Sheet1

TICKER BIG5 2007 2006 2005 2004 2003

MTL EQTY 2864.96 2210.47 2057.63 448.83
PRICE EPS 1.48 0.95 3.59 0.39
37.25 SALES/REV 4397.81 3805.00 3635.96 2028.05
Qty CASH 173 312 1025 19
16 NETINCOME 602.71 382.34 1357.65 147.35
Buy Date OTHER LBTS 155.87 132.19 195.08 110.24
07/02/07 LTM DEBT 373.67 54.79 216.11 122.31
Mkt Prc ROIC 0.18 0.16 0.55 0.22

Gain GWTH RTS 1yr avg

EQTY 22.84% 7.43% 358.44% 61.42%
Sticker EPS 35.86% -73.65% 815.82% 46.27%
$182.56 SALES/REV 15.58% 4.65% 79.28% 54.32%
MOS CASH -44.55% -69.56% 5294.74% 216.67%
$91.28 ROIC 11.34% -71.00% 154.29% 17.11%
Future Value
$730.23
EPS
$5.41 1.08
FUTURE EPS
$23.26
ESTIMATED EPS GWTH RT NXT 5 YRS
15.70%
DEFAULT P/E
31.4

Page 1
 Sheet1

2002 2001 2000 1999 1998

278.05
0.27 0.21
1314.15 1019.73
6
78.84 46.9
112.42
36.5
0.18

5yr avg 6yr avg 5yr 6yr

112.53% N/A #N/A
46.27% 174.11% #N/A #N/A
28.87% 36.54% #N/A #N/A
1349.32% N/A #N/A
27.94% N/A #N/A

Page 2