| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 9945.00 | 9423.00 | 8613.00 | 7960.00 | 7682.00 | 4028.00 | 2084.00 |
| Depreciation & Amort ($Mil): | 675.00 | 675.00 | 582.00 | 639.00 | 736.00 | 510.00 | 384.00 |
| Operating Income ($Mil): | 1650.00 | 1638.00 | 1716.00 | 1536.00 | 1436.00 | 832.00 | 424.00 |
| Net Income ($Mil): | 6422.00 | 2212.00 | 856.00 | -33.00 | 46.00 | -5330.00 | -5330.00 |
| Earnings Per Share ($): | 0.00 | N/C | N/C | N/C | 0.08 | -1.76 | -8.24 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 7053.00 | 6309.00 | 6729.00 | 5160.00 | 4788.00 | 6419.00 | 4500.00 |
| Current Liabilities ($Mil): | 3438.00 | 3539.00 | 3569.00 | 5286.00 | 3207.00 | 2836.00 | 2027.00 |
| Long Term Debt ($Mil): | 13567.00 | 11524.00 | 8909.00 | 6371.00 | 8566.00 | 9482.00 | 4316.00 |
| Shares Outstanding (000): | 593850 | 578770 | 627910 | 670380 | 669640 | 672900 | 593380 |
| Common Equity ($Mil): | 22006.00 | 19516.00 | 21623.00 | 19120.00 | 24586.00 | 28842.00 | 24682.00 |
| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 64.58 | 23.47 | 9.94 | -0.41 | 0.60 | -30.34 | -255.76 |
| Return on Equity (%): | 30.47 | 11.33 | 3.96 | -0.17 | 0.19 | -4.24 | -21.59 |
| Return on Assets (%): | 14 | 4.85 | 1.80 | -0.08 | 0.09 | -2.26 | -13.43 |
| P/E Ratio: | 0 | 0.00 | 0.00 | 0.00 | 188.88 | -7.03 | 0.00 |
| Price/Book: | 0 | 0.65 | 0.57 | 0.76 | 0.41 | 0.29 | 0.00 |
| Debt Equity: | 0.62 | 0.59 | 0.41 | 0.33 | 0.35 | 0.33 | 0.17 |
| Interest Coverage: | 2.12 | 4.87 | 2.49 | 0.74 | 1.53 | -0.58 | -11.30 |
| Book Value ($): | 37.06 | 33.72 | 34.44 | 28.52 | 36.72 | 42.86 | 41.60 |
| Price/Sales: | 0.98 | 0.67 | 1.43 | 1.83 | 1.32 | 2.07 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| COMCAST CP A | -21.80 | 18.42 | |
| THE DIRECTV GRO | -6.00 | 24.76 | |
| COMCAST CL A SP | -21.70 | 18.26 | |
| VIRGIN MEDIA IN | -74.50 | 6.84 | |
| LIBERTY MED INT | -47.90 | 11.21 |
