Cigna Corporation Financial Ratios — CI Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	12.09	13.93	11.27	17.42	18.57	14.29	15.01	17.03	57.9	18.74	3.4	6.94	12.97	8.06	13.04
Return on Assets (%)	2.61	3.11	2.73	3.81	3.71	3.21	3.69	2.45	6.61	2.92	0.54	1.2	3.48	2.23	3.8
Return on Capital (%)	9.69	9.63	8	12.15	12.78	11.31	11.88	7.59	22.21	9.05	1.73	3.53	8.98	5.55	8.72
Return on Invested Capital (%)	- -	- -	9.54	- -	- -	- -	8.84	3.86	14.09	6.34	1.28	2.52	9.74	8.54	9.78
Gross Margin (%)	100	100	100	100	100	100	31.69	31.48	15.57	14.43	12.41	12.46	12.37	10.15	8.95
EBITDA Margin (%)	- -	- -	6.72	- -	- -	- -	8.09	7.15	3.06	3.54	5.4	5.7	5.36	4.56	3.99
Operating Margin (%)	- -	- -	6.72	- -	- -	- -	6.69	5.68	2.46	3.1	3.71	4.07	3.8	3.43	2.98
Incremental Operating Margin (%)	- -	- -	66.73	-85.87	- -	- -	474	-0.55	2.19	17.03	2.87	13.2	0.51	2.06	-1.05
Pretax Margin (%)	8.67	8.51	6.72	9.46	8.78	7.45	8.89	7.59	2.16	3.41	3.94	4.68	2.84	2.14	2.84
Profit Margin (%)	5.82	5.57	4.56	6.02	5.53	4.67	5.51	5.59	1.68	2.66	3.11	3.74	2.66	1.4	2.18
Net Income to Common Margin (%)	5.82	5.57	4.56	6.02	5.53	4.67	5.51	5.59	1.68	2.66	3.11	3.74	2.66	1.4	2.18
Effective Tax Rate (%)	32.78	34.44	32.08	36.62	37.57	38.13	38.1	26.11	22.07	21.89	20.18	19.23	2.56	28.3	19.19
Dvd Payout Ratio (%)	0.87	0.68	0.74	0.53	- -	- -	- -	- -	0.15	0.09	24.52	20.17	25.99	38.02	24.34
Sustainable Growth Rate (%)	11.98	13.84	11.19	17.33	18.57	14.29	15.01	17.03	57.82	18.73	2.57	5.54	9.6	5	9.86

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5,094	5,187	5,247	5,126	5,169	5,032	5,439	42,478	37,407	204,262	207,110	31,093	30,930	31,972	31,463
ST Debt	104	201	233	147	149	276	240	2,955	5,514	26,992	20,360	2,993	2,775	3,035	592
LT Debt	4,990	4,986	5,014	4,979	5,020	4,756	5,199	39,523	31,893	177,270	186,750	28,100	28,155	28,937	30,871
Total Debt/EBITDA	- -	- -	2.41	- -	- -	- -	1.66	12.59	2.01	9.07	22.23	3.04	2.97	2.85	2.88
Net Debt/EBITDA	- -	- -	1.13	- -	- -	- -	0.75	11.44	1.76	8.17	21.14	2.46	2.22	2.18	2.18
Total Debt/EBIT	- -	- -	2.41	- -	- -	- -	2	15.85	2.5	10.36	32.4	4.26	4.2	3.79	3.86
Net Debt/EBIT	- -	- -	1.13	- -	- -	- -	0.91	14.41	2.19	9.33	30.81	3.45	3.14	2.89	2.92
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	13.02	6.78	5.53	7.83	7.71	8.33	7.2	7.82	7.76
EBITDA-CapEx/Interest Expense	-2.09	- -	- -	- -	- -	-1.66	11.15	5.72	5.22	7.45	6.76	7.28	6.11	6.84	6.9
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	10.78	5.38	4.44	6.85	5.29	5.94	5.1	5.88	5.79
