| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 1194.72 | 1004.81 | 855.43 | 886.69 | 848.00 | 712.00 | 613.00 |
| Depreciation & Amort ($Mil): | 36.92 | 36.92 | 0.00 | 36.92 | 35.00 | 31.00 | 29.00 |
| Operating Income ($Mil): | 315.92 | 231.96 | 133.63 | 122.48 | 112.00 | 72.00 | 49.00 |
| Net Income ($Mil): | 215.71 | 153.70 | 91.33 | -125.18 | 17.00 | -18.00 | -18.00 |
| Earnings Per Share ($): | 1.84 | 1.37 | -1.28 | -1.28 | 0.17 | -0.32 | -0.32 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 493.04 | 508.79 | 569.24 | 459.68 | 480.00 | 388.00 | 313.00 |
| Current Liabilities ($Mil): | 226.15 | 203.68 | 220.59 | 214.41 | 224.00 | 294.00 | 205.00 |
| Long Term Debt ($Mil): | 225.22 | 520.14 | 768.80 | 811.44 | 672.00 | 502.00 | 713.00 |
| Shares Outstanding (000): | 119530 | 102570 | 101320 | 97780 | 97490 | 89520 | 56130 |
| Common Equity ($Mil): | 508.14 | 112.70 | -113.92 | -209.57 | -53.00 | -128.00 | -381.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 18.06 | 15.30 | 10.68 | -14.12 | 2.00 | -3.37 | -2.94 |
| Return on Equity (%): | 70.79 | 136.38 | -80.17 | 59.73 | -32.08 | 18.75 | 4.72 |
| Return on Assets (%): | 25 | 17.73 | 10.08 | -14.12 | 1.59 | -2.48 | -2.10 |
| P/E Ratio: | 2 | 10.20 | -4.71 | -4.59 | 65.88 | -20.97 | 0.00 |
| Price/Book: | 1 | 12.71 | -5.36 | -2.74 | -20.60 | -4.69 | 0.00 |
| Debt Equity: | 0.44 | 4.62 | -6.75 | -3.87 | -12.68 | -3.92 | -1.87 |
| Interest Coverage: | 30.36 | 6.69 | 2.49 | 1.76 | 2.64 | 0.56 | 0.57 |
| Book Value ($): | 4.25 | 1.10 | -1.12 | -2.14 | -0.54 | -1.43 | -6.79 |
| Price/Sales: | 1.99 | 0.47 | 0.71 | 0.65 | 1.29 | 0.84 | 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 |
