| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 276.60 | 249.38 | 210.49 | 175.19 | 145.68 | 119.81 | 104.07 |
| Depreciation & Amort ($Mil): | 13.10 | 13.10 | 10.65 | 8.80 | 6.98 | 6.09 | 5.25 |
| Operating Income ($Mil): | 27.78 | 22.51 | 18.65 | 22.99 | 18.92 | 12.38 | 11.42 |
| Net Income ($Mil): | 10.47 | 8.37 | 7.81 | 10.68 | 8.78 | 4.65 | 4.65 |
| Earnings Per Share ($): | 0.74 | 0.59 | 0.55 | 0.74 | 0.63 | 0.39 | 0.40 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 66.86 | 63.24 | 59.31 | 79.26 | 31.78 | 58.87 | 35.80 |
| Current Liabilities ($Mil): | 24.88 | 24.86 | 22.06 | 17.53 | 15.74 | 14.39 | 13.31 |
| Long Term Debt ($Mil): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.42 |
| Shares Outstanding (000): | 13560 | 13880 | 13490 | 14030 | 13380 | 12910 | 12090 |
| Common Equity ($Mil): | 149.41 | 147.25 | 127.43 | 126.07 | 109.12 | 95.23 | 80.50 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 3.79 | 3.36 | 3.71 | 6.10 | 6.03 | 4.32 | 4.47 |
| Return on Equity (%): | 7.10 | 5.68 | 6.13 | 8.47 | 8.05 | 5.43 | 5.78 |
| Return on Assets (%): | 6 | 4.71 | 5.10 | 7.22 | 6.87 | 4.68 | 4.89 |
| P/E Ratio: | 30 | 44.97 | 51.51 | 39.31 | 36.00 | 44.23 | 0.00 |
| Price/Book: | 2 | 2.50 | 3.00 | 3.24 | 2.78 | 2.34 | 0.00 |
| Debt Equity: | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Interest Coverage: | 0.00 | 0.00 | 0.00 | 0.00 | 176.63 | 109.13 | 62.58 |
| Book Value ($): | 11.02 | 10.61 | 9.45 | 8.99 | 8.16 | 7.38 | 6.66 |
| Price/Sales: | 1.31 | 1.00 | 1.82 | 2.33 | 2.08 | 1.86 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| COCA COLA CO TH | -22.70 | 46.87 | |
| PEPSICO INC | -27.10 | 56.70 | |
| COCA COLA ENTRP | -58.60 | 9.18 | |
| DR PEPPER SNAPP | -42.60 | 16.14 | |
| PEPSI BOTTLING | -60.10 | 18.09 |
