| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 855.77 | 841.33 | 816.46 | 731.70 | 605.03 | 535.09 | 487.04 |
| Depreciation & Amort ($Mil): | 28.66 | 28.66 | 26.04 | 23.49 | 17.80 | 18.74 | 18.08 |
| Operating Income ($Mil): | 226.09 | 232.48 | 225.99 | 191.07 | 161.53 | 128.83 | 112.84 |
| Net Income ($Mil): | 146.46 | 152.83 | 149.76 | 125.85 | 108.68 | 75.62 | 75.62 |
| Earnings Per Share ($): | 2.36 | 2.32 | 2.17 | 1.80 | 1.55 | 1.23 | 1.05 |
| Dividends ($): | 0.74 | 0.66 | 0.58 | 0.52 | 1.87 | 0.22 | 0.20 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 278.61 | 248.83 | 238.98 | 213.89 | 227.22 | 256.10 | 240.52 |
| Current Liabilities ($Mil): | 119.56 | 125.87 | 128.92 | 111.58 | 96.77 | 187.94 | 80.21 |
| Long Term Debt ($Mil): | 191.85 | 107.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Shares Outstanding (000): | 60060 | 62890 | 67240 | 68540 | 69130 | 69000 | 71420 |
| Common Equity ($Mil): | 234.49 | 244.67 | 331.00 | 287.68 | 230.83 | 169.81 | 245.40 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 17.11 | 18.17 | 18.34 | 17.20 | 17.96 | 16.20 | 15.53 |
| Return on Equity (%): | 61.95 | 62.46 | 45.24 | 43.75 | 47.08 | 51.06 | 30.81 |
| Return on Assets (%): | 25 | 28.47 | 29.27 | 28.24 | 29.24 | 21.82 | 21.25 |
| P/E Ratio: | 9 | 16.66 | 18.47 | 18.83 | 18.08 | 14.53 | 0.00 |
| Price/Book: | 5 | 9.94 | 8.14 | 8.07 | 8.39 | 7.26 | 0.00 |
| Debt Equity: | 0.82 | 0.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Coverage: | 26.89 | 67.71 | 239.68 | 139.21 | 329.12 | 267.48 | 184.15 |
| Book Value ($): | 3.90 | 3.89 | 4.92 | 4.20 | 3.34 | 2.46 | 3.44 |
| Price/Sales: | 2.77 | 1.47 | 3.30 | 3.17 | 3.20 | 2.30 | 0.00 |
| Dividend Payout (%): | 30.07 | 27.16 | 26.04 | 28.32 | 119.14 | 17.51 | 18.46 |

| ILL TOOL WORKS | -45.60 | 32.19 | |
| GRAFTECH INTL L | -73.70 | 4.65 | |
| EATON CP | -59.40 | 41.33 | |
| COOPER INDS CL | -54.60 | 26.47 | |
| FLOWSERVE CP | -58.10 | 46.66 |
