Centene Corp
NYSE:CNC
Balance Sheet
Balance Sheet Decomposition
Centene Corp
Centene Corp
Balance Sheet
Centene Corp
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
60
|
64
|
84
|
147
|
271
|
267
|
371
|
401
|
434
|
574
|
746
|
974
|
1 610
|
1 760
|
3 930
|
4 072
|
5 342
|
12 123
|
10 800
|
13 118
|
12 074
|
17 193
|
14 063
|
17 888
|
|
| Cash Equivalents |
60
|
64
|
84
|
147
|
271
|
267
|
371
|
401
|
434
|
574
|
746
|
974
|
1 610
|
1 760
|
3 930
|
4 072
|
5 342
|
12 123
|
10 800
|
13 118
|
12 074
|
17 193
|
14 063
|
17 888
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 539
|
2 321
|
2 459
|
2 622
|
2 432
|
|
| Total Receivables |
17
|
20
|
31
|
44
|
74
|
79
|
93
|
103
|
136
|
157
|
251
|
0
|
912
|
1 279
|
3 098
|
3 413
|
5 150
|
6 247
|
0
|
12 238
|
13 272
|
15 532
|
19 713
|
18 105
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 238
|
13 272
|
15 532
|
19 713
|
18 105
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Insurance Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
429
|
0
|
0
|
0
|
0
|
0
|
0
|
9 696
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 602
|
2 461
|
5 572
|
1 601
|
1 945
|
|
| Total Current Assets |
17
|
20
|
31
|
44
|
74
|
79
|
93
|
103
|
136
|
157
|
251
|
0
|
912
|
1 279
|
3 098
|
3 413
|
5 150
|
6 247
|
0
|
28 497
|
30 128
|
40 756
|
37 999
|
40 370
|
|
| PP&E Net |
6
|
23
|
43
|
67
|
111
|
136
|
176
|
230
|
326
|
350
|
376
|
395
|
445
|
518
|
797
|
1 104
|
1 706
|
2 782
|
4 085
|
6 957
|
4 986
|
2 415
|
2 426
|
2 354
|
|
| PP&E Gross |
6
|
23
|
43
|
67
|
111
|
136
|
176
|
230
|
326
|
350
|
376
|
395
|
445
|
518
|
797
|
1 104
|
1 706
|
2 782
|
4 085
|
6 957
|
4 986
|
2 415
|
2 426
|
2 354
|
|
| Accumulated Depreciation |
7
|
8
|
12
|
20
|
33
|
53
|
74
|
104
|
139
|
177
|
203
|
244
|
288
|
351
|
442
|
590
|
800
|
1 102
|
1 477
|
1 900
|
2 066
|
2 400
|
2 803
|
2 232
|
|
| Intangible Assets |
6
|
6
|
14
|
17
|
16
|
11
|
18
|
22
|
29
|
27
|
20
|
49
|
120
|
155
|
1 545
|
1 398
|
2 239
|
2 063
|
8 388
|
7 824
|
6 911
|
6 101
|
5 409
|
4 530
|
|
| Goodwill |
5
|
13
|
102
|
157
|
130
|
139
|
163
|
225
|
278
|
282
|
256
|
348
|
754
|
842
|
4 712
|
4 749
|
7 015
|
6 863
|
18 652
|
19 771
|
18 812
|
17 558
|
17 558
|
10 835
|
|
| Long-Term Investments |
89
|
200
|
211
|
180
|
173
|
363
|
442
|
565
|
617
|
637
|
693
|
894
|
1 457
|
2 103
|
5 050
|
5 843
|
7 583
|
8 580
|
14 433
|
14 043
|
14 684
|
16 286
|
17 429
|
17 035
|
|
| Other Long-Term Assets |
19
|
23
|
22
|
23
|
94
|
50
|
55
|
54
|
29
|
27
|
97
|
85
|
100
|
115
|
138
|
135
|
555
|
658
|
1 060
|
1 283
|
1 349
|
1 525
|
1 624
|
1 623
|
|
| Other Assets |
14
|
26
|
122
|
189
|
156
|
214
|
297
|
327
|
372
|
419
|
591
|
703
|
1 180
|
1 409
|
5 639
|
5 890
|
8 326
|
8 541
|
20 257
|
19 771
|
18 812
|
17 558
|
17 558
|
10 835
|
|
| Total Assets |
210
N/A
|
363
+73%
|
528
+45%
|
668
+27%
|
895
+34%
|
1 122
+25%
|
1 451
+29%
|
1 702
+17%
|
1 944
+14%
|
2 190
+13%
|
2 774
+27%
|
3 529
+27%
|
5 824
+65%
|
7 339
+26%
|
20 197
+175%
|
21 855
+8%
|
30 901
+41%
|
40 994
+33%
|
68 719
+68%
|
78 375
+14%
|
76 870
-2%
|
84 641
+10%
|
82 445
-3%
|
76 747
-7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Insurance Policy Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 069
|
1 526
|
2 659
|
3 417
|
8 005
|
8 779
|
11 267
|
11 859
