Selective Insurance Group, Inc.

SIGI

SIGISelective Insurance Group, Inc. US flag

NASDAQ Global Select

85.51

USD

-0.54

- -

5.12BMarket Cap

Income Statement (USD)

API Chat

	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
Sales/Revenue/Turnover	1,597	1,734	1,904	2,035	2,132	2,284	2,470	2,586	2,846	2,922	3,379	3,558	4,232	4,861	5,337
+ Sales & Services Revenue	1,597	1,734	1,904	2,035	2,132	2,284	2,470	2,586	2,846	2,922	3,379	3,558	4,232	4,861	5,337
- Cost of Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Profit	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Selling, General & Admin	- -	- -	- -	- -	28	35	36	25	31	25	28	31	- -	- -	- -
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	-28	-35	-36	-25	-31	-25	-28	-31	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Non-Operating (Income) Loss	-11	-38	-144	-197	-233	-220	-262	-212	-336	-303	-505	-280	-458	-258	-590
+ Interest Expense, Net	18	19	26	23	22	23	24	24	34	31	29	29	29	29	49
+ Interest Expense	18	19	26	23	22	23	24	24	34	31	29	29	29	29	49
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-30	-57	-170	-220	-255	-243	-286	-236	-370	-334	-534	-309	-487	-287	-639
Pretax Income	11	38	144	197	233	220	262	212	336	303	505	280	458	258	590
- Income Tax Expense (Benefit)	-11	- -	36	55	67	61	93	33	65	57	101	55	93	51	123
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	23	38	107	142	166	158	169	179	272	246	404	225	365	207	466
- Net Extraordinary Losses (Gains)	1	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	-1	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	1	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	22	38	106	142	166	158	169	179	272	246	404	225	365	207	466
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	22	38	106	142	166	158	169	179	272	246	404	225	365	207	466
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9	9	9	9	9
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	22	38	106	142	166	158	169	179	272	246	394	216	356	198	457
EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITA	-35	-39	-43	-45	-60	-62	-52	-45	-55	-59	-55	-42	-30	-35	-33
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	1.38	2.19	5.59	6.97	7.78	6.94	6.84	6.92	9.54	8.43	11.95	6.32	8.63	4.26	8.74
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	0.49	0.49	0.49	0.51	0.54	0.58	0.63	0.71	0.8	0.91	1.15	1.26	1.37	1.55	1.7
Depreciation Expense	35	39	43	45	60	62	52	45	55	59	55	42	30	35	33
Basic Weighted Avg Shares	54	55	56	56	57	58	58	59	59	60	60	60	61	61	60
Basic EPS, GAAP	0.41	0.69	1.91	2.52	2.9	2.74	2.89	3.04	4.57	4.11	6.55	3.57	5.87	3.25	7.61
Basic EPS from Cont Ops	0.42	0.69	1.93	2.52	2.9	2.74	2.89	3.04	4.57	4.11	6.71	3.73	6.02	3.4	7.76
Diluted Weighted Avg Shares	55	56	57	57	58	59	59	60	60	60	61	61	61	61	61
Diluted EPS, GAAP	0.4	0.68	1.87	2.47	2.85	2.7	2.84	3	4.57	4.09	6.5	3.54	5.84	3.23	7.48
Diluted EPS from Cont Ops	0.41	0.68	1.89	2.47	2.85	2.7	2.84	3	4.57	4.09	6.65	3.69	5.99	3.38	7.63

Balance Sheet (USD)

