Whole Foods Market Valuation

Recommendation
BUY
Price Range
$58.93-$61.70
DCF Valuation Summary

Current Price
$53.81
Implied Price
$61.70
Input Assumptions
Market Risk Premium
Risk Free Rate
Terminal EBITDA Multiple
Cost of Debt
Cost of Preferred
WFM Corporate Tax Rate
WACC
Implied Terminal Growth Rate
14.67%
Undervalued
Capital IQ Assumptions
6.00%
3.80%
15.5
2.99%
0.00%
40.46%
6.98%
1.25%
Company Name
Ticker
Current Price
Total Debt
Total Preferred
Minority Interest
Market Cap
Cash and Equivalents
Shares Outstanding
Latest FYE
Latest FQE
Valuation Date
Whole Foods Market, In

NasdaqGS:W
Relative Valuation Summary

Current Price
$53.81
NTM P/E Ratio

NTM TEV/EBITDA Multiple
$58.93
$60.01
Whole Foods Market, Inc.

NasdaqGS:WFM
53.81
$27.00
$20,044.90
$989.00
372.50
9/30/2012
6/30/2013
9/4/2013
9.51% Undervalued
11.52% Undervalued
WACC Analysis
Valuation Date
Bottom-Up Beta Calculation

Name
Ticker
Family Dollar Stores, Inc.

Harris Teeter Supermarkets, Inc.
The Fresh Market, Inc.
Safeway, Inc.
The Kroger Co.
Ingles Markets, Inc.
NYSE:FDO
NYSE:HTSI
NasdaqGS:TFM
NYSE:SWY
NYSE:KR
NasdaqGS:IMKT.A
Whole Food Market, Inc.
NasdaqGS: WFM
Average
Average Unlevered Beta
WFM D/E Ratio
WFM Tax Rate
WFM Levered Beta
Assumptions
Risk Free Rate (Rf)
Market Risk Premium (Rm - Rf)
Tax Rate
3.80%
6.00%
40.46%
D/(D+P+E)
D/E
0.13%
Cost of Debt (Rd)
2.99%
0.13%
Inputs
Company Name:

NasdaqGS:WFM
Total Debt
27.00
Preferred Equity
Minority Interest
Market Cap
Shares outstanding
Current Price
20,044.90
989.00
372.50
$53.81
9/4/2013
Current Stock Price
Shares Outstanding
Beta
Total Debt
70.29
49.05
26.91
25.85
49.07
37.34
115.00
49.50
22.80
241.30
48.20
518.20
0.12
0.79
1.09
0.72
0.38
0.47
735.4
215.4
934.5
5,693.8
46.9
8,891.0
53.81
372.5
1.07
27.0
Mkt. Value Equity

8,083.4
2,426.0
612.5
6,237.6
2,366.0
19,351.2
20044.9
0.53079
0.00135
40.46%
0.5312
WACC
Market Risk Premium
WFM Bottom-Up Beta
Adjusted Market Risk Premium
Risk-Free Rate of Return
Cost of Equity
(BBB- Rated)
WFM Cost of Debt

WFM Tax Rate
After-Tax Cost of Debt
Weight of Equity
Weight of Debt
WACC
Debt/Equity
Unlevered Beta
9.10%
8.88%
152.57%
91.28%
1.98%
45.95%
0.1138339
0.7503340
0.5711560
0.4664746
0.3755674
0.3690444
0.001346976
1.0691425589
6.00%
0.53
3.19%
3.80%
6.99%
2.99%
40.46%
1.78%
99.87%
0.13%
6.98%
PROJECTED CASH FLOWS

(USD in millions, except per share data)
996
997
998
Fisca
Total Revenue
Revenue Growth
EBIT
EBIT Margin
Taxes
Tax Rate
40.5%
Depreciation and Amortization
Depreciation/Net Fixed Assets
Capital Expenditures
Capital Expenditures/Net Fixed Assets
Net Fixed Assets
Net Fixed Assets/Revenue
Non-Cash Working Capital
Non-Cash Working Capital/Revenue
Change in Non-Cash Working Capital
2008
7,953.9
274.3
3.4%
92.0
44.5%
249.2
13.1%
529.5
27.9%
1,900.1
23.9%
(74.1)
(0.9%)
2009
8,031.6
1.0%
330.4
4.1%
104.1
41.5%
266.7
14.1%
314.6
16.6%
2010
2011
9,005.8 10,107.8
12.1%
12.2%
450.5
557.1
5.0%
5.5%
165.9
209.1
40.3%
37.9%
275.6
287.1
14.6%
14.4%
256.8
365.0
13.6%
18.3%
1,897.9
23.6%
(58.8)
(0.7%)
15.33
1,886.1
20.9%
(48.1)
(0.5%)
10.69
1,997.2
19.8%
(80.5)
(0.8%)
-32.45
Free Cash Flow to the Firm
PV of Yearly Cash Flows
$22,022.91
Present Value of Equity as of 9/3/2013

Enterprise Value
Less:
Long Term Debt Debt
Plus:
Equity Value
DCF Assumptions
22,022.9
27.0
989.0
22,984.9
Beta
Shares Outstanding
WACC
Term. Growth Rate
Shares Outstanding
Implied Per Share Value
Current Price
Value to Current Price
372.5
61.70
53.81
14.7%
Tax Rate
Undervalued
EV / ttm EBITDA
20.99
999
1000
Fiscal Year Ending September 30, 2013
2012
2013E
2014E
2015E
11,698.8
13,687.6
16,151.4 18,816.4
15.7%
17.0%
18.0%
16.5%
754.6
1,095.0
1,292.1
1,599.4
6.5%
8.0%
8.0%
8.5%
286.5
384.5
454.4
563.5
38.1%
35.5%
35.5%
35.5%
311.6
1,916.3
2,261.2
2,634.3
14.2%
14.0%
14.0%
14.0%
456.2
2324.2
2729.3
3140.6
20.8%
21.0%
20.5%
20.0%
2,192.7
18.7%
(94.8)
(0.8%)
-14.25
2018E
25,596.0
7.5%
2,303.6
9.0%
802.1
35.0%
3,583.4
14.0%
3922.7
19.0%
2019E
27,003.8
5.5%
2,430.3
9.0%
846.4
35.0%
3,780.5
14.0%
4048.0
19.0%
2020E
27,948.9
3.5%
2,515.4
9.0%
876.2
35.0%
3,912.9
14.0%
4092.4
19.0%
3,068.8
19.0%
(121.1)
(0.8%)
-18.48
3,575.1
19.0%
(141.1)
(0.8%)
-19.99
4,075.6
19.0%
(160.9)
(0.8%)
-19.76
4,523.9
19.0%
(178.6)
(0.8%)
-17.70
4,863.2
19.0%
(192.0)
(0.8%)
-13.39
5,130.7
19.0%
(202.5)
(0.8%)
-10.56
5,310.3
19.0%
(209.6)
(0.8%)
-7.09
310.4
388.0
549.5
699.5
879.0
1,175.7
1,327.0
1,466.7
310.4
388.0
549.5
699.5
879.0
1,175.7
1,327.0
1,466.7
3,068.8
429.6
3,575.1
500.5
4,075.6
570.6
4,523.9
633.4
4,863.2
680.9
5,130.7
718.3
0.531
372.5
6.98%
Term. Growth Rate
2017E
23,810.3
11.0%
2,023.9
8.5%
714.2
35.5%
3,333.4
14.0%
3781.8
19.0%
2,600.6
19.0%
(102.7)
(0.8%)
-7.87
DCF Assumptions
Shares Outstanding
2016E
21,450.7
14.0%
1,823.3
8.5%
643.0
35.5%
3,003.1
14.0%
3503.6
19.0%
1.25%
40.5%
2021E
2022E Averages
28,507.9 28,793.0
11.62%
2.0%
1.0%
2,708.3
2,879.3
5.42%
9.5%
10.0%
943.7
1003.6
38.66%
35.0%
35.0%
3,991.1
4,031.0
14.06%
14.0%
14.0%
4097.3
4085.2
19.69%
19.0%
19.0%
5,416.5
19.0%
(213.8)
(0.8%)
-4.19
5,470.7
19.0%
(215.9)
(0.8%)
-2.14
1,662.6
1,823.7
1,662.6 32223.64
5,184.9
765.9
20.99%
-0.76%
Ratio
Company (Exchange:Ticker)
Family Dollar Stores, Inc.
Harris Teeter Supermarkets, Inc.
The Fresh Market, Inc.
Safeway, Inc.
The Kroger Co.
Ingles Markets, Inc.
Target
Average
Median
NYSE:FDO
NYSE:HTSI
NasdaqGS:TFM
NYSE:SWY
NYSE:KR
NasdaqGS:IMKT.A
NasdaqGS:WFM
P/E NTM
EV/EBITDA
NTM
17.3
19.4
11.3
18.5
28.7
13.1
32.4
8.8
6.6
6.7
6.8
12.2
6.2
13.8
35.5
15.5
20.1
18.5
8.7
6.8
Price/Earnings NTM
Target Price/Earnings
NTM EPS
Target Price
Current Price
Profit
Efficiency
Gross
Margin
Net Income
Margin
EBITDA
Margin
34.00%
30.00%
22.10%
27.70%
34.20%
21.10%
35.80%
4.12%
2.35%
0.49%
1.20%
4.90%
1.57%
4.22%
9.00%
7.20%
5.80%
5.10%
11.30%
4.60%
29.27%
30.00%
2.69%
2.35%
Price/Earnings NTM
get Price/Earnings
35.5
1.66
$58.93
53.81
9.51%
Undervalued
NTM EPS
Dividend Yield
Return on
Assets
9.40%
4.06
2.53
2.26
1.40
1.71
2.86
1.66
1.50%
1.20%
2.40%
3.10%
0.00%
1.60%
0.80%
12.20%
6.10%
4.80%
4.70%
17.30%
7.40%
10.50%
7.49%
7.20%
2.35
2.26
1.51%
1.50%
9.00%
7.40%
Historic Price/Earnings
2012
2011
2010
2009
2008
LTM
16.68
13.32
9.11
7.70
7.12
ncy
Growth
Return on
Equity
Revenue Growth
Net Income Growth
5 Years CAGR
8.40%
3.57%
3.74%
0.37%
6.11%
10.20%
1 Year
0.27%
115.62%
-54.99%
-2.42%
15.47%
152.71%
14.60%
1 Year
12.66%
3.66%
4.18%
7.49%
15.63%
6.25%
15.35%
21.47%
20.80%
9.32%
7.49%
5.40%
4.93%
29.80%
10.50%
4.40%
20.80%
34.40%
35.80%
EV/EBITDA NTM
Target Multiple
NTM EBITDA
Total Enterprise Value
Less:
Debt
Minority Interest
Plus:
Cash
Equity Value
Shares Outstanding
Target Price
Current Price
Dividend Growth
26.63%
5 Year CAGR
14.17%
3.31%
-19.83%
-10.57%
4.58%
29.85%
1 Year
14.10%
9.26%
0.00%
18.85%
25.56%
42.31%
36.18%
15.47%
3.59%
3.95%
18.35%
16.48%
Historic EV/EBITDA
15.5
1,380.1
21,391.6
27.0
-
989.0
$22,353.55
372.5
$60.01
53.81
11.52%
Undervalued
2012
2011
2010
2009
2008
LTM
39.97
71.78
23.47
20.88
17.64
Risk
Dividend Growth
5 Year CAGR
13.14%
4.65%
0.00%
20.13%
12.40%
-1.05%
8.21%
8.53%
Historical
Beta
Debt to Equity
Current
Stock Price
Market Cap
0.12
0.79
1.09
0.72
0.38
0.47
1.07
48.30%
19.90%
234.40%
177.80%
18.70%
172.90%
0.70%
70.29
49.05
26.91
25.85
49.07
37.34
53.81
8,083.4
2,426.0
612.5
6,237.6
2,366.0
19,351.2
20,044.9
0.66
0.72
96.10%
48.30%
44.62
49.05
8,445.94
6,237.60
Whole Foods Market, Inc. (NasdaqGS:WFM) > My Whole Foods Market, Inc. Quick Comp > Quick Compara
Details
Template:
Capital IQ Default Comps
Currency:
US Dollar
As-Of Date:
Sep-04-2013
Company Comp Set

Company Name
Day Close Price Latest
Shares Outstanding Latest
Market Capitalization Latest
LTM Net Debt
Family Dollar Stores Inc. (NYSE:FDO)

Harris Teeter Supermarkets, Inc. (NYSE:HTSI)
Ingles Markets, Incorporated (NasdaqGS:IMKT.A)
Safeway Inc. (NYSE:SWY)
The Fresh Market, Inc. (NasdaqGS:TFM)
The Kroger Co. (NYSE:KR)
70.29
49.05
26.91
25.85
49.07
37.34
115.0
49.5
22.8
241.3
48.2
518.2
8,083.4
2,426.0
612.5
6,237.6
2,366.0
19,351.2
585.3
5.1
930.0
5,152.0
29.0
7,699.0
Whole Foods Market, Inc. (NasdaqGS:WFM)
53.81
372.5
20,044.9
(962.0)
Shares Outstanding Latest
LTM Net Debt
High
70.29
518.2
19,351.2
7,699.0
Low
25.85
22.8
612.5
5.1
Mean
43.09
165.8
6,512.8
2,400.1
43.2
82.2
4,331.8
757.6
Summary Statistics
Median
Displaying 7 Companies.
Excel Comp Set ID: IQ245789085

All values in millions, except per share data and ratios.
Values converted at today's spot rate.
Historical Equity Pricing Data supplied by
Comparable Analysis > Financial Data
FQ3 2013 Total Debt
LTM Total Pref. Equity
735.4
215.4
934.5
5,693.8
46.9
8,891.0
29.0
6.0
8,668.7
2,431.1
1,542.4
11,418.6
2,395.1
27,056.2
13.23
21.2
17.52
11.73
4.98
6.53
Jul-10-2013
Aug-08-2013
Aug-06-2013
Jul-24-2013
Aug-28-2013
Jun-28-2013
27.0
19,082.9
8.17
Aug-09-2013
LTM Minority Interest Total Enterprise Value Latest
LTM Tangible Book

Value/Share
LTM Total Pref. Equity
LTM Minority Interest Total Enterprise Value Latest
LTM Tangible Book

Value/Share
LTM Filing Date, Income

Statement
LTM Filing Date, Income

Statement
LTM Total Revenue
29.0
27,056.2
21.2
6.0
1,542.4
4.98
97,729.0
1,412.7
17.5
8,918.7
12.53
26,983.4
17.5
5,549.9
12.48
7,456.1
LTM Total Revenue
LTM EBITDA
LTM EBIT
LTM Diluted EPS Excl. Extra

