Molina Healthcare, Inc. (MOH)

HashiCorp Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Premiums & Annuity Revenue	41,173	38,627	32,529	30,883	26,855	18,299
Total Interest & Dividend Income	441	453	404	149	42	59
Gain (Loss) on Sale of Investments	2	-1	-10	-6	10	-
Other Revenue	87	85	80	75	77	17
Total Revenue	41,703	39,164	33,003	31,101	26,984	18,375
Revenue Growth (YoY)	15.57%	18.67%	6.12%	15.26%	46.85%	12.45%
Policy Benefits	36,954	34,428	28,669	27,175	23,704	15,820
Depreciation & Amortization	201	186	171	176	131	88
Selling, General & Administrative	2,706	2,626	2,347	2,208	1,996	1,423
Other Operating Expenses	69	100	87	58	61	37
Total Operating Expenses	40,046	37,456	31,389	29,720	25,964	17,425
Operating Income	1,657	1,708	1,614	1,381	1,020	950
Interest Expense	-154	-118	-109	-110	-120	-102
Other Non Operating Income (Expenses)	-	-	-	-	-25	-
EBT Excluding Unusual Items	1,503	1,590	1,505	1,271	875	848
Merger & Restructuring Charges	-4	-1	-	-	-	-
Asset Writedown	-	-	-	-208	-	-
Legal Settlements	-	-	-	-	-	128
Other Unusual Items	-	-	-41	-	-	-15
Pretax Income	1,499	1,589	1,464	1,063	875	961
Income Tax Expense	369	410	373	271	216	288
Net Income	1,130	1,179	1,091	792	659	673
Net Income to Common	1,130	1,179	1,091	792	659	673
Net Income Growth	6.30%	8.07%	37.75%	20.18%	-2.08%	-8.68%
Shares Outstanding (Basic)	55	57	58	58	58	59
Shares Outstanding (Diluted)	56	58	58	59	59	60
Shares Change (YoY)	-4.38%	-0.69%	-0.68%	-0.17%	-2.17%	-6.70%
EPS (Basic)	20.38	20.54	18.91	13.70	11.40	11.41
EPS (Diluted)	20.27	20.42	18.77	13.55	11.25	11.23
EPS Growth	11.17%	8.79%	38.52%	20.44%	0.18%	-2.09%
Free Cash Flow	427	544	1,578	682	2,042	1,824
Free Cash Flow Per Share	7.67	9.43	27.16	11.66	34.85	30.45
Operating Margin	3.97%	4.36%	4.89%	4.44%	3.78%	5.17%
Profit Margin	2.71%	3.01%	3.31%	2.55%	2.44%	3.66%
Free Cash Flow Margin	1.02%	1.39%	4.78%	2.19%	7.57%	9.93%
EBITDA	1,789	1,825	1,727	1,503	1,110	1,000
EBITDA Margin	4.29%	4.66%	5.23%	4.83%	4.11%	5.44%
D&A For EBITDA	132	117	113	122	90	50
EBIT	1,657	1,708	1,614	1,381	1,020	950
EBIT Margin	3.97%	4.36%	4.89%	4.44%	3.78%	5.17%
Effective Tax Rate	24.62%	25.80%	25.48%	25.49%	24.69%	29.97%
Revenue as Reported	43,413	40,650	34,072	31,974	27,771	19,423

Updated Jul 23, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.

SEC Filings: 10-K · 10-Q