Sheet1
TICKER WFMI
BIG5 EQTY
PRICE
EPS
$44.96
2007
2006
2005
2004
2003
1404.14
1365.68
949.64
760.85
1.41
0.99
0.99
0.79
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
LTM DEBT
8.61
12.93
164.77
162.91
ROIC
0.13
0.09
0.11
0.1
Mkt Prc Sold Mkt Prc Gain
GWTH RTS
1yr
EQTY
2.74%
43.81%
24.81%
29.16%
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%
GWTH RTS
5yr avg
10yr avg
EQTY
25.13%
MOS $24.35 Future Value $194.80
5yr
10yr
#N/A
#N/A
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
16.18%
47.83%
70.37%
-25.00%
0.00%
38.46%
18.41%
18.41%
23.58%
23.19%
14.10%
14.10%
15.87 161.95 0.11
Page 2
Sheet1
++++
Page 3