Items
NTM Revenue (Capital IQ)
NTM EBITDA (Capital IQ)
NTM EPS
(Capital IQ)
10,253.3
4,658.8
3,775.1
44,071.5
1,412.7
97,729.0
927.5
333.8
219.5
2,228.1
160.1
4,517.0
693.4
188.4
124.8
1,114.7
110.5
2,847.0
3.64
2.28
0.76
2.5
1.43
2.9
10,919.71
4,992.29
3,934.71
38,007.56
1,681.28
99,451.0
988.29
370.84
230.75
1,675.32
196.08
4,346.04
4.06
2.53
2.26
1.4
1.71
2.86
12,851.8
1,212.2
878.6
1.45
14,372.55
1,380.1
1.66
LTM EBITDA
LTM EBIT
LTM Diluted EPS Excl. Extra

Items
NTM Revenue (Capital IQ)
NTM EBITDA (Capital IQ)
NTM EPS (Capital IQ)
4,517.0
2,847.0
3.64
99,451.0
4,346.04
4.06
160.1
110.5
0.76
1,681.28
196.08
1.4
1,397.7
846.5
2.25
26,497.76
1,301.22
2.47
630.7
440.9
2.39
7,956.0
679.57
2.39
Whole Foods Market, Inc. (NasdaqGS:WFM) > Financials > Key Stats
In Millions of the trading currency, except per share items.
Currency:
Trading Currency
Conversion:
Today's Spot Rate
Order:
Latest on Right
Units:
S&P Capital IQ (Default)
Decimals:
Capital IQ (Default)
Key Financials
12 months
Sep-28-2008A
12 months
Sep-27-2009A
12 months
Sep-26-2010A
12 months
Sep-25-2011A
12 months
Sep-30-2012A
LTM
12 months
Jul-07-2013A
USD
USD
USD
USD
USD
USD
7,953.9
8,031.6
9,005.8
10,107.8
11,698.8
12,851.8
20.7%
1.0%
12.1%
12.2%
15.7%
15.3%
Gross Profit
2,706.7
2,755.1
3,136.3
3,536.5
4,155.8
4,594.8
Margin %
34.0%
34.3%
34.8%
35.0%
35.5%
35.8%
523.5
597.1
726.0
844.2
1,066.2
1,212.2
6.6%
7.4%
8.1%
8.4%
9.1%
9.4%
274.3
330.4
450.5
557.1
754.6
878.6
3.4%
4.1%
5.0%
5.5%
6.5%
6.8%
For the Fiscal Period Ending

Currency
Total Revenue
Growth Over Prior Year
EBITDA
Margin %
EBIT
Margin %
Earnings from Cont. Ops.
114.5
146.8
245.8
342.6
465.6
542.6
Margin %
1.4%
1.8%
2.7%
3.4%
4.0%
4.2%
Net Income
114.5
146.8
245.8
342.6
465.6
542.6
Margin %
1.4%
1.8%
2.7%
3.4%
4.0%
4.2%
Diluted EPS Excl. Extra Items

Same Store Sales Growth %
0.41
0.42
0.72
0.97
1.26
1.45
(36.5%)
3.3%
69.3%
34.8%
30.6%
23.7%
4.9%
(3.1%)
7.1%
8.5%
8.7%
All results are taken from the most recently filed statement for each period. When there has been more than one, earlier filings can be viewed on the individual statement pages.
Growth rates for the LTM period are calculated against the LTM period ending 12 months before.
NA
All forward period figures are consensus mean estimates provided by the brokers and may not be on a comparable basis as financials.
Growth rates for forward periods are calculated against prior period estimates or actual pro forma results as disclosed on the Estimates Consensus page.
Current Capitalization (Millions of USD)
Currency
Share Price as of Sep-03-2013
Shares Out.
Market Capitalization**
- Cash & Short Term Investments
+ Total Debt
+ Pref. Equity
+ Total Minority Interest
= Total Enterprise Value (TEV)
Book Value of Common Equity
USD
$53.31
372.5
19,858.7
989.0
27.0
18,896.7
3,785.0
+ Pref. Equity
+ Total Debt
= Total Capital
**For companies that have multiple share classes that publicly trade,
we are incorporating the different prices to calculate our company
level market capitalization. Please click on the value to see the
detailed calculation. Prices shown on this page are the close price of
the companys primary stock class. Shares shown on this page are
total company as-reported share values.
27.0
3,812.0
Note: Striped area represents the impact of negative Net Liability on Market Cap.
Total Liability includes Total Debt, Minority Interest and Pref. Equity.
Net Liability includes Total Liability, net of Cash and Short Term Investments.
TEV includes Market Cap and Net Liability.
Total Capital includes Common Equity and Total Liability.
Valuation Multiples based on Current Capitalization
12 months
Sep-30-2012A
LTM
12 months
Jul-07-2013A
12 months
Sep-30-2013E
12 months
Sep-30-2014E
12 months
Sep-30-2015E
1.6x
1.5x
1.5x
1.3x
1.1x
TEV/EBITDA
17.5x
15.6x
15.6x
13.4x
11.2x
TEV/EBIT
24.7x
21.5x
P/Diluted EPS Before Extra
42.3x
36.8x
36.9x
31.2x
25.8x
P/BV
5.2x
5.2x
Price/Tang BV
6.4x
6.5x

TEV/Total Revenue
12 months
Sep-30-2013E
12 months
Sep-30-2014E
12 months
Sep-30-2015E
USD
USD
USD
12,977.9
14,782.5
16,969.8
10.93%
13.90%
14.80%
1,222.6
1,427.4
1,696.4
9.4%
9.7%
10.0%
1.46
1.73
2.08
15.89%
18.16%
20.68%
Whole Foods Market, Inc. (NasdaqGS:WFM) > Financials > Income Statement
In Millions of the reported currency, except per share items.
Template:
Standard
Restatement:
Latest Filings
Period Type:
Annual
Order:
Latest on Right
Currency:
Reported Currency
Conversion:
Today's Spot Rate
Units:
S&P Capital IQ (Defaul
Decimals:
Income Statement
Reclassified
12 months
Sep-28-2008
Reclassified
12 months
Sep-27-2009
Reclassified
12 months
Sep-26-2010
12 months
Sep-25-2011
12 months
Sep-30-2012
LTM
12 months
Jul-07-2013
USD
USD
USD
USD
USD
USD
7,953.9
8,031.6
9,005.8
10,107.8
11,698.8
12,851.8
7,953.9
8,031.6
9,005.8
10,107.8
11,698.8
12,851.8
5,247.2
5,276.5
5,869.5
6,571.2
7,543.1
8,257.1
2,706.7
2,755.1
3,136.3
3,536.5
4,155.8
4,594.8
2,376.9
2,375.5
2,647.8
2,938.6
3,354.3
3,665.3
55.6
49.2
38.0
40.9
46.9
50.9
R & D Exp.
Depreciation & Amort.
Other Operating Expense/(Income)
2,432.4
2,424.8
2,685.8
2,979.4
3,401.2
3,716.2
274.3
330.4
450.5
557.1
754.6
878.6
(36.4)
(36.9)
(33.0)
(3.9)
(0.4)
(0.4)
6.7
3.4
6.9
8.0
8.9
10.9
(29.7)
(33.4)
(26.2)
4.1
8.5
10.5

Currency
Revenue
Other Revenue
Total Revenue
Cost Of Goods Sold
Gross Profit
Selling General & Admin Exp.
Pre-Opening Costs
Other Operating Exp., Total

Operating Income
Interest Expense
Interest and Invest. Income
Net Interest Exp.
Other Non-Operating Inc. (Exp.)
EBT Excl. Unusual Items
244.6
297.0
424.3
561.2
763.2
889.2
Restructuring Charges
(36.5)
Impairment of Goodwill
Asset Writedown
Other Unusual Items
(31.2)
-
(1.5)
(11.2)
-
(14.8)
(8.3)
-
(1.3)
(9.9)
-
(1.2)
(10.9)
-
(1.2)
(1.2)
206.5
250.9
411.8
551.7
752.0
877.0
92.0
104.1
165.9
209.1
286.5
334.5
114.5
146.8
245.8
342.6
465.6
542.6
Earnings of Discontinued Ops.
Extraord. Item & Account. Change
114.5
146.8
245.8
342.6
465.6
542.6
EBT Incl. Unusual Items

Income Tax Expense
Net Income to Company

Minority Int. in Earnings
114.5
146.8
245.8
342.6
465.6
542.6
28.1
5.5
NI to Common Incl Extra Items
114.5
118.8
240.4
342.6
465.6
542.6
NI to Common Excl. Extra Items
114.5
118.8
240.4
342.6
465.6
542.6
$0.41
$0.42
$0.72
$0.98
$1.28
$1.46
Net Income
Pref. Dividends and Other Adj.
Per Share Items

Basic EPS
Basic EPS Excl. Extra Items
0.41
0.42
0.72
0.98
1.28
1.46
Weighted Avg. Basic Shares Out.
279.8
280.8
332.5
350.4
364.8
370.7
Diluted EPS
$0.41
$0.42
$0.72
$0.97
$1.26
$1.45
0.41
0.42
0.72
0.97
1.26
1.45
Weighted Avg. Diluted Shares Out.
280.0
280.8
343.4
354.6
368.9
373.9
Normalized Basic EPS
Diluted EPS Excl. Extra Items
$0.55
$0.66
$0.8
$1.0
$1.31
$1.5
Normalized Diluted EPS
0.55
0.66
0.77
0.99
1.29
1.49
Dividends per Share
$0.3
NA
NA
$0.2
$0.28
$0.37
95.2%
13.5%
3.5%
15.4%
20.3%
23.1%
EBITDA
523.5
597.1
726.0
844.2
1,066.2
1,212.2
EBITA
287.2
338.3
456.5
563.9
761.0
885.0
Payout Ratio %
Supplemental Items
EBIT
EBITDAR
Effective Tax Rate %
Current Domestic Taxes
Current Foreign Taxes
Total Current Taxes
Deferred Domestic Taxes
Deferred Foreign Taxes
274.3
330.4
450.5
557.1
754.6
878.6
775.6
872.7
1,022.3
1,159.1
1,411.6
NA
44.5%
41.5%
40.3%
37.9%
38.1%
38.1%
85.7
88.7
192.1
183.6
287.3
287.3
6.8
1.5
4.2
5.1
4.5
4.5
92.5
90.2
196.3
188.7
291.9
291.9
(2.7)
14.1
(30.3)
20.8
(5.4)
(5.4)
2.2
(0.1)
(0.4)
Total Deferred Taxes
(0.5)
13.9
(30.3)
20.4
(5.4)
(5.4)
Normalized Net Income
152.8
185.6
265.2
350.8
477.0
555.7
6.0
5.2
3.8
2.6
0.5
NA
Nov-24-2010
Nov-23-2011
Nov-21-2012
Nov-21-2012
Nov-21-2012
Aug-09-2013
RC
RC
RC
NC
REP
REP
REP
REP
REP
LTM
39.7
32.9
37.9
43.2
51.3
NA
Interest Capitalized
Filing Date
Restatement Type
Calculation Type
Supplemental Operating Expense Items
Marketing Exp.
Selling and Marketing Exp.
39.7
32.9
37.9
43.2
51.3
51.3
General and Administrative Exp.
270.4
243.7
272.4
310.9
370.9
394.9
Net Rental Exp.
252.1
275.6
296.3
314.9
345.4
NA
Imputed Oper. Lease Interest Exp.
101.3
111.1
139.8
61.8
111.2
Imputed Oper. Lease Depreciation
150.8
164.5
156.5
253.1
234.2
Stock-Based Comp., COGS
0.2
0.4
0.9
1.4
1.9
1.9
Stock-Based Comp., G&A Exp.
5.0
5.2
11.9
11.7
17.8
22.8
5.3
7.2
10.1
14.1
22.6
31.6
10.5
12.8
22.9
27.3
42.3
56.3
Stock-Based Comp., SG&A Exp.

Stock-Based Comp., Total
Note: For multiple class companies, per share items are primary class equivalent, and for foreign companies listed as primary ADRs, per share items are ADR-equivalent.
Details
Template:
Domjen XOM RV Comps
Currency:
US Dollar
As-Of Date:
Sep-04-2013
Company Comp Set

Company Name
LTM R&D Exp.
LTM Payout Ratio
LTM Dividends per share
LTM EBITDA

24.38%
26.65%
82.84%
31.79%
18.19%
0.89
0.59
0.66
0.73
0.57
927.5
333.8
219.5
2,228.1
160.1
4,517.0
23.13%
0.37
1,212.2
LTM R&D Exp.
LTM Payout Ratio
LTM Dividends per share
LTM EBITDA
High
82.84%
0.89
4,517.0
Low
18.19%
0.57
160.1
Mean
36.77%
0.69
1,397.7
Median
26.65%
0.66
630.7
Summary Statistics

Comparable Analysis > Financial Data
LTM EBITDAR
LTM Revenues Per Share
52 Week High Price Latest
52 Week Low Price Latest
88.7
95.31
155.7
186.07
29.35
187.04
8,083.4
2,426.0
612.5
6,237.6
2,366.0
19,351.2
74.44
49.9
29.33
28.42
62.48
39.98
54.06
35.25
15.29
15.0
36.51
22.26
70.29
49.05
26.91
25.85
49.07
37.34
34.67
20,044.9
56.83
40.7
53.81
LTM EBITDAR
LTM Revenues Per Share
52 Week High Price Latest
52 Week Low Price Latest
187.04
19,351.2
74.44
54.06
70.29
29.35
612.5
28.42
15.0
25.85
123.7
6,512.8
47.42
29.73
43.09
125.5
4,331.8
44.94
28.76
43.2
5 Year Beta
Dividend Yield Latest
TEV/EBITDA LTM - Latest
NTM TEV/Forward EBITDA NTM Forward P/E (Capital IQ)

(Capital IQ)
LTM Return on Capital %
0.12
0.79
1.09
0.72
0.38
0.47
1.5%
1.2%
2.4%
3.1%
0.0%
1.6%
9.3x
7.3x
7.0x
5.1x
15.0x
6.0x
8.8x
6.6x
6.7x
6.8x
12.2x
6.2x
17.30x
19.40x
11.93x
18.46x
28.67x
13.07x
21.1%
9.2%
5.9%
7.6%
28.0%
14.4%
1.07
0.8%
15.7x
13.8x
32.43x
14.7%
5 Year Beta
Dividend Yield Latest

