Exhibit 99.2

BJ’s Wholesale Club, Inc. and Consolidated Subsidiaries

STATEMENTS OF INCOME (Unaudited)

(Dollars in Thousands Except Per Share Amounts)

	Quarter Ended
	April 29, 2006			July 29, 2006			October 28, 2006			February 3, 2007
										(14 Weeks)
Net sales	$	1,869,962		$	2,081,158		$	1,967,540		$	2,384,836
Membership fees and other		42,461			43,355			44,608			46,361
Total revenues		1,912,423			2,124,513			2,012,148			2,431,197
Cost of sales, including buying and occupancy costs		1,728,227			1,914,030			1,811,531			2,173,001
Selling, general and administrative expenses		159,817			164,491			166,547			206,730
Provision for credit card claims		—			—			—			2,000
Preopening expenses		1,275			1,306			3,141			3,802
Operating income		23,104			44,686			30,929			45,664
Interest income, net		1,076			954			499			109
Gain on contingent lease obligations		3,119			—			—			—
Income from continuing operations before income taxes		27,299			45,640			31,428			45,773
Provision for income taxes		10,466			17,814			11,589			17,314
Income from continuing operations		16,833			27,826			19,839			28,459
Loss from discontinued operations, net of income tax benefit		(1,417	)		(1,425	)		(1,496	)		(16,603	)
Net income	$	15,416		$	26,401		$	18,343		$	11,856
Basic earnings per common share:
Income from continuing operations	$	0.25		$	0.42		$	0.30		$	0.44
Loss from discontinued operations		(0.02	)		(0.02	)		(0.02	)		(0.26	)
Net income	$	0.23		$	0.40		$	0.28		$	0.18
Diluted earnings per common share:
Income from continuing operations	$	0.25		$	0.41		$	0.30			0.44
Loss from discontinued operations		(0.02	)		(0.02	)		(0.02	)		(0.26	)
Net income	$	0.23		$	0.39		$	0.28			0.18
Number of common shares for earnings per share computations:
Basic		67,214,677			66,192,730			64,464,862			64,227,421
Diluted		68,097,030			66,952,101			65,260,359			65,191,262