Relations section of www.antheminc.com.   You should not place undue reliance on forward-looking statements, which speak only as of the date they are made, are not guarantees of future performance or results, and are subject to risks, uncertainties and assumptions that are difficult to predict or quantify.  Cigna undertakes no obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as may be required by law.
 
 
 
 
 
 

 
CIGNA CORPORATION
 
COMPARATIVE SUMMARY OF FINANCIAL RESULTS (unaudited)
   
Exhibit 1 
 
(Dollars in millions, except per share amounts)
 
                         
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
   
2016
   
2015
   
2016
   
2015
 
                         
REVENUES
                       
                         
    Premiums
 
$
7,621
   
$
7,461
   
$
30,626
   
$
29,642
 
    Fees
   
1,139
     
1,056
     
4,485
     
4,217
 
    Net investment income
   
299
     
295
     
1,147
     
1,153
 
    Mail order pharmacy revenues
   
759
     
690
     
2,966
     
2,536
 
    Other revenues
   
67
     
73
     
275
     
271
 
         Consolidated operating revenues
   
9,885
     
9,575
     
39,499
     
37,819
 
    Net realized investment gains (losses)
   
59
     
(47
)
   
169
     
57
 
                                 
         Total revenues
 
$
9,944
   
$
9,528
   
$
39,668
   
$
37,876
 
                                 
SHAREHOLDERS' NET INCOME (LOSS)
                               
                                 
Shareholders' net income
 
$
382
   
$
426
   
$
1,867
   
$
2,094
 
After-tax adjustments to reconcile to adjusted income from operations:
                 
Realized investment (gains) losses
   
(38
)
   
28
     
(109
)
   
(40
)
Amortization of other acquired intangible assets, net
   
22
     
4
     
94
     
80
 
Special items
   
119
     
28
     
252
     
122
 
                                 
Adjusted income from operations (1)
   
485
   
$
486
   
$
2,104
   
$
2,256
 
                                 
Adjusted income (loss) from operations by segment
                         
    Global Health Care
 
$
406
   
$
394
   
$
1,852
   
$
1,848
 
    Global Supplemental Benefits
   
63
     
54
     
294
     
262
 
    Group Disability and Life
   
69
     
83
     
125
     
324
 
         Ongoing Operations
   
538
     
531
     
2,271
     
2,434
 
    Corporate and Other
   
(53
)
   
(45
)
   
(167
)
   
(178
)
                                 
        Total adjusted income from operations
 
$
485
   
$
486
   
$
2,104
   
$
2,256
 
                                 
DILUTED EARNINGS PER SHARE
                               
                                 
Shareholders' net income
 
$
1.47
   
$
1.64
   
$
7.19
   
$
8.04
 
After-tax adjustments to reconcile to adjusted income from operations:
                 
Realized investment (gains) losses
   
(0.14
)
   
0.11
     
(0.42
)
   
(0.15
)
Amortization of other acquired intangible assets, net
   
0.08
     
0.01
     
0.36
     
0.30
 
Special items
   
0.46
     
0.11
     
0.97
     
0.47
 
Adjusted income from operations (1)
 
$
1.87
   
$
1.87
   
$
8.10
   
$
8.66
 
Weighted average shares (in thousands)
   
259,882
     
260,518
     
259,647
     
260,592
 
Common shares outstanding (in thousands)
                   
256,869
     
256,544
 
                                 
SHAREHOLDERS' EQUITY at December 31,
                 
$
13,723
   
$
12,035
 
                                 
SHAREHOLDERS' EQUITY PER SHARE at December 31,
           
$
53.42
   
$
46.91
 
                                 
(1) Adjusted income (loss) from operations is defined as shareholders' net income (loss) excluding the following after-tax adjustments: realized investment results; net amortization of other acquired intangible assets; and special items (identified and quantified on Exhibit 2).
 
