ÿþ<?xml version="1.0" encoding="UTF-16"?>

<?mso-application progid='Excel.Sheet'?>

<!--Autogenerated by XSLT stylesheet-->

<!-- Created by Charles Hoffman, CPA, 2007-01-01 -->

<Workbook xmlns:xbrli="http://www.xbrl.org/2003/instance" xmlns:ci="http://www.xbrl.us/patterns/2007/UnrelatedConcepts" xmlns="urn:schemas-microsoft-com:office:spreadsheet" xmlns:excel="urn:schemas-microsoft-com:office:excel" xmlns:sheet="urn:schemas-microsoft-com:office:spreadsheet">

	<Styles>

		<Style sheet:ID="Style-01">

			<Font excel:Family="Swiss" sheet:Bold="1"/>

		</Style>

		<Style sheet:ID="Style-02">

			<Alignment sheet:Horizontal="Center" sheet:Vertical="Bottom"/>

			<Font excel:Family="Swiss" sheet:Bold="1"/>

		</Style>

		<Style sheet:ID="Style-03">

			<Alignment sheet:Horizontal="Center" sheet:Vertical="Top" sheet:WrapText="1"/>

			<Borders>

				<Border sheet:Position="Bottom" sheet:LineStyle="Continuous" sheet:Weight="1"/>

			</Borders>

			<Font excel:Family="Swiss" sheet:Size="9"/>

		</Style>

		<Style sheet:ID="Style-04">

			<NumberFormat sheet:Format="#,##0_);\(#,##0\)"/>

		</Style>

	</Styles>

	<Worksheet sheet:Name="Unrelated Concepts">

		<Table sheet:ExpandedRowCount="16">

			<Column sheet:Width="20"/>

			<Column sheet:Width="200"/>

			<Column sheet:Width="60"/>

			<Column sheet:Width="60"/>

			<Column sheet:Width="60"/>

			<Row sheet:Index="1">

				<Cell sheet:Index="1" sheet:StyleID="Style-01">

					<Data sheet:Type="String">Unrelated Concepts</Data>

				</Cell>

			</Row>

			<Row sheet:Index="3">

				<Cell sheet:Index="3" sheet:StyleID="Style-02">

					<Data sheet:Type="Number">2003</Data>

				</Cell>

				<Cell sheet:Index="4" sheet:StyleID="Style-02">

					<Data sheet:Type="Number">2002</Data>

				</Cell>

				<Cell sheet:Index="5" sheet:StyleID="Style-02">

					<Data sheet:Type="Number">2001</Data>

				</Cell>

			</Row>

			<Row sheet:Index="4">

				<Cell sheet:Index="3" sheet:StyleID="Style-03">

					<Data sheet:Type="String">¬  000</Data>

				</Cell>

				<Cell sheet:Index="4" sheet:StyleID="Style-03">

					<Data sheet:Type="String">¬  000</Data>

				</Cell>

				<Cell sheet:Index="5" sheet:StyleID="Style-03">

					<Data sheet:Type="String">¬  000</Data>

				</Cell>

			</Row>

			<Row sheet:Index="6" sheet:StyleID="Style-04">

				<Cell sheet:Index="2">

					<Data sheet:Type="String">Sales</Data>

				</Cell>

				<Cell sheet:Index="3">

					<Data sheet:Type="Number">32038</Data>

				</Cell>

				<Cell sheet:Index="4">

					<Data sheet:Type="Number">35805</Data>

				</Cell>

				<Cell sheet:Index="5">

					<Data sheet:Type="Number">32465</Data>

				</Cell>

			</Row>

			<Row sheet:Index="8" sheet:StyleID="Style-04">

				<Cell sheet:Index="2">

					<Data sheet:Type="String">Operating Income</Data>

				</Cell>

				<Cell sheet:Index="3">

					<Data sheet:Type="Number">7277</Data>

				</Cell>

				<Cell sheet:Index="4">

					<Data sheet:Type="Number">7883</Data>

				</Cell>

				<Cell sheet:Index="5">

					<Data sheet:Type="Number">7343</Data>

				</Cell>

			</Row>

			<Row sheet:Index="10" sheet:StyleID="Style-04">

				<Cell sheet:Index="2">

					<Data sheet:Type="String">Net Income</Data>

				</Cell>

				<Cell sheet:Index="3">

					<Data sheet:Type="Number">7024</Data>

				</Cell>

				<Cell sheet:Index="4">

					<Data sheet:Type="Number">7210</Data>

				</Cell>

				<Cell sheet:Index="5">

					<Data sheet:Type="Number">6659</Data>

				</Cell>

			</Row>

			<Row sheet:Index="12" sheet:StyleID="Style-04">

				<Cell sheet:Index="2">

					<Data sheet:Type="String">Cash Flows from Operating Activites</Data>

				</Cell>

				<Cell sheet:Index="3">

					<Data sheet:Type="Number">7342</Data>

				</Cell>

				<Cell sheet:Index="4">

					<Data sheet:Type="Number">7612</Data>

				</Cell>

				<Cell sheet:Index="5">

					<Data sheet:Type="Number">6893</Data>

				</Cell>

			</Row>

			<Row sheet:Index="14" sheet:StyleID="Style-04">

				<Cell sheet:Index="2">

					<Data sheet:Type="String">Free Cash Flow</Data>

				</Cell>

				<Cell sheet:Index="3">

					<Data sheet:Type="Number">4073</Data>

				</Cell>

				<Cell sheet:Index="4">

					<Data sheet:Type="Number">4525</Data>

				</Cell>

				<Cell sheet:Index="5">

					<Data sheet:Type="Number">3525</Data>

				</Cell>

			</Row>

			<Row sheet:Index="16" sheet:StyleID="Style-04">

				<Cell sheet:Index="2">

					<Data sheet:Type="String">Number of Employees (not in $' 000)</Data>

				</Cell>

				<Cell sheet:Index="3">

					<Data sheet:Type="Number">1231</Data>

				</Cell>

				<Cell sheet:Index="4">

					<Data sheet:Type="Number">1165</Data>

				</Cell>

				<Cell sheet:Index="5">

					<Data sheet:Type="Number">985</Data>

				</Cell>

			</Row>

		</Table>

	</Worksheet>

</Workbook>