t ',cows (loss) 125.7 103.2 27.8% 77.4 62.5% 103.5 21.5% Diluted EPS (GAAP) (0.06) (036) 42.4% 002 -363.4% (0.36) -82.4% Diluted EPS (Non-GAAP) 0.94 077 222% 061 54.9% 0.78 20.6% Nm-GAAPDruted shares outstanding 133.6 134.0 -0.3% 1273 4.9% 132.5 0.8% Margin Analysis (% of Rev

1,387,378 218,272,537 216.181.813 225,005,386 219,575,738 RSUs 16,284,481 14,672,264 11,697,803 8,358,613 5,331,288 19,541,458 9,984,862 Non-GAAP Weighted Average Diluted Shares Outstanding 401,091,196 403,186,361 403,623,562 402,902,853 401.988,092 399,895,861 402,923,251 4Q.14 I r

Measures do not reflect certain one-time or non-recurring cash costs to achieve the anticipated synergies associated with the Safeway acquisition; Non-GAAP Measures do not reflect changes in, or cash requirements for, our working capital needs; • EBITDA and Adjusted EBITDA do not reflect the significant

EBITDA margin EBIT margin (GAAP) EBIT margin (non-GAAP) Net margin (GAAP) Net margin (non GAAP) YoY % Revenue Gross profit EBIT (GAAP) EBIT (Non-GAAP) Net income (GAAP) Net income (Non-GAAP) EPADS (GAAP) diluted EPADS (Non GAAP) diluted 2,444 76,204 EFTA01473308 52,370 40,127 22,645 3