| 12mos(1) | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 572.9 | 548.0 | 321.9 | 226.0 | 173.9 | 110.3 | 38.0 |
| Depreciation & Amort ($Mil): | 24.1 | 25.2 | 11.4 | 6.6 | 2.4 | 5.3 | 3.0 |
| Operating Income ($Mil): | 85.5 | 83.8 | 47.5 | 31.6 | 23.1 | 1.5 | -2.8 |
| Net Income ($Mil): | 42.3 | 41.9 | 26.7 | 17.8 | 10.9 | -1.1 | -4.2 |
| Earnings Per Share ($): | 2.33 | 2.32 | 1.54 | 1.05 | .72 | -.18 | -.41 |
| Dividends ($): | .00 | .00 | .00 | .00 | .00 | .00 | .00 |
| 12mos(1) | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 183.2 | 155.7 | 106.4 | 97.8 | 72.1 | 32.4 | 17.7 |
| Current Liabilities ($Mil): | 78.2 | 122.2 | 70.4 | 45.5 | 29.2 | 22.2 | 7.9 |
| Long Term Debt ($Mil): | 177.2 | 123.7 | 1.0 | .0 | .0 | 10.1 | 10.1 |
| Shares Outstanding (000): | 19203 | 18689 | 18072 | 17248 | 16365 | 11964 | 11803 |
| Common Equity ($Mil): | 203.4 | 183.8 | 116.6 | 75.5 | 49.2 | -6.6 | -4.5 |
| 12mos(1) | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 7.4 | 7.6 | 8.3 | 7.9 | 6.3 | -1.0 | -11.1 |
| Return on Equity (%): | 20.8 | 22.8 | 22.9 | 23.6 | 22.2 | NE | NE |
| Return on Assets (%): | 8.9 | 9.5 | 13.4 | 13.7 | 13.1 | -2.8 | -15.8 |
| P/E Ratio: | 20.5 | 34.8 | 29.4 | 22.8 | 30.8 | NA | NA |
| Price/Book: | 4.50 | 8.20 | 7.03 | 5.48 | 7.38 | NA | NA |
| Debt Equity: | .87 | .67 | .01 | .00 | .00 | NS | NS |
| Interest Coverage: | 9.8 | 10.1 | 67.9 | NC | 28.1 | NC | NC |
| Book Value ($): | 10.59 | 9.83 | 6.45 | 4.38 | 3.01 | -.55 | -.38 |
| Price/Sales: | 1.60 | 2.75 | 2.55 | 1.83 | 2.09 | NA | NA |
| Dividend Payout (%): | .00 | .00 | .00 | .00 | .00 | .00 | .00 |


| EXPRESS SCRIPTS | +42.00 | 71.11 | |
| ACCENTURE LTD. | -0.10 | 38.28 | |
| BEARINGPOINT IN | -78.90 | 1.54 | |
| FTI CONSULTING | +68.90 | 63.86 | |
| HEWITT ASSOC IN | +22.50 | 38.01 |
