| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 435.20 | 472.73 | 312.18 | 188.54 | 173.87 | 203.66 | 142.91 |
| Depreciation & Amort ($Mil): | 14.12 | 14.12 | 12.50 | 6.27 | 6.04 | 5.32 | 4.56 |
| Operating Income ($Mil): | 55.93 | 46.47 | 29.27 | 18.31 | 17.85 | 23.73 | 15.04 |
| Net Income ($Mil): | 37.00 | 31.16 | 21.32 | 12.98 | 12.04 | 5.57 | 5.57 |
| Earnings Per Share ($): | 2.59 | 2.18 | 1.53 | 1.05 | 0.99 | 1.33 | 0.47 |
| Dividends ($): | 0.40 | 0.40 | 0.30 | 0.30 | 0.20 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 126.73 | 135.74 | 94.76 | 103.41 | 91.29 | 81.40 | 65.03 |
| Current Liabilities ($Mil): | 57.24 | 78.36 | 40.21 | 16.27 | 16.07 | 20.69 | 12.70 |
| Long Term Debt ($Mil): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Shares Outstanding (000): | 14280 | 14180 | 13980 | 12280 | 12150 | 11790 | 11740 |
| Common Equity ($Mil): | 254.76 | 228.91 | 200.75 | 138.26 | 126.58 | 111.59 | 94.97 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 8.50 | 6.59 | 6.83 | 6.88 | 6.92 | 7.75 | 3.90 |
| Return on Equity (%): | 15.13 | 13.61 | 10.62 | 9.39 | 9.51 | 14.15 | 5.87 |
| Return on Assets (%): | 11 | 9.58 | 8.48 | 7.92 | 7.91 | 11.25 | 4.92 |
| P/E Ratio: | 5 | 15.01 | 16.27 | 21.37 | 19.42 | 11.35 | 0.00 |
| Price/Book: | 1 | 2.03 | 1.73 | 1.99 | 1.85 | 1.60 | 0.00 |
| Debt Equity: | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Coverage: | 423.00 | 938.00 | 65.72 | 384.80 | 131.79 | 599.00 | 523.00 |
| Book Value ($): | 17.84 | 16.14 | 14.36 | 11.26 | 10.42 | 9.46 | 8.09 |
| Price/Sales: | 1.10 | 0.44 | 1.12 | 1.46 | 1.34 | 0.87 | 0.00 |
| Dividend Payout (%): | 15.38 | 18.20 | 19.65 | 28.35 | 20.18 | 0.00 | 0.00 |

| WEATHERFORD INT | -63.80 | 12.80 | |
| NATL OILWELL VA | -52.40 | 25.81 | |
| MCDERMOTT INT P | -85.40 | 7.80 | |
| CAMERON INTL CP | -64.10 | 20.62 | |
| SMITH INTL INC | -62.00 | 27.12 |
