-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
 MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
 TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
 OCTwSP86HTphvqNu6WsqE4KrC1FX1ylH9e00pXePzAxvno2YN4qb+9NZY4WpV/70
 BE6tOOpH346/0GJdfhA1LQ==

<SEC-DOCUMENT>0000104169-00-000010.txt : 20001201
<SEC-HEADER>0000104169-00-000010.hdr.sgml : 20001201
ACCESSION NUMBER:		0000104169-00-000010
CONFORMED SUBMISSION TYPE:	10-Q
PUBLIC DOCUMENT COUNT:		3
CONFORMED PERIOD OF REPORT:	20001031
FILED AS OF DATE:		20001130

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			WAL MART STORES INC
		CENTRAL INDEX KEY:			0000104169
		STANDARD INDUSTRIAL CLASSIFICATION:	RETAIL-VARIETY STORES [5331]
		IRS NUMBER:				710415188
		STATE OF INCORPORATION:			DE
		FISCAL YEAR END:			0131

	FILING VALUES:
		FORM TYPE:		10-Q
		SEC ACT:		
		SEC FILE NUMBER:	001-06991
		FILM NUMBER:		781210

	BUSINESS ADDRESS:	
		STREET 1:		702 SOUTHWEST 8TH ST
		CITY:			BENTONVILLE
		STATE:			AR
		ZIP:			72716
		BUSINESS PHONE:		5012734000

	MAIL ADDRESS:	
		STREET 1:		702 SOUTHWEST 8TH STREET
		CITY:			BENTONVILLE
		STATE:			AR
		ZIP:			72716
</SEC-HEADER>
<DOCUMENT>
<TYPE>10-Q
<SEQUENCE>1
<FILENAME>0001.htm
<TEXT>

<HTML>

<head>
</head>

<body LINK="#808000" VLINK="#800080">
<font FACE="Courier New"><b>

<p ALIGN="CENTER">UNITED STATES<br>
SECURITIES AND EXCHANGE COMMISSION<br>
Washington, D.C. 20549</p>

<p ALIGN="CENTER">FORM 10-Q</p>

<p>(Mark One)<br>
<br>
</b>[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934 for the quarterly period ended <u>October 31, 2000</u>.<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
or<br>
[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934 for the transition period from ______to______.</p>

<p ALIGN="JUSTIFY">Commission file number <u>1-6991</p>

<p ALIGN="CENTER">WAL-MART STORES, INC.</u><br>
(Exact name of registrant as specified in its charter)</p>

<p>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <u>Delaware</u>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<u>71-0415188</u><br>
&nbsp;&nbsp; (State or other jurisdiction of
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
(I.R.S. Employer<br>
&nbsp;&nbsp;&nbsp; incorporation or organization)
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Identification No.)</p>

<p>&nbsp;&nbsp;&nbsp;&nbsp; 702 S.W. Eighth Street<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <u>Bentonville, Arkansas</u>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<u>72716</u><br>
(Address of principal executive offices)
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
(Zip Code)</p>
<u>

<p ALIGN="CENTER">(501) 273-4000</u><br>
(Registrant&#146;s telephone number, including area code)</p>
<u>

<p ALIGN="CENTER">Not applicable</u><br>
(Former name, former address and former fiscal year,<br>
if changed since last report)</p>

<p ALIGN="JUSTIFY">Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or such shorter periods that the registrant was required to file
such reports), and (2) has been subject to such filing requirements for the past 90 days.<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Yes __<u>X</u>__ No _____</p>

<p ALIGN="CENTER">Applicable Only to Issuers Involved in Bankruptcy<br>
Proceedings During the Preceding Five Years</p>

<p ALIGN="JUSTIFY">Indicate by check mark whether the registrant has filed all documents
and reports required to be filed by Sections 12, 13, or 15(d) of the Securities Exchange
Act of 1934 subsequent to the distribution of securities under a plan confirmed by the
court.<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Yes _____ No _____</p>

<p ALIGN="CENTER">Applicable Only to Corporate Issuers</p>

<p ALIGN="JUSTIFY">Indicate the number of shares outstanding of each of the issuer&#146;s
classes of common stock, as of the latest practical date.</p>

<p ALIGN="JUSTIFY">Common Stock, $.10 Par Value &#150; 4,466,664,364 shares as of October
31, 2000.</p>
<strong>

<p ALIGN="CENTER">Page 1 of 18 (Form 10-Q)</p>
</strong><b>

<p ALIGN="CENTER">PART I. FINANCIAL INFORMATION</p>

<p ALIGN="JUSTIFY">Item 1. Financial Statements</p>
</b></font><div align="center"><center>

<table CELLSPACING="0" BORDER="0" WIDTH="623">
  <tr>
    <td VALIGN="TOP" COLSPAN="3"><p ALIGN="CENTER"><font FACE="Courier New" SIZE="2"><b>WAL-MART
    STORES, INC. AND SUBSIDIARIES<br>
    CONDENSED CONSOLIDATED BALANCE SHEETS<br>
    (Amounts in millions)</b></font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><u><b><p ALIGN="JUSTIFY">ASSETS</b></u></font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><b><p ALIGN="CENTER">October
    31,<br>
    <u>2000</u><br>
    (Unaudited)</b></font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><b><p ALIGN="CENTER">January
    31,<br>
    <u>2000</u><br>
    (*Note)</b></font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Cash and
    cash equivalents</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 1,311</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 1,856</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Receivables</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">1,468</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">1,341</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Inventories</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">24,975</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">19,793</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Prepaid
    expenses and other</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">1,675</u></font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">1,366</u></font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Total
    current assets</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">29,429</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">24,356</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Property,
    plant and equipment, at cost</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">45,833</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">41,063</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Less
    accumulated depreciation</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">9,619</u></font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">8,224</u></font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Net
    property, plant and equipment</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">36,214</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">32,839</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Property
    under capital leases</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">4,385</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">4,285</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Less
    accumulated amortization</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">1,273</u></font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">1,155</u></font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Net
    property under capital leases</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">3,112</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">3,130</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2">Net goodwill and other
    acquired<br>
    &nbsp; intangible assets</font></td>
    <td WIDTH="20%" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">8,994</font></td>
    <td WIDTH="20%" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">9,392</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Other
    assets and deferred charges</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">1,302</u></font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">632</u></font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Total
    assets</font></td>
    <td WIDTH="20%" VALIGN="TOP"><strong><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">$
    79,051</u></font></strong></td>
    <td WIDTH="20%" VALIGN="TOP"><strong><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">$
    70,349</u></font></strong></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><b><p ALIGN="JUSTIFY">LIABILITIES
    AND SHAREHOLDERS' EQUITY</b></u></font></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Commercial
    paper</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 5,751</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 3,323</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Accounts
    payable</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">15,872</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">13,105</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Accrued
    liabilities</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">6,373</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">6,161</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Other
    current liabilities</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">3,470</u></font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">3,214</u></font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Total
    current liabilities</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">31,466</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">25,803</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Long-term
    debt</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">13,412</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">13,672</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Long-term
    obligations under capital <br>
    &nbsp; Leases</font></td>
    <td WIDTH="20%" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">2,973</font></td>
    <td WIDTH="20%" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">3,002</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Deferred
    income taxes and other</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">884</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">759</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Minority
    interest</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">1,082</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">1,279</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Common
    stock and capital in excess of par <br>
    &nbsp; Value</font></td>
    <td WIDTH="20%" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">1,736</font></td>
    <td WIDTH="20%" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">1,160</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Retained
    earnings</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">28,433</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">25,129</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="JUSTIFY">Other
    accumulated comprehensive income</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">(935)</u></font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">(455</u>)</font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Total
    shareholders' equity</font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">29,234</u></font></td>
    <td WIDTH="20%" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">25,834</u></font></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"></td>
    <td WIDTH="20%" VALIGN="BOTTOM"></td>
    <td WIDTH="20%" VALIGN="BOTTOM"></td>
  </tr>
  <tr>
    <td WIDTH="59%" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Total
    liabilities and shareholders'<br>
    &nbsp;&nbsp;&nbsp; &nbsp; Equity</font></td>
    <td WIDTH="20%" VALIGN="TOP"><strong><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">$
    79,051 </u></font></strong></td>
    <td WIDTH="20%" VALIGN="TOP"><strong><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">$
    70,349</u></font></strong></td>
  </tr>
</TABLE>
</center></div><font FACE="Courier New">

<p>See accompanying notes to condensed consolidated financial statements.</p>

<p>* Note: The balance sheet at January 31, 2000, has been derived from the audited
financial statements at that date, and condensed.</p>
<strong>

