![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-11-020728/g104731mmi030.gif)
| 29 Illustrative Share Count Roll Forward Below find an illustrative example of the diluted share count. There are many other factors that effect share count, listed below. You should not refer to this table as guidance for actual diluted share count. Other factors affecting diluted share count, which have been assumed to remain constant in the analysis above: Prices of Sealy common stock remain constant No additional conversions of convertible debt No additional grants, forfeitures or cancellations of equity-based incentive awards to employees or directors Sealy reports net income from continuing operations in each period (net loss would result in diluted shares equal to basic shares) No repurchases of outstanding shares Assumes convertible notes have a dilutive effect on earnings per share Q1 2011 Q2 2011 Q3 2011 Q4 2011 Q1 2012 Q2 2012 Q3 2012 Basic Share Count 97,816 97,816 97,816 97,816 97,816 97,816 97,816 Effect of dilutive securities: Convertible notes 2 192,661 196,514 200,444 204,453 208,542 212,713 216,967 Stock options 886 906 926 944 954 955 956 Restricted shares - - - - - - - Restricted share units 8,720 9,474 10,120 10,578 10,963 11,338 11,629 Other 406 406 406 406 406 406 406 Diluted Share Count 300,489 305,116 309,712 314,197 318,681 323,228 327,774 Beginning Diluted Share Count 300,489 305,116 309,712 314,197 318,681 323,228 Incremental Shares for Adjustment in Unrecognized Compensation Cost 774 666 476 395 376 292 Incremental Shares for PIK Interest on Convertible Notes 1 3,853 3,930 4,009 4,089 4,171 4,254 Ending Diluted Share Count 305,116 309,712 314,197 318,681 323,228 327,774 1 Gives effect to number of PIK notes to be included on a weighted average basis. 2 In the first quarter of fiscal 2011, the convertible notes were considered anti-dilutive for the purposes of determining earnings per share and, as such, were excluded from the diluted share count. |