Exhibit 2

Clayton Industries Income Statement - Summary, 2004 - 2009

Millions of USD (except where indicated) 2004 2005 2006 2007

Revenues
Clayton N. America (USA/Canada/Mexico) 565.7 577.1 590.0 598.1
% Change 2.0% 2.2% 1.4%
% Contribution 63.2% 61.8% 60.7% 59.6%
Clayton SA (Belgium/France/Netherlands) 107.5 118.6 129.7 142.3
% Change 10.3% 9.3% 9.8%
% Contribution 12.0% 12.7% 13.3% 14.2%
Clayton SpA (Italy/Germany/Switzerland) 125.0 132.5 138.0 141.8
% Change 6.0% 4.2% 2.7%
% Contribution 14.0% 14.2% 14.2% 14.1%
Clayton SA (Spain/Portugal/N. Africa) 58.1 62.9 68.1 72.3
% Change 8.1% 8.4% 6.2%
% Contribution 6.5% 6.7% 7.0% 7.2%
Clayton Ltd (UK/Scandinavia) 39.3 42.8 45.9 48.3
% Change 8.9% 7.2% 5.2%
% Contribution 4.4% 4.6% 4.7% 4.8%
Total 895.7 933.8 971.7 1,002.8
% Change 4.3% 4.1% 3.2%

EBITDA
Clayton N. America (USA/Canada/Mexico) 70.7 69.2 53.1 47.8
% Margin 12.5% 12.0% 9.0% 8.0%
Clayton SA (Belgium/France/Netherlands) 20.2 21.3 17.5 17.1
% Margin 18.8% 18.0% 13.5% 12.0%
Clayton SpA (Italy/Germany/Switzerland) 25.1 24.5 18.1 5.2
% Margin 20.1% 18.5% 13.1% 3.7%
Clayton SA (Spain/Portugal/N. Africa) 10.0 10.4 8.4 6.9
% Margin 17.2% 16.5% 12.4% 9.5%
Clayton Ltd (UK/Scandinavia) 7.0 7.3 5.9 4.8
% Margin 17.9% 17.2% 12.9% 9.9%
Total 133.0 132.8 103.0 81.8
% Margin 14.8% 14.2% 10.6% 8.2%

Net income (loss)

Clayton N. America (USA/Canada/Mexico) 31.1 28.9 11.8 (6.0)
% Margin 5.5% 5.0% 2.0% (1.0%)
Clayton SA (Belgium/France/Netherlands) 8.9 9.5 10.1 10.2
% Margin 8.3% 8.0% 7.8% 7.2%
Clayton SpA (Italy/Germany/Switzerland) 10.8 10.5 6.0 (1.1)
% Margin 8.7% 7.9% 4.4% (0.8%)
Clayton SA (Spain/Portugal/N. Africa) 4.1 4.1 3.7 1.9
% Margin 7.1% 6.5% 5.4% 2.6%
Clayton Ltd (UK/Scandinavia) 2.9 2.9 2.6 1.3
% Margin 7.4% 6.8% 5.6% 2.7%
Total 57.9 55.8 34.2 6.4
Exhibit 3
Clayton Industries Balance Sheet - Summary, 2004 - 2009

Millions of USD (except where indicated) 2004 2005 2006 2007

Current assets 277.0 291.6 303.8 308.8
Clayton SpA 49.0 54.1 58.7 62.6
Other Europe 60.6 66.5 71.7 75.2
North America 167.4 171.0 173.5 171.0
Facilities 417.6 400.4 385.5 371.1
Clayton SpA 50.4 54.6 48.9 44.7
Other Europe 139.4 129.4 124.9 118.7
North America 227.9 216.4 211.6 207.8
Other assets 88.0 118.7 124.1 141.3
Clayton SpA 12.3 16.8 17.6 20.0
Other Europe 20.1 28.5 31.1 37.0
North America 55.6 73.4 75.4 84.3
Total assets 782.7 810.7 813.4 821.2
Clayton SpA 111.6 125.5 125.2 127.2
Other Europe 220.2 224.4 227.7 230.9
North America 450.9 460.8 460.5 463.1

Current liabilities 204.3 224.3 238.6 255.3

Clayton SpA 28.5 32.9 36.7 41.2
Other Europe 46.7 51.3 54.6 58.4
North America 129.0 140.1 147.3 155.6
Long-term debt 310.5 340.9 362.6 388.0
Clayton SpA 43.3 50.0 55.8 62.7
Other Europe 71.1 81.9 91.5 102.8
North America 196.1 209.0 215.3 222.5
Stockholders' equity 267.9 245.5 212.3 177.9
Clayton SpA 37.4 32.2 23.1 12.2
Other Europe 61.3 61.5 57.9 54.1
North America 169.2 151.8 131.3 111.6
Total liabilities and equity 782.7 810.7 813.4 821.2
Clayton SpA 109.2 115.0 115.6 116.1
Other Europe 179.1 194.7 204.0 215.3
North America 494.4 501.0 493.9 489.8
2008 1H09

557.7 216.6
(6.8%) (22.3%)
58.0% 54.7%
148.7 68.0
4.4% (8.5%)
15.5% 17.2%
134.3 54.1
(5.3%) (19.4%)
14.0% 13.7%
72.2 36.0
(0.1%) (0.3%)
7.5% 9.1%
48.6 21.6
0.6% (11.1%)
5.1% 5.5%
961.4 396.3
(4.1%) (17.6%)

27.9 6.5
5.0% 3.0%
11.1 3.1
7.5% 4.5%
(12.8) (7.6)
(9.5%) (14.1%)
6.6 3.2
9.1% 8.9%
2.9 0.7
6.0% 3.4%
35.8 5.9
3.7% 1.5%

(22.3) (17.3)
(4.0%) (8.0%)
5.9 0.7
4.0% 1.0%
(11.9) (6.7)
(8.8%) (12.3%)
0.2 0.0
0.3% 0.1%
(0.3) (0.9)
(0.5%) (4.2%)
(28.3) (24.2)
 2008 1H09
284.2 254.4
61.6 59.6
72.5 71.5
150.1 123.3
354.4 336.6
40.7 38.0
112.6 109.6
201.1 189.1
125.2 140.2
17.5 19.1
35.1 44.4
72.6 76.6
763.8 731.2
119.7 116.7
220.2 225.5
423.8 389.0

251.7 255.4
42.7 45.5
57.6 58.4
151.4 151.5
382.5 388.2
64.9 69.1
106.4 113.4
211.3 205.7
129.6 87.6
(0.9) (14.8)
50.1 59.9
80.4 42.5
763.8 731.2
106.7 99.8
214.1 231.7
443.0 399.6

ROA
Clayton Spa 0.58%
Other Europe -0.08%
North America -4.45%