<p ALIGN="CENTER">Page 2 of 18 (Form 10-Q)</p>
</strong>

<p>&nbsp;</p>
</font><div align="center"><center>

<table CELLSPACING="0" BORDER="0">
  <tr>
    <td VALIGN="TOP" COLSPAN="5"><p ALIGN="CENTER"><font FACE="Courier New" SIZE="2"><b>WAL-MART
    STORES, INC. AND SUBSIDIARIES<br>
    CONDENSED CONSOLIDATED STATEMENTS OF INCOME<br>
    (Unaudited)<br>
    (Amounts in millions except per share data)</b></font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"></td>
    <td WIDTH="162" VALIGN="TOP" COLSPAN="2"><font FACE="Courier New" SIZE="2"><b><p
    ALIGN="CENTER">Three Months Ended<br>
    <u>October 31,<br>
    2000</u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <u>1999</u></b></font></td>
    <td WIDTH="155" VALIGN="TOP" COLSPAN="2"><font FACE="Courier New" SIZE="2"><b><p
    ALIGN="CENTER">Nine Months Ended<br>
    <u>October 31,<br>
    2000</u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <u>1999</u></b></font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">Revenues:</font></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Net
    sales</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 45,676</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 40,432</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 134,773</font></td>
    <td WIDTH="74" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 113,619</font></td>
  </tr>
  <tr>
    <td VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Other income - net</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">505</u></font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">466</u></font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">1,443</u></font></td>
    <td WIDTH="74" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">1,322</u></font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">46,181</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">40,898</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">136,216</font></td>
    <td WIDTH="74" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">114,941</font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">Costs and expenses:</font></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Cost of
    sales</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">35,694</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">31,606</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">105,403</font></td>
    <td WIDTH="74" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">88,970</font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="MIDDLE"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Operating, selling and general and&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; administrative
    expenses</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">7,918</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">6,907</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">22,862</font></td>
    <td WIDTH="74" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">19,368</font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Interest
    costs:</font></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
    Debt</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">307</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">251</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">842</font></td>
    <td WIDTH="74" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">502</font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
    Capital leases</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">68</u></font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">66</u></font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">206</u></font></td>
    <td WIDTH="74" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">197</u></font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">43,987</u></font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">38,830</u></font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">129,313</u></font></td>
    <td WIDTH="74" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">109,037</u></font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2">Income before income
    taxes, minority <br>
    &nbsp; interest, equity in unconsolidated <br>
    &nbsp; subsidiaries and cumulative effect <br>
    &nbsp; of accounting change</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">2,194</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">2,068</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">6,903</font></td>
    <td WIDTH="74" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">5,904</font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">Provision for income taxes</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">807</u></font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">757</u></font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">2,540</u></font></td>
    <td WIDTH="74" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">2,161</u></font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP">&nbsp;&nbsp;&nbsp; </td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">Income before minority
    interest, <br>
    &nbsp; equity in unconsolidated <br>
    &nbsp; subsidiaries and cumulative effect <br>
    &nbsp; of accounting change</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">1,387</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">1,311</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">4,363</font></td>
    <td WIDTH="74" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">3,743</font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP">&nbsp;&nbsp;&nbsp; </td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">Minority interest and
    equity in <br>
    &nbsp; unconsolidated subsidiaries</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">(18)</u></font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">(17)</u></font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">(72)</u></font></td>
    <td WIDTH="74" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">(84)</u></font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP">&nbsp;&nbsp;&nbsp; </td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">Income before cumulative
    effect of <br>
    &nbsp; accounting change</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">1,369</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">1,294</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">4,291</font></td>
    <td WIDTH="74" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">3,659</font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP">&nbsp;&nbsp;&nbsp; </td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2">Cumulative effect of
    accounting<br>
    &nbsp; change, net of tax benefit of $119</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">-</u></font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">-</u></font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">-</u></font></td>
    <td WIDTH="74" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">(198)</u></font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP">&nbsp;&nbsp;&nbsp; </td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">Net income</font></td>
    <td WIDTH="81" VALIGN="TOP"><strong><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">$
    1,369</u></font></strong></td>
    <td WIDTH="81" VALIGN="TOP"><strong><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">$
    1,294</u></font></strong></td>
    <td WIDTH="81" VALIGN="TOP"><strong><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">$
    4,291</u></font></strong></td>
    <td WIDTH="74" VALIGN="TOP"><strong><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">$
    3,461</u></font></strong></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP">&nbsp;&nbsp;&nbsp; </td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">Net income per common
    share:</font></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Basic
    net income per common&nbsp;share </font></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
    Income before cumulative effect<br>
    &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; of accounting change</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 0.31</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 0.29</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 0.96</font></td>
    <td WIDTH="74" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 0.82</font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
    Cumulative effect of accounting <br>
    &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; change, net of tax</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">-</u></font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">-</u></font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">-</u></font></td>
    <td WIDTH="74" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">(0.04)</u></font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Net
    income per common share</font></td>
    <td WIDTH="81" VALIGN="TOP"><strong><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">$
    0.31</u></font></strong></td>
    <td WIDTH="81" VALIGN="TOP"><strong><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">$
    0.29</u></font></strong></td>
    <td WIDTH="81" VALIGN="TOP"><strong><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">$
    0.96</u></font></strong></td>
    <td WIDTH="74" VALIGN="TOP"><strong><font FACE="Courier New" SIZE="2"><u><p ALIGN="RIGHT">$
    0.78</u></font></strong></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Average
    number of common shares</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">4,468</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">4,454</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">4,463</font></td>
    <td WIDTH="74" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">4,451</font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP">&nbsp;&nbsp;&nbsp; </td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp; Dilutive
    net income per common share</font></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;&nbsp;
    Income before cumulative effect<br>
    &nbsp;&nbsp;&nbsp;&nbsp;&nbsp; of accounting change</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 0.31</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 0.29</font></td>
    <td WIDTH="81" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 0.96</font></td>
    <td WIDTH="74" VALIGN="BOTTOM"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 0.82</font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP" HEIGHT="23"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;&nbsp;
    Cumulative effect of accounting <br>
    &nbsp;&nbsp;&nbsp;&nbsp;&nbsp; change, net of tax</font></td>
    <td WIDTH="81" VALIGN="BOTTOM" HEIGHT="23"><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">-</u></font></td>
    <td WIDTH="81" VALIGN="BOTTOM" HEIGHT="23"><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">-</u></font></td>
    <td WIDTH="81" VALIGN="BOTTOM" HEIGHT="23"><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">-</u></font></td>
    <td WIDTH="74" VALIGN="BOTTOM" HEIGHT="23"><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">(0.04)</u></font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP" HEIGHT="24"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Net income per common share</font></td>
    <td WIDTH="81" VALIGN="TOP" HEIGHT="24"><strong><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">$ 0.31</u></font></strong></td>
    <td WIDTH="81" VALIGN="TOP" HEIGHT="24"><strong><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">$ 0.29</u></font></strong></td>
    <td WIDTH="81" VALIGN="TOP" HEIGHT="24"><strong><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">$ 0.96</u></font></strong></td>
    <td WIDTH="74" VALIGN="TOP" HEIGHT="24"><strong><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">$ 0.77</u></font></strong></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP" HEIGHT="23"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Average number of common shares</font></td>
    <td WIDTH="81" VALIGN="TOP" HEIGHT="23"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">4,487</font></td>
    <td WIDTH="81" VALIGN="TOP" HEIGHT="23"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">4,475</font></td>
    <td WIDTH="81" VALIGN="TOP" HEIGHT="23"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">4,484</font></td>
    <td WIDTH="74" VALIGN="TOP" HEIGHT="23"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">4,473</font></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP">&nbsp;&nbsp;&nbsp; </td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="81" VALIGN="TOP"></td>
    <td WIDTH="74" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="312" VALIGN="TOP"><font FACE="Courier New" SIZE="2">Dividends per share</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$0.0600</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 0.0500</font></td>
    <td WIDTH="81" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 0.1800</font></td>
    <td WIDTH="74" VALIGN="TOP"><font FACE="Courier New" SIZE="2"><p ALIGN="RIGHT">$ 0.1500</font></td>
  </tr>
</TABLE>
</center></div><font FACE="Courier New">

<p>See accompanying notes condensed consolidated financial statements.</p>
<strong>

<p ALIGN="CENTER">Page 3 of 18 (Form 10-Q)</p>
</strong></font><div align="center"><center>