Interest Expense	202	- -	- -	- -	- -	278	252	498	3,364	2,876	1,208	1,228	1,446	1,435	1,408
Common Equity/Total Assets	21.46	23.12	25.34	18.55	21.36	23.47	25.7	9.85	12.95	16.02	15.91	26.37	27.27	27.92	30.31
Long-Term Debt/Equity (%)	62.42	50.45	46.96	45.77	41.44	34.5	37.78	96.23	70.28	87.96	98.95	62.79	60.74	70.16	73.72
Long-Term Debt/Capital (%)	31.24	28.13	26.22	31.93	28.78	25	24.34	68.6	55.36	48.6	51.53	40.66	38.72	38.22	38.83
Long-Term Debt/Total Assets (%)	9.84	9.28	9.23	8.91	8.79	8.01	8.42	25.79	20.47	17.71	19.15	19.53	18.43	18.56	19.55
Total Debt/Equity (%)	63.72	52.48	49.14	47.12	42.67	36.5	39.53	103.42	82.43	101.35	109.74	69.48	66.73	77.52	75.14
Total Debt/Capital (%)	31.89	29.27	27.44	32.87	29.64	26.45	25.46	73.73	64.93	56	57.15	44.99	42.54	42.23	39.58
Total Debt/Total Assets (%)	10.05	9.65	9.66	9.17	9.05	8.48	8.81	27.72	24.01	20.41	21.24	21.61	20.25	20.51	19.92
Net Debt to Equity	5.05	22.35	22.97	34.07	26.43	13.4	17.93	94.04	72.25	91.24	104.35	56.24	49.85	59.21	56.81
Net Debt/Capital (%)	3.58	14.98	15.02	26.15	20.69	11.66	13.41	71.84	61.87	53.4	55.91	39.83	35.61	35.83	33.12
EBITDA	- -	- -	2,176	- -	- -	- -	3,282	3,375	18,603	22,510	9,315	10,232	10,405	11,219	10,929
EBITDA-CapEx	-422	-408	1,649	-473	-510	-461	2,811	2,847	17,553	21,416	8,161	8,937	8,832	9,813	9,717
Operating Income (Loss)	- -	- -	2,176	- -	- -	- -	2,716	2,680	14,952	19,708	6,392	7,295	7,370	8,444	8,154

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	0.18	0.14	0.32	0.14	0.16	0.18	0.14	0.15
Current Ratio	- -	- -	- -	- -	- -	- -	- -	0.64	0.74	0.77	0.83	0.73	0.77	0.84	0.85
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	0.51	0.41	1	0.83	0.58	0.54	0.56	0.67
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	0.24	0.26	0.18	0.09	0.13	0.26	0.19	0.17
Common Equity/Total Assets	21.46	23.12	25.34	18.55	21.36	23.47	25.7	9.85	12.95	16.02	15.91	26.37	27.27	27.92	30.31
Long-Term Debt/Equity (%)	62.42	50.45	46.96	45.77	41.44	34.5	37.78	96.23	70.28	87.96	98.95	62.79	60.74	70.16	73.72
Long-Term Debt/Capital (%)	31.24	28.13	26.22	31.93	28.78	25	24.34	68.6	55.36	48.6	51.53	40.66	38.72	38.22	38.83
Long-Term Debt/Total Assets (%)	9.84	9.28	9.23	8.91	8.79	8.01	8.42	25.79	20.47	17.71	19.15	19.53	18.43	18.56	19.55
Total Debt/Equity (%)	63.72	52.48	49.14	47.12	42.67	36.5	39.53	103.42	82.43	101.35	109.74	69.48	66.73	77.52	75.14
Total Debt/Capital (%)	31.89	29.27	27.44	32.87	29.64	26.45	25.46	73.73	64.93	56	57.15	44.99	42.54	42.23	39.58
