| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 213.88 | 125.78 | 82.94 | 78.15 | 51.37 | 38.50 | 26.80 |
| Depreciation & Amort ($Mil): | 42.27 | 42.27 | 31.62 | 21.37 | 15.46 | 11.86 | 10.57 |
| Operating Income ($Mil): | 155.13 | 82.21 | 51.60 | 56.47 | 35.79 | 25.83 | 17.76 |
| Net Income ($Mil): | 53.92 | 15.46 | 18.24 | 10.24 | 10.50 | 4.79 | 4.79 |
| Earnings Per Share ($): | 1.74 | 0.57 | 0.71 | 0.53 | 0.48 | 0.44 | 0.26 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 49.22 | 42.25 | 41.05 | 60.18 | 21.63 | 14.32 | 14.10 |
| Current Liabilities ($Mil): | 100.80 | 92.30 | 58.07 | 49.87 | 30.77 | 26.14 | 15.54 |
| Long Term Debt ($Mil): | 462.05 | 252.25 | 187.25 | 147.75 | 62.88 | 34.11 | 37.88 |
| Shares Outstanding (000): | 30790 | 27980 | 25940 | 24240 | 22010 | 14570 | 14180 |
| Common Equity ($Mil): | 493.27 | 310.72 | 212.27 | 155.38 | 120.85 | 83.18 | 73.18 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 25.21 | 12.29 | 21.99 | 13.10 | 20.44 | 18.62 | 17.87 |
| Return on Equity (%): | 13.19 | 4.98 | 8.59 | 6.59 | 8.69 | 8.62 | 6.55 |
| Return on Assets (%): | 6 | 2.18 | 3.69 | 2.67 | 4.49 | 4.57 | 3.54 |
| P/E Ratio: | 10 | 70.44 | 39.25 | 36.89 | 18.35 | 13.59 | 0.00 |
| Price/Book: | 1 | 3.62 | 3.41 | 3.05 | 1.60 | 1.05 | 0.00 |
| Debt Equity: | 0.94 | 0.81 | 0.88 | 0.95 | 0.52 | 0.41 | 0.52 |
| Interest Coverage: | 20.22 | 1.94 | 2.49 | 2.59 | 7.95 | 5.38 | 3.45 |
| Book Value ($): | 16.02 | 11.11 | 8.18 | 6.41 | 5.49 | 5.71 | 5.16 |
| Price/Sales: | 12.63 | 2.64 | 8.72 | 6.06 | 3.77 | 2.26 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |


| CHESAPEAKE ENER | -36.40 | 21.23 | |
| XTO ENERGY INC | -32.70 | 33.54 | |
| ANADARKO PETROL | -30.70 | 37.82 | |
| PETROHAWK ENERG | +2.20 | 16.50 | |
| DEVON ENERGY CP | -23.10 | 70.14 |
