Spreadsheet: 0efadee5-b1a5-4fc7-8eb8-b7f8368fdd49
Sheet: Table 1 - Public Company Data

 | Share Price |  |  |  |  | Earnings Per Share |  |  |  |  | Book Value Per Share |  |  |  |  | % Over/Underfunded
COMPANY NAME | 2004 | 2003 | 2002 | 2001 |  | 2004 | 2003 | 2002 | 2001 |  | 2004 | 2003 | 2002 | 2001 |  | 2004 | 2003 | 2002 | 2001
AAR Corporation | 17.6 | 10.2 | 8.01 | 6.2 |  | 0.48 | 0.11 | -0.39 | -2.08 |  | 8.778735391738488 | 8.738131788559015 | 8.794323703902453 | 9.241986415633937 |  | -0.2308733994649286 | -0.2103992523752661 | -0.3357313529221828 | -0.2556642483349191
Allergan Inc | 70.39 | 88.5 | 70.25 | 65.91 |  | 2.87 | -0.4 | 0.58 | 1.71 |  | 8.314029272652787 | 5.350707371556218 | 6.01861504095309 | 7.277736411020104 |  | -0.2007837713231904 | -0.1587256836763462 | -0.1738241308793456 | -0.2592592592592592
Cabot Oil & Gas Corporation | 29.44 | 35.7 | 24.5 | 25.13 |  | 2.72 | 0.66 | 0.51 | 1.56 |  | 13.75749524470879 | 11.22370766488414 | 10.91267544269131 | 10.86199655226454 |  | -0.4983641102423335 | -0.443079858109518 | -0.605291452269411 | -0.5019101236553735
California Water Group | 33.21 | 28.52 | 27.35 | 24.9 |  | 1.46 | 1.21 | 1.25 | 0.97 |  | 15.66 | 14.44 | 13.12 | 12.95 |  | -0.1432615047479912 | -0.2845307619176966 | -0.2924003066520881 | -0.05001739591444523
Continental Airlines, Inc. | 11.84 | 10.66 | 9.12 | 26 |  | -5.49 | 0.58 | -7.02 | -1.72 |  | 4 | 11.98184568835098 | 11.6565349544073 | 18.37025316455696 |  | -0.5525672371638142 | -0.4580863674851821 | -0.5808325266214908 | -0.3804277381723914
[NAME] | 17.853 | 23.6 | 12.15 | 20.1 |  | 1.12 | 1.64 | 0.66 | 1.51 |  | 15.08556563178517 | 13.91138021594704 | 12.21027809754374 | 11.82017394124135 |  | -0.1246741154562384 | -0.2365924298412064 | -0.2406550373798505 | 0.009716185118895423
Eagle Materials Inc. | 102.7 | 65.98 | 45 | 37.11 |  | 5.79 | 3.6 | 3.13 | 2.16 |  | 26.63158279396342 | 23.39144208100301 | 26.10683020777758 | 23.30433600356282 |  | -0.2204160763552308 | -0.3133820564516129 | -0.3538836642284918 | -0.0625666007002588
Emcor Group Inc | 44.68 | 40.9 | 51.07 | 60.85 |  | 2.18 | 1.68 | 4.23 | 3.86 |  | 34.44924402739836 | 32.27042796402342 | 30.51985619214719 | 26.46061486548818 |  | -0.217469732334548 | -0.2412731584315149 | -0.3274245305879675 | -0.1948046076782582
Equifax Inc  EFX | 33.65 | 24.51 | 23.19 | 27.32 |  | 1.79 | 1.23 | 1.31 | 0.9 |  | 4.046367851622874 | 2.799547852298418 | 1.628592483419307 | 1.787812041116006 |  | -0.1238440616500453 | -0.1473561430793157 | -0.2131181894383906 | 0.008359692724807953
Gannett Co., Inc. | 77 | 86.68 | 75.72 | 73.3 |  | 4.98 | 4.49 | 4.35 | 3.14 |  | 32.1 | 30.82 | 25.8 | 21.58 |  | -0.0994413332524648 | -0.1039908829910802 | -0.1583423174422138 | -0.08793474774320671
Goldman Sachs Group Inc. | 109.99 | 104.35 | 68.08 | 90.25 |  | 9.3 | 6.15 | 4.27 | 4.53 |  | 50.77 | 43.6 | 40.18051107817055 | 38.2820083718013 |  | -0.4347826086956522 | -0.3701298701298701 | 0.0308641975308642 | -0.01428571428571429
[NAME] | 35.92 | 37.91 | 32.36 | 37.77 |  | 2.15 | 2.29 | 1.61 | 2.38 |  | 6.037107743982779 | 4.393891383821701 | 2.782575110880175 | 3.986620149572253 |  | -0.05530283207289364 | -0.05808890120885443 | -0.2136249254912894 | -0.07413826174830201
H.B. Fuller Company | 29 | 28.44 | 23.12 | 29.95 |  | 1.25 | 1.37 | 1 | 1.59 |  | 19.31 | 17.91 | 15.81 | 15.34 |  | -0.2135740098827347 | -0.1710655854898997 | -0.2617615097140131 | -0.006237881295814613
Intermec Inc. | 17.76 | 17.5 | 7.36 | 8.1 |  | -0.81 | -0.33 | 0.04 | -5.14 |  | 6.73 | 7.15 | 7.13 | 6.85 |  | -0.3076813978555625 | -0.2557264187363273 | 0.3475971398481237 | -0.05866282535267237