(Capital IQ)
LTM Return on Capital %
1.09
3.1%
15.0x
12.2x
28.67x
0.12
0.0%
5.1x
6.2x
11.93x
5.9%
0.59
1.6%
8.3x
7.9x
18.14x
14.4%
0.6
1.6%
7.2x
6.8x
17.88x
11.8%
28.0%
LTM Return on Equity %
LTM EBITDA Margin %
LTM Gross Margin %
LTM Net Income Margin %
29.8%
10.5%
4.4%
20.8%
34.4%
35.8%
9.0%
7.2%
5.8%
5.1%
11.3%
4.6%
34.0%
30.0%
22.1%
27.7%
34.2%
21.1%
4.12%
2.35%
0.49%
1.20%
4.90%
1.57%
14.6%
9.4%
35.8%
4.22%
LTM Return on Equity %
LTM EBITDA Margin %
LTM Gross Margin %
35.8%
11.3%
34.2%
4.90%
4.4%
4.6%
21.1%
0.49%
22.6%
7.2%
28.2%
2.44%
25.3%
6.5%
28.8%
1.96%
Details
Template:
Domjen XOM RV Comps
Currency:
US Dollar
As-Of Date:
Sep-04-2013
Company Comp Set

Company Name
LTM Total Revenues, 1 Yr LTM Net Income, 1 Yr Growth LTM EBITDA, 1 Yr Growth %
Growth %
%
LTM Diluted EPS before

Extra, 1 Yr Growth %

12.66%
3.66%
4.18%
7.49%
15.63%
6.25%
0.27%
115.62%
(54.99%)
(2.42%)
15.47%
152.71%
6.46%
7.00%
5.93%
10.26%
15.32%
52.70%
2.39%
11.22%
(54.81%)
75.16%
14.47%
177.34%
15.35%
26.63%
21.36%
23.71%
LTM Total Revenues, 1 Yr LTM Net Income, 1 Yr Growth LTM EBITDA, 1 Yr Growth %
Growth %
%

Extra, 1 Yr Growth %
Summary Statistics
High
15.63%
152.71%
52.70%
177.34%
Low
3.66%
(54.99%)
5.93%
(54.81%)
Mean
8.31%
37.77%
16.28%
37.63%
Median
6.87%
7.87%
8.63%
12.84%

Comparable Analysis > Growth
LTM Dividend per Share, 1 Yr

Growth %
LTM EBITDA, 5 Yr CAGR %
LTM Total Revenues, 5 Yr

CAGR %

Extra, 5 Yr CAGR %
LTM Net Income, 5 Yr CAGR LTM Dividend per Share, 5 Yr

%
CAGR %
14.10%
9.26%
0.00%
18.85%
25.56%
13.33%
3.43%
2.00%
(5.54%)
3.58%
8.40%
3.57%
3.74%
0.37%
6.11%
18.90%
3.39%
(19.65%)
3.72%
10.11%
14.17%
3.31%
(19.83%)
(10.57%)
4.58%
13.14%
4.65%
0.00%
20.13%
12.40%
42.31%
17.98%
10.20%
22.58%
29.85%
(1.05%)
LTM Dividend per Share, 1 Yr

Growth %
LTM EBITDA, 5 Yr CAGR %
LTM Total Revenues, 5 Yr

CAGR %

Extra, 5 Yr CAGR %
25.56%
13.33%
8.40%
18.90%
14.17%
0.00%
(5.54%)
0.37%
(19.65%)
(19.83%)
0.00%
13.55%
3.36%
4.44%
3.29%
(1.67%)
10.06%
14.10%
3.43%
3.74%
3.72%
3.31%
12.40%
LTM Net Income, 5 Yr CAGR LTM Dividend per Share, 5 Yr

%
CAGR %
20.13%
FQ Total Debt/Equity %
LTM Return on Assets %
LTM Net Income
FY Total Equity
FY Total Assets
48.3%
19.9%
234.4%
177.8%
18.7%
172.9%
12.2%
6.1%
4.8%
4.7%
17.3%
7.4%
422.3
109.6
18.5
528.2
69.3
1,539.0
1,297.63
1,037.62
457.41
2,933.4
197.86
4,214.0
3,373.1
1,952.5
1,642.1
14,657.0
385.4
24,652.0
0.7%
10.5%
542.6
3,802.47
5,294.2
FQ Total Debt/Equity %
LTM Return on Assets %
LTM Net Income
FY Total Equity
FY Total Assets
234.4%
17.3%
1,539.0
4,214.0
24,652.0
18.7%
4.7%
18.5
197.86
385.4
112.0%
8.8%
447.8
1,689.65
7,777.0
110.6%
6.7%
265.9
1,167.62
2,662.8
Whole Foods Market, Inc. (NasdaqGS:WFM) > Financials > Multiples

View:
Data
Frequency:
Quarterly
Order:
Latest on Right
Decimals:
Multiples Detail
For Quarter Ending
TEV/LTM Total Revenue
TEV/NTM Total Revenues
TEV/LTM EBITDA
TEV/NTM EBITDA
TEV/LTM EBIT
P/LTM EPS
Mar-31-2008
Jun-30-2008
Sep-30-2008
Dec-31-2008
Mar-31-2009
Average
0.85x
0.68x
0.47x
0.31x
0.33x
High
1.00x
0.78x
0.55x
0.46x
0.43x
Low
0.70x
0.54x
0.42x
0.26x
0.28x
Close
0.74x
0.54x
0.46x
0.28x
0.41x
Average
High
Low
Close
Average
11.90x
9.91x
7.12x
4.77x
5.01x
High
13.61x
11.34x
8.11x
7.16x
6.45x
Low
10.12x
8.02x
6.51x
3.92x
4.19x
Close
10.77x
8.02x
7.11x
4.24x
6.08x
Average
High
Low
Close
Average
19.88x
17.33x
13.05x
9.04x
9.61x
High
22.13x
19.58x
14.68x
13.44x
12.37x
Low
17.47x
14.23x
12.20x
7.51x
8.02x
Close
18.60x
14.23x
13.33x
8.08x
11.65x
Average
29.26x
25.80x
18.56x
12.51x
16.22x
High
32.38x
29.38x
21.87x
19.30x
24.76x
Low
25.74x
20.54x
17.02x
9.56x
11.38x
Close
27.69x
20.54x
19.11x
11.53x
22.82x
P/NTM EPS
P/LTM Normalized EPS
P/BV
P/Tangible BV
TEV/LTM Unlevered FCF
Market Cap/LTM Levered FCF
Average
High
Low
Close
Average
28.05x
24.66x
17.64x
10.42x
11.46x
High
31.10x
28.16x
20.57x
18.34x
16.61x
Low
24.67x
19.61x
16.18x
7.55x
8.50x
Close
26.54x
19.61x
18.16x
8.61x
15.30x
Average
3.47x
2.87x
1.89x
1.07x
1.16x
High
3.98x
3.34x
2.26x
1.89x
1.69x
Low
2.93x
2.23x
1.66x
0.76x
0.86x
Close
3.15x
2.23x
1.87x
0.88x
1.56x
Average
7.29x
5.96x
3.87x
2.13x
2.27x
High
8.40x
6.99x
4.66x
3.84x
3.29x
Low
6.12x
4.60x
3.38x
1.50x
1.67x
Close
6.59x
4.60x
3.80x
1.72x
3.03x
Average
NM
NM
NM
NM
NM
High
NM
NM
NM
NM
NM
Low
NM
NM
NM
NM
NM
Close
NM
NM
NM
NM
NM
Average
NM
NM
NM
NM
NM
High
NM
NM
NM
NM
NM
Low
NM
NM
NM
NM
NM
Close
NM
NM
NM
NM
NM
Average multiples are calculated using positive close values on each trading day within the frequency periods selected. Negative values are excluded from the calculation. When the Multiples are not meaningful, due to n
When a mismatch exists between the currency of the equity listing and the reported financial results such results are translated into the currency of the listing at the exchange rate applicable on the financial period end da
Jun-30-2009
Sep-30-2009
Dec-30-2009
Mar-31-2010
Jun-30-2010
Sep-30-2010
Dec-31-2010
Mar-31-2011
Jun-30-2011
0.45x
0.56x
0.60x
0.70x
0.82x
0.74x
0.87x
1.05x
1.09x
0.51x
0.63x
0.70x
0.80x
0.88x
0.83x
0.99x
1.20x
1.22x
0.41x
0.40x
0.53x
0.57x
0.75x
0.69x
0.69x
0.93x
0.95x
0.43x
0.63x
0.58x
0.78x
0.75x
0.74x
0.98x
1.20x
1.12x
6.63x
7.70x
8.10x
8.99x
10.21x
9.11x
10.72x
12.92x
13.28x
7.63x
8.60x
9.48x
9.97x
10.89x
10.21x
12.30x
14.74x
14.92x
6.02x
5.80x
7.00x
7.53x
9.18x
8.53x
8.50x
11.52x
11.50x
6.26x
8.60x
7.58x
9.76x
9.18x
9.12x
12.12x
14.73x
13.59x
12.62x
14.18x
14.56x
15.55x
17.08x
14.89x
17.33x
20.53x
20.70x
14.62x
15.59x
17.19x
16.92x
18.47x
16.87x
19.82x
23.18x
23.47x
11.34x
10.93x
12.42x
13.36x
15.17x
13.85x
13.85x
18.57x
17.81x
11.79x
15.59x
13.44x
16.57x
15.17x
14.85x
19.53x
23.17x
21.06x
28.73x
39.98x
38.82x
34.90x
35.93x
28.64x
31.75x
36.57x
36.17x
33.55x
46.73x
52.40x
37.81x
41.42x
33.53x
35.87x
40.82x
41.31x
23.36x
26.66x
29.91x
31.24x
30.08x
26.06x
25.97x
33.28x
31.07x
29.45x
46.73x
32.87x
37.00x
30.08x
27.88x
35.34x
40.80x
36.52x
17.50x
20.88x
21.91x
21.70x
25.19x
23.47x
28.72x
34.90x
34.96x
20.68x
23.51x
26.36x
23.89x
27.21x
25.77x
33.25x
39.73x
40.21x
15.59x
14.84x
18.26x
19.64x
23.12x
21.94x
22.21x
31.15x
29.91x
16.40x
23.51x
20.06x
23.38x
23.12x
23.84x
32.76x
39.71x
35.16x
1.80x
2.31x
2.54x
2.66x
3.08x
2.78x
3.25x
3.96x
4.06x
2.11x
2.69x
3.02x
2.98x
3.29x
3.10x
3.72x
4.55x
4.61x
1.60x
1.56x
2.18x
2.35x
2.79x
2.59x
2.58x
3.49x
3.51x
1.72x
2.69x
2.40x
2.92x
2.79x
2.77x
3.67x
4.55x
4.13x
3.46x
4.31x
4.65x
4.40x
4.64x
4.10x
4.73x
5.65x
5.63x
4.09x
4.98x
5.58x
4.66x
4.99x
4.62x
5.39x
6.42x
6.50x
3.10x
2.96x
3.97x
3.76x
4.14x
3.81x
3.80x
5.05x
4.80x
3.27x
4.98x
4.36x
4.46x
4.14x
4.08x
5.31x
6.42x
5.65x
NM
NM
28.50x
30.57x
30.58x
22.30x
24.52x
26.00x
26.27x
NM
NM
33.85x
35.44x
34.14x
29.39x
28.57x
29.58x
28.35x
NM
NM
26.20x
25.94x
26.42x
18.86x
18.79x
21.56x
23.95x
NM
NM
28.35x
30.62x
26.42x
20.15x
28.15x
26.57x
28.32x
NM
NM
28.02x
31.62x
32.83x
23.72x
26.05x
27.56x
27.91x
NM
NM
34.28x
36.11x
36.63x
31.62x
30.43x
31.51x
30.16x
NM
NM
25.35x
27.51x
28.36x
19.90x
19.83x
22.81x
25.35x
NM
NM
27.86x
32.72x
28.36x
21.29x
29.98x
28.01x
30.13x
gful, due to negative values, then they will not be displayed in the chart.
period end date.
Sep-30-2011
Dec-30-2011
Mar-30-2012
Jun-29-2012
Sep-28-2012
Dec-31-2012
Mar-28-2013
Jun-28-2013
Sep-04-2013
1.11x
1.16x
1.32x
1.41x
1.49x
1.41x
1.30x
1.36x
1.51x
1.24x
1.28x
1.41x
1.55x
1.56x
1.58x
1.42x
1.49x
1.59x
0.92x
1.06x
1.17x
1.31x
1.30x
1.29x
1.21x
1.19x
1.42x
1.12x
1.17x
1.37x
1.52x
1.52x
1.34x
1.25x
1.44x
1.48x
1.22x
1.28x
1.24x
1.16x
1.22x
1.35x
1.33x
1.34x
1.36x
1.30x
1.33x
1.43x
1.13x
1.14x
1.15x
1.08x
1.06x
1.27x
1.31x
1.30x
1.20x
1.12x
1.29x
1.33x
13.32x
13.83x
15.59x
16.31x
16.68x
15.62x
14.22x
14.68x
16.13x
14.89x
15.34x
16.63x
17.73x
17.61x
17.64x
15.63x
15.97x
17.08x
10.99x
12.69x
14.05x
15.04x
14.48x
14.22x
13.08x
12.92x
15.03x
13.42x
14.04x
16.07x
17.42x
16.94x
14.74x
13.54x
15.43x
15.74x
13.77x
14.02x
13.36x
12.46x
13.07x
14.26x
14.84x
14.70x
14.81x
13.89x
14.21x
15.19x
12.60x
12.71x
12.34x
11.55x
11.43x
13.20x
14.54x
14.22x
12.80x
11.97x
13.73x
13.83x
20.41x
21.01x
23.37x
23.95x
24.04x
22.23x
20.00x
20.47x
22.33x
22.71x
23.40x
24.76x
25.85x
25.68x
25.31x
22.08x
22.21x
23.75x
16.76x
19.23x
21.29x
21.93x
20.78x
20.09x
18.31x
18.09x
20.73x
20.48x
21.28x
23.92x
25.40x
24.30x
20.83x
18.96x
21.46x
21.72x
74.27x
35.88x
39.37x
40.68x
41.10x
38.33x
34.62x
35.39x
38.32x
287.28x
40.20x
41.47x
43.95x
43.67x
43.15x
38.23x
38.37x
40.90x
30.76x
32.76x
36.08x
37.66x
36.05x
34.96x
31.67x
31.31x
35.49x
35.38x
36.05x
40.13x
43.23x
41.54x
36.17x
32.72x
37.15x
37.10x
34.10x
33.98x
32.56x
30.33x
31.24x
33.57x
36.37x
35.99x
35.57x
33.45x
33.72x
35.91x
31.22x
31.37x
30.44x
27.94x
27.65x
31.02x
35.63x
34.24x
31.48x
28.90x
32.62x
32.43x
71.78x
34.89x
38.52x
39.69x
39.97x
37.32x
33.72x
34.41x
37.32x
278.00x
38.83x
40.65x
42.78x
42.50x
41.95x
37.25x
37.29x
39.74x
29.71x
31.96x
35.20x
36.66x
35.08x
34.12x
30.82x
30.47x
34.64x
34.18x
35.17x
39.34x
42.08x
40.38x
35.25x
31.84x
36.10x
36.21x
4.04x
4.13x
4.59x
4.76x
4.86x
4.64x
4.52x
4.97x
5.44x
4.49x
4.62x
4.87x
5.13x
5.10x
5.13x
5.07x
5.42x
5.78x
3.36x
3.78x
4.16x
4.40x
4.28x
4.30x
4.29x
4.34x
5.06x
4.07x
4.16x
4.71x
5.05x
4.94x
4.45x
4.54x
5.25x
5.29x
5.46x
5.50x
6.00x
6.08x
6.10x
5.76x
5.66x
6.27x
6.81x
6.04x
6.21x
6.32x
6.50x
6.46x
6.41x
6.42x
6.82x
7.27x
4.52x
5.00x
5.51x
5.57x
5.35x
5.31x
5.30x
5.50x
6.30x
5.47x
5.50x
6.11x
6.40x
6.17x
5.49x
5.75x
6.60x
6.59x
29.41x
34.21x
46.95x
48.38x
45.08x
42.69x
40.96x
42.32x
43.33x
33.51x
36.69x
54.53x
54.36x
49.51x
46.98x
45.36x
45.10x
48.24x
24.99x
28.83x
36.52x
42.28x
38.58x
39.61x
38.97x
38.51x
38.55x
30.22x
36.49x
52.67x
48.98x
45.12x
41.04x
40.34x
43.59x
40.39x
31.39x
36.40x
49.98x
51.86x
48.27x
45.82x
43.73x
44.82x
45.61x
35.60x
38.94x
58.09x
57.92x
52.99x
50.10x
47.78x
47.66x
50.80x
26.95x
30.83x
38.77x
45.70x
41.65x
42.74x
41.39x
40.92x
40.61x
32.25x
38.74x
56.22x
52.45x
48.23x
44.19x
42.76x
46.15x
42.45x
16.68x
13.32x
9.11x
7.70x
7.12x
2012
2011
2010
2009
2008
39.97x
71.78x
23.47x
20.88x
17.64x
2012
2011
2010
2009
2008
Whole Foods Market, Inc. (NasdaqGS:WFM) > Financials > Balance Sheet
Template:
Standard
Restatement:
Latest Filings
Period Type:
Annual
Order:
Latest on Right
Currency:
Reported Currency
Conversion:
Today's Spot Rate
Units:
Decimals:
Balance Sheet
Balance Sheet as of:
Restated
Sep-28-2008
Sep-27-2009
Sep-26-2010
Sep-25-2011
Sep-30-2012
Jul-07-2013
USD
USD
USD
USD
USD
USD
30.5
430.1
132.0
212.0
89.0
311.0
329.7
442.3
1,131.2
678.0
30.5
430.1
461.7
654.3
1,220.2
989.0
Accounts Receivable
115.4
104.7
133.3
175.3
196.5
181.0
Total Receivables
115.4
104.7
133.3
175.3
196.5
181.0
Currency
ASSETS
Cash And Equivalents
Short Term Investments
Total Cash & ST Investments
Inventory
327.5
310.6
323.5
336.8
374.3
390.0
Prepaid Exp.
68.2
46.3
54.7
73.6
76.5
87.0
Deferred Tax Assets, Curr.
80.4
87.8
101.5
121.2
132.2
144.0
0.6
71.0
86.8
92.0
102.9
110.0
4.8
622.6
1,055.4
1,161.5
1,453.1
2,102.6
1,901.0
Gross Property, Plant & Equipment
2,894.3
3,078.2
3,298.2
3,619.4
4,048.6
Accumulated Depreciation
(994.2)
(1,180.3)
(1,412.1)
(1,622.2)
(1,856.0)
1,900.1
1,897.9
1,886.1
1,997.2
2,192.7
2,324.0
Restricted Cash
Other Current Assets
Total Current Assets
Net Property, Plant & Equipment

