| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 85272.10 | 76329.50 | 43813.80 | 37006.20 | 30594.30 | 26588.00 | 24181.50 |
| Depreciation & Amort ($Mil): | 1094.60 | 1094.60 | 733.30 | 589.10 | 0.00 | 341.70 | 310.30 |
| Operating Income ($Mil): | 5581.50 | 4793.30 | 3174.90 | 2608.60 | 1951.50 | 1765.30 | 1516.50 |
| Net Income ($Mil): | 3074.30 | 2637.00 | 1368.90 | 1224.70 | 918.80 | 716.60 | 716.60 |
| Earnings Per Share ($): | 2.09 | 1.91 | 1.60 | 1.44 | 1.15 | 1.03 | 0.88 |
| Dividends ($): | 0.25 | 0.23 | 0.16 | 0.14 | 0.13 | 0.12 | 0.12 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 14968.80 | 14149.40 | 10391.50 | 8392.70 | 7919.50 | 6496.50 | 5982.10 |
| Current Liabilities ($Mil): | 9883.50 | 10766.30 | 7000.70 | 4583.90 | 4858.80 | 3489.20 | 3105.90 |
| Long Term Debt ($Mil): | 8047.50 | 8349.70 | 2870.40 | 1594.10 | 1925.90 | 753.10 | 1076.30 |
| Shares Outstanding (000): | 1435180 | 1476890 | 825740 | 814200 | 800130 | 789880 | 785880 |
| Common Equity ($Mil): | 33735.80 | 31321.90 | 9917.60 | 8331.20 | 6987.20 | 6021.80 | 5197.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 3.61 | 3.45 | 3.12 | 3.31 | 3.00 | 3.19 | 2.96 |
| Return on Equity (%): | 10.57 | 8.42 | 13.80 | 14.70 | 13.15 | 14.07 | 13.79 |
| Return on Assets (%): | 6 | 4.82 | 6.65 | 8.01 | 6.32 | 8.04 | 7.43 |
| P/E Ratio: | 12 | 19.04 | 18.61 | 18.35 | 16.89 | 13.13 | 0.00 |
| Price/Book: | 1 | 1.71 | 2.48 | 2.58 | 2.22 | 1.77 | 0.00 |
| Debt Equity: | 0.24 | 0.27 | 0.29 | 0.19 | 0.28 | 0.13 | 0.21 |
| Interest Coverage: | 13.01 | 11.03 | 11.31 | 18.28 | 24.95 | 29.60 | 23.93 |
| Book Value ($): | 23.51 | 21.21 | 12.01 | 10.23 | 8.73 | 7.62 | 6.61 |
| Price/Sales: | 0.75 | 0.49 | 0.56 | 0.58 | 0.51 | 0.40 | 0.00 |
| Dividend Payout (%): | 11.69 | 12.81 | 9.35 | 9.64 | 11.54 | 10.72 | 12.61 |


| CVS CAREMARK CP | -34.60 | 29.31 | |
| WALGREEN CO | -46.20 | 23.43 | |
| HERBALIFE LTD. | -60.50 | 17.56 | |
| CHINA NEPSTAR A | -85.10 | 3.33 | |
| BIOSCRIP INC | -75.80 | 2.14 |
