| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 276.13 | 234.36 | 201.17 | 197.38 | 241.28 | 207.52 | 161.00 |
| Depreciation & Amort ($Mil): | 200.41 | 200.41 | 211.53 | 225.56 | 243.38 | 198.46 | 232.31 |
| Operating Income ($Mil): | 27.36 | -49.32 | -294.84 | -137.21 | -239.06 | -100.75 | -223.03 |
| Net Income ($Mil): | -75.78 | -159.03 | -388.97 | -232.75 | -316.80 | -313.02 | -313.02 |
| Earnings Per Share ($): | -0.74 | -1.53 | -3.71 | -2.22 | -3.03 | -1.96 | -3.00 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 172.82 | 203.22 | 197.56 | 229.72 | 238.10 | 184.96 | 117.25 |
| Current Liabilities ($Mil): | 216.84 | 199.37 | 149.51 | 130.73 | 185.79 | 176.64 | 161.70 |
| Long Term Debt ($Mil): | 1006.74 | 1011.32 | 943.02 | 805.69 | 851.99 | 792.08 | 325.00 |
| Shares Outstanding (000): | 104790 | 104790 | 104790 | 104720 | 104530 | 104530 | 104340 |
| Common Equity ($Mil): | -674.01 | -683.76 | -478.94 | -123.18 | 54.63 | 313.45 | 467.59 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | -27.44 | -67.86 | -193.35 | -117.92 | -131.30 | -98.85 | -194.42 |
| Return on Equity (%): | 0.00 | 23.26 | 81.21 | 188.95 | -579.90 | -65.45 | -66.94 |
| Return on Assets (%): | -11 | -23.52 | -50.66 | -18.27 | -20.94 | -13.14 | -20.98 |
| P/E Ratio: | 0 | -4.08 | -1.36 | -4.31 | -2.75 | -2.69 | 0.00 |
| Price/Book: | 0 | -0.96 | -1.10 | -8.14 | 15.94 | 1.76 | 0.00 |
| Debt Equity: | -1.49 | -1.48 | -1.97 | -6.54 | 15.60 | 2.53 | 0.70 |
| Interest Coverage: | 0.30 | -0.45 | -2.83 | -1.92 | -3.70 | -3.67 | -12.76 |
| Book Value ($): | -6.43 | -6.53 | -4.57 | -1.18 | 0.52 | 3.00 | 4.48 |
| Price/Sales: | 2.20 | 0.88 | 2.62 | 5.08 | 3.61 | 2.66 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| COMCAST CORPORA | -29.60 | 15.19 | |
| THE DIRECTV GRO | -22.50 | 20.44 | |
| COMCAST CORPORA | -31.20 | 14.68 | |
| VIRGIN MEDIA IN | -77.00 | 4.71 | |
| LIBERTY MEDIA C | -84.20 | 2.94 |
