Safeway Inc. Announces Fourth Quarter 2012 Results

Safeway Inc. Announces Fourth Quarter 2012 Results 
Safeway Reports Strong Results 
PLEASANTON, CA -- (Marketwire) -- 02/21/13 --  Safeway Inc. (NYSE:
SWY) 
Results From Operations
 Safeway Inc. today reported net earnings
from continuing operations of $1.06 per diluted share for the fourth
quarter which ended December 29, 2012. This includes a $0.12 per
diluted share benefit from legal settlements. When you exclude this
benefit, earnings per diluted share is $0.94. This represents a 58%
improvement in earnings per diluted share over last year when the
settlements are included and a 40% improvement when the settlements
are excluded. Other highlights of the quarter include: 


 
--  Our third consecutive quarter of U.S. unit market share gains with a
    38 basis-point improvement in the supermarket channel and a 10
    basis-point improvement across all outlets.
    
    
--  An identical-store sales increase (excluding fuel) of 0.8%, which was
    negatively impacted by a calendar shift* of 0.3% and a generic drug
    impact of 0.7%.
    
    
--  A unit volume increase of 0.3% in the U.S., when the market
    supermarket channel declined 2.1% and all outlets declined 0.6% in our
    U.S. markets.
    
    
--  Operating profit margin improvement of 39 basis points including the
    gain from legal settlements and 10 basis points when you exclude the
    settlements, fuel sales and fuel partner discounts.