Long-term Investments
Goodwill
Other Intangibles
96.1
52.8
221.4
355.0
659.6
658.3
665.2
662.9
662.9
679.0
78.5
73.0
69.1
67.2
62.4
66.0
Deferred Tax Assets, LT
109.0
91.0
99.2
50.1
42.8
55.0
Other Long-Term Assets
11.0
7.9
9.3
8.6
9.3
14.0
3,380.7
3,783.4
3,986.5
4,292.1
5,294.2
5,394.0
Total Assets
LIABILITIES
Accounts Payable
183.1
189.6
213.2
236.9
247.1
230.0
Accrued Exp.
196.2
208.0
345.5
391.0
422.6
355.0
0.4
0.4
0.4
0.5
1.0
1.0
286.4
286.1
188.7
251.0
306.5
468.0
666.2
684.0
747.9
879.4
977.2
1,054.0
928.8
720.6
490.4
18.3
17.9
17.4
23.1
26.0
Curr. Port. of LT Debt

Curr. Port. of Cap. Leases
Other Current Liabilities
Total Current Liabilities
Long-Term Debt
Capital Leases
Other Non-Current Liabilities
279.7
319.6
357.1
404.0
491.4
529.0
1,874.7
1,742.5
1,613.3
1,300.8
1,491.7
1,609.0
413.1
413.1
1,266.1
1,283.0
1,773.9
2,121.0
2,592.4
2,726.0
239.5
358.2
598.6
870.5
1,233.4
1,181.0
(28.6)
(116.0)
0.4
(13.4)
0.8
(0.2)
5.3
(6.0)
1,506.0
1,627.9
2,373.3
2,991.3
3,802.5
3,785.0
Total Equity
1,506.0
2,040.9
2,373.3
2,991.3
3,802.5
3,785.0
Total Liabilities And Equity
3,380.7
3,783.4
3,986.5
4,292.1
5,294.2
5,394.0
Total Shares Out. on Filing Date
280.6
281.3
345.9
357.8
371.0
372.5
Total Shares Out. on Balance Sheet Date
280.6
281.1
344.1
357.8
370.9
372.3
Book Value/Share
$5.37
$5.79
$6.9
$8.36
$10.25
$10.17
Tangible Book Value
768.0
896.6
1,639.0
2,261.1
3,077.1
3,040.0
Tangible Book Value/Share
$2.74
$3.19
$4.76
$6.32
$8.3
$8.17
Total Debt
929.2
739.2
508.7
17.9
24.1
27.0
(962.0)
Total Liabilities
Pref. Stock, Convertible
Total Pref. Equity
Common Stock
Additional Paid In Capital
Retained Earnings
Treasury Stock
Comprehensive Inc. and Other
Total Common Equity
Supplemental Items
Net Debt
Debt Equivalent Oper. Leases
Inventory Method
LIFO Reserve
Finished Goods Inventory
898.6
309.1
47.0
(636.4)
(1,196.1)
2,016.8
2,204.8
2,370.4
2,519.2
2,763.2
NA
LIFO
LIFO
LIFO
LIFO
LIFO
NA
(32.7)
(27.1)
(19.4)
(29.7)
(29.8)
NA
327.5
310.6
323.5
336.8
374.3
390.0
Land
51.4
48.9
48.9
48.9
76.6
NA
Buildings
1,463.9
1,687.1
1,863.3
1,958.6
2,219.8
NA
Machinery
1,157.1
1,187.2
1,240.3
1,398.8
1,674.1
NA
197.0
130.1
120.8
188.8
53.3
Full Time Employees
46,800
43,000
45,300
48,200
53,100
NA
Part-Time Employees
3,800
7,500
10,700
13,300
16,400
NA
24.9
24.9
24.9
24.3
24.9
NA
Construction in Progress
Assets under Cap. Lease, Gross

Accum. Allowance for Doubtful Accts
Filing Date
Restatement Type
Calculation Type
NA
NA
2.2
2.2
4.0
NA
Nov-24-2010
Nov-23-2011
Nov-21-2012
Nov-21-2012
Nov-21-2012
Aug-09-2013
RS
NC
NC
NC
RUP
RUP
RUP
REP
REP
REP
Note: For multiple class companies, total share counts are primary class equivalent, and for foreign companies listed as primary ADRs, total share counts are ADR-equivalent.
Whole Foods Market, Inc. (NasdaqGS:WFM) > Financials > Cash Flow
Template:
Standard
Restatement:
Latest Filings
Period Type:
Annual
Order:
Latest on Right
Currency:
Reported Currency
Conversion:
Today's Spot Rate
Units:
Decimals:
Cash Flow
Restated
12 months
Sep-28-2008
12 months
Sep-27-2009
12 months
Sep-26-2010
12 months
Sep-25-2011
12 months
Sep-30-2012
LTM
12 months
Jul-07-2013
USD
USD
USD
USD
USD
USD
Net Income
114.5
146.8
245.8
342.6
465.6
542.6
Depreciation & Amort.
236.3
258.8
269.6
280.3
305.2
327.2
12.9
7.9
6.0
6.8
6.4
6.4
249.2
266.7
275.6
287.1
311.6
333.6
3.8
3.0
(0.2)
2.2
2.2
2.2
1.5
6.2
15.7
29.7

Currency
Amort. of Goodwill and Intangibles

Depreciation & Amort., Total
(Gain) Loss From Sale Of Assets
(Gain) Loss On Sale Of Invest.
Asset Writedown & Restructuring Costs
Stock-Based Compensation
Tax Benefit from Stock Options
Other Operating Activities
9.2
24.5
10.5
12.8
22.9
27.3
42.3
56.3
(5.7)
(3.0)
(22.7)
(50.3)
(42.3)
46.8
59.3
(3.2)
84.0
67.4
16.4
Change in Acc. Receivable
(10.5)
10.4
(28.4)
(35.4)
(29.9)
(2.9)
Change In Inventories
(52.6)
21.7
(3.0)
(23.3)
(37.1)
(14.1)
Change in Acc. Payable
(45.4)
6.5
23.5
23.8
9.6
(8.4)
15.2
36.0
53.9
63.1
122.7
93.7
335.0
587.7
585.3
754.8
919.7
1,006.7
(529.5)
(314.6)
(256.8)
(365.0)
(456.2)
(507.2)
(14.5)
(2.0)
Change in Other Net Operating Assets

Cash from Ops.
Capital Expenditure
Cash Acquisitions
(5.5)
Divestitures
163.9
Sale (Purchase) of Intangible assets

Invest. in Marketable & Equity Securt.
Net (Inc.) Dec. in Loans Originated/Sold

Other Investing Activities
(1.6)
(1.7)
(70.1)
(22.0)
(425.6)
(73.1)
-
(18.5)
(871.3)
-
(10.7)
151.7
-
(13.8)
(13.8)
Cash from Investing
(372.7)
(386.3)
(715.4)
(450.7)
(1,341.3)
(391.3)
Short Term Debt Issued
Long-Term Debt Issued
317.0
123.0
Total Debt Issued
317.0
123.0
Short Term Debt Repaid

Long-Term Debt Repaid
(161.2)
(318.4)
(210.4)
(490.4)
(0.3)
Total Debt Repaid
(161.2)
(318.4)
(210.4)
(490.4)
(0.3)
Issuance of Common Stock
(1.3)
18.0
4.3
47.0
296.7
370.2
106.2
Repurchase of Common Stock
(28.6)
(88.6)
Issuance of Pref. Stock
413.1
(19.8)
(8.5)
(19.8)
(8.5)
Common Dividends Paid
(109.1)
Pref. Dividends Paid

Total Dividends Paid
(109.1)
Special Dividend Paid
(52.6)
(94.5)
(52.6)
-
(125.5)
(94.5)
(125.5)
(371.0)
Other Financing Activities
5.0
(2.7)
3.0
22.7
50.3
42.3
Cash from Financing
69.8
199.5
(168.9)
(223.6)
297.2
(437.8)
Foreign Exchange Rate Adj.

Net Change in Cash
(1.6)
(1.3)
0.9
(0.6)
1.5
(1.5)
30.5
399.6
(298.1)
80.0
(123.0)
176.0
Supplemental Items
Cash Interest Paid
36.2
43.7
39.2
15.8
2.8
2.8
118.4
69.7
193.0
192.5
201.8
343.8
Levered Free Cash Flow
(127.0)
131.4
291.9
327.6
382.7
472.2
Unlevered Free Cash Flow
(104.2)
154.4
312.5
330.0
382.9
472.5
(40.7)
Cash Taxes Paid
Change in Net Working Capital

