| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 595.06 | 515.53 | 651.06 | 756.62 | 692.60 | 559.10 | 479.50 |
| Depreciation & Amort ($Mil): | 24.81 | 24.81 | 28.24 | 19.48 | 22.40 | 21.60 | 22.20 |
| Operating Income ($Mil): | 86.18 | 80.70 | 93.23 | 120.90 | 114.30 | 84.00 | 69.70 |
| Net Income ($Mil): | 49.26 | 42.85 | 42.54 | 106.61 | 6.30 | -5.70 | -5.70 |
| Earnings Per Share ($): | 1.02 | 0.89 | 0.89 | 2.24 | 0.14 | -1.09 | -0.19 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 245.67 | 217.60 | 216.68 | 226.60 | 209.30 | 193.40 | 191.20 |
| Current Liabilities ($Mil): | 126.60 | 89.02 | 98.81 | 114.39 | 111.30 | 110.00 | 100.20 |
| Long Term Debt ($Mil): | 293.84 | 295.75 | 349.37 | 405.36 | 491.00 | 603.90 | 624.10 |
| Shares Outstanding (000): | 47440 | 47290 | 47210 | 47000 | 30950 | 30810 | 30800 |
| Common Equity ($Mil): | -20.08 | -54.14 | -105.29 | -145.18 | -256.20 | -397.30 | -368.90 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 8.28 | 8.31 | 6.53 | 14.09 | 0.91 | -6.03 | -1.19 |
| Return on Equity (%): | 0.00 | -79.15 | -40.40 | -73.43 | -2.46 | 8.48 | 1.55 |
| Return on Assets (%): | 9 | 10.40 | 9.88 | 23.42 | 1.48 | -8.42 | -1.33 |
| P/E Ratio: | 10 | 14.40 | 14.57 | 7.48 | 84.43 | -5.09 | 0.00 |
| Price/Book: | 0 | -11.20 | -5.82 | -5.42 | -1.43 | -0.43 | 0.00 |
| Debt Equity: | -14.63 | -5.46 | -3.32 | -2.79 | -1.92 | -1.52 | -1.69 |
| Interest Coverage: | 4.51 | 2.46 | 2.52 | 3.23 | 1.25 | 1.16 | 0.88 |
| Book Value ($): | -0.42 | -1.14 | -2.23 | -3.09 | -8.28 | -12.90 | -11.98 |
| Price/Sales: | 1.12 | 0.72 | 0.94 | 1.04 | 0.53 | 0.31 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |


| ILL TOOL WORKS | -45.60 | 32.19 | |
| GRAFTECH INTL L | -73.70 | 4.65 | |
| EATON CP | -59.40 | 41.33 | |
| COOPER INDS CL | -54.60 | 26.47 | |
| FLOWSERVE CP | -58.10 | 46.66 |