  
"We are pleased with our results for the quarter," said Steve Burd,
Safeway's Chairman and Chief Executive Officer. "While the calendar
shift of New Year's Eve and the shift to generic drugs had a
significant drag on reported ID sales, our just for U(TM) and fuel
loyalty programs are driving market share gains and profits." 
Sales and Other Revenue
 Sales and other revenue increased 1.2% to
$13.8 billion in the fourth quarter of 2012. This increase was
largely due to higher gift and prepaid card sales and a 0.8% increase
in identical-store sales, excluding fuel, partly offset by the
disposition of the Genuardi's stores. 
*  Safeway's fiscal year 2011 ended on December 31, 2011 and
therefore captured New Year's holiday sales. Safeway's fiscal year
2012 ended on December 29, 2012 and therefore did not capture all New
Year's holiday sales. 
Gross Profit
 Gross profit declined 21 basis points to 26.50% of
sales in the fourth quarter of 2012 compared to 26.71% of sales in
the fourth quarter of 2011. Excluding the 10 basis-point impact from
fuel sales and fuel partner discounts, gross profit declined 11 basis
points due primarily to investments in price, partially offset by the
gross margin benefit from the shift to generic drugs.  
Operating and Administrative Expense
 Operating and administrative
expense decreased 60 basis points to 23.24% of sales in the fourth
quarter of 2012 from 23.84% of sales in the fourth quarter of 2011.
Excluding the 38 basis-point impact of the $46.5 million gain from
legal settlements and the one basis-point impact from fuel sales,
operating and administrative expense decreased 21 basis points. This
decrease was primarily the result of lower store labor costs and
lower store occupancy costs, partly offset by lower property gains.  
Interest Expense
 Interest expense increased to $87.7 million in the
fourth quarter of 2012 from $84.3 million in the fourth quarter of
2011 due to higher average borrowings, partly offset by lower average
interest rates. 
Income Taxes
 Income tax expense was 31.0% of pre-tax income in the
fourth quarter of 2012 compared to 30.0% in the fourth quarter of
2011.  
Discontinued Operations
 In January 2012, Safeway announced the
planned sale or closure of its Genuardi's stores located in the
eastern United States. In the fourth quarter of 2012, these
transactions were completed with a pre-tax loss of $15.8 million
($9.6 million, after tax). For the year, the sale and closure of
Genuardi's stores generated cash proceeds of $107.0 million and a
pre-tax gain of $52.4 million ($31.9 million after tax).  
Annual Results
 Net income for the fiscal year 2012 increased to
$596.5 million ($2.40 per diluted share) from net income for 2011 of
$516.7 million ($1.49 per diluted share). Income from continuing
operations increased to $566.2 million ($2.27 per diluted share) in
2012 from $518.2 million ($1.49 per diluted share) in 2011. Net
income in 2012 benefited from the $46.5 million gain ($28.4 million
after tax, or $0.12 per diluted share) from legal settlements while
net income in 2011 was reduced by the $98.9 million tax charge ($0.29
per diluted share) from the Canadian dividend paid in the first half
of 2011.  
Sales increased 1.3% to $44.2 billion in 2012 from $43.6 billion in
2011. This increase was primarily due to increased fuel sales, higher
gift and prepaid card sales and an identical-store sales increase
(excluding fuel) of 0.5%, partially offset by the disposition of the
Genuardi's stores. 
Gross profit margin declined 52 basis points to 26.51% in 2012 from
27.03% in 2011. Excluding the 30 basis-point impact from fuel sales,
gross profit declined 22 basis points, primarily due to investments
in price and cost incurred to launch our just for U loyalty program,
partly offset by lower LIFO expense.  
Operating and administrative expense decreased 42 basis points to
24.01% in 2012 from 24.43% in 2011. Excluding the 16 basis-point
impact from fuel sales, operating and administrative expense
decreased 26 basis points primarily because of the gain from legal
settlements and lower labor expense.  
Income tax expense decreased to 31.7% of pre-tax income in 2012 from
41.3% in 2011 primarily due to a $98.9 million tax charge in 2011
resulting from the repatriation of $1.1 billion of earnings from
Safeway's wholly-owned Canadian subsidiary. 
Cash Flow
 Net cash flow provided by operating activities decreased
to $1,569.7 million in 2012 from $2,023.6 million in 2011. This
decrease was due primarily to a greater use of cash flow for working
capital which was largely calendar driven.  
Net cash flow used by investing activities decreased to $572.0
million in 2012 from $1,014.5 million in 2011 primarily due to
increased proceeds from the sale of properties, net cash proceeds
from discontinued operations and lower capital expenditures in 2012. 
Net cash flow used by financing activities increased to $1,373.8
million in 2012 from $1,077.3 million in 2011 due primarily to lower
net additions to debt in 2012, partially offset by a lower level of
stock repurchases in 2012. 
Capital Expenditures
 Safeway invested $240.4 million in capital
expenditures in the fourth quarter of 2012. The company opened three
new Lifestyle stores, completed two Lifestyle remodels and closed six
stores. For the year, Safeway invested $927.6 million in capital
expenditures, opened nine new Lifestyle stores, completed four
Lifestyle remodels and closed 46 stores (including 25 Genuardi's
stores sold or closed during the year). 
Stock Repurchases
 Safeway did not repurchase any shares of its
common stock during the fourth quarter of 2012 under its previously
announced share repurchase program. During 2012, Safeway repurchased
57.6 million shares of its common stock at an average cost of $21.51
per share and a total cost of $1,240.3 million (including
commissions). The remaining board authorization for stock repurchases
at year-end was approximately $0.8 billion. 
Share repurchases in 2012, net of incremental interest expense,
increased diluted earnings per share by $0.17 in the fourth quarter
of 2012 and $0.32 for the year 2012.  
Guidance
 Safeway will issue a
press release announcing earnings guidance for 2013 on Wednesday,
March 6, 2013 in conjunction with our annual investor conference.  
About Safeway
 Safeway Inc. is a Fortune 100 company and one of the
largest food and drug retailers in North America based on sales. The
company operates 1,641 stores in the United States and Canada. The
company's common stock is traded on the New York Stock Exchange under
the symbol SWY. 
Safeway Conference Call
 Safeway's investor conference call
discussing fourth-quarter results will be broadcast live over the
internet at www.safeway.com/investor_relations at 8:00 a.m. PT on
February 21, 2013. Click on Upcoming Events to access the call. A
replay will be available via webcast for approximately one week
following the conference call. 
This press release and related conference call contain certain
forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the Securities Exchange Act
of 1934. Such statements relate to, among other things, market share
gains and profits. Forward-looking statements are indicated by words
or phrases such as "guidance," "believes," "expects," "anticipates,"
"estimates," "plans," "continuing," "ongoing," and similar words or
phrases and the negative of such words and phrases. Forward-looking
statements are based on our current plans and expectations and
involve risks and uncertainties which are, in many instances, beyond
our control, and which could cause actual results to differ
materially from those included in or contemplated or implied by the
forward-looking statements. Such risks and uncertainties include the
following: general business and economic conditions in our operating
regions, including the rate of inflation or deflation, consumer
spending levels, currency valuations, population, employment and job
growth and/or losses in our markets; sales volume levels and price
per item trends; pricing pressures and competitive factors, which
could include pricing strategies, store openings, remodels or
acquisitions by our competitors; results of our programs to control
or reduce costs, improve buying practices and control shrink; results
of our programs to increase sales; results of our continuing efforts
to expand corporate brands; results of our programs to improve our
perishables departments; results of our promotional programs; results
of our capital program; results of our efforts to improve working
capital; results of any ongoing litigation in which we are involved
or any litigation in which we may become involved; the resolution of
uncertain tax positions; the ability to achieve satisfactory
operating results in all geographic areas where we operate; changes
in the financial performance of our equity investments; labor costs,
including benefit plan costs and severance payments, or labor
disputes that may arise from time to time and work stoppages that
could occur in areas where certain collective bargaining agreements
have expired or are on indefinite extensions or are scheduled to
expire in the near future; failure to fully realize or delay in
realizing growth prospects for existing or new business ventures,
including our Blackhawk and Property Development Centers
subsidiaries; legislative, regulatory, tax, accounting or judicial
developments, including with respect to Blackhawk; the cost and
stability of fuel, energy and other power sources; the impact of the
cost of fuel on gross margin and identical-store sales; discount
rates used in actuarial calculations for pension obligations and
self-insurance reserves; the rate of return on our pension assets;
the availability and terms of financing, including interest rates;
adverse developments with regard to food and drug safety and quality
issues or concerns that may arise; loss of a key member of senior
management; data security or other information technology issues that
may arise; unanticipated events or changes in real estate matters,
including acquisitions, dispositions and impairments; adverse weather
conditions and effects from natural disasters; performance in new
business ventures or other opportunities that we pursue; and the
capital investment in and financial results from our Lifestyle
stores. We undertake no obligation to update forward-looking
statements to reflect developments or information obtained after the
date hereof and disclaim any obligation to do so. Please refer to our
reports and filings with the Securities and Exchange Commission,
including our most recent Annual Report on Form 10-K, as amended,
subsequent Quarterly Reports on Form 10-Q, and subsequent Current
Reports on Form 8-K, for a further discussion of these risks and
uncertainties. 


