EFTA01382300

Amendment No. 3 to Form S-I Table of Contents AB ACQUISITION LLC AND SUBSIDIARIES UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF CONTINUING OPERATIONS 53 WEEKS ENDED FEBRUARY 28, 2015 (in millions except share and per share amounts) AB Acquisition LLC Safeway Inc. 53 Weeks 53 Weeks Ended Ended February 28, January 3, Period Alignment(1) Pro Forma Adjustments related to the Safeway AequisitIon(2) Pro Forma Adjustments for IPO-Related Transaetions(3) Pro Forma Adjustments for IPO Transactions(4) AB Acquisition LLC Pro Forma 53 Weeks Ended February 28, Net sales and other 2015 2015 2015 revenue $ 27,198.6 $ 36,330.2 $ (2,7486) $ (3285.3)2(e) $ $ $ 57.496 9 Cost of sales 19,695.8 26,648.2 (2.060.2) (2,283.3)2(5) 42.013.5 13.0208 Gross profit 7,502.8 9,682 0 (686.4) (1,015.0) 15,483.4 Selling and administrative expenses 8,152.2 9,147.5 (609.3) (1,068.3)2M 15,191 1 (431.0)2(c) Operating (loss) income (649.4) 534.5 (77.1) 484.3 292.3 Interest expense, net 633.2 283.3 (21.3) 4a42(4) 039tra) 848.8 Other expense (income), net 96.0 86.2 (1028) (98.1)2(t) (18.7) (Loss) income from continuing operations before income taxes (1,378.6) 165.0 47.0 539.0 89.8 (537.8) Income tax (benefit) expense (153.4) 61.8 14.2 ($0.2)2(0 (115-0)e<°) 34.74(C) (208.4) Net (loss) income from continuing operations $ (1.225 2) S 103 2 $ 328 $ 589 7 115 0 551 (329 4) Pro forma loss per share. continuing operations Basic and diluted (069)'9 Pro forma weighted average shares outstanding Basic and diluted 475.139.O814(t3 63 http:'/www•.sec.gov Archi‘ edg,aridata/1646972/0001193I25I 5335826'd908395dsla.htm[10,14/20I 5 9:03:02 AM] CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) CONFIDENTIAL DB-SDNY-0081602 SDNY_GM_00227786 EFTA01382300