Net Debt Issued
Filing Date
Restatement Type
Calculation Type
5.9
15.3
10.7
(32.4)
(13.7)
155.8
(195.4)
(210.4)
(490.4)
(0.3)
Nov-24-2010
Nov-23-2011
Nov-21-2012
Nov-21-2012
Nov-21-2012
(1.3)
Aug-09-2013
RS
NC
NC
NC
REP
REP
REP
REP
REP
LTM
Whole Foods Market, Inc. (NasdaqGS:WFM) > Financials > Historical Capitalization
In Millions of the trading currency, except per share items.
Frequency:
Quarterly
Order:
Latest on Right
Currency:
Trading Currency
Conversion:
Today's Spot Rate
Units:
Decimals:
Historical Capitalization
Balance Sheet as of:
Jan-20-2008
Apr-13-2008
Jul-06-2008
Sep-28-2008
Jan-18-2009
Apr-12-2009
Feb-29-2008
May-23-2008
Aug-15-2008
Nov-26-2008
Feb-27-2009
May-22-2009
USD
USD
USD
USD
USD
USD
Share Price
$17.58
$13.81
$9.85
$5.41
$6.08
$9.45
Shares Out.
279.0
280.4
280.6
280.6
280.8
280.9
4,903.8
3,872.5
2,762.2
1,516.8
1,705.8
2,654.3
Pricing as of*
Currency
Capitalization Detail
Market Capitalization
- Cash & Short Term Investments
43.9
58.4
24.9
30.5
272.6
362.2
772.5
827.7
840.5
929.2
748.4
743.5
+ Pref. Equity
413.1
413.1
= Total Enterprise Value (TEV)
5,632.5
4,641.8
3,577.8
2,415.5
2,594.7
3,448.7
Book Value of Common Equity
+ Total Debt
1,461.8
1,487.5
1,504.8
1,506.0
1,514.0
1,546.7
+ Pref. Equity
413.1
413.1
772.5
827.7
840.5
929.2
748.4
743.5
2,234.4
2,315.2
2,345.3
2,435.2
2,675.5
2,703.3
+ Total Debt
= Total Capital
* Pricing as of the filing date of the balance sheet period end date. For
TEV calculation purposes on this page Capital IQ only uses balance
sheet components from the original filing that is publicly available as
of a given pricing date and does not use restated balance sheet data
from a later filing. In the cases where a company did not disclose
balance sheet values for a particular period, TEV is calculated using
balance sheet components from the last reported balance sheet as of
this date. The table above is organized along period end dates.
** For companies that have multiple share classes that publicly trade,
we are incorporating the different prices to calculate our company
level market capitalization. Please click on the value to see the
detailed calculation. Prices shown on this page are the close price of
the companys primary stock class. Shares shown on this page are
total company as-reported share values.
Jul-05-2009
Sep-27-2009
Jan-17-2010
Apr-11-2010
Jul-04-2010
Sep-26-2010
Jan-16-2011
Apr-10-2011
Jul-03-2011
Aug-14-2009
Nov-27-2009
Feb-26-2010
May-21-2010
Aug-13-2010
Nov-24-2010
Feb-25-2011
May-20-2011
Aug-12-2011
USD
USD
USD
USD
USD
USD
USD
USD
USD
$14.05
$12.95
$17.75
$19.62
$18.21
$23.55
$28.94
$30.42
$29.15
281.0
281.3
340.7
342.9
343.8
345.9
347.1
351.4
354.4
3,947.5
3,642.6
6,046.0
6,727.7
6,260.6
8,146.1
10,045.9
10,690.4
10,328.2
377.0
430.1
482.4
591.5
431.1
461.7
583.9
553.9
536.9
742.2
739.2
734.1
729.0
513.6
508.7
408.3
208.2
18.0
413.1
413.1
4,725.7
4,364.8
6,297.7
6,865.2
6,343.1
8,193.1
9,870.4
10,344.6
9,809.3
1,591.9
1,627.9
2,111.8
2,217.0
2,299.9
2,373.3
2,514.6
2,702.7
2,845.1
413.1
413.1
742.2
739.2
734.1
729.0
513.6
508.7
408.3
208.2
18.0
2,747.2
2,780.2
2,845.8
2,946.0
2,813.5
2,882.0
2,922.9
2,910.9
2,863.2
Sep-25-2011
Jan-15-2012
Apr-08-2012
Jul-01-2012
Sep-30-2012
Jan-20-2013
Apr-14-2013
Jul-07-2013
Nov-23-2011
Feb-24-2012
May-17-2012
Aug-03-2012
Nov-21-2012
Feb-22-2013
May-17-2013
Aug-09-2013
USD
USD
USD
USD
USD
USD
USD
USD
$31.62
$40.55
$41.98
$47.3
$46.04
$42.92
$51.89
$55.42
359.0
364.7
367.1
369.3
371.1
370.8
370.9
372.5
11,349.8
14,790.0
15,412.0
17,469.5
17,081.3
15,912.9
19,243.8
20,644.7
654.3
849.2
1,057.3
1,068.9
1,220.2
926.0
1,078.0
989.0
17.9
19.3
19.2
19.1
24.1
25.0
27.0
27.0
10,713.4
13,960.1
14,373.9
16,419.7
15,885.2
15,011.9
18,192.8
19,682.7
2,991.3
3,182.7
3,455.0
3,641.3
3,802.5
3,543.0
3,632.0
3,785.0
17.9
19.3
19.2
19.1
24.1
25.0
27.0
27.0
3,009.2
3,202.1
3,474.2
3,660.4
3,826.6
3,568.0
3,659.0
3,812.0
Whole Foods Market, Inc. (NasdaqGS:WFM) > Financials > Capital Structure Summary
In Millions of the reported currency, except ratios and % of Total
values.
Restatement:
Latest Filings
Period Type:
Annual
Currency:
Reported Currency
Conversion:
Today's Spot Rate
Units:
Decimals:
Order:
Latest on Right
Capital Structure Data

12 months Sep-28-2008
Currency
Units
Total Debt
USD
USD
Millions
% of Total
USD
Millions
% of Total
Millions
% of Total
929.2
38.2%
739.2
26.6%
508.7
17.7%
Total Common Equity
1,506.0
61.8%
1,627.9
58.6%
2,373.3
82.3%
Total Preferred Equity
413.1
14.9%
2,435.2
100.0%
2,780.2
100.0%
2,882.0
100.0%
Total Capital
Currency
Exchange Rate
Conversion Method
USD
USD
USD
1.0
1.0
1.0
Debt Summary Data

Currency
Units
USD
USD
% of Total
Total Revolving Credit
195.0
21.0%
0.0%
0.0%
Total Term Loans
700.0
75.3%
700.0
94.7%
490.0
96.3%
Total Subordinated Bonds and Notes

Total Capital Leases
Total Principal Due
Millions
USD
Millions
% of Total
Millions
% of Total
2.7
0.3%
19.0
2.0%
18.6
2.5%
18.3
3.6%
916.7
98.7%
718.6
97.2%
508.3
99.9%
Total Adjustments
12.5
1.3%
20.6
2.8%
0.4
0.1%
929.2
100.0%
739.2
100.0%
508.7
100.0%
Undrawn Revolving Credit
75.9
335.2
342.9
Total Undrawn Credit
75.9
335.2
342.9
Total Debt Outstanding

Available Credit
Additional Totals
Total Cash & ST Investments
30.5
430.1
461.7
Net Debt
898.6
309.1
47.0
Total Senior Debt
914.0
98.4%
718.6
97.2%
508.3
99.9%
Total Subordinated Debt
2.7
0.3%
Subordinated Debt
2.7
0.3%
Total Convertible Debt
2.7
0.3%
Curr. Port. of LT Debt/Cap. Leases
0.4
0.0%
0.4
0.1%
0.4
0.1%
Long-Term Debt (Incl. Cap. Leases)
928.8
100.0%
738.8
99.9%
508.3
99.9%
Total Bank Debt
895.0
96.3%
700.0
94.7%
490.0
96.3%
Total Secured Debt
914.0
98.4%
718.6
97.2%
508.3
99.9%
Senior Secured Loans
895.0
96.3%
700.0
94.7%
490.0
96.3%
Total Senior Secured Debt
914.0
98.4%
718.6
97.2%
508.3
99.9%
2.7
0.3%
Variable Rate Debt
895.0
96.3%
700.0
94.7%
490.0
96.3%
Hedging Activities
12.5
1.3%
20.6
2.8%
0.4
0.1%
Net Debt/EBITDA
1.7x
0.5x
0.1x
Total Debt/EBITDA
1.8x
1.2x
0.7x
Total Senior Debt/EBITDA
1.7x
1.2x
0.7x
Total Senior Secured/EBITDA
1.7x
1.2x
0.7x
Total Sub. Debt/EBITDA
0.0x
Subordinated Debt/EBITDA
0.0x
Net Debt/(EBITDA-CAPEX)
NM
1.1x
0.1x
Total Debt/(EBITDA-CAPEX)
NM
2.6x
1.1x
Total Senior Debt/(EBITDA-CAPEX)
NM
2.5x
1.1x
Total Senior Secured/(EBITDA-CAPEX)
NM
2.5x
1.1x
Total Sub. Debt/(EBITDA-CAPEX)
NM
Subordinated Debt/(EBITDA-CAPEX)
NM
Total Unsecured Debt
Credit Ratios
Fixed Payment Schedule
LT Debt (Incl. Cap. Leases) Due +2
351.0
47.5%
246.0
48.4%
351.0
47.5%
246.1
48.4%
449.9
48.4%
449.8
48.4%
LT Debt (Incl. Cap. Leases) Due, Next 5 Yrs
899.7
96.8%
702.1
95.0%
492.1
96.7%
Cap. Lease Payment Due +1
0.4
0.4
0.4
1.0
1.0
1.0
1.0
1.0
1.1
1.0
1.0
1.1
1.0
1.0
1.1
Cap. Lease Payment Due, Next 5 Yrs
4.4
4.5
4.7
Cap. Lease Payment Due, After 5 Yrs
14.6
14.1
13.6
Operating Lease Commitment Due +1
261.5
265.4
295.0
307.4
287.4
317.4
320.1
304.1
328.4
321.8
308.2
337.0
319.7
310.9
338.8
Operating Lease Commitment Due, Next 5 Yrs
1,530.4
1,476.0
1,616.5
Operating Lease Commitment Due, After 5 Yrs
4,487.4
4,174.3
4,390.0
Sub-Lease Income +1
3.8
6.5
7.0
Sub-Lease Income +2
3.0
5.8
6.4
Sub-Lease Income +3
2.5
5.4
5.7
Sub-Lease Income +4
2.4
4.8
4.9
Sub-Lease Income +5
2.3
4.0
3.9
Sub-Lease Income, Next 5 Yrs
13.9
26.5
28.0
Sub-Lease Income, After 5 Yrs
12.4
12.7
11.8
Contractual Obligations Due +1
35.9
7.9
Contractual Obligations Due + 2
14.3
3.3
Contractual Obligations Due + 3
14.3
3.3
Contractual Obligations Due, Next 5 Yrs
64.5
14.6
Total Contractual Obligations
64.5
14.6
Nov-24-2010
Nov-23-2011
Nov-21-2012
Cap. Lease Payment Due (incl. Interest) +1
Interest Rate Data

Filing Date
Currency
Exchange Rate
Conversion Method
USD
USD
USD
1.0
1.0
1.0
USD
3 months Jul-07-2013
USD
USD
Millions
% of Total
Millions
% of Total
Millions
% of Total
17.9
0.6%
24.1
0.6%
27.0
0.7%
2,991.3
99.4%
3,802.5
99.4%
3,785.0
99.3%
3,009.2
100.0%
3,826.6
100.0%
3,812.0
100.0%
USD
USD
USD
1.0
1.0
1.0
USD
3 months Jul-07-2013
USD
USD
Millions
% of Total
Millions
% of Total
Millions
% of Total
17.9
100.0%
24.1
100.0%
27.0
100.0%
17.9
100.0%
24.1
100.0%
27.0
100.0%
17.9
100.0%
24.1
100.0%
27.0
100.0%
654.3
1,220.2
989.0
(636.4)
(1,196.1)
(962.0)
17.9
100.0%
24.1
100.0%
27.0
100.0%
0.5
2.6%
1.0
4.2%
1.0
3.7%
17.4
97.4%
23.1
95.8%
26.0
96.3%
17.9
100.0%
24.1
100.0%
27.0
100.0%
17.9
100.0%
24.1
100.0%
27.0
100.0%
NM
NM
NM
0.0x
0.0x
0.0x
0.0x
0.0x
0.0x
0.0x
0.0x
0.0x
NM
NM
NM
0.0x
0.0x
0.0x
0.0x
0.0x
0.0x
0.0x
0.0x
0.0x
0.5
1.0
1.0
1.1
1.5
1.1
1.6
1.2
1.5
1.1
1.5
4.9
7.1
1.0
13.0
17.1
26.0
3.0
319.5
309.1
344.4
364.3
360.1
385.5
366.3
396.1
368.0
397.0
1,758.3
1,852.0
4,612.5
4,922.8
7.3
7.5
6.7
7.3
5.7
6.0
4.4
5.5
3.7
4.5
27.7
30.8
11.5
13.0
Nov-21-2012
Nov-21-2012
Aug-09-2013
USD
USD
USD
1.0
1.0
1.0
Whole Foods Market, Inc. (NasdaqGS:WFM) > Financials > Capital Structure Details
Principal Due in Millions of the
reported currency.
Period Type:
Annual
Source:
A 2012 filed Nov-21-2012
Currency:
Reported Currency
Conversion:
Today's Spot Rate
Units:
Decimals:
Floating Rate
Maturity
FY 2012 (Sep-30-2012) Capital Structure As Reported Details
Description
Type
Capital Lease Obligations
Capital Lease
Principal Due (USD)

24.1
Coupon/Base
Rate
NA
NA
Seniority
2029
Senior
Secured
Yes
FY 2011 (Sep-25-2011) Capital Structure As Reported Details
Description
Type
Capital Lease Obligations
Capital Lease
Principal Due (USD)

17.9
Coupon/Base
Rate
NA
Floating Rate
NA
Maturity
Seniority
2029
Senior
Secured
Yes
Convertible
No
Convertible
No
Repayme
nt
Currency
USD
Repayme
nt
Currency
USD
Whole Foods Market, Inc. (NasdaqGS:WFM) > Financials > Ratios

Restatement:
Latest Filings
Period Type:
Annual
Order:
Latest on Right
Decimals:
Ratios
12 months
Sep-30-2012
LTM
12 months
Jul-07-2013
8.4%
9.8%
10.5%
11.8%
13.8%
14.7%
12.8%
13.7%
14.6%
12.8%
13.7%
14.6%
34.8%
35.0%
35.5%
35.8%
29.4%
29.1%
28.7%
28.5%
7.4%
8.1%
8.4%
9.1%
9.4%
4.2%
5.1%
5.6%
6.5%
6.9%
3.4%
4.1%
5.0%
5.5%
6.5%
6.8%
Earnings from Cont. Ops Margin %
1.4%
1.8%
2.7%
3.4%
4.0%
4.2%
Net Income Margin %
1.4%
1.8%
2.7%
3.4%
4.0%
4.2%
Net Income Avail. for Common Margin %
1.4%
1.5%
2.7%
3.4%
4.0%
4.2%
Normalized Net Income Margin %
1.9%
2.3%
2.9%
3.5%
4.1%
4.3%
Levered Free Cash Flow Margin %
(1.6%)
1.6%
3.2%
3.2%
3.3%
3.7%
Unlevered Free Cash Flow Margin %
(1.3%)
1.9%
3.5%
3.3%
3.3%
3.7%
Total Asset Turnover
2.4x
2.2x
2.3x
2.4x
2.4x
2.5x
Fixed Asset Turnover
4.5x
4.2x
4.8x
5.2x
5.6x
5.8x
Accounts Receivable Turnover
72.1x
73.0x
75.7x
65.5x
62.9x
71.4x
Inventory Turnover
17.0x
16.5x
18.5x
19.9x
21.2x
21.6x
Current Ratio
0.9x
1.5x
1.6x
1.7x
2.2x
1.8x
Quick Ratio
0.2x
0.8x
0.8x
0.9x
1.4x
1.1x
12 months
Sep-28-2008
12 months
Sep-27-2009
12 months
Sep-26-2010
Return on Assets %
5.2%
5.8%
7.2%
Return on Capital %
7.4%
7.9%
9.9%
Return on Equity %
7.7%
8.3%
11.1%
Return on Common Equity %
7.7%
7.6%
12.0%
Gross Margin %
34.0%
34.3%
SG&A Margin %
29.9%
29.6%
EBITDA Margin %
6.6%
EBITA Margin %
3.6%
EBIT Margin %
12 months
Sep-25-2011
Profitability
Margin Analysis
Asset Turnover
Short Term Liquidity
Cash from Ops. to Curr. Liab.

