Amendment No. 3 to Form S-I Table of Contents The Safeway acquisition had a material impact on our results of operations. Accordingly, we have included in this prospectus pro forma information which gives effect to the Safeway acquisition, this offering and the IPO-Related Transactions, as more fully described in the notes below. See "Unaudited Pro Forma Condensed Consolidated Financial Information" for additional information (in millions, except per share amounts). First Quarter 2015 First Quarter 2014 12 Months Ended June 20, 2015 Fiscal 2014 Fiscal 2013(3) Fiscal 2012(3) Pro Forma(2) (7) Actual Pro Forma(2) Actual Pro Forma (2) Pro Forma(2) Actual(1) Results of Operations: Sales and other revenue 17,607 $18,051 $ 17.220 $ 7,212 $ 57,884 $ 57.497 $ 27,199 $20,055 $ 3,712 Gross profit S 4.784 $ 4.918 $ 4.525 $ 1.991 $ 15,742 $ 15.483 $ 7.503 $ 5,399 $ 938 Selling & administrative expenses 4,710 4,821 4,425 1,959 15.476 15,191 8,152 5,874 899 Bargain purchase gain — (2,005) Operating income (loss) 74 97 100 32 266 292 (649) 1,530 39 Interest expense 257 284 256 140 850 849 633 390 7 Other (income) expense. net (5) (5) (23) 23 (1) (19) 96 — — (Loss) income before income taxes (178) (182) (133) (131) (583) (538) (1,378) 1,140 32 Income tax (benefit) expense (69) (29) (52) (14) (225) (208) (153) (573) 2 (Loss) income from continuing operations. net of tax (109) (153) (81) (117) (358) (330) (1,225) 1,713 30 Income from discontinued operations, net of tax 20 49 Net (loss) income $ (109) $ (153) S (81) $ (117) $ (358) $ (330) S (1,225) $ 1,733 $ 79 Per Share Data: Net income (loss) per share—basic and diluted(4) (0.23) (0.17) (0.75) (0.69) Weighted average shares outstanding —basic and diluted(4) 475 475 475 475 Other Financial Data: Adjusted EBITDA(5) $ 704 $ 728 $ 608 $ 253 $ 2,463 $ 2,367 $ 1,099 $ 58