| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 1930.36 | 1189.82 | 944.10 | 749.41 | 580.74 | 429.11 | 293.96 |
| Depreciation & Amort ($Mil): | 9.96 | 9.96 | 8.73 | 4.52 | 3.41 | 2.12 | 1.47 |
| Operating Income ($Mil): | 182.16 | 118.08 | 91.58 | 51.64 | 31.79 | 24.29 | 14.08 |
| Net Income ($Mil): | 111.29 | 77.10 | 55.45 | 20.26 | 21.83 | 8.30 | 8.30 |
| Earnings Per Share ($): | 2.68 | 1.91 | 1.53 | 0.71 | 0.87 | 0.64 | 0.46 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | N/C |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 643.55 | 567.09 | 503.09 | 351.49 | 218.28 | 137.76 | 95.38 |
| Current Liabilities ($Mil): | 631.58 | 396.18 | 320.82 | 265.54 | 167.37 | 102.74 | 81.01 |
| Long Term Debt ($Mil): | 697.31 | 467.25 | 393.44 | 367.58 | 1.87 | 0.49 | 6.19 |
| Shares Outstanding (000): | 46450 | 40400 | 35700 | 35580 | 24620 | 24150 | 19280 |
| Common Equity ($Mil): | 1195.04 | 815.43 | 520.97 | 374.94 | 120.31 | 83.05 | 41.38 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 5.77 | 6.48 | 5.87 | 2.70 | 3.76 | 3.51 | 2.82 |
| Return on Equity (%): | 10.03 | 9.46 | 10.64 | 5.40 | 18.14 | 18.15 | 20.06 |
| Return on Assets (%): | 4 | 4.33 | 4.18 | 1.87 | 7.48 | 8.04 | 6.35 |
| P/E Ratio: | 10 | 20.24 | 16.61 | 35.37 | 18.03 | 15.84 | 0.00 |
| Price/Book: | 1 | 1.91 | 1.74 | 2.38 | 3.21 | 2.95 | 0.00 |
| Debt Equity: | 0.58 | 0.57 | 0.76 | 0.98 | 0.02 | 0.01 | 0.15 |
| Interest Coverage: | 1.23 | 3.63 | 3.46 | 2.76 | 11.84 | 13.58 | 8.00 |
| Book Value ($): | 25.73 | 20.18 | 14.59 | 10.54 | 4.89 | 3.44 | 2.15 |
| Price/Sales: | 2.08 | 0.57 | 0.96 | 1.19 | 0.67 | 0.57 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |


| ANHEUSER BUSCH | +44.60 | 68.50 | |
| CONSTELLATION B | -57.90 | 11.49 | |
| MOLSON COORS CO | -22.50 | 42.55 | |
| COMP DE BEBA AM | -38.30 | 46.59 | |
| DIAGEO PLC ADS | -41.80 | 54.51 |