 
                                                                            
                                                                            
                                                                            
                        SAFEWAY INC. AND SUBSIDIARIES                       
                      CONSOLIDATED STATEMENTS OF INCOME                     
                   (In millions, except per-share amounts)                  
                                 (Unaudited)                                
                                                                            
                            16 Weeks Ended              52 Weeks Ended      
                      --------------------------  --------------------------
                      December 29,  December 31,  December 29,  December 31,
                          2012          2011          2012          2011    
                      ------------  ------------  ------------  ------------
                                                                            
Sales and other                                                             
 revenue              $  13,767.4   $  13,597.6   $  44,206.5   $  43,630.2 
Cost of goods sold      (10,118.6)     (9,965.2)    (32,486.5)    (31,836.5)
                      -----------   -----------   -----------   ----------- 
Gross profit              3,648.8       3,632.4      11,720.0      11,793.7 
Operating and                                                               
 administrative                                                   (10,659.1)
 expense                 (3,200.0)     (3,242.3)    (10,615.9)              
                      -----------   -----------   -----------   ----------- 
Operating profit            448.8         390.1       1,104.1       1,134.6 
Interest expense            (87.7)        (84.3)       (304.0)       (272.2)
Other income, net             8.5           3.9          28.3          19.7 
                      -----------   -----------   -----------   ----------- 
Income before income                                                        
 taxes                      369.6         309.7         828.4         882.1 
Income taxes               (114.6)        (92.9)       (262.2)       (363.9)
                      -----------   -----------   -----------   ----------- 
Income from                                                                 
 continuing                                                                 
 operations, net of                                                         
 tax                        255.0         216.8         566.2         518.2 
(Loss) gain from                                                            
 discontinued                                                               
 operations, net of                                                         
 tax                         (9.6)            -          31.9             - 
                      -----------   -----------   -----------   ----------- 
Net income before                                                           
 allocation to                                                              
 noncontrolling                                                             
 interests                  245.4         216.8         598.1         518.2 
Noncontrolling                                                              
 interests                   (1.4)         (1.2)         (1.6)         (1.5)
                      -----------   -----------   -----------   ----------- 
Net income                                                                  
 attributable to                                                            
 Safeway Inc.         $     244.0   $     215.6   $     596.5   $     516.7 
                      ===========   ===========   ===========   =========== 
                                                                            
