| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 5366.50 | 4660.10 | 3846.30 | 3189.06 | 838.60 | 587.38 | 368.19 |
| Depreciation & Amort ($Mil): | 96.40 | 96.40 | 66.40 | 57.64 | 19.17 | 15.04 | 10.00 |
| Operating Income ($Mil): | 351.30 | 281.60 | 337.40 | 215.10 | 128.49 | 71.45 | 65.10 |
| Net Income ($Mil): | 57.70 | 28.10 | 106.00 | 60.71 | 42.43 | 36.30 | 36.30 |
| Earnings Per Share ($): | 0.76 | 0.38 | 1.59 | 0.22 | 0.99 | 0.90 | 1.12 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 2672.90 | 2550.20 | 1563.70 | 1464.44 | 335.06 | 347.11 | 172.73 |
| Current Liabilities ($Mil): | 1352.20 | 1280.40 | 724.10 | 714.52 | 153.69 | 105.08 | 71.17 |
| Long Term Debt ($Mil): | 2464.20 | 2449.50 | 1421.80 | 1455.05 | 470.50 | 369.87 | 200.83 |
| Shares Outstanding (000): | 76970 | 77600 | 71460 | 67960 | 42280 | 40130 | 32200 |
| Common Equity ($Mil): | 1621.70 | 1538.60 | 1257.40 | 1003.84 | 333.95 | 249.90 | 76.76 |
| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 1.08 | 0.60 | 2.76 | 1.90 | 5.06 | 5.41 | 9.86 |
| Return on Equity (%): | 12.71 | 1.83 | 8.43 | 6.05 | 12.71 | 12.71 | 47.29 |
| Return on Assets (%): | 3 | 0.48 | 2.73 | 1.72 | 4.07 | 4.18 | 9.90 |
| P/E Ratio: | 6 | 94.37 | 19.75 | 152.91 | 23.75 | 15.54 | 0.00 |
| Price/Book: | 1 | 1.81 | 1.79 | 2.28 | 2.98 | 2.25 | 0.00 |
| Debt Equity: | 1.52 | 1.59 | 1.13 | 1.45 | 1.41 | 1.48 | 2.62 |
| Interest Coverage: | 2.66 | 1.44 | 2.67 | 2.13 | 3.48 | 3.72 | 5.16 |
| Book Value ($): | 21.07 | 19.83 | 17.60 | 14.77 | 7.90 | 6.23 | 2.38 |
| Price/Sales: | 0.36 | 0.25 | 0.58 | 0.72 | 1.19 | 0.96 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| JARDEN CP | -52.40 | 15.01 | |
| NUTRISYSTEM INC | -50.20 | 14.97 | |
| CENTRAL GARDEN | -38.40 | 4.04 | |
| WEIGHT WATCHERS | -47.60 | 30.40 | |
| BLYTH INC | -67.10 | 7.45 |