<table CELLSPACING="0" BORDER="0" WIDTH="696">
  <tr>
    <td VALIGN="BOTTOM" COLSPAN="3" HEIGHT="66"><p ALIGN="CENTER"><font FACE="Courier New"
    SIZE="2"><b>WAL-MART STORES, INC. AND SUBSIDIARIES<br>
    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS<br>
    (Unaudited)<br>
    (Amounts in millions)</b></font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="50"></td>
    <td WIDTH="31%" VALIGN="TOP" COLSPAN="2" HEIGHT="50"><font FACE="Courier New" SIZE="2"><b><p
    ALIGN="CENTER">Nine Months Ended<br>
    <u>October 31,<br>
    2000</u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <u>1999</u></b></font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="21"><font FACE="Courier New" SIZE="2">Cash flows
    from operating activities:</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="21"></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Net income</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">$ 4,291</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">$ 3,461</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="21"></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="34"><font FACE="Courier New" SIZE="2">Adjustments
    to reconcile net income to net cash provided by <br>
    &nbsp; operating activities:</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="34"></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="34"></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
    Depreciation and amortization</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">2,014</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">1,612</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
    Cumulative effect of accounting change (net of tax)</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">&nbsp;&nbsp;&nbsp; -</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">198</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
    Increase in inventories</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(5,315)</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(4,621)</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
    Increase in accounts payable</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3,007</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">2,699</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
    Other</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">(184)</u></font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">412</u></font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="17"><font FACE="Courier New" SIZE="2">Net cash
    provided by operating activities</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="17"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">3,813</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="17"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">3,761</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="21"></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="21"><font FACE="Courier New" SIZE="2">Cash flows
    from investing activities:</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="21"></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Payments for property, plant &amp; equipment</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(5,846)</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(4,013)</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="34"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Investment in international operations (net of cash<br>
    &nbsp;&nbsp;&nbsp;&nbsp; acquired, $195 million in 1999)</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="34"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(617)</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="34"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(10,653)</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Other investing activities</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">53</u></font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">(179)</u></font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">Net cash
    used in investing activities</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(6,410)</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(14,845)</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="21">&nbsp; </td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="21"></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="21"><font FACE="Courier New" SIZE="2">Cash flows
    from financing activities:</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="21"></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Increase in commercial paper</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">2,441</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">6,709</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Proceeds from issuance of long-term debt</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">1,523</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">5,755</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Dividends paid</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(802)</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(668)</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Payment of long-term debt</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(1,292)</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(838)</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Purchase of Company stock</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(193)</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(101)</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Proceeds from issuance of common stock</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">582</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">-</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">&nbsp;&nbsp;&nbsp;
    Other financing activities</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">(207)</u></font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">(217)</u></font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">Net cash
    provided by financing activities</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">2,052</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">10,640</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="21">&nbsp; </td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="21"></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">Net decrease
    in cash and cash equivalents</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(545)</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">(444)</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="21">&nbsp; </td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="21"></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">Cash and
    cash equivalents at beginning of year</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">1,856</u></font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">1,879</u></font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="21">&nbsp; </td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="21"></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="16"><font FACE="Courier New" SIZE="2">Cash and
    cash equivalents at end of period</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="16"><strong><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">$ 1,311</u></font></strong></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="16"><strong><font FACE="Courier New" SIZE="2"><u><p
    ALIGN="RIGHT">$ 1,435</u></font></strong></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="21">&nbsp; </td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="21"></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="21"><font FACE="Courier New" SIZE="2">Supplemental
    disclosure of cash flow information:</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="21"></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="21">&nbsp; </td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="21"></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="21"></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">Income taxes
    paid</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">$ 2,588</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">$ 1,895</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">Interest
    paid</font></td>
    <td WIDTH="16%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">1,123</font></td>
    <td WIDTH="15%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">614</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">ASDA
    acquisition cost satisfied with Wal-Mart stock</font></td>
    <td WIDTH="16%" VALIGN="TOP" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">-</font></td>
    <td WIDTH="15%" VALIGN="TOP" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">175</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">Capital
    lease obligations incurred</font></td>
    <td WIDTH="16%" VALIGN="TOP" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">254</font></td>
    <td WIDTH="15%" VALIGN="TOP" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">266</font></td>
  </tr>
  <tr>
    <td WIDTH="69%" VALIGN="BOTTOM" HEIGHT="18"><font FACE="Courier New" SIZE="2">Property,
    plant and equipment acquired with debt</font></td>
    <td WIDTH="16%" VALIGN="TOP" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">-</font></td>
    <td WIDTH="15%" VALIGN="TOP" HEIGHT="18"><font FACE="Courier New" SIZE="2"><p
    ALIGN="RIGHT">65</font></td>
  </tr>
</TABLE>
</center></div><font FACE="Courier New">

<p>See accompanying notes to condensed consolidated financial statements.</p>
<b>

<p ALIGN="CENTER">Page 4 of 18 (Form 10-Q)</p>

<p ALIGN="CENTER">WAL-MART STORES, INC. AND SUBSIDIARIES<br>
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS</p>
</b><u>

<p ALIGN="JUSTIFY">NOTE 1. Basis of Presentation</p>
</u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The condensed consolidated balance sheet as of
October 31, 2000, and the related condensed consolidated statements of income for the
three and nine month periods ended October 31, 2000, and 1999, and the condensed
consolidated statements of cash flows for the nine month periods ended October 31, 2000,
and 1999, are unaudited. In the opinion of management, all adjustments necessary for a
fair presentation of the financial statements have been included. The adjustments
consisted only of normal recurring items. Interim results are not necessarily indicative
of results for a full year. </p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The financial statements and notes are presented in
accordance with the rules and regulations of the Securities and Exchange Commission and do
not contain certain information included in the Company&#146;s annual report. Therefore,
the interim statements should be read in conjunction with the Company's annual report for
the fiscal year ended January 31, 2000.</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; Certain reclassifications have been made to prior
periods to conform to current presentations.</p>
<u>

<p ALIGN="JUSTIFY">NOTE 2. Net Income Per Share</p>
</u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; Basic net income per share is based on the weighted
average outstanding common shares. Diluted net income per share is based on the weighted
average outstanding common shares reduced by the dilutive effect of stock options (19
million and 21 million shares for the quarters ended October 31, 2000 and 1999, and 21
million and 22 million for the nine month periods ended October 31, 2000 and 1999,
respectively).</p>
<u>

<p ALIGN="JUSTIFY">NOTE 3. Inventories</p>
</u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The Company uses the retail last-in, first-out
(LIFO) method for the Wal-Mart Stores segment, cost LIFO for the Sam&#146;s Club segment,
and other cost methods, including the retail first-in, first-out (FIFO) and average cost
methods, for the International segment. Inventories are not in excess of market value.
Quarterly inventory determinations under LIFO are partially based on assumptions as to
inventory levels at the end of the fiscal year, sales for the year and the rate of
inflation for the year. If the FIFO method of accounting had been used by the Company,
inventories at October 31, 2000, would have been $408 million higher than reported, which
is an increase in the LIFO reserve of $30 million from January 31, 2000, and an increase
of $10 million from July 31 , 2000. If the FIFO method had been used at October 31, 1999,
inventories would have been $413 million higher than reported, a decrease in the LIFO
reserve of $60 million from January 31, 1999, and a decrease of $20 million from July 31,
1999. </p>
<strong>

<p ALIGN="CENTER">Page 5 of 18 (Form 10-Q)</p>
</strong>

<p><br>
<u>NOTE 4. Segments</p>
</u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The Company is principally engaged in the operation
of mass merchandising stores that serve customers primarily through the operation of three
segments. The Company identifies its segments based on management responsibility within
the United States and geographically for all international units. The Wal-Mart Stores
segment includes the Company&#146;s discount stores, Supercenters and Neighborhood Market
stores in the United States. The Sam&#146;s Club segment includes the warehouse membership
clubs in the United States. The International segment includes all operations in
Argentina, Brazil, Canada, China, Germany, Korea, Mexico, Puerto Rico and the United
Kingdom. The revenues in the &quot;Other&quot; category result from sales to third parties
by McLane Company, Inc., a wholesale distributor.</p>

<p ALIGN="JUSTIFY">Net sales by operating segment were as follows (in millions):</p>
</font><div align="center"><center>