Basic earnings per                                                          
 common share:                                                              
  Continuing                                                                
   operations         $      1.06   $      0.67   $      2.28   $      1.49 
  Discontinued                                                              
   operations               (0.04)            -          0.13             - 
                      -----------   -----------   -----------   ----------- 
  Total               $      1.02   $      0.67   $      2.41   $      1.49 
                      ===========   ===========   ===========   =========== 
                                                                            
Diluted earnings per                                                        
 common share:                                                              
  Continuing                                                                
   operations         $      1.06   $      0.67   $      2.27   $      1.49 
  Discontinued                                                              
   operations               (0.04)            -          0.13             - 
                      -----------   -----------   -----------   ----------- 
    Total             $      1.02   $      0.67   $      2.40   $      1.49 
                      ===========   ===========   ===========   =========== 
                                                                            
Weighted average                                                            
 shares outstanding:                                                        
  Basic                     237.1         321.6         245.6         343.4 
                      ===========   ===========   ===========   =========== 
  Diluted                   237.3         321.6         245.9         343.8 
                      ===========   ===========   ===========   =========== 
                                                                            
                                                                            
                                                                            

 
                        SAFEWAY INC. AND SUBSIDIARIES                       
                    CONDENSED CONSOLIDATED BALANCE SHEETS                   
                   (In millions, except per-share amounts)                  
                                 (Unaudited)                                
                                                                            
                                                        Year-end   Year-end 
                                                          2012      2011(1) 
                                                       ---------- ----------
ASSETS                                                                      
Current assets:                                                             
Cash and equivalents                                   $   352.2  $   729.4 
Receivables                                                909.0      652.1 
Merchandise inventories                                  2,562.0    2,469.6 
Prepaid expense and other current assets                   344.7      335.7 
                                                       ---------  --------- 
Total current assets                                     4,167.9    4,186.8 
Total property, net                                      9,224.6    9,637.6 
Goodwill                                                   471.5      469.8 
Investment in unconsolidated affiliate                     191.7      196.8 
Other assets                                               601.3      582.6 
                                                       ---------  --------- 
Total assets                                           $14,657.0  $15,073.6 
                                                       =========  ========= 
                                                                            
LIABILITIES AND STOCKHOLDERS' EQUITY                                        
Current liabilities:                                                        
Current maturities of notes and debentures             $   294.0  $   811.3 
Current obligations under capital leases                    36.2       29.2 
Accounts payable                                         3,125.0    2,917.0 
Accrued salaries and wages                                 460.9      500.9 
Deferred income taxes                                       45.7       77.8 
Other accrued liabilities                                  643.8      675.9 
                                                       ---------  --------- 
Total current liabilities                                4,605.6    5,012.1 
Long-term debt:                                                             
Notes and debentures                                     4,831.9    4,165.0 
Obligations under capital leases                           411.6      404.7 
                                                       ---------  --------- 
Total long-term debt                                     5,243.5    4,569.7 
Deferred income taxes                                      178.5      141.9 
Pension and post-retirement benefit obligations            914.5      904.5 
Accrued claims and other liabilities                       781.5      730.1 
                                                       ---------  --------- 
Total liabilities                                       11,723.6   11,358.3 
                                                                            
Stockholders' equity:                                                       
  Common stock: par value $0.01 per share; 1,500                            
   shares authorized; 605.3 and 604.5 shares issued          6.1        6.0 
Additional paid-in capital                               4,505.6    4,463.9 
  Treasury stock at cost: 365.8 and 307.9 shares        (9,119.8)  (7,874.4)
  Accumulated other comprehensive loss                     (73.8)     (61.5)
Retained earnings                                        7,609.8    7,175.3 
                                                       ---------  --------- 
Total Safeway Inc. equity                                2,927.9    3,709.3 
Noncontrolling interests                                     5.5        6.0 
                                                       ---------  --------- 
Total equity                                             2,933.4    3,715.3 
                                                       ---------  ----------
Total liabilities and stockholders' equity             $14,657.0  $15,073.6 
                                                       =========  ========= 
  (1) Other accrued liabilities, deferred income taxes (current) and        
   retained earnings have been restated to correct an error in the          
   accounting for property taxes.                                           
                                                                            
                                                                            
                                                                            
