| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 204.38 | 111.30 | 116.15 | 68.33 | 47.32 | 32.69 | 19.10 |
| Depreciation & Amort ($Mil): | 85.97 | 85.97 | 58.13 | 28.90 | 12.59 | 9.07 | 6.02 |
| Operating Income ($Mil): | 130.02 | 52.26 | 51.99 | 38.78 | 26.57 | 16.57 | 4.08 |
| Net Income ($Mil): | 114.42 | -45.03 | 1.63 | -17.45 | 18.52 | 0.15 | 0.15 |
| Earnings Per Share ($): | 1.84 | -2.00 | -0.24 | -0.75 | 0.87 | 0.15 | -0.03 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 262.20 | 28.66 | 41.17 | 38.67 | 14.38 | 12.05 | 10.48 |
| Current Liabilities ($Mil): | 92.97 | 82.72 | 63.33 | 70.91 | 28.63 | 13.70 | 9.72 |
| Long Term Debt ($Mil): | 250.00 | 215.50 | 201.50 | 30.00 | 27.00 | 20.00 | 18.50 |
| Shares Outstanding (000): | 37520 | 34150 | 28470 | 24790 | 20510 | 18130 | 17910 |
| Common Equity ($Mil): | 646.56 | 283.61 | 205.13 | 181.58 | 65.30 | 48.05 | 46.80 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 55.98 | -40.46 | 1.40 | -25.54 | 39.14 | 11.35 | 0.79 |
| Return on Equity (%): | -0.19 | -15.88 | 0.79 | -9.61 | 28.36 | 7.72 | 0.32 |
| Return on Assets (%): | -0 | -7.63 | 0.34 | -5.88 | 14.47 | 4.16 | 0.19 |
| P/E Ratio: | 0 | -16.12 | -126.13 | -27.63 | 11.45 | 28.73 | 0.00 |
| Price/Book: | 2 | 3.88 | 4.20 | 2.83 | 3.13 | 1.63 | 0.00 |
| Debt Equity: | 0.39 | 0.76 | 0.98 | 0.17 | 0.41 | 0.42 | 0.40 |
| Interest Coverage: | 62.56 | -3.50 | 1.32 | -10.82 | 15.61 | 6.75 | 1.24 |
| Book Value ($): | 17.23 | 8.30 | 7.21 | 7.32 | 3.18 | 2.65 | 2.61 |
| Price/Sales: | 12.07 | 5.49 | 7.42 | 7.52 | 4.32 | 2.39 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| CHESAPEAKE ENER | -36.40 | 21.06 | |
| XTO ENERGY INC | -33.00 | 33.27 | |
| ANADARKO PETROL | -30.80 | 37.68 | |
| PETROHAWK ENERG | +5.50 | 16.50 | |
| DEVON ENERGY CP | -22.80 | 69.67 |