 

Exhibit 2
CIGNA CORPORATION                         
RECONCILIATION OF SHAREHOLDERS' NET INCOME (LOSS) TO ADJUSTED INCOME FROM OPERATIONS                    
 (Dollars in millions, except per share amounts)                           
   
Diluted
           
    Earnings         Global  
    Per Share     Consolidated     Health Care  
Three Months Ended
   
4Q16
     
4Q15
     
3Q16
     
4Q16
     
4Q15
     
3Q16
     
4Q16
     
4Q15
     
3Q16
 
                                                                         
Shareholders' net income (loss)
 
$
1.47
   
$
1.64
   
$
1.76
   
$
382
   
$
426
   
$
456
   
$
337
   
$
354
   
$
413
 
After-tax adjustments to reconcile to adjusted income from operations:
                                                                       
      Realized investment (gains) losses
   
(0.14
)
   
0.11
     
(0.19
)
   
(38
)
   
28
     
(48
)
   
(29
)
   
20
     
(42
)
      Amortization of other acquired intangible assets, net
   
0.08
     
0.01
     
0.09
     
22
     
4
     
24
     
18
     
20
     
20
 
      Special items:
                                                                       
           Charges associated with litigation matters
   
-
     
-
     
0.10
     
-
     
-
     
25
     
-
     
-
     
25
 
           Merger-related transaction costs
   
0.15
     
0.11
     
0.18
     
39
     
28
     
46
     
-
     
-
     
-
 
           Risk corridor allowance
   
0.31
     
-
     
-
     
80
     
-
     
-
     
80
     
-
     
-
 
Adjusted income (loss) from operations
 
$
1.87
   
$
1.87
   
$
1.94
   
$
485
   
$
486
   
$
503
   
$
406
   
$
394
   
$
416
 
Weighted average shares (in thousands)
   
259,882
     
260,518
     
259,754
                                                 
                                                                     
Special Items, pre-tax:
                                                                       
           Charges associated with litigation matters
                         
$
-
   
$
-
   
$
40
   
$
-
   
$
-
   
$
40
 
           Merger-related transaction costs
                           
43
     
31
     
49
     
-
     
-
     
-
 
           Risk corridor allowance
                           
124
     
-
     
-
     
124
     
-
     
-
 
Total
                         
$
167
   
$
31
   
$
89
   
$
124
   
$
-
   
$
40
 
                                                                         
                                                                         
   
Diluted
             
   
Earnings
         
Global    
 
    Per Share     Consolidated    
Health Care
 
Year Ended December 31,
   
2016
             
2015
     
2016
             
2015
     
2016
             
2015
 
                                                                         
Shareholders' net income (loss)
 
$
7.19
           
$
8.04
   
$
1,867
           
$
2,094
   
$
1,751
           
$
1,794
 
After-tax adjustments to reconcile to adjusted income from operations:
                                                                       
      Realized investment (gains) losses
   
(0.42
)
           
(0.15
)
   
(109
)
           
(40
)
   
(78
)
           
(30
)
      Amortization of other acquired intangible assets, net
   
0.36
             
0.30
     
94
             
80
     
74
             
84
 
      Special Items:
                                                                       
           Charges associated with litigation matters
   
0.10
             
-
     
25
             
-
     
25
             
-
 
           Debt extinguishment costs
   
-
             
0.25
     
-
             
65
     
-
             
-
 
           Merger-related transaction costs
   
0.56
             
0.22
     
147
             
57
     
-
             
-
 
           Risk corridor allowance
   
0.31
             
-
     
80
             
-
     
80
             
-
 
Adjusted income (loss) from operations
 
$
8.10
           
$
8.66
   
$
2,104
           
$
2,256
   
$
1,852
           
$
1,848
 
Weighted average shares (in thousands)
   
259,647
             
260,592
                                                 
Common shares outstanding as of December 31, (in thousands)
   
256,869
             
256,544
                                                 
                                                                         
Special Items, pre-tax:
                                                                       
           Charges associated with litigation matters
                         
$
40
           
$
-
   
$
40
           
$
-
 
           Debt extinguishment costs
                           
-
             
100
     
-
             
-
 
           Merger-related transaction costs
                           
166
             
66
     
-
             
-
 
           Risk corridor allowance
                           
124
             
-
     
124
             
-
 
Total
                         
$
330
           
$
166
   
$
164
           
$
-
 
 
 
 