                        SAFEWAY INC. AND SUBSIDIARIES                       
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS              
                          (In millions, unaudited)                          
                                                                            
                                                        52 Weeks   52 Weeks 
                                                          2012       2011   
                                                       ---------- ----------
OPERATING ACTIVITIES:                                                       
Net income before allocation to noncontrolling                              
 interest                                              $   598.1  $   518.2 
Gain from discontinued operations, net of tax              (31.9)         - 
                                                       ---------  --------- 
Income from continuing operations, net of tax              566.2      518.2 
Reconciliation to net cash flow from operating                              
 activities:                                                                
  Depreciation expense                                   1,134.3    1,148.8 
  Property impairment charges                               46.5       44.7 
  Share-based employee compensation                         55.1       50.0 
  LIFO expense                                               0.7       35.1 
  Equity in earnings of unconsolidated affiliate           (17.5)     (13.0)
  Net pension and post-retirement benefits expense         150.8      114.3 
  Contributions to pension and post-retirement benefit                      
   plans                                                  (159.5)    (176.2)
  Gain on property dispositions and lease exit costs,                       
   net                                                     (79.1)     (65.6)
  Increase in accrued claims and other liabilities          44.8       23.2 
  Deferred income taxes                                    (36.0)     (63.7)
  Other                                                     13.0       23.5 
  Changes in working capital items:                                         
    Receivables                                             (5.6)      (2.1)
    Inventories at FIFO cost                               (84.7)      95.0 
    Prepaid expenses and other current assets              (27.5)     (13.1)
    Income taxes                                           (82.7)      91.4 
    Payables and accruals                                   24.5      (80.5)
    Payables related to third-party gift cards, net of                      
     receivables                                            26.4      293.6 
                                                       ---------  --------- 
      Net cash flow from operating activities            1,569.7    2,023.6 
                                                       ---------  --------- 
                                                                            
INVESTING ACTIVITIES                                                        
Cash paid for property additions                          (927.6)  (1,094.7)
Proceeds from sale of property                             300.8      188.0 
Net cash proceeds from discontinued operations             107.0          - 
Investments and business acquisitions                          -      (35.9)
Other                                                      (52.2)     (71.9)
                                                       ---------  --------- 
      Net cash used by investing activities               (572.0)  (1,014.5)
                                                       ---------  --------- 
                                                                            
FINANCING ACTIVITIES                                                        
Additions to (payments on) short-term borrowings, net        1.2       (0.8)
Additions to long-term borrowings                        3,623.4    3,697.5 
Payments on long-term borrowings                        (3,551.6)  (3,087.6)
Purchase of treasury stock                              (1,274.5)  (1,554.0)
Dividends paid                                            (163.9)    (188.0)
Net proceeds from exercise of stock options                  3.8       73.4 
Excess tax benefit from share-based employee                                
 compensation                                                1.3        1.8 
Other                                                      (13.5)     (19.6)
                                                       ---------  --------- 
      Net cash flow used by financing activities        (1,373.8)  (1,077.3)
                                                       ---------  --------- 
Effect of changes in exchange rates on cash                 (1.1)      18.8 
                                                       ---------  --------- 
Decrease in cash and equivalents                          (377.2)     (49.4)
                                                                            
CASH AND EQUIVALENTS                                                        
Beginning of year                                          729.4      778.8 
                                                       ---------  --------- 
End of year                                            $   352.2  $   729.4 
                                                       =========  ========= 
                                                                            
                                                                            
                                                                            
                        SAFEWAY INC. AND SUBSIDIARIES                       
                          SUPPLEMENTAL INFORMATION                          
                            (Dollars in millions)                           
                                 (Unaudited)                                
                                                                            
                                        16 Weeks Ended      52 Weeks Ended  
                                      ------------------  ------------------
TABLE 1: CAPITAL EXPENDITURES AND      Dec 29,   Dec 31,   Dec 29,   Dec 31,
 OTHER STATISTICAL DATA                 2012      2011      2012      2011  
                                      --------  --------  --------  --------
                                                                            
Cash paid for capital expenditures    $  240.4  $  412.2  $  927.6  $1,094.7
Stores opened                                3        11         9        25
Stores closed                                6        14        46        41
Lifestyle remodels completed                 2        10         4        29
Stores at end of period                  1,641     1,678                    
Square footage (in millions)              77.6      79.2                    
                                                                            
