Wal-Mart Reports Record Sales and Earnings for Second Quarter.

Wal-Mart Reports Record Sales and Earnings

BENTONVILLE, Ark., August 13, 2002 -- Wal-Mart Stores, Inc. reported record sales and earnings for the quarter ended July 31, 2002. Total sales were $59.694 billion, an increase of 13.1 percent over the similar prior year quarter. Net income for the quarter was $2.038 billion, up from $1.622 billion for the similar prior year quarter. Earnings per share were $0.46, up 27.8 percent from the $0.36 per share reported in the same prior year quarter. Adjusted for the change in accounting for goodwill, earnings per share would have been up 23.0%.

Net sales for the six months ended July 31, 2002, were $114.654 billion, an increase of 13.7 percent over the similar prior year period. Net income for the six months increased 23.0 percent to a record $3.690 billion or $0.83 earnings per share, up from $3.001 billion or $0.67 earnings per share.

Lee Scott, President and CEO said, "We are pleased to report another record quarter of sales and earnings. For the first time in our history, we generated over $2 billion in net income in a non-holiday quarter. Through the efforts of our associates and thanks to our loyal customers, we achieved nearly a 26% increase in net income for the quarter on a 13.1% increase in sales."

Sales were as follows: (Dollars in billions)

(Dollars in Billons)

Quarter Ended July 31

Year Ended July 31

2002

2001

Percent Change

2002

2001

Percent Change

Wal-Mart

$38.641

$33.870

14.1%

$74.058

$64.621

14.6%

SAM’S CLUB

$7.939

$7.270

9.2%

$15.234

$13.805

10.4%

International

$9.691

$8.362

15.9%

$18.683

$15.998

16.8%

McLane

$3.423

$3.297

3.8%

$6.679

$6.427

3.9%

Total Company

$59.694

$52.799

13.1%

$114.654

$100.851

13.7%

Total company comparable sales for the quarter were up 6.4 percent. This is represented by a 7.1 percent comp increase for the Wal-Mart stores and a 3.4 percent comp increase for SAM’S. Total company comparable sales for the six months were up 7.3 percent. This is represented by a 7.8 percent comp increase for the Wal-Mart stores and a 4.7 percent comp increase for SAM’S.

Wal-Mart Stores Segment:
For the second quarter, the Wal-Mart Stores segment, including Supercenters, had operating profit (profit before interest, unallocated corporate expenses, and income taxes) of $3.046 billion, an increase of 17.2 percent compared with $2.600 billion for the similar period in the previous year. For the six months operating profit was $5.600 billion, an increase of 16.7 percent as compared with $4.799 billion for the similar period in the previous year.

SAM’S CLUB Segment:
The SAM’S CLUB segment had an operating profit for the quarter of $275 million, an increase of 3.0 percent compared with $267 million for the similar period in the previous year. SAM’S operating profit for the six months was $493 million, an increase of 1.6 percent as compared with operating profit of $485 million for the similar period in the previous year.

International Segment:
The International segment had an operating profit of $510 million for the most recent quarter, an increase of 61.9 percent compared with $315 million for the similar period in the previous year. For the six months, International operating profit was $891 million, an increase of 68.1 percent as compared with $530 million for the similar period in the previous year.

A pre-recorded call offering additional comments on the quarter will be available to all investors for approximately 36 hours from the time of the release. You may listen to this call by dialing 402-998-1748 after the earnings release appears on the newswire.

As of July 31, 2002, the Company had 1611 Wal-Mart stores, 1156 Supercenters, 512 SAM’S CLUBS and 34 Neighborhood Markets in the United States. Internationally, the Company operated units in Argentina (11), Brazil (22), Canada (196), China (20), Germany (96), Korea (12), Mexico (575), Puerto Rico (18) and United Kingdom (255).

Wal-Mart also owns a 6.1% interest in Seiyu, Ltd. with options to purchase up to 66.7% of that company. Seiyu operates over 400 stores located throughout Japan.

Wal-Mart employs more than 1 million associates in the United States and more than 300,000 internationally. Its securities are listed on the New York and Pacific stock exchanges under the symbol WMT.

Wal-Mart includes the following cautionary statement to take advantage of the "safe harbor" provisions of the PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 for any forward- looking statement made by, or on behalf of, Wal-Mart. You are referred to Wal-Mart’s SEC filings for additional information regarding the safe harbor. The factors which could cause actual results to differ materially from predicted results include, among other things, cost of goods, competitive pressures, inflation, consumer debt levels, interest rate fluctuations, and other risks set forth in the Company’s filings with the SEC.