API Chat

	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
Total Current Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash, Cash Equivalents & STI	3,273	3,662	4,083	4,413	4,811	5,161	5,329	5,597	6,378	6,866	7,158	7,053	7,809	8,637	1,244
+ Cash & Cash Equivalents	1	- -	- -	24	1	- -	1	1	- -	- -	- -	- -	- -	- -	- -
+ ST Investments	3,272	3,662	4,083	4,389	4,810	5,161	5,328	5,597	6,378	6,866	7,158	7,053	7,809	8,637	1,244
+ Accounts & Notes Receiv	1,065	1,944	1,114	1,179	1,216	1,346	1,386	1,361	1,442	1,469	1,594	1,872	1,970	2,529	2,449
+ Accounts Receivable, Net	1,028	1,905	1,076	1,140	1,177	1,303	1,342	1,320	1,397	1,424	1,545	1,868	1,970	2,529	2,449
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	37	39	38	39	39	43	44	42	45	45	49	4	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	-4,337	-5,606	-5,196	-5,593	-6,027	-6,507	-6,715	-6,959	-7,820	-8,335	-8,753	-8,925	-9,779	-11,166	-3,694
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Property, Plant & Equip, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Property, Plant & Equip	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Accumulated Depreciation	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments & Receivables	3,984	4,216	4,475	4,708	5,011	5,263	5,553	5,782	6,472	7,193	7,522	7,246	8,018	8,876	10,514
+ LT Investments	3,984	4,216	4,475	4,708	5,011	5,263	5,553	5,782	6,472	7,193	7,522	7,246	8,018	8,876	10,514
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	-3,984	-4,216	-4,475	-4,708	-5,011	-5,263	-5,553	-5,782	-6,472	-7,193	-7,522	-7,246	-8,018	-8,876	-10,514
+ Total Intangible Assets	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8
+ Goodwill	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	-3,992	-4,224	-4,483	-4,715	-5,019	-5,270	-5,561	-5,790	-6,480	-7,201	-7,530	-7,254	-8,026	-8,883	-10,522
Total Assets	5,685	6,794	6,270	6,575	6,904	7,356	7,686	7,953	8,797	9,688	10,461	10,802	11,803	13,514	15,156
+ Payables & Accruals	119	152	111	162	175	133	132	118	130	129	121	115	128	141	158
+ Accounts Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accrued Taxes	- -	- -	- -	4	7	- -	- -	1	3	14	- -	- -	6	20	17
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	119	152	111	158	167	133	132	117	127	115	121	115	122	122	141
+ ST Debt	58	58	58	45	60	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Borrowings	58	58	58	45	60	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	-177	-210	-169	-207	-235	-133	-132	-118	-130	-129	-121	-115	-128	-141	-158
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	-177	-210	-169	-207	-235	-133	-132	-118	-130	-129	-121	-115	-128	-141	-158
Total Current Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Debt	249	249	334	328	328	439	439	440	551	551	506	505	504	508	902
+ LT Borrowings	249	249	334	328	328	439	439	440	550	550	501	501	504	508	898
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	1	1	5	4	3	6	4
+ Other LT Liabilities	-249	-249	-334	-328	-328	-439	-439	-440	-551	-551	-506	-505	-504	-508	-902
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	27	13	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	-249	-249	-334	-328	-328	-439	-439	-440	-551	-578	-519	-505	-504	-508	-902
Total Noncurrent Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Liabilities	4,627	5,704	5,116	5,299	5,506	5,824	5,973	6,161	6,602	6,949	7,479	8,275	8,848	10,394	11,547
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	200	200	200	200	200	200
+ Share Capital & APIC	452	467	486	505	528	551	572	596	625	647	673	703	733	768	803
+ Common Stock	194	196	198	200	202	203	205	206	207	208	209	210	210	211	212
+ Additional Paid in Capital	257	271	288	305	327	347	368	390	419	439	464	493	523	557	591
- Treasury Stock	552	556	559	563	567	572	578	585	593	600	609	627	635	651	743
+ Retained Earnings	1,116	1,125	1,202	1,313	1,446	1,569	1,699	1,858	2,081	2,272	2,603	2,750	3,029	3,139	3,501
+ Other Equity	42	54	25	20	-9	-16	20	-78	82	220	115	-498	-373	-337	-152
Equity Before Minority Interest	1,058	1,091	1,154	1,276	1,398	1,531	1,713	1,792	2,195	2,739	2,983	2,528	2,954	3,120	3,609
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	1,058	1,091	1,154	1,276	1,398	1,531	1,713	1,792	2,195	2,739	2,983	2,528	2,954	3,120	3,609
Total Liabilities & Equity	5,685	6,794	6,270	6,575	6,904	7,356	7,686	7,953	8,797	9,688	10,461	10,802	11,803	13,514	15,156
Shares Outstanding	54	55	56	57	57	58	58	59	59	60	60	60	61	61	60
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	1	1	5	4	3	6	4
Net Debt	307	307	392	349	387	438	439	439	550	550	500	501	504	508	898
Net Debt to Equity	28.97	28.17	33.99	27.34	27.7	28.62	25.6	24.5	25.04	20.08	16.77	19.82	17.05	16.28	24.88
Tangible Common Equity Ratio	18.5	15.95	18.3	19.3	20.16	20.73	22.21	22.45	24.88	26.15	26.55	21.49	23.29	21.56	22.45
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