Total Debt/Total Assets (%)	10.05	9.65	9.66	9.17	9.05	8.48	8.81	27.72	24.01	20.41	21.24	21.61	20.25	20.51	19.92
CFO/Total Liabilities	3.49	5.36	1.65	4.8	6.52	8.83	8.51	3.36	8.59	1.29	0.91	8.73	11.1	9.04	8.27
CFO/CapEx	3.53	5.76	1.36	4.56	5.75	8.73	8.68	7.14	9.03	9.46	6.23	6.68	7.51	7.37	7.92
Altman's Z-Score	0.94	1.2	1.57	1.37	1.59	1.57	1.93	1.16	9.87	1.78	0.67	4.31	3.88	4.34	4.61

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	2.8	3.72	3.74	3.65	3.72	3.99	4.45	4.93	57.45	36.28	6.33	7.57	11.11	11.74	10.34
Days Sales Outstanding	130.16	98.07	97.64	99.98	98.02	91.52	81.95	74.05	6.35	10.06	57.68	48.19	32.85	31.1	35.32
Inventory Turnover	- -	- -	- -	- -	- -	- -	243.15	21.2	187.5	121.18	21.94	25.7	32.64	35.85	35.54
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	1.5	17.22	1.95	3.01	16.63	14.2	11.18	10.18	10.27
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	18.5	3.12	24.27	15.96	2.96	3.64	5.33	5.77	5.56
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	19.73	116.87	15.04	22.87	123.28	100.29	68.47	63.27	65.59
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	63.72	-25.6	-6.74	-9.8	-48.96	-37.89	-24.43	-21.98	-20.01
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	80.45	56.84	4.41	7.05	41.04	33.98	21.67	20.92	25.05
Inventories	- -	- -	- -	- -	- -	- -	228	2,821	2,661	6,330	7,444	4,777	5,645	6,692	7,338
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	228	2,821	2,661	6,330	7,444	4,777	5,645	6,692	7,338

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	11,369	15,226	24,433	27,157	37,482	34,062	50,954	46,844	153,743	151,963	77,606	98,963	87,590	75,604	72,513
- Cash & Cash Equivalents	4,690	2,978	2,795	1,420	1,968	3,185	2,972	3,855	4,619	20,364	10,162	5,924	7,822	7,550	7,676
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	114	110	105	78	62	49	44	41	130	144	79	128	210	161
+ Total Debt	5,094	5,187	5,247	5,126	5,169	5,032	5,439	42,478	37,407	204,262	207,110	31,093	30,930	31,972	31,463
Enterprise Value	11,548	17,395	26,364	30,805	40,380	35,280	51,334	83,498	185,635	333,355	272,938	123,373	110,083	99,571	95,491
Total Capital	15,973	17,723	19,125	15,594	17,442	19,023	21,362	57,614	57,614	364,722	362,410	69,116	72,714	75,705	79,493
Total Debt/Capital (%)	31.89	29.27	27.44	32.87	29.64	26.45	25.46	73.73	64.93	56	57.15	44.99	42.54	42.23	39.58
Total Debt / EV	0.44	0.3	0.2	0.17	0.13	0.14	0.11	0.51	0.2	0.61	0.76	0.25	0.28	0.32	0.33
EV/Sales	0.53	0.6	0.81	0.88	1.07	0.88	1.26	1.77	0.3	0.52	1.58	0.69	0.57	0.4	0.35