Avg. Days Sales Out.
0.5x
0.9x
0.8x
0.9x
0.9x
1.0x
5.0
5.0
4.8
5.6
5.9
5.2
Avg. Days Inventory Out.
21.4
22.0
19.7
18.3
17.5
17.2
Avg. Days Payable Out.
14.1
12.9
12.5
12.4
11.8
10.5
Avg. Cash Conversion Cycle
12.3
14.1
12.0
11.4
11.5
11.9
Total Debt/Equity
61.7%
36.2%
21.4%
0.6%
0.6%
0.7%
Total Debt/Capital
38.2%
26.6%
17.7%
0.6%
0.6%
0.7%
LT Debt/Equity
61.7%
36.2%
21.4%
0.6%
0.6%
0.7%
LT Debt/Capital
38.1%
26.6%
17.6%
0.6%
0.6%
0.7%
Total Liabilities/Total Assets
55.5%
46.1%
40.5%
30.3%
28.2%
29.8%
Long Term Solvency
EBIT / Interest Exp.
7.5x
9.0x
13.6x
143.5x
NM
NM
14.4x
16.2x
22.0x
217.5x
NM
NM
NM
7.7x
14.2x
123.5x
NM
NM
Total Debt/EBITDA
1.8x
1.2x
0.7x
0.0x
0.0x
0.0x
Net Debt/EBITDA
1.7x
0.5x
0.1x
NM
NM
NM
Total Debt/(EBITDA-CAPEX)
NM
2.6x
1.1x
0.0x
0.0x
0.0x
Net Debt/(EBITDA-CAPEX)
NM
1.1x
0.1x
NM
NM
NM
4.18
3.5
5.03
7.73
9.29
9.89
Total Revenue
20.7%
1.0%
12.1%
12.2%
15.7%
15.3%
Gross Profit
17.9%
1.8%
13.8%
12.8%
17.5%
16.6%
5.8%
14.1%
21.6%
16.3%
26.3%
21.4%
(7.7%)
17.8%
34.9%
23.5%
34.9%
26.2%
EBIT
(11.0%)
20.4%
36.4%
23.7%
35.4%
26.3%
(37.3%)
28.2%
67.5%
39.4%
35.9%
26.6%
Net Income
(37.3%)
28.2%
67.5%
39.4%
35.9%
26.6%
(22.5%)
21.4%
42.9%
32.3%
36.0%
26.4%
Diluted EPS before Extra
(36.5%)
3.3%
69.3%
34.8%
30.6%
23.7%
1.2%
EBITDA / Interest Exp.

(EBITDA-CAPEX) / Interest Exp.
Altman Z Score
EBITDA
EBITA
Accounts Receivable
9.7%
(9.3%)
27.3%
31.5%
12.1%
Inventory
13.7%
(5.1%)
4.1%
4.1%
11.1%
3.8%
Net PP&E
14.0%
(0.1%)
(0.6%)
5.9%
9.8%
10.0%
5.2%
11.9%
5.4%
7.7%
23.3%
6.0%
Total Assets
Tangible Book Value
10.9%
16.7%
82.8%
38.0%
36.1%
4.3%
Common Equity
3.2%
8.1%
45.8%
26.0%
27.1%
3.9%
Cash from Ops.
(14.4%)
75.4%
(0.4%)
29.0%
21.8%
13.0%
0.9%
(40.6%)
(18.4%)
42.1%
25.0%
21.0%
NM
NM
122.2%
12.2%
16.8%
25.2%
NM
NM
102.4%
5.6%
16.0%
24.4%
(16.7%)
NA
NA
NA
40.0%
42.3%
Total Revenue
19.1%
10.4%
6.4%
12.2%
14.0%
14.2%
Gross Profit
17.6%
9.5%
7.6%
13.3%
15.1%
15.4%
4.9%
9.9%
17.8%
18.9%
21.2%
21.3%
EBITA
(5.5%)
4.3%
26.1%
29.1%
29.1%
27.2%
EBIT
(7.3%)
3.5%
28.2%
29.9%
29.4%
27.5%
(25.0%)
(10.4%)
46.5%
52.8%
37.6%
29.3%
Net Income
(25.0%)
(10.4%)
46.5%
52.8%
37.6%
29.3%
(14.9%)
(3.0%)
31.7%
37.5%
34.1%
28.6%
(23.7%)
(19.0%)
32.2%
51.1%
32.7%
25.4%
Accounts Receivable
18.5%
(0.2%)
7.5%
29.4%
21.4%
7.3%
Inventory
26.8%
3.8%
(0.6%)
4.1%
7.6%
5.8%
Net PP&E
24.0%
6.7%
(0.4%)
2.6%
7.8%
8.7%
Total Assets
28.6%
8.5%
8.6%
6.5%
15.2%
14.5%
Dividend per Share

Compound Annual Growth Rate Over Two Years
EBITDA
Tangible Book Value
(21.8%)
13.8%
46.1%
58.8%
37.0%
19.8%
Common Equity
3.6%
5.6%
25.5%
35.6%
26.6%
15.3%
Cash from Ops.
(14.0%)
22.5%
32.2%
13.3%
25.4%
18.3%
24.8%
(22.6%)
(30.4%)
7.7%
33.3%
24.2%
NM
NM
NM
57.9%
14.5%
14.6%
NM
NM
NM
46.2%
10.7%
13.9%
0.0%
NA
NA
NA
NA
57.1%
Total Revenue
19.2%
12.7%
11.0%
8.3%
13.4%
13.7%
Gross Profit
18.0%
12.0%
10.9%
9.3%
14.7%
14.8%
EBITDA
12.9%
7.9%
13.6%
17.3%
21.3%
20.5%
EBITA
7.3%
1.7%
13.6%
25.2%
31.0%
27.6%
EBIT
6.1%
1.1%
13.5%
26.6%
31.7%
27.9%
(5.6%)
(10.4%)
10.4%
44.1%
46.9%
34.1%
Dividend per Share

Compound Annual Growth Rate Over Three Years
Net Income
(5.6%)
(10.4%)
10.4%
44.1%
46.9%
34.1%
1.0%
(4.2%)
10.4%
31.9%
37.0%
31.4%
(6.2%)
(15.6%)
3.6%
33.1%
43.9%
29.7%
Accounts Receivable
20.1%
8.4%
8.2%
14.9%
23.3%
13.9%
Inventory
23.3%
15.1%
3.9%
0.9%
6.4%
5.3%
Net PP&E
21.7%
15.4%
4.2%
1.7%
4.9%
7.2%
Total Assets
21.4%
22.8%
7.5%
8.3%
11.9%
11.5%
Tangible Book Value
(14.6%)
(10.6%)
33.3%
43.3%
50.8%
24.8%
Common Equity
3.3%
5.1%
17.6%
25.7%
32.7%
18.1%
Cash from Ops.
(6.6%)
9.1%
14.3%
31.1%
16.1%
20.6%
17.8%
(2.6%)
(21.2%)
(11.7%)
13.2%
24.6%
NM
46.2%
NM
NM
42.8%
17.4%
NM
54.3%
NM
NM
35.4%
14.8%
8.5%
NA
NA
(12.6%)
NA
NA
Total Revenue
20.4%
15.8%
13.9%
12.5%
12.2%
10.2%
Gross Profit
20.2%
15.5%
13.7%
12.5%
12.6%
11.1%
EBITDA
14.3%
12.5%
14.8%
12.2%
16.6%
18.0%
EBITA
10.9%
9.0%
14.4%
11.9%
19.6%
23.9%
EBIT
10.4%
8.8%
14.4%
11.8%
19.6%
24.6%
3.0%
2.5%
12.5%
10.9%
20.6%
29.9%
Net Income
3.0%
2.5%
12.5%
10.9%
20.6%
29.9%
8.4%
6.5%
12.3%
10.7%
19.3%
27.1%
0.7%
(3.1%)
7.6%
6.5%
14.3%
22.6%
Accounts Receivable
20.2%
10.0%
14.9%
16.4%
13.3%
7.2%
Inventory
21.5%
15.2%
13.1%
10.6%
5.4%
4.3%
Net PP&E
20.6%
16.8%
12.3%
10.1%
5.6%
4.7%
Total Assets
22.4%
20.0%
16.1%
16.0%
10.5%
10.2%
3.3%
2.0%
5.9%
12.5%
34.8%
32.7%
20.3%
Dividend per Share

Compound Annual Growth Rate Over Five Years
Tangible Book Value

Common Equity
14.6%
11.4%
11.7%
16.3%
21.1%
Cash from Ops.
3.4%
12.2%
7.3%
10.8%
18.6%
22.2%
24.8%
3.4%
(4.5%)
1.4%
(2.8%)
(1.3%)
NM
NM
NM
50.8%
NM
NM
NM
NM
NM
51.0%
NM
NM
Dividend per Share
NA
NA
NA
(7.8%)
(4.9%)
(1.0%)
Whole Foods Market, Inc. (NasdaqGS:WFM) > Financials > Supplemental

Restatement:
Latest Filings
Period Type:
Annual
Currency:
Reported Currency
Conversion:
Today's Spot Rate
Order:
Latest on Right
Units:
Decimals:
Supplemental
Currency
12 months
Sep-28-2008
12 months
Sep-27-2009
12 months
Sep-26-2010
12 months
Sep-25-2011
12 months
Sep-30-2012
USD
USD
USD
USD
USD
27.3
Options Outstanding
Options Out. at the Beginning of the Period
34.4
34.9
36.6
37.9
Options Granted During the Period
4.5
5.4
6.3
6.4
7.2
Options Exercised During the Period
1.9
0.1
3.2
13.6
13.7
Options Cancelled During the Period
2.1
3.5
1.8
3.5
0.9
Options Out. at the End of the Period

W/Avg. Strike Price of Out. at the End of the Period
W/Avg. Strike Price of Granted
34.9
36.6
37.9
27.3
20.0
$24.32
$22.62
$23.0
$24.5
$30.17
$13.8
$9.37
$20.39
$31.25
$44.23
27.3
Options Outstanding - All Classes

Options Out. at the Beginning of the Period
34.4
34.9
36.6
37.9
Options Granted During the Period
4.5
5.4
6.3
6.4
7.2
Options Exercised During the Period
1.9
0.1
3.2
13.6
13.7
Options Cancelled During the Period
2.1
3.5
1.8
3.5
0.9
Options Out. at the End of the Period
34.9
36.6
37.9
27.3
20.0
Stock Based Compensation

Restr. Stock Comp. Exp., Before Tax
4.2
0.2
0.1
10.5
13.3
18.7
27.0
42.2
Stock Options Comp. Exp. Tax Effect
(4.8)
Stock Options Comp. Exp., After Tax
5.7
Stock Options Comp. Exp., Before Tax
Stock Based Comp. Exp., Before Tax
10.5
12.8
22.9
27.3
42.3
Stock Based Comp. Exp. Tax Effect
(4.8)
(5.2)
(9.2)
(10.1)
(15.8)
Stock Based Comp. Exp., After Tax
5.7
7.6
13.7
17.2
26.5
Loss Carry Forward Related Items
NOL C/F, No Expiration
18.6
18.6
58.5
62.4
78.2
Total NOL C/F
18.6
18.6
58.5
62.4
78.2
Tax Benefit C/F, After Five Years
0.1
0.1
0.1
0.0
0.0
Total Tax Benefit C/F
0.1
0.1
0.1
0.0
0.0
Impact on Long Term Assets
7.2
Impact on Current Liabilities
8.5
(1.3)
10.7
6.4
(2.4)
Adoption of FIN 48 Related Items
Impact on Retained Earnings

Unrecognized Tax Benefits - Beginning of Period
Decrease in Unrecog. Tax Benefits - Prior Yrs.
Settlements with Tax Authorities
(4.3)
Unrecognized Tax Benefits - End of Period
6.4
4.0
Interest and Penalties Recog. on IS - Before Tax
0.5
Interest and Penalties Recog. on BS - Before Tax
3.4
2.1
Unrecog. Tax Benefit Impacting Effective Tax Rate
4.0
6.0
5.2
3.8
2.6
0.5
Level 1 Assets - Quoted Prices
509.4
93.6
59.2
15.8
Level 2 Assets - Observable Prices
444.6
511.9
1,360.5
Fair Value of Assets
509.4
538.2
571.1
1,376.3
Level 2 Liabilities - Observable Prices
20.6
Fair Value of Liabilities
20.6
Nov-24-2010
Nov-23-2011
Nov-21-2012
Nov-21-2012
Nov-21-2012
Capitalized Interest Data

Interest Capitalized
Fair Value Measurements
Filing Date
Whole Foods Market, Inc. (NasdaqGS:WFM) > Financials > Industry Specific
Restatement:
Latest Filings
Period Type:
Annual
Currency:
Reported Currency
Conversion:
Today's Spot Rate
Order:
Latest on Right
Units:
Decimals:
Industry Specific
Currency
12 months
Sep-28-2008
12 months
Sep-27-2009
12 months
Sep-26-2010
12 months
Sep-25-2011
12 months
Sep-30-2012
USD
USD
USD
USD
USD
276
275
284
299
311
20
15
16
18
25
21
Retail Specific Data

Stores at Beginning
Stores Opened
Stores Acquired
Stores Closed
Stores Sold
Total Stores
275
284
299
311
335
$570,000
$549,000
$588,000
$636,000
$682,000
4.9%
(3.1%)
7.1%
8.5%
8.7%
34.0%
34.3%
34.8%
35.0%
35.5%
3.0%
3.5%
4.9%
5.4%
6.4%
7,953.9
8,031.6
9,005.8
10,107.8
11,698.8
Total Retail Sq. Ft. (Gross)
9,895,000
10,566,000
11,231,000
11,832,000
12,735,000
Avg. Retail Sq. Ft. (Gross)
36,000
37,000
38,000
38,000
38,000
276
275
284
299
311
20
15
16
18
25
21
Avg Weekly Sales per Store

Total Same Store Sales Growth
Gross Margin
Operating Margin
Retail Revenues
Owned / Operated Store Data

Owned/Operated Stores at Beginning
Owned/Operated Stores Opened
Owned/Operated Stores Acquired
Owned/Operated Stores Closed
Owned/Operated Stores Sold
Total Owned/Operated Stores
275
284
299
311
335
Avg. Weekly Sales per Owned/Operated Store

Owned/Operated Same Store Sales Growth
Filing Date
$570,000
$549,000
$588,000
$636,000
$682,000
4.9%
(3.1%)
7.1%
8.5%
8.7%
Nov-24-2010
Nov-23-2011
Nov-21-2012
Nov-21-2012
Nov-21-2012
Whole Foods Market, Inc. (NasdaqGS:WFM) > Financials > Pension/OPEB