<table CELLSPACING="0" BORDER="0" WIDTH="636">
  <tr>
    <td WIDTH="29%" VALIGN="TOP"></td>
    <td WIDTH="35%" VALIGN="TOP" COLSPAN="2"><font FACE="Courier New"><b><p ALIGN="CENTER">Three
    Months Ended<br>
    <u>October 31,<br>
    2000</u>&nbsp;&nbsp;&nbsp;&nbsp; <u>1999</u></b></font></td>
    <td WIDTH="35%" VALIGN="TOP" COLSPAN="2"><font FACE="Courier New"><b><p ALIGN="CENTER">Nine
    Months Ended<br>
    <u>October 31,<br>
    2000</u>&nbsp;&nbsp;&nbsp;&nbsp; <u>1999</u></b></font></td>
  </tr>
  <tr>
    <td WIDTH="29%" VALIGN="TOP"></td>
    <td WIDTH="18%" VALIGN="TOP"></td>
    <td WIDTH="18%" VALIGN="TOP"></td>
    <td WIDTH="18%" VALIGN="TOP"></td>
    <td WIDTH="18%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="29%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="JUSTIFY">Wal-Mart Stores</font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">$ 29,226</font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">$ 26,460</font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">$ 86,413</font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">$ 77,000</font></td>
  </tr>
  <tr>
    <td WIDTH="29%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="JUSTIFY">Sam's Club</font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">6,573</font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">6,011</font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">19,317</font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">17,747</font></td>
  </tr>
  <tr>
    <td WIDTH="29%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="JUSTIFY">International</font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">7,437</font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">5,910</font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">22,038</font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">12,883</font></td>
  </tr>
  <tr>
    <td WIDTH="29%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="JUSTIFY">Other</font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">2,440</u></font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">2,051</u></font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">7,005</u></font></td>
    <td WIDTH="18%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">5,989</u></font></td>
  </tr>
  <tr>
    <td WIDTH="29%" VALIGN="TOP"></td>
    <td WIDTH="18%" VALIGN="TOP"></td>
    <td WIDTH="18%" VALIGN="TOP"></td>
    <td WIDTH="18%" VALIGN="TOP"></td>
    <td WIDTH="18%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="29%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="JUSTIFY">Total Net Sales</font></td>
    <td WIDTH="18%" VALIGN="TOP"><strong><font FACE="Courier New"><u><p ALIGN="RIGHT">$ 45,676</u></font></strong></td>
    <td WIDTH="18%" VALIGN="TOP"><strong><font FACE="Courier New"><u><p ALIGN="RIGHT">$ 40,432</u></font></strong></td>
    <td WIDTH="18%" VALIGN="TOP"><strong><font FACE="Courier New"><u><p ALIGN="RIGHT">$
    134,773</u></font></strong></td>
    <td WIDTH="18%" VALIGN="TOP"><strong><font FACE="Courier New"><u><p ALIGN="RIGHT">$
    113,619</u></font></strong></td>
  </tr>
</TABLE>
</center></div><font FACE="Courier New">

<p ALIGN="JUSTIFY"><br>
Operating profit and reconciliation to income before income taxes, minority interest,
equity in unconsolidated subsidiaries and cumulative effect of accounting change are as
follows (in millions):</p>
</font><div align="center"><center>

<table CELLSPACING="0" BORDER="0" WIDTH="623">
  <tr>
    <td WIDTH="32%" VALIGN="TOP"></td>
    <td WIDTH="34%" VALIGN="TOP" COLSPAN="2"><font FACE="Courier New"><b><p ALIGN="CENTER">Three
    Months Ended<br>
    <u>October 31,<br>
    2000</u>&nbsp;&nbsp;&nbsp;&nbsp; <u>1999</u></b></font></td>
    <td WIDTH="34%" VALIGN="TOP" COLSPAN="2"><font FACE="Courier New"><b><p ALIGN="CENTER">Nine
    Months Ended<br>
    <u>October 31,<br>
    2000</u>&nbsp;&nbsp;&nbsp;&nbsp; <u>1999</u></b></font></td>
  </tr>
  <tr>
    <td WIDTH="32%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="32%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="JUSTIFY">Wal-Mart Stores</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">$ 2,249</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">$ 1,993</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">$ 6,969</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">$ 5,977</font></td>
  </tr>
  <tr>
    <td WIDTH="32%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="JUSTIFY">Sam's Club</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">219</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">194</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">648</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">579</font></td>
  </tr>
  <tr>
    <td WIDTH="32%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="JUSTIFY">International</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">241</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">192</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">622</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">367</font></td>
  </tr>
  <tr>
    <td WIDTH="32%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="JUSTIFY">Other</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">(140)</u></font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">6</u></font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">(288)</u></font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">(320)</u></font></td>
  </tr>
  <tr>
    <td WIDTH="32%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="32%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="JUSTIFY">Operating profit</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">$ 2,569</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">$ 2,385</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">$ 7,951</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="RIGHT">$ 6,603</font></td>
  </tr>
  <tr>
    <td WIDTH="32%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="32%" VALIGN="TOP"><font FACE="Courier New"><p ALIGN="JUSTIFY">Interest expense</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">375</u></font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">317</u></font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">1,048</u></font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">699</u></font></td>
  </tr>
  <tr>
    <td WIDTH="32%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
    <td WIDTH="17%" VALIGN="TOP"></td>
  </tr>
  <tr>
    <td WIDTH="32%" VALIGN="TOP"><font FACE="Courier New">Income before income <br>
    taxes, minority <br>
    interest, equity<br>
    in unconsolidated <br>
    subsidiaries and<br>
    cumulative effect <br>
    of accounting change</font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">&nbsp;</p>
    <strong><p ALIGN="RIGHT">$ 2,194</strong></u></font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">&nbsp;</p>
    <strong><p ALIGN="RIGHT">$ 2,068</strong></u></font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">&nbsp;</p>
    <strong><p ALIGN="RIGHT">$ 6,903</strong></u></font></td>
    <td WIDTH="17%" VALIGN="TOP"><font FACE="Courier New"><u><p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">&nbsp;</p>
    <p ALIGN="RIGHT">&nbsp;</p>
    <strong><p ALIGN="RIGHT">$ 5,904</strong></u></font></td>
  </tr>
</TABLE>
</center></div><font FACE="Courier New"><strong>

<p ALIGN="CENTER">Page 6 of 18 (Form 10-Q)</p>
</strong>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; Operating profit information for the three and nine
months ended October 31, 1999, has been reclassified to conform to current year
presentation. For this reclassification, certain intercompany operating profits and
corporate expenses have been moved from the other category to the operating segments.</p>
<u>

<p>NOTE 5. Comprehensive Income</p>
</u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; Statement of Financial Accounting Standards No. 130,
&quot;Reporting Comprehensive Income,&quot; establishes standards for reporting and
display of comprehensive income and its components. Comprehensive income is net income,
plus certain other items that are recorded directly to shareholders&#146; equity,
bypassing net income. The only such item currently applicable to the Company is foreign
currency translation adjustments. </p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; Comprehensive income was $1,388 million and $1,376
million for the quarters ended October 31, 2000 and 1999, respectively and was $3,811
million and $3,567 million for the nine months ended October 31, 2000 and 1999,
respectively.</p>
<u>

<p ALIGN="JUSTIFY">NOTE 6. Acquisition of Additional Interest in Wal-Mart de Mexico</p>
</u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; On April 19, 2000, the Company purchased 271.3
million shares of stock in Wal-Mart de Mexico S.A. de C.V. (formerly Cifra S.A. de C.V.)
at a total cash cost of $587 million. This transaction increased the Company&#146;s
ownership percentage by approximately 6% and resulted in goodwill of $422 million, which
is being amortized over a 40-year life. In a separate transaction on April 19, 2000, the
Company also issued 10.8 million shares of its common stock to two private investors and
received proceeds of $582 million. These proceeds were used to replenish operating cash,
which was reduced as a result of our purchase of Wal-Mart de Mexico stock described above.</p>
<u>

<p ALIGN="JUSTIFY">NOTE 7. Accounting Changes</p>
</u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; In fiscal 2000, the Company changed its method of
accounting for Sam&#146;s membership fee revenue both domestically and internationally.
Previously, the Company had recognized membership fee revenues when received. Under the
new accounting method, the Company recognizes membership fee revenues over the term of the
membership, which is 12 months. The Company recorded a non-cash charge of $198 million
(after reduction for income taxes of $119 million), or $.04 per share to reflect the
cumulative effect of the accounting change as of the beginning of fiscal 2000. The
comparative financial statements presented in this Form 10-Q reflect the effects of the
membership fee revenue accounting change required by Securities and Exchange Commission
Staff Accounting Bulletin No. 101 (SAB 101).</p>

<p>&nbsp;&nbsp;&nbsp; An additional requirement of SAB 101 is that layaway transactions be
recognized upon delivery of the merchandise to the customer rather than at the time that
the merchandise is placed on layaway. The Company offers a layaway program that allows
customers to purchase certain items and make payments on these purchases over a specific
period. Until the first quarter of fiscal 2001, the Company recognized revenues from these
layaway transactions at the time that the merchandise was placed on layaway.</p>
<strong>

<p ALIGN="CENTER">Page 7 of 18 (Form 10-Q)</p>
</strong>

<p>During the first quarter of fiscal 2001, the Company changed its accounting method for
layaway transactions so that the revenue from these transactions is not recognized until
the customer satisfies all payment obligations and takes possession of the merchandise.
The impact of this accounting change was not material and did not impact earnings per
share in the first or second quarter of fiscal 2001. Since layaway transactions are a
small portion of the Company&#146;s revenue, the Company does not anticipate that this
accounting change will have a material impact on the results for the fiscal year. However,
due to the seasonality of the retail industry, the accounting change did result in a
reduction of revenues and earnings in the third quarter. Based on historical trends in
layaway transactions, management believes that the layaway accounting change will increase
fourth quarter earnings by approximately one and one half cents per share. Due to the de
minimis impact of this accounting change, prior fiscal year quarters have not been
restated.</p>
<u>

<p ALIGN="JUSTIFY">NOTE 8. Commitments and Contingencies</p>
</u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; On October 31, 2000, the Company entered into a $500
million revolving credit facility. The facility allows the Company to borrow up to $500
million at an interest rate of either the Federal Funds Rate plus one half percent, the
Prime Rate or the Eurodollar rate plus 12 basis points. Additionally, when used, the
facility requires the Company to comply with various covenants. At October 31, 2000, the
Company had not made any borrowing under the facility.</p>
<u>