EV/EBITDA	- -	- -	12.12	- -	- -	- -	15.64	24.74	9.98	14.81	29.3	12.06	10.58	8.88	8.74
EV/EBIT	- -	- -	12.12	- -	- -	- -	18.9	31.16	12.42	16.91	42.7	16.91	14.94	11.79	11.71
EV/Cash Flow to Firm	7.1	7.4	36.67	14.27	13.77	8.4	12.1	20.18	15.33	26.46	33.47	12.79	8.33	8.74	8.89
EV/Free Cash Flow to Firm	5.64	6.31	21.16	11.71	11.73	7.57	10.89	17.9	14.11	24.35	29.32	11.27	7.44	7.78	7.99
Diluted Market Cap	11,518	15,478	24,904	27,642	38,132	34,634	51,803	47,523	155,338	153,382	78,296	103,731	88,901	78,208	73,917
Diluted Enterprise Value	11,922	17,801	27,466	31,453	41,411	36,543	54,319	86,190	188,167	337,410	275,388	128,979	112,137	102,840	97,865
EV per Share	42.66	61.08	94.39	116.73	157.64	138.16	204.6	338.53	246.91	456.68	807.6	413.07	376.35	363.68	362.44
TTM Sales	21,631	29,119	32,380	34,914	37,876	40,007	40,580	47,170	608,704	636,628	172,520	179,363	194,099	246,148	273,854
TTM EBITDA	- -	- -	2,176	- -	- -	- -	3,282	3,375	18,603	22,510	9,315	10,232	10,405	11,219	10,929
TTM Operating Income	- -	- -	2,176	- -	- -	- -	2,716	2,680	14,952	19,708	6,392	7,295	7,370	8,444	8,154
TTM Cash Flow to Firm	1,627	2,350	719	2,158	2,933	4,198	4,242	4,138	12,107	12,596	8,155	9,648	13,222	11,392	10,739
TTM Free Cash Flow to Firm	2,049	2,758	1,246	2,631	3,443	4,659	4,713	4,666	13,157	13,690	9,309	10,943	14,795	12,798	11,951

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	6.02	5.61	19.99	10.51	11.08	7.72	11.37	11.06	14.74	13.4	9.38	10.42	6.64	6.65	6.84
EV/EBIT	- -	- -	12.12	- -	- -	- -	18.9	31.16	12.42	16.91	42.7	16.91	14.94	11.79	11.71
Enterprise Value	11,548	17,395	26,364	30,805	40,380	35,280	51,334	83,498	185,635	333,355	272,938	123,373	110,083	99,571	95,491
Low Price	36.76	39.01	53.91	73.47	100.67	115.03	133.52	163.02	141.95	118.5	190.88	213.16	240.5	262.03	239.51
EV/Sales	0.53	0.6	0.81	0.88	1.07	0.88	1.26	1.77	0.3	0.52	1.58	0.69	0.57	0.4	0.35
EV/EBITDA	- -	- -	12.12	- -	- -	- -	15.64	24.74	9.98	14.81	29.3	12.06	10.58	8.88	8.74
Price/Earnings	9.02	9.38	16.55	12.92	17.9	18.24	22.78	17.76	15.06	8.98	14.45	14.76	16.96	22.02	12.17
Price/Earnings Average	9.61	8.18	13.59	11.32	16.44	18.14	19.22	17.8	12.62	8.15	14.2	12.15	15.99	26.65	13.26
Price/Earnings High	11.38	9.57	16.76	13.27	20.88	20.38	23.83	21.24	15.27	9.71	17.17	15.15	18.57	29.57	15.48
Price/Earnings Low	7.9	6.85	10.2	9.22	12.31	15.73	14.98	15.25	10.45	5.11	12.01	9.5	13.62	20.89	10.59
Price/Book Value	1.05	1.23	1.77	2.62	3.07	2.45	3.21	3.1	7.62	0.95	0.5	2.61	2.1	1.74	1.51