|
19 826
|
0
|
0
|
0
|
0
|
0
|
|
| Accounts Payable |
11
|
18
|
32
|
30
|
64
|
103
|
208
|
132
|
185
|
217
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 289
|
9 345
|
16 252
|
13 016
|
13 628
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
783
|
1 538
|
204
|
180
|
168
|
158
|
146
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
3
|
3
|
3
|
3
|
5
|
5
|
4
|
4
|
38
|
88
|
97
|
267
|
82
|
119
|
110
|
50
|
|
| Other Current Liabilities |
0
|
4
|
4
|
14
|
34
|
44
|
17
|
92
|
117
|
10
|
0
|
0
|
236
|
207
|
614
|
549
|
666
|
824
|
1 458
|
17 005
|
18 857
|
20 177
|
20 977
|
22 872
|
|
| Total Current Liabilities |
11
|
23
|
36
|
45
|
99
|
148
|
225
|
225
|
305
|
230
|
3
|
3
|
241
|
212
|
618
|
553
|
704
|
1 695
|
3 093
|
25 765
|
28 464
|
36 716
|
34 261
|
36 696
|
|
| Long-Term Debt |
0
|
8
|
47
|
92
|
175
|
206
|
265
|
307
|
328
|
348
|
535
|
666
|
874
|
1 216
|
4 651
|
4 695
|
6 648
|
13 638
|
16 682
|
18 571
|
17 938
|
17 710
|
18 423
|
17 351
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 534
|
1 407
|
615
|
641
|
684
|
833
|
|
| Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
3
|
1
|
1
|
9
|
147
|
167
|
159
|
26
|
106
|
141
|
189
|
227
|
180
|
116
|
100
|
103
|
|
| Other Liabilities |
97
|
113
|
173
|
179
|
295
|
352
|
460
|
552
|
514
|
676
|
212
|
91
|
159
|
170
|
869
|
952
|
1 259
|
1 110
|
1 622
|
5 610
|
5 616
|
3 618
|
2 567
|
1 811
|
|
| Total Liabilities |
108
N/A
|
143
+32%
|
257
+80%
|
316
+23%
|
569
+80%
|
707
+24%
|
950
+34%
|
1 102
+16%
|
1 150
+4%
|
1 255
+9%
|
1 821
+45%
|
2 295
+26%
|
4 080
+78%
|
5 182
+27%
|
14 302
+176%
|
15 005
+5%
|
19 984
+33%
|
28 443
+42%
|
42 946
+51%
|
51 580
+20%
|
52 813
+2%
|
58 801
+11%
|
56 035
-5%
|
56 794
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
29
|
62
|
106
|
162
|
118
|
192
|
275
|
359
|
454
|
565
|
567
|
732
|
1 003
|
1 358
|
1 920
|
2 748
|
3 663
|
4 984
|
6 792
|
8 139
|
9 341
|
12 043
|
15 348
|
8 674
|
|
| Additional Paid In Capital |
72
|
157
|
165
|
192
|
209
|
222
|
264
|
282
|
384
|
422
|
451
|
594
|
840
|
956
|
4 190
|
4 349
|
7 449
|
7 647
|
19 459
|
19 672
|
20 060
|
20 304
|
20 562
|
20 777
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
41
|
47
|
50
|
57
|
70
|
90
|
98
|
147
|
179
|
244
|
139
|
214
|
816
|
1 094
|
4 213
|
5 856
|
8 997
|
9 441
|
|
| Other Equity |
1
|
1
|
0
|
2
|
1
|
2
|
3
|
7
|
6
|
6
|
0
|
0
|
1
|
10
|
36
|
3
|
56
|
134
|
337
|
77
|
1 132
|
652
|
504
|
58
|
|
| Total Equity |
102
N/A
|
220
+116%
|
271
+23%
|
352
+30%
|
326
-7%
|
415
+27%
|
501
+21%
|
601
+20%
|
794
+32%
|
936
+18%
|
953
+2%
|
1 234
+29%
|
1 744
+41%
|
2 157
+24%
|
5 895
+173%
|
6 850
+16%
|
10 917
+59%
|
12 551
+15%
|
25 773
+105%
|
26 795
+4%
|
24 057
-10%
|
25 840
+7%
|
26 410
+2%
|
19 953
-24%
|
|
| Total Liabilities & Equity |
210
N/A
|
363
+73%
|
528
+45%
|
668
+27%
|
895
+34%
|
1 122
+25%
|
1 451
+29%
|
1 702
+17%
|
1 944
+14%
|
2 190
+13%
|
2 774
+27%
|
3 529
+27%
|
5 824
+65%
|
7 339
+26%
|
20 197
+175%
|
21 855
+8%
|
30 901
+41%
|
40 994
+33%
|
68 719
+68%
|
78 375
+14%
|
76 870
-2%
|
84 641
+10%
|
82 445
-3%
|
76 747
-7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
130
|
161
|
165
|
172
|
173
|
175
|
180
|
182
|
198
|
203
|
209
|
221
|
237
|
241
|
344
|
347
|
412
|
415
|
581
|
582
|
551
|
534
|
496
|
492
|
|