Restatement:
Latest Filings
Period Type:
Annual
Currency:
Reported Currency
Conversion:
Today's Spot Rate
Order:
Latest on Right
Units:
Decimals:
Pension/OPEB
12 months
Sep-28-2008
12 months
Sep-27-2009
12 months
Sep-26-2010
12 months
Sep-25-2011
12 months
Sep-30-2012
USD
USD
USD
USD
USD
Def. Contribution Plan Cost
3.0
3.7
4.2
4.7
5.0
Total Pension Expense
3.0
3.7
4.2
4.7
5.0
Currency
Pension Information - Total
Defined Benefit Net Periodic Cost
Whole Foods Market, Inc. (NasdaqGS:WFM) > Financials > Segments

In Millions of the reported currency.
View By:
Line Items
Restatement:
Latest Filings
Period Type:
Annual
Order:
Latest on Right
Currency:
Reported Currency
Conversion:
Today's Spot Rate
Units:
Decimals:
Business Segments
Currency
Reclassified
12 months
Sep-28-2008
Reclassified
12 months
Sep-27-2009
Reclassified
12 months
Sep-26-2010
12 months
Sep-25-2011
12 months
Sep-30-2012
USD
USD
USD
USD
USD
7,953.9
8,031.6
9,005.8
10,107.8
11,698.8
7,953.9
8,031.6
9,005.8
10,107.8
11,698.8
2,706.7
2,755.1
3,136.3
3,536.5
4,155.8
2,706.7
2,755.1
3,136.3
3,536.5
4,155.8
236.2
284.3
438.0
547.6
743.5
236.2
284.3
438.0
547.6
743.5
(36.4)
(36.9)
(33.0)
(3.9)
(0.4)
(36.4)
(36.9)
(33.0)
(3.9)
(0.4)
206.5
250.9
411.8
551.7
752.0
206.5
250.9
411.8
551.7
752.0
92.0
104.1
165.9
209.1
286.5
92.0
104.1
165.9
209.1
286.5
Revenues
Natural and Organic Foods Supermarkets
Total Revenues
Gross Profit Before Tax
Total Gross Profit Before Tax
Operating Profit Before Tax
Total Operating Profit Before Tax
Interest Expense
Total Interest Expense
Net Profit Before Tax
Total Net Profit Before Tax
Tax Expense
Total Tax Expense
Net Profit After Tax

Total Net Profit After Tax
114.5
146.8
245.8
342.6
465.6
114.5
146.8
245.8
342.6
465.6
3,380.7
3,783.4
3,986.5
4,292.1
5,294.2
3,380.7
3,783.4
3,986.5
4,292.1
5,294.2
249.2
266.7
275.6
287.1
311.6
249.2
266.7
275.6
287.1
311.6
(529.5)
(316.2)
(256.8)
(365.0)
(456.2)
(529.5)
(316.2)
(256.8)
(365.0)
(456.2)
Assets
Total Assets
Depreciation & Amortization
Total Depreciation & Amortization
Capital Expenditure
Total Capital Expenditure
Filing Date
Nov-24-2010
Nov-23-2011
Nov-21-2012
Nov-21-2012
Nov-21-2012
Reclassified
12 months
Sep-28-2008
Reclassified
12 months
Sep-27-2009
Reclassified
12 months
Sep-26-2010
12 months
Sep-25-2011
12 months
Sep-30-2012
USD
USD
USD
USD
USD
7,675.5
7,806.7
8,735.6
9,794.4
11,324.5
278.4
224.9
270.2
313.3
374.4
7,953.9
8,031.6
9,005.8
10,107.8
11,698.8
United States
2,152.0
Canada and United Kingdom
108.0
2,260.0
Nov-24-2010
Nov-23-2011
Nov-21-2012
Nov-21-2012
Nov-21-2012
Geographic Segments
Currency
Revenues
United States
Canada and United Kingdom
Total Revenues
Assets
Total Assets
Filing Date
Details
Template:
Currency:
US Dollar
As-Of Date:
Sep-04-2013
Company Comp Set

Company Name
TEV/Total Revenues LTM Latest
TEV/EBIT LTM - Latest

LTM - Latest

0.8x
0.5x
0.4x
0.3x
1.7x
0.3x
9.3x
7.3x
7.0x
5.1x
15.0x
6.0x
12.5x
12.9x
12.4x
10.0x
21.7x
9.5x
19.3x
21.5x
35.2x
10.3x
34.3x
12.9x
1.5x
15.7x
21.7x
37.1x
TEV/Total Revenues LTM Latest
TEV/EBIT LTM - Latest

LTM - Latest
High
1.7x
15.0x
21.7x
35.2x
Low
0.3x
5.1x
9.5x
10.3x
Mean
0.7x
8.3x
13.2x
22.3x
Median
0.5x
7.2x
12.4x
20.4x
Summary Statistics

Comparable Analysis > Trading Multiples
P/TangBV LTM - Latest
NTM TEV/Forward Total

Revenue (Capital IQ)

(Capital IQ)
5.3x
2.3x
1.5x
2.2x
9.8x
5.7x
0.79x
0.49x
0.39x
0.30x
1.42x
0.27x
8.8x
6.6x
6.7x
6.8x
12.2x
6.2x
17.30x
19.40x
11.93x
18.46x
28.67x
13.07x
6.6x
1.33x
13.8x
32.43x
P/TangBV LTM - Latest
NTM TEV/Forward Total

9.8x
1.42x
12.2x
1.5x
0.27x
6.2x
11.93x
4.5x
0.61x
7.9x
18.14x
3.8x
0.44x
6.8x
17.88x

(Capital IQ)
28.67x
Details
Template:
Currency:
US Dollar
As-Of Date:
Sep-04-2013
Company Comp Set

Company Name
LTM Gross Margin %
LTM EBITDA Margin %
LTM EBIT Margin %

34.0%
30.0%
22.1%
27.7%
34.2%
21.1%
9.0%
7.2%
5.8%
5.1%
11.3%
4.6%
6.8%
4.0%
3.3%
2.5%
7.8%
2.9%
4.12%
2.35%
0.49%
1.20%
4.90%
1.57%
35.8%
9.4%
6.8%
4.22%
LTM Gross Margin %
LTM EBITDA Margin %
LTM EBIT Margin %
High
34.2%
11.3%
7.8%
4.90%
Low
21.1%
4.6%
2.5%
0.49%
Mean
28.2%
7.2%
4.6%
2.44%
Median
28.8%
6.5%
3.7%
1.96%
Summary Statistics

Comparable Analysis > Operating Statistics
LTM Total Revenues, 1 Yr LTM EBITDA, 1 Yr Growth %

Growth %
LTM EBIT, 1 Yr Growth % LTM Net Income, 1 Yr Growth

%
LTM Total Debt/Capital %
LTM Total Debt/EBITDA
12.66%
3.66%
4.18%
7.49%
15.63%
6.25%
6.46%
7.00%
5.93%
10.26%
15.32%
52.70%
3.43%
5.68%
5.06%
19.37%
12.68%
116.01%
0.27%
115.62%
(54.99%)
(2.42%)
15.47%
152.71%
32.59%
16.60%
70.10%
64.00%
15.78%
63.36%
0.8x
0.6x
4.3x
2.6x
0.3x
1.8x
15.35%
21.36%
26.28%
26.63%
0.71%
0.0x
LTM Total Revenues, 1 Yr LTM EBITDA, 1 Yr Growth %

Growth %
LTM EBIT, 1 Yr Growth % LTM Net Income, 1 Yr Growth

%
LTM Total Debt/Capital %
LTM Total Debt/EBITDA
15.63%
52.70%
116.01%
152.71%
70.10%
4.3x
3.66%
5.93%
3.43%
(54.99%)
15.78%
0.3x
8.31%
16.28%
27.04%
37.77%
43.74%
1.7x
6.87%
8.63%
9.18%
7.87%
47.97%
1.3x
NTM LT EPS Growth Rate

(Capital IQ)
5 Year Beta
12.02%
12.00%
15.50%
14.33%
20.07%
9.10%
0.12
0.79
1.09
0.72
0.38
0.47
18.96%
1.07
NTM LT EPS Growth Rate

(Capital IQ)
5 Year Beta
20.07%
1.09
9.10%
0.12
13.84%
0.59
13.17%
0.6
Details
Template:
Currency:
US Dollar
As-Of Date:
Sep-04-2013
Company Comp Set

Company Name
Business Description

Family Dollar Stores, Inc. operates a

10401 Monroe Road, Matthews, North
chain
self-service
retail discount
Carolina,
28105,
United
States North
Harrisof
Teeter
Supermarkets,
Inc.,
701 Crestdale
Road,
Matthews,
stores primarily
for low- and
middlethrough
its
subsidiaries,
engages
in
the
Carolina,
28105,
United
States
Ingles
Markets,
Incorporated
operates 2913 U.S. Highway 70 West,
Black
income
consumers
in the
United
operation
of a regional
chain
of
a
supermarket
chain
in
the
southeast
Mountain,
North
Carolina,
28711-9103,
States.
Safeway
Its
Inc.,
merchandise
together
with
assortment
its
5918
Stoneridge
Mall
Road,
supermarkets
primarily
in the
United
States.
The companys
United StatesCalifornia, 94588-3229,
subsidiaries,
operates
as
a food
and
includes
consumables,
such
asUnited
southeastern
The
Fresh
Market,
and
mid-Atlantic
Inc.
operates
as a Pleasanton,
628 Green Valley Road, Suite 500,
supermarkets
offer
food
products,
drug
retailer
in North
America.
Its
United StatesNorth Carolina, 27408,
household
chemicals,
paper
products,
States,
specialty
and
grocery
the
District
retailer
of
in
Columbia.
the
United
Greensboro,
The
Kroger
Co.,
together
with
its
1014 Vine Street, Cincinnati, Ohio,
including
grocery,
meat
and
dairy
stores
offers
a selection
ofbeauty
food
and
food
products,
health
and
aids,
States.
The
company
offers
various
United States
The companys
supermarkets
offer
an 45202,
products,
subsidiaries,
produce,
operates
frozen
as
a
foods,
retailer
and
in
United States
general
merchandise;
and
features
hardware
and
automotive
supplies,
pet
perishable
product
categories,
assortment
of groceries,
produce,also
the
United
States.
The
company
other
perishables;
and
non-food
various
specialty
departments,
such
as
food
and
supplies,
and
tobacco;
and
including
meat,
seafood,
produce,
deli,
meat
andcomprising
seafood,
delicatessen
items,
manufactures
and
processes
food
for
products
fuel,
pharmacy
bakery,products
delicatessen,
floral,
seafood,
home
comprising
blankets,
bakery,
floral,
sushi,
and
prepared
bakery
items,
and
wines,
asoperates
well
as
sale
in
its
supermarkets.
It
products,
health
and
beauty
care
Whole
Foods
Market,
Inc.
owns
and
550 Bowie Street, Austin, Texas,
sheets,
and
pharmacy,
towels,
as
housewares,
well
as
Starbucks
giftware,
foods;food
anditems,
non-perishable
product
non-food
suchstores,
as
health
and as
retail
and
drug
multiproducts,
general
merchandise,
operates
aand
chain
ofadjacent
natural
and
78703-4644, United States
coffee
shops,
and
fuel
and
home
dcor
products.
The
categories,
such
asjewelry
traditional
grocery
beauty
general
merchandise,
department
stores,
stores,
and
well
as care,
provide
private
label
items.
Its
organic
foods
supermarkets.
Theand
centers.
The
company
also
owns
and
company
also
provides
apparel
and
floral
dairy
products,
products;
as
and
well
as
bulk,
convenience
stores.
The
companys
stores
also
offers
products
and and
company
offers
produce,
grocery,
meat
operates
grocery
channels,
accessories
consisting
of
mens
coffee
andonline
candy,
beerdrug
and
wine, and
pharmaceutical
products.
It stores
operates
services,
combination
such
food
as
and
home
meal
and
poultry,
seafood,
bakery,
prepared
including
Safeway.com
and
Vons.com;
womens
clothing
products,
boys
and
health
and
beauty
products.
208 supermarkets,
as
wellorganic
asAs of
provide
natural
food
and
replacement
items,
delicatessens,
foods
and
catering,
coffee
and
tea,
and
purchases,
produces,
and
girls
clothing
infants
clothing
August
28,
2013,
it of
operated
139
pharmacies
inproducts,
143
its
supermarkets.
sections,
pharmacies,
general
bakeries,
floral
departments,
and
nutritional
supplements,
and vitamins.
processes
private
label
merchandise
products,
shoes,
and
fashion
stores
in
26
states.
The
company
was
The
company
was
formerly
known
as
merchandise,
pet
centers,
fresh
greeting
cards,
as
well
as
various
The
company
also
provides
specialty
accessories;
comprising
milk,
and
bakery
seasonal
goods,
and
ice its
founded
in
1981
and
is
headquartered
Ruddick
Corporation
and
changed
seafood,
and
organic
produce.
Its
selections
of
organic,
beverage,
and
products,
such
as
beer,
wine,
and
cream,
meat
products,
soft
electronic
products,
such
as toys,
in
Greensboro,
North
Carolina.
name
tocheese,
Harris
Teeter
Supermarkets,
multi-department
stores
sell
a range
health-related
items.
As
of
September
cheese;
body
care
products;
drinks,
fruits,
vegetables,
cakes,
and of
stationery
and
school
supplies,
and
Inc.
in
April
2012.
Harris
Teeter
general
merchandise
items,
such
as in29,
2012,
theproducts,
company
operated
81
educational
such
as
books;
sandwiches.
It
offers
its
products
under
seasonal
goods,
as
well
as
personal
Supermarkets,
Inc.and
was
founded
in
store
apparel,
pharmacies
home
72
and
fuel
furnishings,
centers.
floral
items;
andfashion
pet and
household
various
brands,
including
the
Safeway,
electronics,
including
pre-paid
cellular
1891
and
is
headquartered
in
electronics,
automotive
products,
toys,
It
operates
supermarkets
products.
As203
of July
9,As
2013,
itin 10,
O
Organics,
Eating
Right,
phones
and
services.
ofOpen
April
Charlotte,
North
Carolina.
and
fine
jewelry.
The
companys
Georgia,
North
Carolina,
South
operated
340 stores
in
the
United
Nature,
Green,
Safeway
2013,
it Bright
operated
approximately
7,600
marketplace
stores
include
full-service
Carolina,
Tennessee,
Virginia,
andwas
States,
andThe
the
United
stores inCanada,
SELECT,
45
Signature
states.
Caf,
company
Ranchers
grocery
pharmacy
departments,
Alabama.
In1959
addition,
company
Kingdom.
The
company
was
founded
Reserve,
Taglio,
Waterfront
foundedand
inPrimo
and isthe
based
in
as
well as
general
merchandise
engages
in
the
fluid
dairy processing
in
1978
and
is headquartered
in
BISTRO,
Debi
Lilly,
Lucerne,
Refreshe,
Matthews,
North
Carolina.
comprising
outdoor
living
products,
and
shopping
center
rental
Austin,
Texas.
the Snack
Artist,
Mom-to-Mom,
and
businesses.
electronics,
home
It owns
goods,
operates
and toys.69
Its
Pantry
Essentials.
Asand
of December
29,
price
warehouse
stores
provide
shopping
centers,
57
centers
2012,impact
Safeway
Inc.including
operated
1,638
grocery,
and
health
beauty
care Historical Equity Pricing Data supplied by
containing
an
Inglesand
supermarket;
stores. The
company
was
formerly
items,
as
well
as meat,
dairy, baked
owns
properties
that
known95
asadditional
Safeway
Stores,
goods,
and
fresh
items.
Theto
comprise
a free-standing
store;
Incorporated
and produce
changedIngles
its name
company
operates
and
and
ownsInc.
12 undeveloped
Safeway
in Aprilsupermarkets
1990. sites
Safeway
multi-department
stores under
two
suitable
for a in
free-standing
store.
Inc. is based
Pleasanton,
California.
Ingles Markets,
dozen
banners, Incorporated
including Kroger,
was City
Market,
4 Less,
foundedDillons,
in 1963Jay
andC,
is Food
headquartered
Fred
Meyer,
Frys, King
in Black
Mountain,
NorthSoopers,
Carolina.QFC,
Ralphs, and Smiths. As of February 2,
2013, it operated 2,424 supermarkets
and multi-department stores, of these
stores 1,169 had fuel centers, as well
as operated 786 convenience stores