Price/Book Value Average	1.11	1.07	1.46	2.3	2.82	2.43	2.71	3.11	6.39	0.86	0.49	2.15	1.98	2.1	1.65
Price/Book Value High	1.32	1.25	1.8	2.69	3.59	2.73	3.36	3.71	7.73	1.02	0.59	2.68	2.3	2.33	1.93
Price/Book Value Low	0.91	0.89	1.09	1.87	2.11	2.11	2.11	2.66	5.29	0.54	0.42	1.68	1.69	1.65	1.32
Price/Tangible Book Value	2.55	5.4	6.52	6.5	6.78	4.61	7.03	-1.1	-4.3	-0.44	-0.22	-2.95	-3.04	-2.32	-2.29
Price/Tangible Book Value Average	2.72	4.71	5.35	5.69	6.23	4.59	5.93	-1.11	-3.6	-0.4	-0.22	-2.43	-2.87	-2.81	-2.5
Price/Tangible Book Value High	3.21	5.5	6.6	6.67	7.91	5.15	7.35	-1.32	-4.35	-0.48	-0.26	-3.03	-3.33	-3.12	-2.92
Price/Tangible Book Value Low	2.23	3.94	4.02	4.64	4.67	3.98	4.62	-0.95	-2.98	-0.25	-0.18	-1.9	-2.45	-2.2	-2
Price/Sales	0.53	0.52	0.75	0.78	0.99	0.85	1.26	0.99	0.25	0.24	0.45	0.55	0.45	0.31	0.26
Price/Sales Average	0.56	0.46	0.62	0.68	0.91	0.85	1.06	0.99	0.21	0.22	0.44	0.45	0.43	0.37	0.29
Price/Sales High	0.66	0.53	0.76	0.8	1.15	0.95	1.31	1.19	0.26	0.26	0.53	0.57	0.49	0.41	0.34
Price/Sales Low	0.46	0.38	0.47	0.56	0.68	0.73	0.83	0.85	0.18	0.14	0.37	0.35	0.36	0.29	0.23
Price/Cash Flow	7.63	6.48	33.98	12.58	12.78	8.46	12.47	12.43	16.21	14.68	10.79	11.43	7.41	7.3	7.55
Price/Cash Flow Average	8.12	5.65	27.89	11.02	11.74	8.41	10.52	12.45	13.58	13.32	10.6	9.41	6.99	8.83	8.23
Price/Cash Flow High	9.61	6.61	34.41	12.93	14.91	9.45	13.05	14.86	16.43	15.87	12.82	11.74	8.12	9.8	9.6
Price/Cash Flow Low	6.67	4.73	20.94	8.98	8.79	7.3	8.2	10.67	11.25	8.36	8.97	7.36	5.96	6.92	6.57
Price/Free Cash Flow Average	6.41	4.89	16.4	9.2	10.18	7.68	9.59	11.08	12.35	12.16	9.22	8.58	6.26	8.04	7.45
Price/Free Cash Flow High	7.59	5.72	20.24	10.79	12.92	8.62	11.89	13.22	14.95	14.48	11.15	10.7	7.27	8.92	8.69
Price/Free Cash Flow Low	5.27	4.1	12.32	7.5	7.62	6.66	7.47	9.49	10.24	7.63	7.8	6.71	5.33	6.31	5.95
EV/Sales Average	0.58	0.54	0.7	0.79	1	0.89	1.12	1.81	0.27	0.51	1.58	0.59	0.55	0.47	0.38
EV/Sales High	0.68	0.61	0.84	0.91	1.24	1	1.38	2.01	0.31	0.55	1.68	0.71	0.61	0.51	0.42
EV/Sales Low	0.48	0.46	0.54	0.66	0.77	0.78	0.89	1.67	0.23	0.42	1.52	0.5	0.48	0.39	0.32
EV/EBITDA Average	- -	- -	10.39	- -	- -	- -	13.87	25.36	8.69	14.3	29.34	10.43	10.17	10.35	9.42
EV/EBITDA High	- -	- -	12.55	- -	- -	- -	17.01	28.06	10.14	15.47	31.06	12.4	11.45	11.25	10.63
EV/EBITDA Low	- -	- -	8.1	- -	- -	- -	10.97	23.37	7.5	12.02	28.08	8.69	8.99	8.59	7.97
EV/EBIT Average	- -	- -	10.39	- -	- -	- -	16.76	31.94	10.81	16.34	42.76	14.62	14.36	13.76	12.62
EV/EBIT High	- -	- -	12.55	- -	- -	- -	20.55	35.33	12.62	17.67	45.26	17.39	16.17	14.94	14.25