<p ALIGN="JUSTIFY">NOTE 9. Subsequent Event</p>
</u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; On November 3, 2000, the Company sold notes totaling
$500 million. These notes bear interest at LIBOR minus 0.10% and will be due on November
30, 2001. On November 30, 2000, the Company sold notes totaling $500 million.&nbsp; These
notes bear interest at LIBOR minus 0.10% and will be due on December 27, 2001.&nbsp; The
proceeds from the sale of these notes were used to reduce the short-term commercial paper
debt and, therefore, the Company classified $1 billion of commercial paper as long-term
debt on the October 31, 2000 balance sheet.</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; On November 16, 2000, the board of directors
declared a quarterly cash dividend on common stock of six cents per share, payable January
8, 2001 to shareholders of record on December 22, 2000.</p>
<b>

<p>Item 2. Management&#146;s Discussion and Analysis of Financial Condition<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
and Results of Operations</p>
</b><u>

<p ALIGN="JUSTIFY">Results of Operations</p>
</u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The Company had 13.0% and 18.6% sales increases for
the quarter and the&nbsp; nine months ended October 31, 2000, respectively, when compared
to the same periods in fiscal 2000. These sales increases were attributable to the
Company&#146;s domestic and international expansion programs and domestic comparative
store sales increases of 4.9% and 6.4% for the quarter and the nine months ended October
31, 2000, respectively. </p>
<strong>

<p ALIGN="CENTER">Page 8 of 18 (Form 10-Q)</p>
</strong>

<p>&nbsp;&nbsp;&nbsp; Domestic expansion activity during the first nine months of fiscal
2001 included the addition of 19 new Wal-Mart stores, 49 new Supercenters, six new
Sam&#146;s Clubs and the conversion of 96 Wal-Mart stores to Supercenters. Also, during
the last 12 months, the Company added 11 new distribution centers. Additionally, the
Company continued to develop its Neighborhood Market concept, increasing the number of
Neighborhood Market stores to 15. International expansion during the first nine months of
fiscal 2001 included the addition of one unit in Argentina, four units in Brazil, three
units in Canada, two units in China, one unit in Korea, 25 units in Mexico and eight units
in the United Kingdom.</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; At October 31, 2000, the Company had 1,723 Wal-Mart
stores, 866 Supercenters, 469 Sam&#146;s Clubs and 15 Neighborhood Markets in the United
States. Internationally, the Company operated units in Argentina(11), Brazil(18),
Canada(169), Germany(95), Korea (6), Mexico(483), Puerto Rico(15), the United Kingdom
(240) and under joint venture agreements in China (8). At October 31, 1999, the Company
had 1,803 Wal-Mart stores, 682 Supercenters, and 456 Sam&#146;s Clubs in the United
States. Internationally, the Company operated units in Argentina(13), Brazil(14),
Canada(163), Germany(95), Mexico(444) and Puerto Rico(15), the United Kingdom (229) and
under joint venture agreements in China(6) and Korea (5).</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The Company&#146;s gross profit as a percentage of
sales increased from 21.8% in the third quarter of fiscal 2000 to 21.9% during the third
quarter of fiscal 2001. For the nine-month period ended October 31, 2000, gross profit as
a percentage of sales was 21.8%, up from 21.7% in last year&#146;s comparable period. The
improvements in gross profit occurred despite the continuation of the Company&#146;s price
rollback program, continued strong growth in the lower margin food business and a LIFO
inventory charge in the current year compared to a LIFO inventory credit last year. The
Sam&#146;s Clubs segment comprises a lower percentage of consolidated Company sales. As a
result, the gross profit stated as a percentage of sales for the Company as a whole, is
positively impacted since Sam&#146;s Clubs contribution to gross profit is a lower
percentage of sales than that of the Wal-Mart and International operating segments.
Additionally, markdowns for the quarter and first nine months of fiscal 2001 were down as
a percentage of sales when compared to the same period in fiscal 2000.</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; Operating, selling, general and administrative
expenses, as a percentage of sales, were 17.3% for the third quarter of fiscal 2001, up
from 17.1% in the corresponding period in fiscal 2000 and were 17.0% for the nine-month
period in fiscal 2001 down from 17.1% in the corresponding period in fiscal 2000. Expenses
for the nine-month period in fiscal 2000 were impacted by the May 16, 1999, settlement of
a lawsuit, which resulted in a charge in the second quarter of fiscal 2000. Disregarding
the charge taken in connection with this settlement, expenses as a percentage of sales,
would have increased by 13 basis points for the nine-month period ended October 31, 2000.
Expenses as a percentage of sales are negatively affected in the consolidated results due
to the change in percentages of the total volume generated by Sam&#146;s Club and the
International segments. The volume generated by the Sam&#146;s Club segment, which has
lower expenses as a percent of sales, decreased as a proportion of the total volume and
the percentage of the total volume generated by the International segment, which has
higher expenses as a percent of sales, increased.</p>
<strong>

<p ALIGN="CENTER">Page 9 of 18 (Form 10-Q)</p>
</strong>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; Interest expense as a percent of sales was .8% for
the quarter ended October 31 in both fiscal 2001 and 2000. Interest expense as a percent
of sales for the nine-month period ended October 31 increased from .6% in fiscal 2000 to
 .8% in fiscal 2001. The increase in interest expense is due to increased borrowing to fund
the Company&#146;s expansion activities.</p>

<p ALIGN="JUSTIFY">Wal-Mart Stores segment</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The Wal-Mart Stores segment had 10.5% and 12.2%
sales increases for the quarter and nine months ended October 31, 2000, respectively, when
compared to the sales in the same periods in fiscal 2000. These increases were due to
continued expansion activities within the segment and sales increases in comparable
stores. Comparative store sales increases for the segment were 4.5% and 6.4% for the
quarter and nine months ended October 31, 2000, respectively. The Wal-Mart Stores segment
sales as a percentage of total Company sales decreased from 65.4% and 67.8% in the quarter
and nine months ended October 31, 1999, to 64.0% and 64.1% for the quarter and nine months
ended October 31, 2000, respectively. This decrease is a result of international sales
growth resulting primarily from the ASDA Group PLC (ASDA) acquisition which was completed
in the third quarter of fiscal 2000.</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The Wal-Mart Stores segment&#146;s operating profit
increased from $2.0 billion in the third quarter of fiscal 2000 to $2.2 billion in the
third quarter of fiscal 2001. For the quarter ended October 31, segment operating profit
as a percent of sales increased from 7.5% in fiscal 2000 to 7.7% in fiscal 2001. Operating
profit increased by $992 million for the nine-month period ended October 31, 2000 when
compared to the same period of the previous year. For the nine-months ended October 31,
2000, operating profit, as a percent of sales, increased from 7.8% in fiscal 2000 to 8.1%
in fiscal 2001. The operating profit improvements for the quarter and nine-month periods
were primarily the result of increased gross margins for the segment.</p>

<p ALIGN="JUSTIFY">Sam&#146;s Club segment</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The Sam&#146;s Clubs segment had 9.3% and 8.8% sales
increases for the quarter and nine months ended October 31, 2000, respectively, when
compared to the sales in the same periods in fiscal 2000. These increases were due to
continued expansion activities within the segment and sales increases in comparable clubs.
For the segment the comparative sales increases were 6.6% and 6.5% for the quarter and
nine months ended October 31, 2000, respectively. Sam&#146;s Clubs sales as a percentage
of total Company sales fell from 14.9% and 15.6% in the quarter and nine months ended
October 31, 1999, to 14.4% and 14.3% for the quarter and nine months ended October 31,
2000, respectively. This decrease is largely due to the ASDA acquisition and more units
being added in other segments.</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The Sam&#146;s Club segment&#146;s operating profit
increased from $194 million in the third quarter of fiscal 2000 to $219 million in the
third quarter of fiscal 2001. For the quarter ended October 31, segment operating profit
as a percent of sales increased from 3.2% in fiscal 2000 to 3.3% in fiscal 2001. This
increase in operating profit is primarily the result of gross margin improvement and an
increase in membership revenue for the quarter. Operating profit increased by $69 million
for the nine-month period ended October 31, 2000, when compared to the same period of the
previous year. For the nine-months ended October 31, 2000, operating profit, as a percent
of sales, increased from 3.3% in fiscal 2000 to 3.4% in fiscal 2001. For the nine-month
period, the increase in operating profit is primarily due to gross margin improvement.</p>
<strong>

