| Sep 2008 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 1117.67 | 1068.67 | 933.18 | 966.64 | 963.56 | 804.28 | 517.29 |
| Depreciation & Amort ($Mil): | 44.77 | 44.77 | 43.06 | 39.26 | 36.14 | 22.94 | 12.57 |
| Operating Income ($Mil): | 55.04 | 51.37 | 30.44 | 65.57 | 112.34 | 141.65 | 109.67 |
| Net Income ($Mil): | 24.80 | 21.26 | 7.23 | 41.48 | 58.42 | 65.93 | 65.93 |
| Earnings Per Share ($): | 0.29 | 0.25 | 0.08 | 0.47 | 0.63 | 0.87 | 0.71 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 210.17 | 225.47 | 274.87 | 215.00 | 229.96 | 164.33 | 108.69 |
| Current Liabilities ($Mil): | 131.78 | 133.64 | 151.23 | 161.08 | 139.70 | 102.24 | 66.65 |
| Long Term Debt ($Mil): | 39.25 | 62.49 | 112.91 | 31.40 | 54.24 | 46.36 | 1.38 |
| Shares Outstanding (000): | 85430 | 85150 | 86640 | 86140 | 90980 | 90190 | 87600 |
| Common Equity ($Mil): | 431.35 | 422.02 | 385.42 | 399.52 | 410.82 | 357.95 | 234.34 |
| Sep 2008 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 2.22 | 1.99 | 0.77 | 4.29 | 6.06 | 10.15 | 12.75 |
| Return on Equity (%): | 8.92 | 5.04 | 1.88 | 10.38 | 14.22 | 22.80 | 28.13 |
| Return on Assets (%): | 5 | 3.02 | 0.99 | 6.19 | 8.66 | 14.76 | 20.02 |
| P/E Ratio: | 33 | 51.28 | 166.75 | 28.11 | 25.73 | 33.68 | 0.00 |
| Price/Book: | 3 | 2.59 | 3.00 | 2.85 | 3.59 | 7.38 | 0.00 |
| Debt Equity: | 0.09 | 0.15 | 0.29 | 0.08 | 0.13 | 0.13 | 0.01 |
| Interest Coverage: | 13.73 | 27.67 | 9.99 | 21.63 | 23.20 | 42.65 | 69.34 |
| Book Value ($): | 5.05 | 4.96 | 4.45 | 4.64 | 4.52 | 3.97 | 2.68 |
| Price/Sales: | 1.17 | 1.11 | 1.24 | 1.18 | 1.53 | 3.29 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |


| APOLLO GP INC A | +2.60 | 68.11 | |
| CORINTHIAN COLL | +4.30 | 14.43 | |
| I T T EDUCATION | -28.20 | 82.51 | |
| DEVRY INC | +2.90 | 55.04 | |
| NEW ORIENTAL ED | -30.50 | 54.85 |
