Stater Bros 8-K Regulation FD Disclosure

Exhibit 99.1

Selected Stater Bros. Holdings Inc. Financial Data

The following table shows selected consolidated financial data and other information. The annual data for 2002, 2003, 2004, 2005, and 2006 are derived from Stater Bros.’ audited consolidated financial statements and the related notes which are included in Stater Bros.’ Amended Annual Report filed on Form 10-K/A for the fiscal year ended September 24, 2006, as filed with the Securities and Exchange Commission (the “SEC”) on March 30, 2007, which are incorporated herein by reference. The information for the 13-week periods is derived from unaudited consolidated financial statements contained in Stater Bros.’ Amended Quarterly Report filed on Form 10-Q/A for the fiscal quarter ended December 24, 2006, as filed with the SEC on March 30, 2007, which are incorporated herein by reference. In the opinion of management, such unaudited consolidated financial statements contain all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of these data. The results for the 13-week periods ended December 25, 2005 and December 24, 2006 are not necessarily indicative of the results for a full year or for any future period. The information included in “Other Operating and Financial Data” and “Store Data” is unaudited.

																Unaudited
	Fiscal Years Ended															13-Week Period Ended
	Sept. 29, 2002			Sept. 28, 2003			Sept. 26, 2004			Sept. 25, 2005			Sept. 24, 2006			Dec. 25, 2005			Dec. 24, 2006
	(in thousands of dollars except per share and store data)
Statement of Earnings Data:
Sales	$	2,666,346		$	2,753,774		$	3,705,209		$	3,372,844		$	3,508,794		$	876,166		$	904,354
Cost of goods sold		1,957,526			1,999,361			2,653,139			2,468,736			2,578,435			640,451			662,464
Gross profit		708,820			754,413			1,052,070			904,108			930,359			226,715			241,890
Selling, general and administrative expenses		615,317			659,547			820,329			772,885			790,756			198,765			201,801
Depreciation and amortization		25,052			27,660			33,284			39,575			46,642			10,358			11,884
Total operating expenses		640,369			687,207			853,613			812,460			837,398			209,123			213,685
Operating profit		68,451			67,206			198,457			91,648			92,961			17,592			28,205
Interest and other income (expense)		142			(44	)		855			5,402			8,288			2,434			2,655
Interest expense		(52,814	)		(53,254	)		(53,951	)		(57,142	)		(57,238	)		(14,576	)		(14,285	)
Interest expense related to debt purchase		—			—			(35,647	)		—			—			—			—
Equity in income from unconsolidated affiliate		2,914			1,330			929			—			—			—			—
Income before income taxes		18,693			15,238			110,643			39,908			44,011			5,450			16,575
Income taxes		7,252			5,471			39,202			13,662			17,945			2,118			6,673
Net income	$	11,441		$	9,767		$	71,441		$	26,246		$	26,066		$	3,332		$	9,902
Earnings per common share	$	272.63		$	255.01		$	1,865.25		$	685.26		$	697.21		$	87.00		$	268.38
Balance Sheet Data (end of period):
Working capital	$	119,643		$	124,517		$	319,855		$	277,154		$	233,280		$	274,691		$	232,586
Total assets		630,921			663,836			1,014,121			1,055,369			1,058,092			1,048,367			1,057,646
Long-term notes		458,750			458,750			700,000			700,000			700,000			700,000			700,000
Long-term capitalized lease obligations		10,981			9,926			9,470			8,292			7,294			7,972			7,056
Other long-term liabilities		43,533			53,014			83,112			83,799			80,316			85,187			83,549
Common stockholder’s deficit		(75,849	)		(66,082	)		(39,641	)		(13,395	)		(11,079	)		(10,063	)		(1,177	)
Dividends paid per share, Class A Common Stock	$	117.49		$	—		$	1,174.90		$	—		$	135.52		$	—		$	—
Cash Flow Data:
Cash provided by (used in) operating activities		51,168			82,950			133,125			83,565			89,130			(21,134	)		24,742
Cash provided by (used in) financing activities		(31,218	)		(1,116	)		119,481			(1,235	)		(24,884	)		(284	)		(320	)
Cash used in investing activities		(40,543	)		(51,725	)		(61,811	)		(120,880	)		(129,098	)		(22,419	)		(1,873	)
Other Operating and Financial Data:
Sales increases (decreases):
Total sales		3.6	%		3.3	%		34.6	%		(9.0	)%		4.0	%		3.33	%		4.27	%
Like stores(1)		5.3	%		2.8	%		30.3	%		(12.1	)%		1.5	%		0.3	%		1.4	%
EBITDA(2)	$	103,752		$	103,581		$	243,876		$	148,805		$	159,819		$	33,336		$	45,712
Operating profit	$	68,451		$	67,206		$	198,457		$	91,648		$	92,961		$	17,592		$	28,205
Ratio of earnings to fixed charges(3)		1.24x			1.21x			1.97x			1.47x			1.47x			1.25x			1.59x
Gross profit, as a percentage of sales		26.58	%		27.40	%		28.40	%		26.81	%		26.52	%		26.15	%		26.76	%
Selling, general and administrative expenses, as a percentage of sales		23.08	%		23.96	%		22.14	%		22.92	%		22.54	%		22.93	%		22.32	%
Store Data(4):
Number of stores (at end of period)		156			157			158			161			162			162			162
Average sales per store (000s)	$	17,092		$	17,619		$	23,014		$	20,404		$	20,937		$	5,185		$	5,404
Average store size:
Total square feet		33,083			33,111			33,206			33,474			33,778			33,654			33,973
Selling square feet		23,675			23,693			23,746			23,872			24,028			23,980			24,141
Total square feet (at end of period) (000s)		5,161			5,205			5,267			5,415			5,491			5,459			5,512
Total selling square feet (at end of period) (000s)		3,693			3,724			3,764			3,860			3,904			3,888			3,914
Sales per average square foot	$	517		$	532		$	693		$	610		$	620		$	154		$	159
Sales per average selling square foot	$	722		$	744		$	969		$	855		$	871		$	216		$	224