Lydall, Inc. | 8.94 | 9.75 | 9.5 | 12.09 |  | -0.03 | 0.48 | 0.72 | 0.43 |  | 8.95 | 8.82 | 8.09 | 7.42 |  | -0.3203835751167937 | -0.2086801426872771 | -0.3441715669318575 | -0.3045084106146373
Manitowoc Company, Inc. | 40 | 30.41 | 18.6 | 43.7 |  | 1.45 | 0.13 | -0.82 | 1.87 |  | 17.32667572963549 | 13.39724817349254 | 11.17320868134254 | 10.9672002572643 |  | -0.2979626036337978 | -0.3161490743339366 | -0.3568600538457478 | 0.04555871298927491
Monsanto Company | 55.55 | 28.78 | 19.25 | 33.8 |  | 1.01 | -0.09 | -6.5 | 1.14 |  | 19.88553202475867 | 19.62853843759491 | 19.81637337413925 | 28.99263851220457 |  | -0.2949681897050318 | -0.3949880668257756 | -0.4291187739463602 | -0.43
NCR Corporation | 33 | 44.69 | 21.92 | 38.86 |  | 1.55 | 0.31 | -1.13 | 1.13 |  | 11.18 | 9.9 | 6.83 | 10.41 |  | -0.08942139099941554 | -0.08726877040261154 | -0.1799019607843137 | 0.04252968793151063
OM Group, Inc. | 21.94 | 25.45 | 11.66 | 66.75 |  | 4.52 | 2.95 | -7.45 | 3.15 |  | 17.1 | 12.31 | 9.87 | 23.53 |  | -0.5396159284769421 | -0.3292544109277177 | -0.3432846988402544 | -0.6820685245157697
Robbins & Myers, Inc. | 23.83 | 18.99 | 18.4 | 23.41 |  | 0.4 | 0.5 | 0.59 | 0.89 |  | 10.51 | 9.95 | 9.09 | 8.44 |  | -0.4588869274365883 | -0.4330274155066672 | -0.4385907376607557 | -0.3682178833962118
Sealed Air Corporation | 48.44 | 49.08 | 42.85 | 44.67 |  | 1.28 | 1.11 | -2.1 | 0.65 |  | 7.97 | 6.6 | 4.84 | 5.07 |  | -0.1620995754534929 | -0.1665158371040724 | -0.1525222551928783 | -0.05749737591842855
Snap On Inc. | 34.3 | 33.63 | 30.41 | 31.6 |  | 1.41 | 1.35 | 1.82 | 0.33 |  | 19.23 | 17.38 | 14.26 | 13.39 |  | -0.1035619216630752 | -0.1667121791370836 | -0.2621716848174248 | -0.05747330960854093
StanCorp Financial Group, Inc. | 76.52 | 61.87 | 53.7 | 58.5 |  | 3.49 | 2.7 | 1.89 | 1.74 |  | 24.63 | 22.35 | 19.75 | 16.35 |  | -0.1488900920411478 | -0.03073904512753434 | -0.1317108088761632 | 0.1426040744021258
Star Gas Partners LP. | 6.8 | 24.74 | 20.49 | 20.41 |  | -0.16 | 0.01 | -0.38 | -0.23 |  | 5.277964310141143 | 6.187473509178051 | 8.017397307559545 | 8.474993588099514 |  | -0.1485054955985478 | -0.1549738726533772 | -0.2633415858606699 | -0.1709745725635686
The Bank of New York Mellon Corporation | 27.94 | 29.14 | 26.45 | 36.59 |  | 1.87 | 1.54 | 1.25 | 1.84 |  | 11.30543964242065 | 9.873682906944344 | 8.905314399611004 | 8.531871144619602 |  | 0.2796697626418989 | 0.4176755447941888 | 0.4194805194805195 | 1.229537366548043
United Parcel Service, Inc. | 71.31 | 71.15 | 62.12 | 60.04 |  | 2.95 | 2.57 | 2.84 | 2.13 |  | 14.55 | 13.16 | 11.09 | 9.15 |  | 0.102356976872856 | -0.03324270884824518 | -0.02638680659670165 | 0.2148868524406209
United States Steel Corporation | 50.85 | 37.27 | 9.83 | 18.15 |  | 9.6 | -4.64 | 0.62 | -2.45 |  | 34.82456140350877 | 10.54001928640309 | 19.77560975609756 | 28.09417040358744 |  | -0.04801512287334594 | -0.06453208060328841 | -0.05119141136423148 | 0.1664854580048926
Vishay Intertechnology Inc. | 10.69 | 17.4 | 12.5 | 21.99 |  | 0.27 | 0.17 | -0.58 | 0 |  | 16.7 | 15.71 | 14.77 | 14.86 |  | -0.4476480444644244 | -0.4447024060785141 | -0.5143619141044112 | -0.3779607213869606
Vornado Realty Trust | 76.45 | 50.35 | 38 | 44.1 |  | 4.56 | 3.92 | 1.98 | 2.55 |  | 31.47768693930477 | 26.02643983391373 | 24.18634249465542 | 25.95417178829756 |  | -0.216807859831132 | -0.2558240801219246 | -0.3359946773120426 | -0.378974358974359
Weyerhaeuser Co. | 68.61 | 59.2 | 49.59 | 59.61 |  | 5.45 | 1.25 | 1.09 | 1.61 |  | 38.17 | 31.95 | 29.93 | 30.45 |  | 0.010201912858661 | 0.005600933488914819 | -0.1025574786876776 | 0.289299407459045