WAL-MART STORES, INC., AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)

(Amounts in millions except per share data)

Quarter Ended July 31,

2002

% to Sales

2001

% to Sales

Net sales

$ 59,694

100%

$ 52,799

100%

Other income-net

561

0.94%

470

.89%

60,255

100.94%

53,269

100.89%

Cost of sales

46,639

78.13%

41,412

78.43%

Operating, selling, and general

and administrative expenses

10,147

17%

8,893

16.84%

Interest costs:

Debt

199

0.33%

284

0.54%

Capital leases

63

0.11%

67

0.13%

57,048

95.57%

50,656

95.94%

Income before income taxes,

and minority interest

3,207

5.37%

2,613

4.95%

Provision for income taxes

1,124

1.88%

954

1.81%

Income before minority interest

2,083

3.49%

1,659

3.14%

Minority interest

(45)

(0.08%)

(37)

(0.07%)

Net income

$2,038

3.41%

$1,622

3.07%

Net income per share:

Basic earnings per share

$0.46

$0.36

Diluted earnings per share

$0.46

$0.36

Average number of common shares:

Basic

4,438

4,470

Dilutive

4,452

4,486

Lifo credit/(charge)

($10)

$10

WAL-MART STORES, INC., AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)

(Amounts in millions except per share data)

Six Months Ended July 31,

2002

% to Sales

2001

% to Sales

Net sales

$ 114,654

100%

$ 100,851

100%

Other income-net

1,019

0.89%

983

0.97%

115,673

100.89%

101,834

100.97%

Cost of sales

89,697

78.23%

79,262

78.59%

Operating, selling, and general

and administrative expenses

19,601

17.10%

17,036

16.89%

Interest costs:

Debt

415

0.36%

569

0.56%

Capital leases

128

0.11%

135

0.13%

109,841

95.80%

97,002

96.18%

Income before income taxes,

and minority interest

5,832

5.09%

4,832

4.79%

Provision for income taxes

2,056

1.79%

1,764

1.75%

Income before minority interest

3,776

3.29%

3,068

3.04%

Minority interest

(86)

(0.08%)

(67)

(0.07%)

Net income

$3,690

3.22%

$3,001

2.98%

Net income per share:

Basic earnings per share

$0.83

$0.67

Diluted earnings per share

$0.83

$0.67

Average number of common shares:

Basic

4,445

4,472

Dilutive

4,460

4,488

Lifo credit/(charge)

($20)

$20

WAL-MART STORES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)

SUBJECT TO RECLASSIFICATION
(Amounts in millions)

July 31,

July 31,

ASSETS

2002

2001

Current assets

Cash and cash equivalents

$ 2,288

$ 1,834

Receivables

1,934

1,751

Inventories

24,270

23,034

Prepaid expenses and other

1,304

1,377

Total current assets

29,796

27,996

Property, plant and equipment

58,212

51,275

Accumulated depreciation

(12,801)

(11,418)

Net property, plant and equipment

45,411

39,857

Net property under capital leases

3,057

3,146

Net goodwill and other acquired intangible assets

9,031

8,543

Other assets and deferred charges

1,290

2,034

Total assets

$ 88,585

$ 81,576

LIABILITIES & SHAREHOLDERS’ EQUITY

Current liabilities

Commercial paper

$1,453

$ 1,088

Accounts payable

16,983

15,422

Accrued liabilities

7,773

6,172

Accrued income taxes

639

625

Long-term debt due within one year

3,031

3,974

Obligations under capial leases due within one year

155

142

Total current liabilities

30,034

27,423

Long-term debt

16,201

15,706

Long-term obligations under capital leases

2,878

3,030

Deferred income taxes and other

1,240

1,233

Minority interest

1,266

1,106

Shareholders’ equity

Common stock & paid in capital

1,869

1,792

Retained earnings

35,874

32,303

Other accumulated comprehensive income

(777)

(1,017)

Total shareholders’ equity

36.966

33,078

Total liabilities and shareholders’ equity

$ 88,585

$ 81,576

WAL-MART STORES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED
(Unaudited)

SUBJECT TO RECLASSIFICATION
(Amounts in millions)

July 31,

July 31 ,

2002

2001

Cash flows from operating activities:

Net income

$ 3,690

$ 3,001

Adjustments to reconcile net income to

net cash provided by operating activities:

Depreciation and amortization

1,599

1,481

Increase in inventories

(1,679)

(1,631)

Increase/(decrease) in accounts payable

1,378

539

Other

(14)

(444)

Net cash provided by operating activities

4,974

2,946

Cash flows from investing activities

Payments for property plant and equipment

(4,458)

(3,874)

Other investing activities

276