| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 400.46 | 388.45 | 269.72 | 207.77 | 179.81 | 145.46 | 118.79 |
| Depreciation & Amort ($Mil): | 11.07 | 11.07 | 8.04 | 5.80 | 4.17 | 0.00 | 2.54 |
| Operating Income ($Mil): | 53.94 | 64.59 | 57.83 | 45.16 | 37.04 | 27.62 | 20.23 |
| Net Income ($Mil): | -27.27 | 32.71 | 31.74 | 25.38 | 20.70 | 10.94 | 10.94 |
| Earnings Per Share ($): | -0.91 | 1.08 | 0.97 | 0.76 | 0.61 | 0.48 | 0.38 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | N/C | N/C |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 172.19 | 142.79 | 115.41 | 108.13 | 89.52 | 71.72 | 58.14 |
| Current Liabilities ($Mil): | 29.77 | 21.04 | 21.76 | 14.63 | 9.54 | 10.88 | 10.95 |
| Long Term Debt ($Mil): | 75.75 | 58.93 | 15.18 | 0.00 | 0.00 | 6.00 | 28.60 |
| Shares Outstanding (000): | 29230 | 30720 | 31540 | 31240 | 31330 | 30060 | 26610 |
| Common Equity ($Mil): | 152.40 | 201.20 | 188.59 | 162.70 | 144.04 | 117.22 | 86.52 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | -6.81 | 8.42 | 11.77 | 12.22 | 11.51 | 10.29 | 9.21 |
| Return on Equity (%): | 14.89 | 16.26 | 16.83 | 15.60 | 14.37 | 12.77 | 12.64 |
| Return on Assets (%): | 10 | 11.22 | 13.57 | 13.65 | 12.86 | 10.69 | 8.35 |
| P/E Ratio: | 15 | 20.13 | 20.33 | 15.45 | 17.90 | 11.50 | 0.00 |
| Price/Book: | 3 | 3.32 | 3.30 | 2.25 | 2.38 | 1.42 | 0.00 |
| Debt Equity: | 0.50 | 0.29 | 0.08 | 0.00 | 0.00 | 0.05 | 0.33 |
| Interest Coverage: | 176.25 | 22.16 | 55.51 | 0.00 | 470.43 | 53.60 | 60.97 |
| Book Value ($): | 5.21 | 6.55 | 5.98 | 5.21 | 4.60 | 3.90 | 3.25 |
| Price/Sales: | 1.14 | 0.98 | 2.31 | 1.77 | 1.90 | 1.14 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| STAPLES INC. | -40.20 | 16.48 | |
| OFFICE DEPOT IN | -88.60 | 1.84 | |
| BED BATH & BEYO | -42.20 | 20.19 | |
| PETSMART INC. | -47.30 | 15.30 | |
| DICK'S SPORTING | -69.60 | 11.21 |
