| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 965.99 | 869.50 | 757.76 | 688.00 | 617.83 | 522.85 | 464.94 |
| Depreciation & Amort ($Mil): | 23.24 | 23.24 | 21.64 | 17.81 | 18.24 | 21.19 | 21.11 |
| Operating Income ($Mil): | 303.11 | 242.03 | 181.09 | 165.43 | 144.69 | 94.52 | 68.30 |
| Net Income ($Mil): | 188.36 | 151.59 | 118.51 | 109.71 | 75.26 | 43.85 | 43.85 |
| Earnings Per Share ($): | 4.76 | 3.71 | 2.72 | 2.33 | 1.61 | 1.27 | 0.94 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 346.01 | 349.82 | 380.95 | 437.00 | 372.78 | 256.64 | 173.26 |
| Current Liabilities ($Mil): | 243.42 | 291.92 | 284.50 | 251.13 | 233.10 | 202.33 | 142.49 |
| Long Term Debt ($Mil): | 150.00 | 150.00 | 150.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Shares Outstanding (000): | 38830 | 39750 | 41370 | 46310 | 45940 | 44850 | 45450 |
| Common Equity ($Mil): | 131.59 | 70.55 | 103.94 | 308.59 | 235.07 | 146.12 | 89.02 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 19.50 | 17.43 | 15.64 | 15.95 | 12.18 | 11.26 | 9.43 |
| Return on Equity (%): | 222.33 | 214.87 | 114.02 | 35.55 | 32.02 | 40.28 | 49.26 |
| Return on Assets (%): | 35 | 28.02 | 21.15 | 18.52 | 15.25 | 16.20 | 17.70 |
| P/E Ratio: | 17 | 27.42 | 23.90 | 21.75 | 25.05 | 28.61 | 0.00 |
| Price/Book: | 24 | 57.31 | 25.87 | 7.61 | 7.88 | 11.15 | 0.00 |
| Debt Equity: | 1.14 | 2.13 | 1.44 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Coverage: | 81.50 | 30.49 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Book Value ($): | 3.39 | 1.77 | 2.51 | 6.66 | 5.12 | 3.26 | 1.96 |
| Price/Sales: | 3.44 | 3.27 | 3.55 | 3.41 | 3.00 | 3.12 | 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 |
