| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 32737.00 | 30895.00 | 24966.00 | 22255.00 | 20307.00 | 18348.00 | 12460.00 |
| Depreciation & Amort ($Mil): | 6208.00 | 6208.00 | 4962.00 | 4803.00 | 4623.00 | 4438.00 | 2032.00 |
| Operating Income ($Mil): | 12536.00 | 11786.00 | 9442.00 | 8493.00 | 7531.00 | 6392.00 | 3691.00 |
| Net Income ($Mil): | 2526.00 | 2587.00 | 2533.00 | 928.00 | 970.00 | -274.00 | -274.00 |
| Earnings Per Share ($): | 0.21 | N/C | N/C | N/C | N/C | N/C | N/C |
| Dividends ($): | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 4647.00 | 3667.00 | 5202.00 | 2594.00 | 3535.00 | 5403.00 | 7076.00 |
| Current Liabilities ($Mil): | 8089.00 | 7952.00 | 7440.00 | 6269.00 | 8635.00 | 9654.00 | 15383.00 |
| Long Term Debt ($Mil): | 30624.00 | 29828.00 | 27992.00 | 21682.00 | 20093.00 | 23835.00 | 27957.00 |
| Shares Outstanding (000): | 2918170 | 3011030 | 3119530 | 3257250 | 3352260 | 3377110 | 3450000 |
| Common Equity ($Mil): | 40337.00 | 41340.00 | 41167.00 | 40219.00 | 41422.00 | 41662.00 | 38329.00 |
| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 7.72 | 8.37 | 10.15 | 4.17 | 4.78 | 17.66 | -2.20 |
| Return on Equity (%): | 6.15 | 6.26 | 6.15 | 2.31 | 2.34 | 7.78 | -0.71 |
| Return on Assets (%): | 2 | 2.28 | 2.29 | 0.90 | 0.93 | 2.97 | -0.24 |
| P/E Ratio: | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Price/Book: | 1 | 1.81 | 1.65 | 1.61 | 1.54 | 1.54 | 0.00 |
| Debt Equity: | 0.76 | 0.72 | 0.68 | 0.54 | 0.49 | 0.57 | 0.73 |
| Interest Coverage: | 2.74 | 2.90 | 2.74 | 2.05 | 1.96 | 0.93 | 1.08 |
| Book Value ($): | 13.82 | 13.73 | 13.20 | 12.35 | 12.36 | 12.34 | 11.11 |
| Price/Sales: | 1.89 | 1.30 | 2.71 | 2.90 | 3.15 | 3.50 | 0.00 |
| Dividend Payout (%): | 14.55 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| COMCAST CP A | -28.80 | 15.53 | |
| THE DIRECTV GRO | -21.20 | 20.64 | |
| COMCAST CL A SP | -29.60 | 15.15 | |
| VIRGIN MEDIA IN | -75.50 | 5.02 | |
| LIBERTY MED INT | -84.40 | 3.01 |