<p ALIGN="CENTER">Page 10 of 18 (Form 10-Q)</p>
</strong>

<p ALIGN="JUSTIFY">International segment</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The International segment had 25.8% and 71.1% sales
increases for the quarter and nine months ended October 31, 2000, respectively, when
compared to the sales in the same periods in fiscal 2000. These increases were due
principally to expansion activities which included the acquisition of ASDA, which was
completed in the third quarter of fiscal 2000. Disregarding the ASDA results, the
International segment sales increase was 12.9% and 14.2% for the quarter and nine months
ended October 31, 2000, respectively. International sales accounted for 16.3% and 16.4% of
total Company sales in the quarter and first nine months of fiscal 2001, respectively,
compared with 14.6% and 11.3% during the same periods in fiscal 2000. </p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The International segment&#146;s operating profit
increased from $192 million in the third quarter of fiscal 2000 to $241 million in the
third quarter of fiscal 2001. For the quarter ended October 31, segment operating profit
as a percent of sales was unchanged at 3.2% in both fiscal 2000 and fiscal 2001. For the
nine-months ended October 31, operating profit increased $255 million, from $367 million
in fiscal 2000 to $622 million in fiscal 2001. For the nine-months ended October 31,
operating profit, as a percent of sales, was unchanged at 2.8% in both fiscal 2000 and
fiscal 2001. The increase in operating profit dollars is due to the inclusion of the
operating results of ASDA in the three and nine month periods ending October 31, 2000,
which are only partially included in comparable periods in fiscal 2000. Partially
offsetting the increase resulting from the ASDA acquisition are the negative impacts of
store remodeling costs, start-up costs for a new distribution system, excess inventory and
transition related expenses in the Company&#146;s units in Germany. </p>
<u>

<p ALIGN="JUSTIFY">Liquidity and Capital Resources</p>
</u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; Cash flows provided by operating activities were
$3.8 billion for the first nine-months of fiscal 2001, which is unchanged from the
comparable period in fiscal 2000. The major components of operating cash flow were a $5.3
billion increase in inventory for the first nine months of fiscal 2001 compared with a
$4.6 billion increase for the comparable period in fiscal 2000 and an increase in accounts
payable of $3.0 billion for fiscal 2001 compared with a $2.7 billion increase for the
comparable period in fiscal 2000. Additionally, net income and depreciation and
amortization were $830 million and $402 million higher, respectively, in the first nine
months of fiscal 2001 compared to the same period in fiscal 2000. </p>
<strong>

<p ALIGN="CENTER">Page 11 of 18 (Form 10-Q)</p>
</strong>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; Cash and cash equivalents decreased by 9%, or $124
million, when compared with the end of the same period in fiscal 2000. During the first
nine months of fiscal 2001, the Company paid $193 million to repurchase its common stock,
issued common stock for proceeds of $582 million, paid dividends of $802 million, invested
$5.8 billion in capital expenditures and paid $617 million for additional interests in its
Korean subsidiary and in Wal-Mart de Mexico, S.A. de C.V. Additionally, during the
nine-months ended October 31, 2000, the Company increased its commercial paper borrowings
by $2.4 billion and received proceeds from the issuance of long-term debt in the amount of
$1.5 billion. The Company made scheduled payments of long-term debt totaling $1.3 billion
during the first nine months of fiscal 2001. </p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; On April 19, 2000, the Company sold to two private
offshore investors for cash, 10,810,837 shares of its common stock, $0.10 par value per
share (the &quot;Common Stock&quot;), for an aggregate price of $582 million. The Company
sold the shares of common stock to such purchasers in reliance on the exemption contained
in Section 4(2) of the Securities Act of 1933, as amended (the &quot;Securities
Act&quot;). The sales were not underwritten, and the Company paid no commissions or
discounts in connection with those sales. The Company used the proceeds of the sales to
replenish its operating cash, which was reduced as a result of its purchase earlier on
April 19, 2000, of a block of Class V common shares of its subsidiary, Wal-Mart de Mexico,
S.A. de C.V., over the Mexican Stock Exchange.</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; At October 31, 2000, the Company had total assets of
$79 billion compared with total assets of $70 billion at January 31, 2000. The increase in
total assets primarily resulted from capital spending for property, plant and equipment
and increased inventory levels needed in preparation for the holiday season and to fill
the 11 new distribution centers added in the last 12 months. Working capital deficit at
October 31 was $2.0 billion, an increase of $600 million from $1.4 billion at January 31,
2000. The increase in the working capital deficit was the result of the $5.2 billion
increase in accounts payable and commercial paper and the $545 million decrease in cash
and cash equivalent, which more than offsets the $5.2 million increase in inventory. The
ratio of current assets to current liabilities was 0.9 to 1.0 at October 31, 2000, January
31, 2000 and October 31, 1999.</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; In June 2000, the call option on $500 million of
outstanding debt with imbedded call and put options was exercised and all of the
outstanding bonds were purchased from the bondholders. The bonds were then remarketed. The
remarketed bonds are due June 2018, bear interest at an initial rate of 5.955% and will be
subject to annual put/call options which can be exercised every June 1. The interest rate,
if the bonds are not put to the Company, will be reset as a fixed rate on June 1 of every
year through 2017. The Company received no proceeds from the resale of the bonds and will
continue to pay the interest on the bonds annually each June. </p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; On October 31, 2000, the Company entered into a $500
million revolving credit facility. The facility allows the Company to borrow up to $500
million at an interest rate of either the Federal Funds Rate plus one half percent, the
Prime Rate or the Eurodollar rate plus 12 basis points. Additionally, when used, the
facility requires the Company to comply with various covenants. At October 31, 2000, the
Company had not made any borrowing under the facility.</p>
<strong>

<p ALIGN="CENTER">Page 12 of 18 (Form 10-Q)</p>
</strong>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; On November 3, 2000, the Company sold notes totaling
$500 million. These notes bear interest at LIBOR minus 0.10% and will be due on November
30, 2001. On November 30, 2000, the Company sold notes totaling $500 million. These notes
bear interest at LIBOR minus 0.10% and will be due on December 27, 2001. The proceeds from
the sale of these notes were used to reduce the short-term commercial paper debt and,
therefore, the Company classified $1 billion of commercial paper as long-term debt on the
October 31, 2000 balance sheet.</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The Company anticipates generating sufficient
operating cash flow to pay dividends and to fund all capital expenditures. The Company
plans to refinance existing long-term debt as it matures and may desire to obtain
additional long-term financing for other purposes or for strategic reasons. The Company
anticipates no difficulty in obtaining long-term financing in view of its excellent credit
rating and favorable experiences in the debt market in the recent past. After the November
debt issuance, the Company has a shelf registration under which it can sell up to $2.0
billion of additional debt securities in the public markets.</p>
<u>

<p ALIGN="JUSTIFY">Accounting Pronouncements</p>
</u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; On February 1, 2001, the Company will adopt
Financial Accounting Standards Board (FASB) Statements No. 133, 137 and 138 (collectively
&quot;SFAS 133&quot;) pertaining to the accounting for derivatives and hedging activities.
SFAS 133 requires all derivatives to be recorded on the balance sheet at fair value and
establishes accounting treatment for three types of hedges: hedges of changes in the fair
value of assets, liabilities, or firm commitments; hedges of the variable cash flows of
forecasted transactions; and hedges of foreign currency exposures of net investments in
foreign operations.</font><font FACE="Courier New" SIZE="2"> &nbsp;</font><font
FACE="Courier New">As of October 31, 2000, the majority of the Company&#146;s derivatives
are hedges of net investments in foreign operations, and as such, the fair value of these
derivatives has been recorded on the balance sheet as either assets or liabilities and in
other comprehensive income under the current accounting guidance. As the majority of the
Company&#146;s derivative portfolio is already recorded on the balance sheet, the Company
does not expect the adoption of SFAS 133 to have a material impact on the Company&#146;s
Consolidated Financial Statements taken as a whole. However, assuming that the
Company&#146;s use of derivative instruments does not change, and unless SFAS 133 is
amended further, the Company believes that the application of SFAS 133 could result in
more pronounced quarterly and yearly fluctuation in earnings in future periods.
Additionally, unless SFAS 133 is further amended, the Company believes that certain swap
cash flows will be recorded in other comprehensive income after implementation. For the
first nine months of fiscal 2001, the Company has recorded $81 million of earnings benefit
from the receipt of these cash flows.</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; In March 2000, the FASB issued FASB Interpretation
No. 44 (&quot;FIN 44&quot;), &quot;Accounting of Certain Transactions involving Stock
Compensation - An interpretation of APB Opinion No. 25.&quot; FIN 44 clarifies the
application of Opinion 25 for (a) the definition of employee for purposes of applying
Opinion 25, (b) the criteria for determining whether a plan qualifies as a noncompensatory
plan, (c) the accounting consequence of various modifications to the terms of a previously
fixed stock option or award, and (d) the accounting for an exchange of stock compensation
awards in a business combination.</p>
<strong>

<p ALIGN="CENTER">Page 13 of 18 (Form 10-Q)</p>
</strong>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; FIN 44 became effective July 1, 2000, but certain
conclusions cover specific events that occur after either December 15, 1998, or January
12, 2000. FIN 44 did not have a material effect on the financial position or results of
operations of the Company.</p>
<b>

