5 year Financial

Sheet1

			EXHIBIT 5
	COMMON-SIZE INCOME STATEMENT				ON OLALLIEBERRY PIE COMPANY (OPC)
		HISTORICAL FOR THE FISCAL YEARS 1993-1997
($ in millions)
						Common-Size Percentages
Fiscal Years Ended	1993	1994	1995	1996	1997	1993	1994	1995	1996	1997
Net Sales	$ 9,238	$ 12,476	$ 15,470	$ 19,535	$ 24,156	100.00%	100.00%	100.00%	100.00%	100.00%
Cost of Merchandise Sold	6,685	8,991	11,448	14,651	18,600	72.36%	72.07%	74.00%	75.00%	77.00%
Gross Profit	2,553	3,485	4,022	4,884	5,556	27.64%	27.93%	26.00%	25.00%	23.00%
Operating Expenses
Selling and Store Operating	1,624	2,216	2,783	3,521	4,287	17.58%	17.76%	17.99%	18.02%	17.75%
Pre-Opening	36	51	52	55	65	0.39%	0.41%	0.34%	0.28%	0.27%
General and Administrative	184	230	269	324	413	1.99%	1.84%	1.74%	1.66%	1.71%
Non-Recurring Charge	na	na	na	na	104	na	na	na	na	0.43%
Total Operating Expenses	1,846	2,498	3,105	3,900	4,869	19.98%	20.02%	20.07%	19.96%	20.16%
Operating Income	706	987	917	984	687	7.64%	7.91%	5.93%	5.04%	2.84%
Interest Income (Expense)
Interest and Investment Income	60	28	19	25	44	0.65%	0.22%	0.12%	0.13%	0.18%
Interest Expense	(30)	(35)	(4)	(16)	(42)	-0.32%	-0.28%	-0.03%	-0.08%	-0.17%
Interest, Net	30	(7)	15	9	2	0.32%	-0.06%	0.10%	0.05%	0.01%
Minority Interest	na	na	na	(8)	(16)	na	na	na	-0.04%	-0.07%
Earnings Before Income Taxes	$ 736	$ 979	$ 947	$ 994	$ 675	7.97%	7.85%	6.12%	5.09%	2.79%
Income Taxes	279	375	463	597	603	3.02%	3.01%	2.99%	3.06%	2.50%
Net Earnings	$ 457	$ 604	$ 484	$ 397	$ 72	4.95%	4.84%	3.13%	2.03%	0.30%
Instructor's Note: numbers are for illustration only. They do not match other exhibits. Your numbers in your exhibit DO NEED to match your case statistics and your analysis.