EXHIBIT 7.7 | Deutsche Bank Model (in millions of USD, except per share figures) Actual Actual Forecast At Fiscal Year End Actual Forecast 2011 2012 2013 2014 2015 Store Growth 4.0% 7.7% 8.1% 10.5% 12.6% Sales Growth 12.2% 15.7% 10.4% 11.1% 14.0% EBITDA Margin 8.5% 9.0% 9.5% 9.4% 9.8% Tax Rate 38.1% 38.4% 38.8% 39.0% 39.0% Current Asset Turnover 7.0 5.6 6.5 7.0 7.1 Current Liabilities Turnover 10.5 10.9 10.7 10.5 10.5 Net PP&E/Store 6.4 6.5 6.7 6.7 6.7 Annual Dep. & Amort./Store 1.00 0.93 0.94 0.94 0.94 Stores 311 335 362 400 450 Sales 10,108 11,699 12,917 14,351 16,360 EBITDA 859 1,055 1,222 1,352 1,600 Dep. & Amort. 311 311 339 376 423 EBIT 548 744 883 976 1,176 Taxes 209 286 343 381 459 Net Income 339 458 540 596 717 Shares Outstanding 350 364 372 372 372 Earnings per Share 0.97 1.26 1.45 1.60 1.93 Current Assets 1,453 2, 103 1,980 2,050 2,304 Current Liabilities 880 977 1,088 1,238 1,406 Net Working Capital 573 1, 126 892 812 898 Net PP&E 1,997 2, 193 2,428 2,680 3,018 Return on Capital 13.2% 13.8% 16.3% 17.1% 18.3% Data source: Company financial reports, Deutsche Bank research, and author estimates