Fuel sales                            $1,447.3  $1,393.2  $4,974.2  $4,596.6
Number of fuel stations at end of                                           
 period                                    407       400                    
Increase (decrease) in sales from                                           
 change in Canadian exchange rate     $   59.4  $  (12.7) $  (63.9) $  240.0
                                                                            
                                                                            
                                                                            
TABLE 2: RECONCILIATION OF NET INCOME ATTRIBUTABLE TO SAFEWAY INC. TO       
 ADJUSTED EBITDA                                                            
                                                                            
                                        Fiscal                              
                                         Year                               
                                         2012                               
                                      --------                              
Net income attributable to Safeway                                          
 Inc.                                 $  596.5                              
Add (subtract):                                                             
  Property impairment charges and tax                                       
   expense from discontinued                                                
   operations                             27.7                              
  Income taxes                           262.2                              
  Interest expense                       304.0                              
  Depreciation expense                 1,134.3                              
  LIFO expense                             0.7                              
  Share-based employee compensation       55.1                              
  Property impairment charges             46.5                              
  Equity in earnings of                                                     
   unconsolidated affiliate              (17.5)                             
Dividend from unconsolidated                                                
 affiliate                                 0.7                              
                                      --------                              
Adjusted EBITDA                       $2,410.2                              
                                      ========                              
                                                                            
Total debt at December 29, 2012       $5,573.7                              
Less cash and equivalents in excess                                         
 of $75.0 at December 29, 2012           277.2                              
                                      --------                              
Adjusted Debt, as defined by bank                                           
 credit agreement                     $5,296.5                              
                                      ========                              
                                                                            
Adjusted EBITDA as a multiple of                                            
 interest expense                         7.93 x                            
                                                                            
Minimum Adjusted EBITDA as a multiple                                       
 of interest expense under bank           2.00 x                            
 credit agreement                                                           
                                                                            
Adjusted Debt to Adjusted EBITDA          2.20 x                            
                                                                            
Maximum Adjusted Debt to Adjusted                                           
 EBITDA under bank credit agreement       3.50 x                            
                                                                            
                                                                            
                                                                            
                        SAFEWAY INC. AND SUBSIDIARIES                       
                          SUPPLEMENTAL INFORMATION                          
                            (Dollars in millions)                           
                                 (Unaudited)                                
                                                                            
TABLE 3: RECONCILIATION OF NET CASH FLOW PROVIDED BY OPERATING ACTIVITIES TO
 ADJUSTED EBITDA                                                            
                                                                            
                                                               Fiscal Year  
                                                                   2012     
                                                               ------------ 
                                                                            
Net cash flow provided by operating activities                 $    1,569.7 
Add (subtract):                                                             
  Income taxes                                                        262.2 
  Interest expense                                                    304.0 
  Deferred income taxes                                                36.0 
  Net pension and post-retirement benefits                                  
   expense                                                           (150.8)
  Contributions to pension and post-retirement                              
   benefit plans                                                      159.5 
  Increase in accrued claims and other                                      
   liabilities                                                        (44.8)
  Gain on property dispositions and lease exit                              
   costs, net                                                          79.1 
  Changes in working capital items                                    148.0 
  Lease exit costs and gain on property                                     
   dispositions from discontinued operations                           59.6 
  Other                                                               (12.3)
                                                               ------------ 
Adjusted EBITDA                                                $    2,410.2 
                                                               ============ 
                                                                            
                                                                            
                                                                            
TABLE 4: RECONCILIATION OF GAAP CASH FLOW MEASURE TO FREE CASH FLOW         
                                                                            
                                                      Fiscal Year           
                                                     2012           2011    
                                                 ------------  ------------ 
Net cash flow from operating activities, as                                 
 reported                                        $    1,569.7  $    2,023.6 
Increase in payables related to third-party gift                            
 cards, net of receivables                              (26.4)       (293.6)
                                                 ------------  ------------ 
Net cash flow from operating activities, as                                 
 adjusted                                             1,543.3       1,730.0 
Net cash flow used by investing activities, as                              
 reported                                              (572.0)     (1,014.5)
Investments and business acquisitions                       -          35.9 
                                                 ------------  ------------ 
Net cash flow used by investing activities, as                              
 adjusted                                              (572.0)       (978.6)
                                                 ------------  ------------ 
Free cash flow                                   $      971.3  $      751.4 
                                                 ============  ============ 
                                                                            