<p>Item 3. Quantitative and Qualitative Disclosures About Market Risk</p>
</b><u>

<p ALIGN="JUSTIFY">Market Risk</p>
</u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; Market risks relating to the Company&#146;s
operations result primarily from changes in interest rates and changes in foreign currency
exchange rates. The Company&#146;s market risks at October 31, 2000 are similar to those
disclosed in the Company&#146;s Form 10-K for the year ended January 31, 2000. However,
during the first nine-months of fiscal 2001, the Company increased the notional amount of
Great Britain Pound based cross currency swaps by $1.25 billion and added Canadian Dollar
based cross currency swaps with a notional amount of $1.25 billion. The Great Britain
Pound based swaps mature in fiscal 2031 ($1 billion notional) and 2024 ($250 million
notional) and the Canadian Dollar based swaps mature in fiscal 2005. The additional Great
Britain Pound and Canadian Dollar based cross currency swaps had favorable fair values at
October 31, 2000 of $142 million and $61 million, respectively. The Company also added two
fixed to floating interest rate swaps in the first nine-months of the fiscal year. These
interest rate swaps have a combined notional amount of $500 million, mature in fiscal 2003
and had a favorable fair value of $9 million at October 31, 2000. The total fair value of
the Company&#146;s derivative financial instruments, including the instruments added
during the first nine months of the fiscal year, increased from a favorable $152 million
at January 31, 2000 to a favorable $1 billion at October 31, 2000. The information
concerning market risk under the sub-caption &quot;Market Risk&quot; of the caption
&quot;Management&#146;s Discussion and Analysis&quot; on pages 21 through 24 of the Annual
Report to Shareholders for the year ended January 31, 2000, is hereby incorporated by
reference in this Quarterly Report on Form 10-Q.</p>
<b>

<p ALIGN="CENTER">Page 14 of 18 (Form 10-Q)</p>

<p ALIGN="JUSTIFY">PART II. OTHER INFORMATION</p>
<u>

<p ALIGN="JUSTIFY">ITEM 1.</u></b> <u><b>LEGAL PROCEEDINGS</p>
</b></u>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The Company is not a party to any material pending
legal proceedings. Neither the Company nor any of its properties is subject to any
material pending legal proceeding, other than routine litigation incidental to the
Company&#146;s business.</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The Company recently opened a Supercenter in
Honesdale, Pennsylvania. In February 1999, the Company settled claims made by the
Pennsylvania Department of Environmental Protection (PDEP) that a subcontractor&#146;s
acts and omissions relating to the construction of the Supercenter led to excess erosion
and sedimentation of a nearby creek. In the settlement, the Company agreed to pay a fine
of $25,000 and to perform a $75,000 community environmental project in the Honesdale area.
The Company is negotiating settlement of a claim by the United States Army Corps of
Engineers that the construction resulted in the filling of approximately 0.76 acres in
excess of the permitted fill area of waters and wetlands at the site. The proposed
settlement with the Corps will require the Company to pay $200,000 to a non-profit
corporation for the purchase of local wetlands conservation areas and easements. The
Company has been reimbursed for these amounts by the contractor on the project.</p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The United States Environmental Protection Agency
(EPA) is threatening to bring suit against the Company and five of its contractors over
alleged violations of a 1992 storm water permit issued with respect to various Wal-Mart
development sites in Texas, New Mexico and Oklahoma. The EPA has presented the Company
with penalty calculations of $5.6 million. </p>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; During the first quarter of fiscal 2001, the State
of Connecticut filed suit against the Company in the State of Connecticut Superior Court
for the Judicial District of Hartford for various violations of state environmental laws
alleging the Company failed to adequately permit and or maintain records relating to storm
water management practices at 12 stores. The suit seeks to ensure the Company's compliance
with the general permit for the discharge of stormwater associated with the those stores.
The Company will vigorously defend against these allegations</font><font
FACE="Courier New" SIZE="2">.</p>
</font><font FACE="Courier New"><b>

<p>Item 2. Changes in Securities and Use of Proceeds.</p>
</b>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; As noted in &quot;Management&#146;s Discussion and
Analysis of Financial Condition and Results of Operation&#151;Liquidity and Capital
Resources&quot;, on April 19, 2000, the Company sold 10,810,837 shares of its Common
Stock. The shares were sold to two private offshore investors for an aggregate cash price
of $582,450,449. The shares were sold to those investors in reliance on the exemption from
the registration requirements of the Securities Act contained in Section 4(2) of the
Securities Act. The offer and sale of the shares was made in negotiated transactions that
did not involve any public solicitation or advertising of the offer of the shares. The
Company offered and sold the shares only to sophisticated investors who could evaluate the
merits and risks of an investment in shares of the Common Stock. The Company put into
place the usual restrictive legends on the share certificates and those other precautions
to prevent the resale or other disposition of the shares except pursuant to an effective
registration statement or an available exemption from the registration requirements of the
Securities Act. The offer and sale of those shares was not underwritten, and no
underwriting discounts or commissions were paid by the Company in connection with the
offer and sale of those shares.</p>
<b>

<p ALIGN="CENTER">Page 15 of 18 (Form 10-Q)</p>

<p>Item 5. Other Information</p>
</b>

<p ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp; The Private Securities Litigation Reform Act of 1995
provides a safe harbor for forward-looking statements made by or on behalf of the Company.
Certain statements contained in Management&#146;s Discussion and Analysis and in other
Company filings are forward-looking statements. These statements discuss, among other
things, expected growth, future revenues, future cash flows and future performance. The
forward-looking statements are subject to risks and uncertainties including but not
limited to the cost of goods, competitive pressures, inflation, consumer debt levels,
currency exchange fluctuations, trade restrictions, changes in tariff and freight rates,
interest rate fluctuations and other capital market conditions, and other risks indicated
in the Company&#146;s filings with the United States Securities and Exchange Commission.
Actual results may materially differ from anticipated results described in these
statements.</p>
<b>

<p>Item 6. Exhibits and Reports on Form 8-K</p>
</b>

<p>&nbsp;&nbsp;&nbsp; (a) The following documents are filed as an exhibit to this<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Form 10-Q:</p>

<p>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Exhibit 4(a) - The
Form of 6.875% Notes due August 1,<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2002 is incorporated
herein by reference to the<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Report on Form
8-K, dated August 3, 2000.</p>

<p>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Exhibit 4(b) - The
Form of Floating Rate Notes<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; due November 30, 2001
is incorporated herein by<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; reference to the
Current Report on Form 8-K, <br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; dated November 6, 2000.</p>

<p>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Exhibit 12 &#150;
Statement Re Computation of Ratios<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Exhibit 27 - Financial
Data Schedule</p>

<p>&nbsp;&nbsp;&nbsp; (b) Reports on Form 8-K </p>

<p>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Report on Form 8K,
dated August 3, 2000, with respect <br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; to the Company&#146;s
August 1, 2000 sale of $500,000,000 <br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6.875% Notes due August
1, 2002.</p>

<p>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Report on Form 8K,
dated October 20, 2000, with respect<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; to the Company&#146;s
periodic communications with its<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; shareholders and other
members of the investment <br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; community about the
Company&#146;s operations.</p>

<p>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Report on Form 8-K,
dated November 6, 2000, with respect<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; to the Company&#146;s
November 3, 2000 sale of $500,000,000<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Floating Rate Notes due
November 30, 2001.</p>
<strong>

<p align="center">Page 16 of 18 (Form 10-Q)</p>
</strong>

<p>&nbsp;</p>
<b>

<p ALIGN="CENTER">SIGNATURES</p>

<p ALIGN="CENTER">&nbsp;</p>
</b>

<p>Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has
duly caused this report to be signed on its behalf by the undersigned thereunto duly
authorized.</p>

<p>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
WAL-MART STORES, INC.</p>

<p>&nbsp;</p>

<p>Date: November 30, 2000
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<u>/s/ H. Lee Scott, Jr.&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </u><br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
&nbsp;
H. Lee Scott, Jr.<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
&nbsp;
President and<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
&nbsp;
Chief Executive Officer</p>

<p>&nbsp;</p>

<p>&nbsp;</p>

<p>Date: November 30, 2000
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
<u>/S/ Thomas M. Schoewe&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <br>
</u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
&nbsp;
Thomas M. Schoewe<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
&nbsp;
Executive Vice President<br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
&nbsp;
and Chief</font><font FACE="Courier"> Financial Officer</p>
</font><strong><font FACE="Courier New">

<p ALIGN="CENTER">Page 17 of 18 (Form 10-Q)</p>
</font></strong><font FACE="Courier">