(footnotes on following page)

(1) Like store sales are calculated by comparing year-to-year sales for stores that are open in both years. For stores that were not open for the entire previous year, only the current year’s weekly sales that correspond to the weeks the store was open in the previous year are used. For stores that were closed during the year, only the prior year’s weekly sales that correspond to the weeks the store was open in the current year are used.

(2) EBITDA is included here as Stater Bros. believes that it is used by Stater Bros.’ bondholders, securities analysts and other interested parties to evaluate Stater Bros.’ operating results and as a measure of Stater Bros.’ ability to both service debt and to comply with certain debt covenants. EBITDA is a calculation derived from Stater Bros.’ debt covenants and is defined as earnings before interest expense, income taxes, depreciation and amortization. EBITDA is not a measure of financial performance under generally accepted accounting principles (“GAAP”) and should not be used as an alternative to, or be construed as more meaningful than, operating profit or cash flows as an indicator of Stater Bros.’ operating performance. The following table reconciles EBITDA to cash provided by operating activities, which is the most closely comparable GAAP measure of liquidity:

	Unaudited
	Fiscal Years Ended															13-Week Period Ended
	Sept. 29, 2002			Sept. 28, 2003			Sept. 26, 2004			Sept. 25, 2005			Sept. 24, 2006			Dec. 25, 2005			Dec. 24, 2006
	(in thousands of dollars)
Net cash provided by (used in) operating activities	$	51,168		$	82,950		$	133,125		$	83,565		$	89,130		$	(21,134	)	$	24,742
Net increase (decrease) in operating assets and liabilities		(2,856	)		(34,433	)		(72,026	)		(5,482	)		(1,973	)		40,420			(464	)
Amortization of debt issuance costs		(3,450	)		(3,450	)		(11,318	)		(3,042	)		(3,038	)		(761	)		(761	)
Loss on disposal of assets		(1,579	)		(1,093	)		(1,488	)		(1,594	)		(2,176	)		(116	)		(215	)
Premiums, fees and make-whole payments related to debt purchase		—			—			26,519			—			—			—			—
Change in deferred income taxes		(2,511	)		(448	)		17,064			4,554			2,693			(1,767	)		1,452
Gain from litigation settlement		—			—			22,371			—			—			—			—
Equity in income from unconsolidated affiliate		2,914			1,330			929			—			—			—			—
Interest expense		52,814			53,254			89,598			57,142			57,238			14,576			14,285
Income tax expense		7,252			5,471			39,202			13,662			17,945			2,118			6,673
EBITDA	$	103,752		$	103,581		$	243,976		$	148,805		$	159,819		$	33,336		$	45,712

(3) For the purpose of determining the ratio of earnings to fixed charges, earnings consist of income before income taxes and amortization of previously capitalized interest. Fixed charges consist of interest expense (whether expensed or capitalized), amortization of debt issuance costs, and such portion of rental expense as can be deemed by management to be representative of the interest factor in the particular case. For fiscal year 2004, included in earnings and fixed charges is Stater Bros.’ 50% share of fixed charges and earnings of Santee through February 6, 2004. Santee has been consolidated into Stater Bros.’ consolidated results since that date.

(4) Average sales per store, sales per average square foot and sales per average selling square foot are calculated by prorating the number of stores, total square feet and selling square feet by the period of time the store was opened, for new stores, or the period of time the expanded square footage was in service, for expanded stores.