| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 1483.66 | 1358.63 | 1154.94 | 1043.27 | 928.29 | 797.92 | 742.01 |
| Depreciation & Amort ($Mil): | 38.49 | 38.49 | 30.41 | 30.65 | 31.52 | 30.05 | 30.10 |
| Operating Income ($Mil): | 269.55 | 255.08 | 217.20 | 182.78 | 149.38 | 109.86 | 100.16 |
| Net Income ($Mil): | 166.51 | 155.14 | 146.67 | 109.80 | 86.40 | 54.11 | 54.11 |
| Earnings Per Share ($): | 2.02 | 1.89 | 1.81 | 1.39 | 1.12 | 0.83 | 0.74 |
| Dividends ($): | 0.48 | 0.46 | 0.38 | 0.32 | 0.28 | 0.25 | 0.25 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 658.47 | 637.13 | 417.90 | 347.50 | 261.23 | 224.49 | 221.26 |
| Current Liabilities ($Mil): | 210.74 | 198.95 | 187.25 | 153.29 | 148.25 | 115.68 | 108.33 |
| Long Term Debt ($Mil): | 466.49 | 448.90 | 353.77 | 156.89 | 225.31 | 176.54 | 241.05 |
| Shares Outstanding (000): | 82560 | 81490 | 80440 | 78480 | 75950 | 74040 | 73030 |
| Common Equity ($Mil): | 1277.27 | 1162.72 | 979.27 | 823.01 | 713.60 | 592.10 | 506.79 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 11.22 | 11.42 | 12.70 | 10.52 | 9.31 | 7.81 | 7.29 |
| Return on Equity (%): | 13.94 | 13.34 | 14.98 | 13.34 | 12.11 | 10.53 | 10.68 |
| Return on Assets (%): | 8 | 7.80 | 8.78 | 8.83 | 7.28 | 6.49 | 5.81 |
| P/E Ratio: | 10 | 18.61 | 16.46 | 18.42 | 17.76 | 16.16 | 0.00 |
| Price/Book: | 1 | 2.47 | 2.45 | 2.44 | 2.12 | 1.68 | 0.00 |
| Debt Equity: | 0.37 | 0.39 | 0.36 | 0.19 | 0.32 | 0.30 | 0.48 |
| Interest Coverage: | 16.47 | 11.07 | 13.35 | 12.71 | 10.07 | 7.86 | 6.13 |
| Book Value ($): | 15.47 | 14.27 | 12.17 | 10.49 | 9.40 | 8.00 | 6.94 |
| Price/Sales: | 2.05 | 1.17 | 2.07 | 1.93 | 1.63 | 1.24 | 0.00 |
| Dividend Payout (%): | 23.64 | 24.17 | 20.84 | 22.87 | 25.00 | 29.56 | 33.60 |

| 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 |