CIGNA CORPORATION                          
RECONCILIATION OF SHAREHOLDERS' NET INCOME (LOSS) TO ADJUSTED INCOME FROM OPERATIONS 
 (Dollars in millions, except per share amounts)
                          
 
   
Global
   
Group
   
Corporate
 
   
Supplemental
   
Disability
   
and
 
   
Benefits
   
and Life
   
Other
 
Three Months Ended
   
4Q16
     
4Q15
     
3Q16
     
4Q16
     
4Q15
     
3Q16
     
4Q16
     
4Q15
     
3Q16
 
                                                                         
Shareholders' net income (loss)
 
$
54
   
$
72
   
$
77
   
$
83
   
$
74
   
$
65
   
$
(92
)
 
$
(74
)
 
$
(99
)
After-tax adjustments to reconcile to adjusted income from operations:
                                                                       
Realized investment (gains) losses
   
5
     
(2
)
   
-
     
(14
)
   
9
     
(12
)
   
-
     
1
     
6
 
Amortization of other acquired intangible assets, net
   
4
     
(16
)
   
4
     
-
     
-
     
-
     
-
     
-
     
-
 
Special items:
                                                                       
Charges associated with litigation matters
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Merger-related transaction costs
   
-
     
-
     
-
     
-
     
-
     
-
     
39
     
28
     
46
 
Risk corridor allowance
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Adjusted income (loss) from operations
 
$
63
   
$
54
   
$
81
   
$
69
   
$
83
   
$
53
   
$
(53
)
 
$
(45
)
 
$
(47
)
Weighted average shares (in thousands)
                                                                       
                             
Special Items, pre-tax:
                                                                       
Charges associated with litigation matters
 
$
-
   
$
-
   
$
-
   
$
-
   
$
-
   
$
-
   
$
-
   
$
-
   
$
-
 
Merger-related transaction costs
   
-
     
-
     
-
     
-
     
-
     
-
     
43
     
31
     
49
 
Risk corridor allowance
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Total
 
$
-
   
$
-
   
$
-
   
$
-
   
$
-
   
$
-
   
$
43
   
$
31
   
$
49
 
                                                                         
                                                                         
                                                                         
     
Global
     
Group
     
Corporate
 
       Supplemental      
Disability
     
and
 
     
Benefits
     
and Life
     
Other
 
Year Ended December 31,
   
2016
             
2015
     
2016
             
2015
     
2016
             
2015
 
                                                                         
Shareholders' net income (loss)
 
$
268
           
$
267
   
$
164
           
$
328
   
$
(316
)
         
$
(295
)
After-tax adjustments to reconcile to adjusted income from operations:
                                                                       
Realized investment (gains) losses
   
6
             
(1
)
   
(39
)
           
(4
)
   
2
             
(5
)
Amortization of other acquired intangible assets, net
   
20
             
(4
)
   
-
             
-
     
-
             
-
 
Special Items:
                                                                       
Charges associated with litigation matters
   
-
             
-
     
-
             
-
     
-
             
-
 
Debt extinguishment costs
   
-
             
-
     
-
             
-
     
-
             
65
 
Merger-related transaction costs
   
-
             
-
     
-
             
-
     
147
             
57
 
Risk corridor allowance
   
-
             
-
     
-
             
-
     
-
             
-
 
Adjusted income (loss) from operations
 
$
294
           
$
262
   
$
125
           
$
324
   
$
(167
)
         
$
(178
)
Weighted average shares (in thousands)
                                                                       
Common shares outstanding as of December 31, (in thousands)
                                                                       
                                                                         
Special Items, pre-tax:
                                                                       
Charges associated with litigation matters
 
$
-
           
$
-
   
$
-
           
$
-
   
$
-
           
$
-
 
Debt extinguishment costs
   
-
             
-
     
-
             
-
     
-
             
100
 
Merger-related transaction costs
   
-
             
-
     
-
             
-
     
166
             
66
 
Risk corridor allowance
   
-
             
-
     
-
             
-
     
-
             
-
 
Total
 
$
-
           
$
-
   
$
-
           
$
-
   
$
166
           
$
166