EFTA01382409

Amendment No. 3 to Form S-1 Table of Contents AB ACQUISITION LLC AND SUBSIDIARIES Condensed Consolidated Statements of Operations and Comprehensive Loss ($ in millions, except per unit amounts) (unaudited) 16 weeks ended June 20, 2015 June 12, 2014 Net sales and other revenue S 18,051.0 $ 7,211.7 Cost of sales 13,132.8 5.220.9 Gross profit 4,918.2 1,990.8 Selling and administrative expenses 4,821.3 1,958.9 Operating income 96.9 31.9 Interest expense 283.8 140.0 Other (income) expense, net (4.6) 22.8 Loss before income taxes (182.3) (130.9) Income tax benefit (29.0) (14.0) Net loss $ (153.3) $ (116.9) Other comprehensive (loss) income: Loss on interest rate swaps, net of tax (7.3) (10.2) Other, net of tax 0.6 0.3 Comprehensive loss $ (160.0) $ (126.8) Basic net loss per unit attributable to: Tracking group basic earnings per unit $ (0.52) $ (0.91) Residual group basic earnings per unit Diluted net loss per unit attributable to: Tracking group diluted earnings per unit $ (0.52) $ (0.91) Residual group diluted earnings per unit The accompanying notes are an integral part of these Condensed Consolidated Financial Statements. $ F-6 Mtn. WMV. See 11O% Arc1th edgar data' 1646972 000119312515335826'd900395ds Itt.htm110 14'2015 9:03:02 AM1 CONFIDENTIAL - PURSUANT TO FED. R. GRIM. P. 6(e) CONFIDENTIAL DB-SDNY-0081754 SDNY_GM_00227938 EFTA01382409