9

Exhibit 5 THE WM. WRIGLEY JR. COMPANY: CAPITAL STRUCTURE, VALUATION, AND COST OF CAPITAL Consolidated Balance Sheets for the Wm. Wrigley Jr. Company
Financial Characteristics of Major Confectionary Firms L.T.debt/ (L.T.Debt +Book Value of equity) (%) 30.07 23.77 17.64 1.45 0.00 18.23 L.T.debt/ L.T.debt/Bo L.T.debt/M (L.T.Debt ok Value of arket Value +Market equity of equity Value of equity) (%) (%) (%) 14.46 43.01 16.90 8.85 31.18 9.71 11.26 21.41 12.69 0.46 1.47 0.47 0.00 0.00 0.00 8.76 24.27 9.49 Interest coverage before tax 4.6x 11.1x 3.4x Nmf nmf Compound growth of EPS past 5 years (%) 6.50 6.50 Nmf 12.50 9.00 -49.57

Company Name Cadbury Schweppes Plc Hershey Foods Corp. Kraft Foods Tootise Roll Ind. Inc W.M.Wrigley S & P 500

Recent Price $ 26.66 65.45 38.82 31.17 56.37 1148.08

Common shares outstanding ($ Mn) 502.5 136.63 1735.00 51.66 232.44

Market value of equity ($ Mn) 13,397 8,942 67,353 1,610 13,103

Book value of equity ($ Mn) 5,264 2,785 39,920 509 1,276

Total LT debt ($ Mn) 2,264 869 8,548 8 -

Beta Company Name Cadbury Schweppes Plc 0.60 Hershey Foods Corp. 0.60 Kraft Foods Nmf Tootise Roll Ind. Inc 0.65 W.M.Wrigley 0.75 S & P 500 1.00 Note: nmf=not a meaningful figure Source of data: Value line Investment Survey

EPS 1.39 2.74 1.17 1.30 1.61 18.78

Price/Earni ngs 15.20 20.40 18.70 24.00 29.30 40.55

Cash Dividends 0.67 1.16 0.26 0.28 0.75

Dividend payout (%) 44.0 41.0 12.0 22.0 46.0

Dividend Yield (%) 2.50 2.00 1.50 0.90 1.50

Firm value/EBIT DA 10.3 11.4 10.1 14.6 22.6

10

Exhibit 6 THE WM. WRIGLEY JR. COMPANY: CAPITAL STRUCTURE, VALUATION, AND COST OF CAPITAL Consolidated Balance Sheets for the Wm. Wrigley Jr. Company
Key Industrial Financial Ratios by Credit Rating Company Name Investment Grade A 6.3 42.2 22.3 18.1 18.1 33.8 42.6 BBB 3.9 30.6 12.8 13.1 15.5 40.3 47.0 -Investment Grade BB 2.2 19.7 7.3 11.5 15.4 53.6 57.7 B 1.0 10.4 1.5 8.0 14.7 72.6 75.1

AAA AA EBIT interest coverage (x) 23.4 13.3 Funds from operations/total debt (%) 214.2 65.7 Free operating cash flow/total debt (%) 156.6 33.6 35.0 26.6 Return on capital (%) Operating income/ sales (%) 23.4 24.0 Long-term debt/capital (%) (1.1) 21.1 Total debt/capital, inclu.short-term debt (%) 5.0 35.9 Source of data: Standard & Poors credit stats, September 8 2003 Definitions

EBIT interest coverage divides earnings before interest and taxes (EBIT) by gross interest expense (before subtracting capitalized interest and interest income. FFO/total debt divides funds from operations (FFO) by total debt. FFO is defined as net income from continuing operations, depreciation and amortization, deferred income taxes, and other noncash items/long-term debt+current maturities, commercial paper, and other short-term borrowings. Free operating cash flow/total debt. Free operating cash flow is defined as FFO-capital expenditure-(+) increase (decrease)in working capital (excluding changes in cash marketable securities, and short-term debt)/long-term debt+current maturities, commercial paper, and other short-term borrowings. Total debt/EBITDA. Long-term debt+c urrent maturities, commercial paper, and other short-term borrowings/adjusted earnings from continuing operations before interest, taxes, and depreciation and amortization. Return on capital. EBIT?average of beginning of year and end of year capital, including short term debt, current maturities, long-term debt, noncurrent deferred taxes, minority interest, and equity (common and preferred stock). Totaldebt/capital. Long-term debt +Current maturities, commercial paper, and other short-term borrowings/long-term debt+current maturities, commercial paper, and other short-term borrowings+shareholders equity (including preferred stock)+minority interest.

11

Exhibit 7 THE WM. WRIGLEY JR. COMPANY: CAPITAL STRUCTURE, VALUATION, AND COST OF CAPITAL Consolidated Balance Sheets for the Wm. Wrigley Jr. Company
Capital Market conditions as of June 7, 2002 U.S. Treasury obligations 3 months 6 months 1 yr 2 yr 3 yr 5 yr 7 yr 10 yr 20 yr Yield (%) 1.67 1.71 2.31 3.16 3.66 4.09 4.52 4.86 5.65 Other Instruments US Federal Reserve Bank discount rate LIBOR (1 month) Certificate of Deposits (6 month) Prime interest rates % 1.73 1.84 1.98 4.75

Corporate Debt Obligations (10 year) AAA AA A BBB BB B

Yield (%) 9.307 9.786 10.083 10.894 12.753 14.663

12

Exhibit 8 THE WM. WRIGLEY JR. COMPANY: CAPITAL STRUCTURE, VALUATION, AND COST OF CAPITAL Consolidated Balance Sheets for the Wm. Wrigley Jr. Company
EPS versus EBIT Analysis Assumptions Interest rate on debt Pre-recap debt Tax rate Before recapitalization ___________________ ___________________ ___________________ Assumptions Interest rate on debt Pre-recap debt Tax rate After recapitalization ___________________ ___________________ ___________________

Before recapitalization Operating Income (EBIT) Interest expense Taxable income Taxes Net Income Shares outstanding EPS

Worst case

Most likely

Best case

After recapitalization Operating Income (EBIT) Interest expense Taxable income Taxes Net Income Shares outstanding EPS

Worst case

Most likely

Best case