Headquarters
mparable Analysis > Business Description
Details
Template:
Currency:
US Dollar
As-Of Date:
Sep-04-2013
Company Comp Set

Company Name
(NasdaqGS:WFM)
Total Revenue
12,851.8
EBITDA
1,212.2
EBIT
878.6
14,372.55
Edit Values
Total Enterprise Value Multiples

TEV/Total Revenues
TEV/EBITDA
TEV/EBIT
TEV/Forward Total Revenue
High
1.7x
15.0x
21.7x
1.42x
Low
0.3x
5.1x
9.5x
0.27x
Mean
0.7x
8.3x
13.2x
0.61x
Median
0.5x
7.2x
12.4x
0.44x
High
21,788.0
18,133.9
19,042.1
20,474.28
Low
3,329.8
6,148.9
8,349.9
3,910.13
Mean
8,583.1
10,036.0
11,565.6
8,790.87
Median
5,978.7
8,671.9
10,922.1
6,316.58
989.0
27.0
-
989.0
27.0
-
989.0
27.0
-
989.0
27.0
-
High
22,750.0
19,095.9
20,004.1
21,436.28
Low
4,291.8
7,110.9
9,311.9
4,872.13
Mean
9,545.1
10,998.0
12,527.6
9,752.87
Median
6,940.7
9,633.9
11,884.1
7,278.58
/ Shares Outstanding
372.51
372.51
372.51
372.51
Implied Enterprise Value
+ Total Cash & ST Investments

- Total Debt
- Total Pref. Equity
- Minority Interest
= Implied Equity Value
= Implied Price per Share

High
61.1
51.3
53.7
57.55
Low
11.5
19.1
25.0
13.08
Mean
25.6
29.5
33.6
26.18
Median
18.6
25.9
31.9
19.54
Equity Value
Price Per Share
High
21,000.77
56.38
Low
6,604.03
17.73
Mean
11,458.72
30.76
9,975.63
26.78
Mean Equity Value Across Multiples
Median

p > Quick Comparable Analysis > Implied Valuation
EBITDA (Capital IQ)
Basic EPS
EPS (Capital IQ)
Tangible Book Value/Share
1,380.1
1.46
1.66
8.17
Pricing Multiples
TEV/Forward EBITDA
Forward P/E
P/TangBV
12.2x
35.2x
28.67x
9.8x
6.2x
10.3x
11.93x
1.5x
7.9x
22.3x
18.14x
4.5x
6.8x
20.4x
17.88x
3.8x
19,221.68
17,720.7
29,957.72
16,857.74
8,591.79
10,872.34
9,315.82
989.0
27.0
-
17,819.74
9,553.79
5,642.34
7,376.66
4,672.72
11,834.34
12,144.14
11,212.66
13,655.02
10,277.82
11,136.3
11,052.47
11,601.25
372.51
372.51
372.51
372.51
47.84
51.6
47.57
80.42
25.65
15.15
19.8
12.54
31.77
32.6
30.1
36.66
27.59
29.9
29.67
31.14
Details
Template:
Currency:
US Dollar
As-Of Date:
Sep-04-2013
Company Comp Set
k Comparable Analysis > Valuation Chart
Details
Template:
Currency:
US Dollar
As-Of Date:
Sep-04-2013
Company Comp Set

Overall
Operational
Solvency
Liquidity
LTM Period Ending

2
2
3
3
4
4
2
4
1
3
2
4
2
2
3
4
3
4
3
2
3
4
4
2
Jul-28-2013
Jul-02-2013
Jun-01-2013
Jun-15-2013
May-25-2013
Jun-29-2013
Jul-07-2013
Company Name

Credit Health Panel metric values are calculated by converting all currencies to USD based on yesterdays spot rate. Currencies displayed on the page are converted at todays spot rate from yesterdays USD value.
k Comparable Analysis > Credit Health Panel
Financials Updated
days USD value.
Country
GICS Classification
Aug-30-2013
Aug-12-2013
Jul-13-2013
Jul-26-2013
Jun-30-2013
Aug-09-2013
United States
United States
United States
United States
United States
United States
Food Retail
Food Retail
General Merchandise Stores
Food Retail
Food Retail
Food Retail
Aug-11-2013
United States
Food Retail
Company Comparable Analysis > My Whole Foods Market, Inc. Quick Comp > Credit Health Panel > Disclai
Copyright 2013 by Standard & Poors Financial Services LLC. All rights reserved.
No content (including ratings, credit-related analyses and data, valuations, model, software or other application or output therefrom) or any part thereof (Content) may be modified, reverse engineered, reproduced or distr
form by any means, or stored in a database or retrieval system, without the prior written permission of Standard & Poors Financial Services LLC or its affiliates (collectively, S&P). The Content shall not be used for any un
unauthorized purposes. S&P and any third-party providers, as well as their directors, officers, shareholders, employees or agents (collectively S&P Parties) do not guarantee the accuracy, completeness, timeliness or ava
Content. S&P Parties are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, for the results obtained from the use of the Content, or for the security or maintenance of any data in
user. The Content is provided on an as is basis. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR
FOR A PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE CONTENTS FUNCTIONING WILL BE UNINTERRUPTED OR THAT THE CONTENT WILL OPER
ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall S&P Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs
legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs or losses caused by negligence) in connection with any use of the Content even if advised of the possibility of such damag
Credit-related and other analyses, including ratings, and statements in the Content are statements of opinion as of the date they are expressed and not statements of fact. S&Ps opinions, analyses and rating acknowledg
(described below) are not recommendations to purchase, hold, or sell any securities or to make any investment decisions, and do not address the suitability of any security. S&P assumes no obligation to update the Cont
publication in any form or format. The Content should not be relied on and is not a substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investme
business decisions. S&P does not act as a fiduciary or an investment advisor except where registered as such. While S&P has obtained information from sources it believes to be reliable, S&P does not perform an audit
undertakes no duty of due diligence or independent verification of any information it receives.
To the extent that regulatory authorities allow a rating agency to acknowledge in one jurisdiction a rating issued in another jurisdiction for certain regulatory purposes, S&P reserves the right to assign, withdraw or suspend
acknowledgement at any time and in its sole discretion. S&P Parties disclaim any duty whatsoever arising out of the assignment, withdrawal or suspension of an acknowledgment as well as any liability for any damage al
been suffered on account thereof.
S&P keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of their respective activities. As a result, certain business units of S&P may have informatio
available to other S&P business units. S&P has established policies and procedures to maintain the confidentiality of certain non-public information received in connection with each analytical process.
S&P may receive compensation for its ratings and certain analyses, normally from issuers or underwriters of securities or from obligors. S&P reserves the right to disseminate its opinions and analyses. S&Ps public rating
analyses are made available on its Web sites, www.standardandpoors.com (free of charge), and www.ratingsdirect.com and www.globalcreditportal.com (subscription), and may be distributed through other means, includ
publications and third-party redistributors. Additional information about our ratings fees is available at www.standardandpoors.com/usratingsfees.
You are using a functionality that permits you to export content from the S&P Capital IQ Platform. You are permitted to provide limited excerpts of information from this export to others provided you: (1) do so solely in the
course of your internal business; (2) do not provide S&P Capital IQ information in any manner that may obviate the need for the individuals who receive such excerpts to obtain their own S&P Capital IQ Platform passwor
(3) provide S&P with appropriate attribution and a disclaimer on S&Ps behalf.
To reprint, translate, or use the data or information other than as provided herein, contact Client Services, 55 Water Street, New York, NY 10041; (1) 877-773-4732 or by e-mail to: research_request@standardandpoors.c
Any Passwords/user IDs issued by S&P Capital IQ to users are single user dedicated and may ONLY be used by the individual to whom they have been assigned. No sharing of passwords/user IDs and no simultaneous
same password/user ID is permitted.
Standard & Poors, S&P, and Credit Health Panel are registered trademarks of Standard & Poors Financial Services LLC. Capital IQ is a registered trademark of Capital IQ, Excel is a registered trademark of Microsoft.
Details
Template:
Domjen XOM RV Comps
Currency:
US Dollar
As-Of Date:
Sep-04-2013
Company Comp Set

Company Name
Country
GICS Classification

United States
United States
United States
United States
United States
United States
General Merchandise Stores

Food Retail
Food Retail
Food Retail
Food Retail
Food Retail
United States
Food Retail

Credit Health Panel metric values are calculated by converting all currencies to USD based on yesterdays spot rate. Currencies displayed on the page are converted at todays spot rate from yesterdays USD value.
mparable Analysis > Credit Health Panel
value.
Details
Template:
Domjen XOM RV Comps
Currency:
US Dollar
As-Of Date:
Sep-04-2013
Company Comp Set

Company Name
LTM Total Revenue
FY Cash And Equivalents
FY Total Debt
LTM Cost Of Revenues

10,253.3
4,658.8
3,775.1
44,071.5
1,412.7
97,729.0
92.33
212.21
4.68
352.2
8.74
238.0
547.5
238.7
835.2
5,573.7
42.0
8,879.0
6,767.31
3,262.52
2,939.35
31,874.7
929.86
77,066.0
12,851.8
89.02
24.1
8,257.05
LTM Total Revenue
FY Cash And Equivalents
FY Total Debt
LTM Cost Of Revenues
High
97,729.0
352.2
8,879.0
77,066.0
Low
1,412.7
4.68
42.0
929.86
Mean
26,983.4
151.36
2,686.0
20,473.29
7,456.1
152.27
691.3
5,014.92
Summary Statistics
Median

Comparable Analysis > Tab 4
LTM Gross Profit
LTM Exploration/Drilling
Costs
LTM Basic EPS
FY Common Stock
LTM Common Dividends

Paid

LTM - Latest
3,486.0
1,396.3
835.8
12,196.8
482.9
20,663.0
3.65
2.24
0.76
2.21
1.44
2.92
11.91
111.35
1.21
6.1
0.48
959.0
( 102.98)
( 29.2)
( 15.33)
( 167.9)
( 280.0)
19.3x
21.5x
35.2x
10.3x
34.3x
12.9x
4,594.8
1.46
2,592.37
( 125.51)
37.1x
LTM Gross Profit
LTM Exploration/Drilling
Costs
LTM Basic EPS
FY Common Stock
LTM Common Dividends

Paid

LTM - Latest
20,663.0
3.65
959.0
( 15.33)
35.2x
482.9
0.76
0.48
( 280.0)
10.3x
6,510.1
2.2
181.68
( 119.08)
22.3x
2,441.1
2.22
9.01
( 102.98)
20.4x
P/Normalized EPS LTM Latest
LTM Return on Common

Equity %
19.5x
22.5x
16.0x
11.5x
35.1x
13.2x
29.8%
10.5%
4.4%
20.6%
34.4%
35.2%
36.2x
14.6%
P/Normalized EPS LTM Latest
LTM Return on Common

Equity %
35.1x
35.2%
11.5x
4.4%
19.6x
22.5%
17.7x
25.2%

Whole Foods Market Valuation

Încărcat de

Informații document

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Whole Foods Market Valuation

Încărcat de

Drepturi de autor:

Formate disponibile

Recommendation

DCF Valuation Summary

Whole Foods Market, In

Relative Valuation Summary

NTM P/E Ratio

Whole Foods Market, Inc.

Bottom-Up Beta Calculation

Family Dollar Stores, Inc.

Whole Food Market, Inc.

Cost of Debt (Rd)

Whole Foods Market, Inc.

Current Stock Price

Mkt. Value Equity

WFM Cost of Debt

PROJECTED CASH FLOWS

Free Cash Flow to the Firm

PV of Yearly Cash Flows

Present Value of Equity as of 9/3/2013

Value to Current Price

Net Income Growth

Capital IQ Default Comps

Company Comp Set

Day Close Price Latest

Shares Outstanding Latest

Market Capitalization Latest

LTM Net Debt

Family Dollar Stores Inc. (NYSE:FDO)

Whole Foods Market, Inc. (NasdaqGS:WFM)

Day Close Price Latest

Shares Outstanding Latest

Market Capitalization Latest

LTM Net Debt

Excel Comp Set ID: IQ245789085

Historical Equity Pricing Data supplied by

Comparable Analysis > Financial Data

FQ3 2013 Total Debt

LTM Total Pref. Equity

LTM Minority Interest Total Enterprise Value Latest

LTM Tangible Book

LTM Total Pref. Equity

LTM Minority Interest Total Enterprise Value Latest

LTM Tangible Book

LTM Filing Date, Income

LTM Filing Date, Income

LTM Total Revenue

LTM Total Revenue

LTM Diluted EPS Excl. Extra

NTM Revenue (Capital IQ)

NTM EBITDA (Capital IQ)

LTM Diluted EPS Excl. Extra

NTM Revenue (Capital IQ)

NTM EBITDA (Capital IQ)

NTM EPS (Capital IQ)

Today's Spot Rate

S&P Capital IQ (Default)

For the Fiscal Period Ending

Diluted EPS Excl. Extra Items

+ Total Minority Interest

P/Diluted EPS Before Extra

For the Fiscal Period Ending

Today's Spot Rate

S&P Capital IQ (Defaul

Depreciation & Amort.

Other Operating Expense/(Income)