| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 2004.42 | 1868.84 | 1669.17 | 1214.55 | 739.53 | 439.53 | 418.15 |
| Depreciation & Amort ($Mil): | 58.58 | 58.58 | 52.20 | 38.32 | 21.90 | 14.56 | 14.13 |
| Operating Income ($Mil): | 289.61 | 291.51 | 287.28 | 158.95 | 83.65 | 46.45 | 49.12 |
| Net Income ($Mil): | 198.94 | 205.10 | 132.90 | 66.95 | 37.12 | 19.60 | 19.60 |
| Earnings Per Share ($): | 3.71 | 3.80 | 2.49 | 1.37 | 0.96 | 0.63 | 0.61 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 756.65 | 701.52 | 579.71 | 586.26 | 385.52 | 287.73 | 178.43 |
| Current Liabilities ($Mil): | 341.65 | 312.20 | 326.34 | 313.84 | 238.79 | 100.95 | 78.32 |
| Long Term Debt ($Mil): | 243.20 | 263.98 | 383.45 | 542.64 | 280.47 | 165.75 | 112.66 |
| Shares Outstanding (000): | 53220 | 53510 | 52510 | 51930 | 39720 | 32200 | 31820 |
| Common Equity ($Mil): | 1186.24 | 1159.71 | 852.53 | 658.28 | 405.47 | 265.90 | 222.92 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 9.93 | 10.97 | 7.96 | 5.51 | 5.02 | 4.70 | 4.69 |
| Return on Equity (%): | 16.38 | 17.69 | 15.59 | 10.17 | 9.15 | 7.76 | 8.79 |
| Return on Assets (%): | 10 | 10.76 | 7.59 | 3.90 | 3.61 | 3.50 | 4.15 |
| P/E Ratio: | 6 | 9.89 | 13.63 | 15.07 | 14.61 | 16.52 | 0.00 |
| Price/Book: | 1 | 1.73 | 2.09 | 1.63 | 1.37 | 1.26 | 0.00 |
| Debt Equity: | 0.21 | 0.23 | 0.45 | 0.82 | 0.69 | 0.62 | 0.51 |
| Interest Coverage: | 14.58 | 11.24 | 6.37 | 4.14 | 6.18 | 7.40 | 5.53 |
| Book Value ($): | 22.29 | 21.67 | 16.24 | 12.68 | 10.21 | 8.26 | 7.01 |
| Price/Sales: | 1.23 | 0.59 | 1.07 | 0.88 | 0.75 | 0.76 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| ILL TOOL WORKS | -46.80 | 31.84 | |
| GRAFTECH INTL L | -73.50 | 4.79 | |
| EATON CP | -60.00 | 41.15 | |
| COOPER INDS CL | -56.20 | 26.92 | |
| FLOWSERVE CP | -55.70 | 48.39 |
