Sheet1

TICKER BIG5 2007 2006 2005 2004 2003

WFMI EQTY 1404.14 1365.68 949.64 760.85
PRICE EPS 1.41 0.99 0.99 0.79
$44.96 SALES/REV 5607.38 4701.29 3864.95 3148.59
Qty CASH $112.50 -$237.40 $63.90 $106.64
13 NETINCOME 203.83 136.35 129.51 98.92
Bought 07/11/07 OTHER LBTS 120.48 92.31 71.65 62.91
Mkt Prc LTM DEBT 8.61 12.93 164.77 162.91
ROIC 0.13 0.09 0.11 0.1
Sold
Mkt Prc GWTH RTS 1yr
EQTY 2.74% 43.81% 24.81% 29.16%
Gain EPS 29.79% 0.00% 25.32% 16.18%
SALES/REV 19.27% 21.64% 22.75% 17.03%
Sticker CASH -147.39% -471.52% -40.08% 57.29%
$48.70 ROIC 43.42% -15.11% 8.91% -5.90%
MOS
$24.35 GWTH RTS 5yr avg 10yr avg 5yr 10yr
Future Value EQTY 25.13% #N/A #N/A
$194.80 EPS 17.82% 21.91% #N/A #N/A
EPS SALES/REV 20.17% 19.25% #N/A #N/A
$1.32 CASH -150.42% #N/A #N/A
FUTURE EPS ROIC 7.83% #N/A #N/A
$5.98
ESTIMATED EPS GWTH RT NXT 5 YRS
16.30%
DEFAULT P/E
32.6

Page 1
 Sheet1

2002 2001 2000 1999 1998 1997

589.09 311.2 307.2 311.2 277.3 205.5
0.68 0.46 0.27 0.36 0.36 0.26
2690.48 2272.23 1838.63 1492.52 1308.07 1117.35
$67.80 $20.10 -$28.30 $32.80 -$4.80 $0.01
81.71 51.65 28.93 40.03 39.69 26.64
15.87
161.95
0.11

16.18% 47.83% 70.37% -25.00% 0.00% 38.46%

18.41% 18.41% 23.58% 23.19% 14.10% 14.10%

Page 2
 Sheet1

++++

Page 3