A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P
1	Main
2			2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026	2027	2028
3		Pharmacy						107769	121413	128566
4		Premiums						42627	41154	39915
5		Fees						8761	9962	10880
6		Investment						1244	1549	1155
7
8		Evernorth						116130	131912	140335
9		Cigna						41135	44652	45036
10		Other						8446	3989	2262
11		Corporate						-5310	-6475	-7117
12		Revenue						160401	174078	180516	0	0
13		Pharmacy Costs						103484	117553	124834
14		Pharmacy GM						4285	3860	3732
15		Medical Costs						32710	33562	32206
16		MLR						9917	7592	7709
17		SG&A						14072	13030	13186
18		Operating Margin						10135	9933	10290
19		Interest						-1438	-1208	-1228
20		Pretax						8697	8725	9062
21		Taxes						2410	1417	1685
22		Net Income						6287	7308	7377
23
24
25
26
27
28
29		Revenue y/y							0.08526754820730553	0.03698342122496823
30		MLR						0.7673540244446009	0.8155221849637946	0.8068645872479018