                                                                            
                                                                            
                        SAFEWAY INC. AND SUBSIDIARIES                       
                          SUPPLEMENTAL INFORMATION                          
                                 (Unaudited)                                
TABLE 5: IDENTICAL-STORE SALES*                                             
                                                        Fourth      Fiscal  
                                                       Quarter       Year   
                                                         2012        2012   
                                                     ----------- -----------
                                                                            
As reported                                                 1.0%        1.2%
                                                                            
Excluding fuel sales                                        0.8%        0.5%
                                                                            
* Excludes replacement stores                                               
                                                                            
                                                                            
                                                                            
TABLE 6: RECONCILIATION OF DILUTED EARNINGS PER SHARE FROM CONTINUING       
 OPERATIONS, AS REPORTED, TO DILUTED EARNINGS PER SHARE FROM CONTINUING     
 OPERATIONS, AS ADJUSTED                                                    
                                                                            
                                                      Fourth       Fiscal   
                                                     Quarter        Year    
                                                       2012         2012    
                                                   -----------  ----------- 
Diluted earnings per share from continuing                                  
 operations, as reported                           $      1.06  $      2.27 
Gain from legal settlements                              (0.12)       (0.12)
                                                   -----------  ----------- 
Diluted earnings per share from continuing                                  
 operations, as adjusted                           $      0.94  $      2.15 
                                                   ===========  =========== 
                                                                            
                                                                   Fiscal   
                                                                    Year    
                                                                    2011    
                                                                ----------- 
Diluted earnings per share from continuing                                  
 operations, as reported                                        $      1.49 
Tax charge on Canadian dividend                                        0.29 
                                                                ----------- 
Diluted earnings per share from continuing                                  
 operations, as adjusted                                        $      1.78 
                                                                =========== 
                                                                            
                                                                            
                                                                            
TABLE 7: RECONCILIATION OF FOURTH QUARTER 2012 OPERATING PROFIT MARGIN      
 BASIS-POINT CHANGE AS REPORTED, TO BASIS-POINT CHANGE EXCLUDING FUEL AND   
 GAIN FROM LEGAL SETTLEMENTS                                                
                                                    Operating               
                                        Gross    Administrative   Operating 
                                       Profit        Expense       Profit   
                                     (Decrease)     Decrease      Increase  
                                      Increase     (Increase)    (Decrease) 
                                     ----------  --------------  ---------- 
Basis-point increase in operating                                           
 profit, as reported                        (21)             60          39 
Impact of fuel sales and markdowns                                          
 from fuel partner program                   10              (1)          9 
Gain from legal settlements                   -             (38)        (38)
                                     ----------  --------------  ---------- 
Basis-point increase in operating                                           
 profit, as adjusted                        (11)             21          10 
                                     ==========  ==============  ========== 
                                                                            
                                                                            
                                                                            
                 SAFEWAY INC. AND SUBSIDIARIES                              
                    SUPPLEMENTAL INFORMATION                                
                          (Unaudited)                                       
                                                                            
TABLE 8: RECONCILIATION OF 2012 OPERATING PROFIT MARGIN BASIS-POINT CHANGE  
 AS REPORTED, TO BASIS-POINT CHANGE EXCLUDING FUEL AND GAIN FROM LEGAL      
 SETTLEMENTS                                                                
                                                                            
                                                    Operating               
                                        Gross    Administrative   Operating 
                                       Profit        Expense       Profit   
                                     (Decrease)     Decrease     (Decrease) 
                                      Increase     (Increase)     Increase  
                                     ----------  --------------  ---------- 
Basis-point decrease in operating                                           
 profit, as reported                        (52)             42         (10)
Impact of fuel sales and markdowns                                          
 from fuel partner program                   30             (16)         14 
                                     ----------  --------------  ---------- 
Basis-point increase in operating                                           
 profit, excluding fuel                     (22)             26           4 
Gain from legal settlements                   -             (12)        (12)
                                     ----------  --------------  ---------- 
Basis-point decrease in operating                                           
 profit, as adjusted                        (22)             14          (8)
                                     ==========  ==============  ========== 

  
Contact:  
Melissa Plaisance 
(925) 467-3136 
Christiane Pelz 
(925) 467-3832 
 
 
Press spacebar to pause and continue. Press esc to stop.