| Mar 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 950.79 | 904.46 | 605.77 | 348.88 | 180.34 | 110.35 | 92.04 |
| Depreciation & Amort ($Mil): | 2.18 | 2.18 | 1.59 | 1.07 | 0.84 | 0.64 | 0.54 |
| Operating Income ($Mil): | 241.89 | 230.98 | 158.57 | 103.51 | 33.95 | 9.88 | 5.34 |
| Net Income ($Mil): | 158.02 | 149.40 | 97.94 | 62.77 | 20.38 | 3.02 | 3.02 |
| Earnings Per Share ($): | 1.59 | 1.51 | 0.99 | 0.65 | 0.22 | 0.07 | 0.04 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Mar 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 369.40 | 270.14 | 275.15 | 140.28 | 60.38 | 26.67 | 20.90 |
| Current Liabilities ($Mil): | 93.14 | 82.88 | 62.84 | 32.95 | 18.74 | 9.48 | 5.95 |
| Long Term Debt ($Mil): | 0.00 | 0.00 | 0.00 | 0.01 | 0.14 | 0.35 | 3.60 |
| Shares Outstanding (000): | 93290 | 92270 | 90000 | 88700 | 87130 | 82920 | 80420 |
| Common Equity ($Mil): | 451.67 | 422.16 | 225.08 | 125.50 | 58.57 | 35.04 | 28.37 |
| Mar 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 16.62 | 16.52 | 16.17 | 17.99 | 11.30 | 5.37 | 3.28 |
| Return on Equity (%): | 40.91 | 31787.23 | 21291.30 | 57063.64 | 40760.00 | 11860.00 | 6040.00 |
| Return on Assets (%): | 30 | 27.43 | 31.76 | 38.30 | 24.85 | 12.36 | 7.46 |
| P/E Ratio: | 16 | 29.02 | 33.27 | 16.20 | 11.86 | 9.57 | 0.00 |
| Price/Book: | 5 | 8602.71 | 6444.78 | 8491.01 | 4548.19 | 1111.13 | 0.00 |
| Debt Equity: | 0.00 | 0.00 | 0.00 | 0.09 | 2.80 | 7.00 | 72.00 |
| Interest Coverage: | 0.00 | 0.00 | 0.00 | 1498.00 | 849.25 | 140.29 | 23.00 |
| Book Value ($): | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Price/Sales: | 4.12 | 2.59 | 4.89 | 2.68 | 1.26 | 0.50 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |


| COCA COLA CO TH | -6.60 | 51.35 | |
| PEPSICO INC | -1.30 | 66.19 | |
| COCA COLA ENTRP | -32.10 | 17.08 | |
| HANSEN NATURAL | -42.00 | 25.28 | |
| PEPSI BOTTLING | -22.70 | 28.40 |
