Sheet1
TICKER MTL
BIG5 EQTY
PRICE
EPS
37.25
SALES/REV
2007
2006
2005
2004
2003
2864.96
2210.47
2057.63
448.83
1.48
0.95
3.59
0.39
4397.81
3805.00
3635.96
2028.05
Qty
CASH
173
312
1025
19
16
NETINCOME
602.71
382.34
1357.65
147.35
Buy Date
OTHER LBTS
155.87
132.19
195.08
110.24
07/02/07
LTM DEBT
373.67
54.79
216.11
122.31
Mkt Prc
ROIC
0.18
0.16
0.55
0.22
Gain
GWTH RTS
1yr avg
EQTY
22.84%
7.43%
358.44%
61.42%
Sticker
EPS
35.86%
-73.65%
815.82%
46.27%
$182.56
SALES/REV
15.58%
4.65%
79.28%
54.32%
MOS
CASH
-44.55%
-69.56%
5294.74%
216.67%
$91.28
ROIC
11.34%
-71.00%
154.29%
17.11%
Future Value $730.23 EPS $5.41
1.08
FUTURE EPS $23.26 ESTIMATED EPS GWTH RT NXT 5 YRS 15.70% DEFAULT P/E 31.4
Page 1
Sheet1
2002
2001
2000
1999
5yr
6yr
278.05 0.27
0.21
1314.15
1019.73
6 78.84
46.9
112.42 36.5 0.18 5yr avg 112.53%
6yr avg N/A
#N/A
46.27%
174.11%
#N/A
#N/A
28.87%
36.54%
#N/A
#N/A
1349.32%
N/A
#N/A
27.94%
N/A
#N/A
Page 2
1998