| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 834.50 | 645.31 | 406.99 | 308.86 | 320.22 | 324.42 | 262.23 |
| Depreciation & Amort ($Mil): | 23.21 | 23.21 | 20.68 | 16.38 | 15.22 | 15.13 | 16.42 |
| Operating Income ($Mil): | 160.87 | 103.86 | 39.92 | 31.92 | 45.79 | 42.39 | 37.38 |
| Net Income ($Mil): | 82.90 | 45.53 | 5.10 | 7.74 | 13.89 | 8.96 | 8.96 |
| Earnings Per Share ($): | 1.01 | 0.56 | 0.07 | 0.12 | 0.22 | 0.29 | 0.18 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 157.19 | 115.09 | 74.66 | 83.07 | 80.97 | 72.19 | 56.30 |
| Current Liabilities ($Mil): | 81.95 | 80.70 | 56.79 | 42.66 | 41.37 | 41.00 | 47.15 |
| Long Term Debt ($Mil): | 35.00 | 37.50 | 78.00 | 44.50 | 49.52 | 48.18 | 60.05 |
| Shares Outstanding (000): | 81850 | 81340 | 80850 | 64440 | 63920 | 63310 | 62280 |
| Common Equity ($Mil): | 272.55 | 200.98 | 151.32 | 73.68 | 67.23 | 64.49 | 44.51 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 9.93 | 7.06 | 1.25 | 2.51 | 4.34 | 5.61 | 3.42 |
| Return on Equity (%): | 35.48 | 22.65 | 3.37 | 10.50 | 20.66 | 28.21 | 20.13 |
| Return on Assets (%): | 22 | 12.96 | 1.59 | 4.06 | 7.60 | 10.42 | 5.50 |
| P/E Ratio: | 4 | 14.86 | 62.14 | 31.67 | 16.86 | 8.07 | 0.00 |
| Price/Book: | 1 | 3.37 | 2.32 | 3.32 | 3.53 | 2.30 | 0.00 |
| Debt Equity: | 0.13 | 0.19 | 0.52 | 0.60 | 0.74 | 0.75 | 1.35 |
| Interest Coverage: | 52.68 | 15.89 | 2.03 | 2.77 | 4.48 | 13.22 | 3.58 |
| Book Value ($): | 3.33 | 2.47 | 1.87 | 1.14 | 1.05 | 1.02 | 0.71 |
| Price/Sales: | 1.76 | 0.41 | 0.86 | 0.79 | 0.74 | 0.46 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| KRAFT FOODS INC | -18.10 | 27.05 | |
| SARA LEE CP | -37.40 | 9.48 | |
| CONAGRA FOOD IN | -38.10 | 15.62 | |
| GEN MILLS INC | +11.90 | 63.79 | |
| SMUCKERS J M NE | -19.30 | 39.30 |