EV/EBIT Low	- -	- -	8.1	- -	- -	- -	13.26	29.43	9.33	13.73	40.93	12.19	12.7	11.41	10.68
Last Price	42	53.46	87.48	102.91	146.33	133.39	203.09	189.92	204.49	208.18	229.63	331.34	299.45	276.14	275.23
High Price	52.95	54.53	88.57	105.73	170.68	148.99	212.46	227.13	207.28	224.96	272.81	340.11	327.91	370.83	350
Enterprise Value Average	12,515	15,602	22,614	27,598	37,715	35,781	45,512	85,595	161,606	321,931	273,334	106,683	105,825	116,153	102,925
Enterprise Value High	14,737	17,854	27,299	31,712	46,999	39,955	55,821	94,689	188,670	348,239	289,291	126,831	119,151	126,161	116,160
Enterprise Value Low	10,355	13,434	17,619	23,199	29,066	31,283	36,015	78,876	139,552	270,528	261,602	88,914	93,583	96,373	87,050

Shares Outstanding	286	286	276	259	257	257	244	381	373	355	323	299	293	274	263
Diluted Weighted Avg Shares	274	290	285	269	261	260	255	250	760	737	341	313	297	283	269
Basic Weighted Avg Shares	271	285	279	264	256	255	251	247	752	730	338	299	293	274	263
Revenue per Share	79.91	102.24	115.93	132.31	147.87	156.67	161.74	191.24	809.62	872.14	510.47	600.53	663.58	899.04	1,039.44
EBITDA per Share	- -	- -	7.79	- -	- -	- -	13.08	13.68	24.74	30.84	27.56	34.26	35.57	40.98	41.48
Operating Income per Share	- -	- -	7.79	- -	- -	- -	10.83	10.87	19.89	27	18.91	24.42	25.2	30.84	30.95
Basic EPS, GAAP	4.65	5.7	5.28	7.97	8.17	7.31	8.92	10.69	13.58	23.17	15.89	22.45	17.65	12.54	22.61
Basic EPS from Cont Ops	4.66	5.7	5.29	7.94	8.11	7.22	8.9	10.73	13.62	23.26	16.04	22.71	18.37	13.8	23.87
Diluted EPS, GAAP	4.59	5.61	5.18	7.83	8.04	7.19	8.77	10.54	13.44	22.96	15.75	21.41	17.39	12.12	22.18
Diluted EPS from Cont Ops	4.6	5.61	5.19	7.8	7.97	7.1	8.75	10.57	13.48	23.04	15.9	21.66	18.09	13.34	23.41
Dividend per Share	0.04	0.04	0.04	0.04	- -	- -	- -	- -	0.02	0.02	3.97	4.63	4.96	5.72	6.11
Cash Flow per Share	5.51	8.25	2.57	8.18	11.45	15.77	16.29	15.28	12.62	14.18	21.28	28.98	40.39	37.85	36.44
Free Cash Flow per Basic Share	3.95	6.82	0.69	6.39	9.46	13.96	14.41	13.14	11.22	12.68	17.86	24.65	35.01	32.71	31.84
Cash & Equivalents per Share	18.16	11	12.27	6	9.17	15.18	20.36	23.79	7.39	31.51	35.28	22.64	29.28	30	32.82
Book Value per Share	40.19	43.61	49.3	39.27	47.61	54.55	63.27	61.19	26.82	219.64	459.09	127.04	142.41	158.97	181.69
Tangible Book Value per Share	16.48	9.91	13.41	15.84	21.57	28.9	28.9	-172.05	-47.6	-467.86	-1,034.75	-112.33	-98.36	-118.87	-119.98

Cigna Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)