| Mar 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 4760.57 | 2797.81 | 3421.23 | 2004.51 | 1478.10 | 1034.83 | 768.32 |
| Depreciation & Amort ($Mil): | 221.85 | 221.85 | 171.67 | 0.00 | 0.00 | 0.00 | |
| Operating Income ($Mil): | 740.53 | 1000.76 | 1304.11 | 651.85 | 342.70 | 385.24 | 257.24 |
| Net Income ($Mil): | 1008.40 | 571.01 | 572.87 | 207.48 | 140.87 | -90.39 | -90.39 |
| Earnings Per Share ($): | 3.17 | 2.09 | 2.09 | N/C | 0.47 | 0.22 | -0.34 |
| Dividends ($): | 0.00 | 0.19 | 0.18 | 0.12 | 0.05 | 0.00 | 0.11 |
| Mar 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 1820.33 | 1631.80 | 1389.28 | 1020.21 | 614.87 | 481.34 | 291.29 |
| Current Liabilities ($Mil): | 1049.42 | 936.34 | 1190.01 | 962.02 | 846.37 | 439.12 | 224.49 |
| Long Term Debt ($Mil): | 973.25 | 948.37 | 769.14 | 755.43 | 264.63 | 504.95 | 407.45 |
| Shares Outstanding (000): | 276000 | 276000 | 145030 | 145030 | 145030 | 145030 | 0 |
| Common Equity ($Mil): | 4315.21 | 3733.86 | 2939.46 | 2266.20 | 1933.88 | 1680.96 | 1334.96 |
| Mar 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 21.18 | 20.41 | 16.74 | 10.35 | 9.53 | 5.72 | -11.76 |
| Return on Equity (%): | 0.00 | 15.29 | 19.49 | 9.16 | 7.28 | 3.52 | -6.77 |
| Return on Assets (%): | 0 | 8.95 | 10.41 | 4.59 | 3.79 | 1.86 | -3.74 |
| P/E Ratio: | 0 | 6.77 | 4.66 | 0.00 | 6.00 | 10.27 | 0.00 |
| Price/Book: | 1 | 1.05 | 0.48 | 0.33 | 0.21 | 0.19 | 0.00 |
| Debt Equity: | 0.23 | 0.25 | 0.26 | 0.33 | 0.14 | 0.30 | 0.31 |
| Interest Coverage: | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.63 |
| Book Value ($): | 15.63 | 13.53 | 20.27 | 15.63 | 13.33 | 11.59 | 0.00 |
| Price/Sales: | 1.50 | 0.65 | 0.41 | 0.37 | 0.28 | 0.32 | 0.00 |
| Dividend Payout (%): | 0.00 | 9.38 | 4.46 | 8.26 | 4.90 | 0.00 | 0.00 |

| DUKE ENERGY CP | -17.80 | 15.64 | |
| AES CORPORATION | -65.60 | 8.28 | |
| DYNEGY INC CL A | -82.80 | 2.38 | |
| SOUTHERN CO | -1.00 | 35.21 | |
| NRG ENERGY INC | -46.60 | 22.65 |