API Chat

	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
+ Net Income	23	38	107	142	166	158	169	179	272	246	404	225	365	207	466
+ Depreciation & Amortization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Non-Cash Items	40	38	32	19	57	77	54	109	50	71	-14	206	51	60	51
+ Stock-Based Compensation	7	7	9	9	9	10	12	15	19	16	16	18	18	23	23
+ Deferred Income Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	32	31	23	10	48	67	42	94	31	55	-29	188	33	37	28
+ Chg in Non-Cash Work Cap	61	150	197	72	158	94	157	167	156	237	381	372	343	833	715
+ (Inc) Dec in Accts Receiv	-45	-18	-40	-34	-56	-66	-65	-23	-53	-13	-109	-140	-227	-155	-66
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	2	7	19	-7	11	-47	-6	-26	-4	-13	7	-3	6	1	19
+ Inc (Dec) in Other	104	162	219	113	203	207	228	217	213	263	483	515	564	987	763
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	123	227	336	233	382	330	380	455	477	554	771	802	759	1,100	1,233
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-12	-13	-14	-16	-16	-18	-14	-16	-31	-22	-22	-26	-23	-31	-39
+ Acq of Fixed Prod Assets	-12	-13	-14	-16	-16	-18	-14	-16	-31	-22	-22	-26	-23	-31	-39
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	2	1	3	4	6	3	2	1	- -	1	-1	-9	1	-6	-84
+ Increase in Capital Stock	5	5	7	7	10	8	8	7	8	8	8	9	9	10	9
+ Decrease in Capital Stock	-3	-3	-4	-4	-4	-5	-6	-7	-8	-7	-9	-18	-8	-16	-93
+ Net Change in LT Investment	-107	-216	-390	-183	-408	-327	-340	-448	-533	-645	-565	-674	-635	-898	-1,439
+ Dec in LT Investment	1,996	2,502	2,863	2,268	2,448	5,261	6,188	6,900	7,523	7,152	6,136	6,589	6,405	11,541	15,465
+ Inc in LT Investment	-2,103	-2,717	-3,253	-2,450	-2,855	-5,587	-6,529	-7,348	-8,055	-7,797	-6,701	-7,262	-7,041	-12,440	-16,904
+ Net Cash From Acq & Div	-51	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	-52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	26	25	12	29	32	24	22	28	20	-21	-32	-35	-28	-18	-8
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-144	-203	-391	-169	-392	-321	-333	-436	-544	-688	-619	-734	-686	-947	-1,486
+ Dividends Paid	-27	-27	-27	-28	-31	-34	-37	-42	-48	-54	-69	-76	-83	-94	-102
+ Net Cash From Debt	45	- -	77	-16	10	45	-4	-6	105	-1	-52	-2	-3	-3	393
+ Cash From Debt	45	- -	178	- -	15	165	84	130	356	587	- -	60	20	- -	396
+ Repayments of Debt	- -	- -	-101	-16	-5	-120	-88	-136	-251	-588	-52	-62	-23	-3	-3
+ Other Financing Activities	- -	1	2	1	2	2	- -	- -	- -	195	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	21	-25	55	-40	-13	16	-40	-47	57	141	-123	-88	-84	-103	207
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	- -	-1	- -	24	-23	25	7	-28	-9	7	30	-20	-12	50	-45
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow	111	214	322	217	365	311	365	439	447	532	749	776	736	1,069	1,194
Net Cash Paid for Acquisitions	51	-1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	342	234	381	328	381	459	474	557	773	800	759	1,092	1,233
Free Cash Flow to Equity	156	214	399	201	376	356	361	433	551	731	688	765	724	1,057	1,578
Free Cash Flow per Basic Share	2.07	3.89	5.78	3.86	6.39	5.38	6.25	7.44	7.51	8.88	12.45	12.87	12.14	17.57	19.88
Price/Free Cash Flow	7.26	4.5	4.39	6.28	4.91	7.27	8.86	7.72	7.63	7.01	6.27	6.51	7.76	5.07	4.02
Cash Flow to Net Income	5.58	5.97	3.16	1.64	2.3	2.08	2.25	2.54	1.76	2.25	1.91	3.57	2.08	5.31	2.64
Capital Expenditures	-12	-13	-14	-16	-16	-18	-14	-16	-31	-22	-22	-26	-23	-31	-39