<p>&nbsp;</p>
</font><div align="left">

<table CELLSPACING="0" BORDER="0" WIDTH="724">
  <tr>
    <td VALIGN="MIDDLE" COLSPAN="2"><p ALIGN="CENTER"><strong><font FACE="Courier New">Index
    to Exhibits</font></strong></td>
  </tr>
  <tr>
    <td WIDTH="23%" VALIGN="MIDDLE"><strong><font FACE="Courier New"><p ALIGN="CENTER">Exhibit<br>
    <u>Number</u></font></strong></td>
    <td WIDTH="77%" VALIGN="MIDDLE"><strong><font FACE="Courier New"><u>Description of
    Document</u></font></strong></td>
  </tr>
  <tr>
    <td WIDTH="23%" VALIGN="MIDDLE"><font FACE="Courier New"><p ALIGN="CENTER">4(a)</font></td>
    <td WIDTH="77%" VALIGN="MIDDLE"><font FACE="Courier New">Form of 6.875% Notes due August
    2002 (incorporated herein by reference to the Current Report on Form 8-K, dated August 3,
    2000)</font></td>
  </tr>
  <tr>
    <td WIDTH="23%" VALIGN="MIDDLE"><font FACE="Courier New"><p ALIGN="CENTER">4(b)</font></td>
    <td WIDTH="77%" VALIGN="MIDDLE"><font FACE="Courier New">Form of Floating Rate Notes due
    November 30, 2001 (incorporated herein by reference to the Current Report on Form 8-K,
    dated November 6, 2000)</font></td>
  </tr>
  <tr>
    <td WIDTH="23%" VALIGN="MIDDLE"><font FACE="Courier New"><p ALIGN="CENTER">12</font></td>
    <td WIDTH="77%" VALIGN="MIDDLE"><font FACE="Courier New">Statement Re Computation of
    Ratios</font></td>
  </tr>
  <tr>
    <td WIDTH="23%" VALIGN="MIDDLE"><font FACE="Courier New"><p ALIGN="CENTER">27</font></td>
    <td WIDTH="77%" VALIGN="MIDDLE"><font FACE="Courier New">Financial Data Schedule</font></td>
  </tr>
</TABLE>
</div><strong><font FACE="Courier">

<p ALIGN="CENTER"><br>
</font><font FACE="Courier New">Page 18 of 18 (Form 10-Q)</p>
</font></strong>
</body>
</HTML>

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-12
<SEQUENCE>2
<FILENAME>0002.htm
<TEXT>

<HTML>
<HEAD>
</HEAD>
<BODY LINK="#0000ff" VLINK="#800080">

<TABLE CELLSPACING=0 BORDER=0 CELLPADDING=4>
<TR><TD VALIGN="TOP" COLSPAN=8>
<P ALIGN="CENTER"><B><FONT FACE="Courier New" SIZE=2>Exhibit 12<BR>
Statement re computation of ratios</B></FONT></TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP">
<P>&nbsp;</TD>
<TD WIDTH=121 VALIGN="TOP" COLSPAN=2>
<FONT FACE="Courier New" SIZE=2><P ALIGN="CENTER">Nine Months<BR>
Ended<BR>
October 31,</FONT></TD>
<TD WIDTH=296 VALIGN="BOTTOM" COLSPAN=5>
<FONT FACE="Courier New" SIZE=2><P ALIGN="CENTER">Fiscal Years Ended</FONT></TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP">
<P>&nbsp;</TD>
<TD WIDTH=58 VALIGN="TOP">
<U><FONT FACE="Courier New" SIZE=2><P ALIGN="CENTER">2000</U></FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<U><FONT FACE="Courier New" SIZE=2><P ALIGN="CENTER">1999</U></FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<U><FONT FACE="Courier New" SIZE=2><P ALIGN="CENTER">2000</U></FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<U><FONT FACE="Courier New" SIZE=2><P ALIGN="CENTER">1999</U></FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<U><FONT FACE="Courier New" SIZE=2><P ALIGN="CENTER">1998</U></FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<U><FONT FACE="Courier New" SIZE=2><P ALIGN="CENTER">1997</U></FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<U><FONT FACE="Courier New" SIZE=2><P ALIGN="CENTER">1996</U></FONT></TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P>Income before income taxes</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">6,903</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">5,904**</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">9,083</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">7,323</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">5,719</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">4,877</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">4,359</FONT></TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P>Capitalized interest</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(43)</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(30)</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(57)</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(41)</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(33)</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(44)</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(50)</FONT></TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P>Minority interest</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(72)</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(84)</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(170)</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(153)</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(78)</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(27)</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">(13)</FONT></TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P>Adjusted profit before tax*</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">6,788</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">5,790</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">8,856</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">7,129</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">5,608</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">4,806</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">4,296</FONT></TD>
</TR>
<TR><TD WIDTH=623 VALIGN="TOP" COLSPAN=8>
<P>&nbsp;</TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P>Fixed charges</FONT></TD>
<TD WIDTH=418 VALIGN="TOP" COLSPAN=7>
<P>&nbsp;</TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P>Debt interest</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">842</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">502</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">756</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">529</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">555</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">629</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">692</FONT></TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P>Capital lease interest</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">206</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">197</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">266</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">268</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">229</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">216</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">196</FONT></TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P>Capitalized interest</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">43</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">30</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">57</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">41</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">33</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">44</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">50</FONT></TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P>Interest component of rent</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">514</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">379</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">458</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">523</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">477</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">449</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">425</FONT></TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P>Total fixed expense</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">1,605</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">1,108</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">1,537</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">1,361</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">1,294</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">1,338</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">1,363</FONT></TD>
</TR>
<TR><TD WIDTH=623 VALIGN="TOP" COLSPAN=8>
<P>&nbsp;</TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P>Profit before taxes and fixed expenses</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">8,393</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">6,898</FONT></TD>
<TD WIDTH=63 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">10,393</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">8,490</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">6,902</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">6,144</FONT></TD>
<TD WIDTH=58 VALIGN="TOP">
<FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">5,659</FONT></TD>
</TR>
<TR><TD WIDTH=623 VALIGN="TOP" COLSPAN=8>
<P>&nbsp;</TD>
</TR>
<TR><TD WIDTH=205 VALIGN="TOP" HEIGHT=19>
<B><FONT FACE="Courier New" SIZE=2><P>Fixed charge coverage</B></FONT></TD>
<TD WIDTH=58 VALIGN="TOP" HEIGHT=19>
<B><FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">5.23</B></FONT></TD>
<TD WIDTH=63 VALIGN="TOP" HEIGHT=19>
<B><FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">6.23</B></FONT></TD>
<TD WIDTH=63 VALIGN="TOP" HEIGHT=19>
<B><FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">6.76</B></FONT></TD>
<TD WIDTH=58 VALIGN="TOP" HEIGHT=19>
<B><FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">6.24</B></FONT></TD>
<TD WIDTH=58 VALIGN="TOP" HEIGHT=19>
<B><FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">5.33</B></FONT></TD>
<TD WIDTH=58 VALIGN="TOP" HEIGHT=19>
<B><FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">4.59</B></FONT></TD>
<TD WIDTH=58 VALIGN="TOP" HEIGHT=19>
<B><FONT FACE="Courier New" SIZE=2><P ALIGN="RIGHT">4.15</B></FONT></TD>
</TR>
</TABLE>

<FONT FACE="Courier New" SIZE=2><P>*&nbsp; Does not include the cumulative effect of accounting change recorded by the<BR>
&nbsp;&nbsp; Company in Fiscal 2000</P>
<P>** Restated to reflect the impact on the nine months ended October 31, 1999 of the <BR>
&nbsp;&nbsp; accounting change recorded by the Company in fiscal 2000.</P></FONT></BODY>
</HTML>

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-27
<SEQUENCE>3
<FILENAME>0003.txt
<TEXT>

<TABLE> <S> <C>

<ARTICLE> 5

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          JAN-31-2001
<PERIOD-END>                               OCT-31-2000
<CASH>                                           1,311
<SECURITIES>                                         0
<RECEIVABLES>                                    1,468
<ALLOWANCES>                                         0
<INVENTORY>                                     24,975
<CURRENT-ASSETS>                                29,429
<PP&E>                                          45,833
<DEPRECIATION>                                   9,619
<TOTAL-ASSETS>                                  79,051
<CURRENT-LIABILITIES>                           31,466
<BONDS>                                              0
<PREFERRED-MANDATORY>                                0
<PREFERRED>                                          0
<COMMON>                                           446
<OTHER-SE>                                      28,788
<TOTAL-LIABILITY-AND-EQUITY>                    79,051
<SALES>                                        134,773
<TOTAL-REVENUES>                               136,216
<CGS>                                          105,403
<TOTAL-COSTS>                                  129,313
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               1,048
<INCOME-PRETAX>                                  6,903
<INCOME-TAX>                                     2,540
<INCOME-CONTINUING>                              4,291
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     4,291
<EPS-BASIC>                                        .96
<EPS-DILUTED>                                      .96


</TABLE>
</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
-----END PRIVACY-ENHANCED MESSAGE-----
