EXHIBIT 99.1

                 SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS

             INDEX TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS

         The  following  supplemental  consolidated  financial  statements  give
retroactive effect to the acquisition by Albertson's,  Inc. of all of the equity
interests of American Stores Company on June 23, 1999. This transaction has been
accounted  for as a  pooling  of  interests  as  described  in the  Notes to the
Supplemental Consolidated Financial Statements.


         Audited Supplemental Consolidated Financial Statements:

         Independent Auditors' Report                                        29

         Supplemental Consolidated Earnings for the years ended January 28,  30
         1999, January 29, 1998, and January 30, 1997

         Supplemental Consolidated Balance Sheets at January 28, 1999,       31
         January 29, 1998, and January 30, 1997

         Supplemental Consolidated Cash Flows for the years ended January    32
         28, 1999, January 29, 1998, and January 30, 1997

         Supplemental  Consolidated  Stockholders'  Equity  for the years    33
         ended January 28, 1999, January 29, 1998, and January 30, 1997

         Notes to Supplemental Consolidated Financial Statements for the     34
         years ended January 28, 1999, January 29, 1998, and
         January 30, 1997

         Unaudited Interim Supplemental Consolidated Financial Statements:

         Interim Supplemental Consolidated Earnings for the 13 weeks ended   61
         April 29, 1999, and April 30, 1998

         Interim Supplemental Consolidated Balance Sheets at April 29, 1999, 62
         and January 28, 1999

         Interim Supplemental Consolidated Cash Flows for the 13 weeks ended 63
         April 29, 1999, and April 30, 1998

         Notes to Interim Supplemental Consolidated Financial Statements     64

         Management's Discussion and Analysis of Financial Condition and Results
         of Operations:

         Business Combinations                                               68
         Results of Operations - Annual Periods                              68
         Results of Operations - Quarterly Periods                           69
         Liquidity and Capital Resources                                     70
         Divestitures and Merger Related Costs                               71
         Recent Accounting Standards                                         73
         Quantitative and Qualitative Disclosures about Market Risk          74
         Year 2000 Compliance                                                74
         Environmental                                                       76

         Cautionary  Statement  for  Purposes of "Safe Harbor Provisions"
         of the Private Securities Litigation Reform Act of 1995             76


                                    Page 28





INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders of
Albertson's, Inc.:

We have audited the  accompanying  supplemental  consolidated  balance sheets of
Albertson's,  Inc. and subsidiaries  (formed as a result of the consolidation of
Albertson's,  Inc. and American Stores Company) as of January 28, 1999,  January
29,  1998,  and January 30,  1997,  and the  related  supplemental  consolidated
earnings,  stockholders'  equity,  and cash flows for each of the three years in
the period ended January 28, 1999.  These  supplemental  consolidated  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility is to express an opinion on the financial statements based on our
audits.  The  supplemental  consolidated  financial  statements give retroactive
effect to the merger of  Albertson's,  Inc. and American  Stores Company on June
23, 1999, which has been accounted for as a pooling of interests as described in
the  Basis  of  Presentation  Note to the  supplemental  consolidated  financial
statements.  Generally accepted accounting principles proscribe giving effect to
a  consummated  business  combination  accounted for by the pooling of interests
method in  financial  statements  that do not include the date of  consummation.
These  supplemental  financial  statements  do not  extend  through  the date of
consummation;  however, they will become the historical  consolidated  financial
statements  of the  Company  after  financial  statements  covering  the date of
consummation  of the  business  combination  are  issued.  We did not  audit the
financial  statements of American Stores Company which statements  reflect total
assets constituting approximately $8.9, $8.5 and $7.9 billion for 1998, 1997 and
1996,   respectively,   of  the  related  supplemental   consolidated  financial
statements totals, and which reflect net income constituting approximately $234,
$281,  and $287  million  of the  related  supplemental  consolidated  financial
statement  totals for the years ended  January 28, 1999,  January 29, 1998,  and
January 30, 1997, respectively.  Those statements were audited by other auditors
whose report has been furnished to us, and our opinion, insofar as it relates to
the amounts  included for American  Stores  Company for 1998,  1997 and 1996, is
based solely on the report of such other auditors.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We  believe  that our  audits  and the  report of the other  auditors  provide a
reasonable basis for our opinion.

In our opinion,  based on our audits and the report of the other  auditors,  the
supplemental consolidated financial statements referred to above present fairly,
in all material  respects,  the consolidated  financial position of Albertson's,
Inc. and  subsidiaries  at January 28, 1999,  January 29, 1998,  and January 30,
1997,  and the results of their  operations and their cash flows for each of the
three years in the period ended January 28, 1999, in conformity  with  generally
accepted accounting  principles applicable after financial statements are issued
for  a  period  which  includes  the  date  of   consummation  of  the  business
combination.



/s/ Deloitte & Touche, LLP

Deloitte & Touche LLP
Boise, Idaho
June 23, 1999

                                    Page 29



Supplemental Consolidated Earnings




                                                                            52 Weeks             52 Weeks            52 Weeks
                                                                         January 28,          January 29,         January 30,
(In thousands except per share data)                                            1999                 1998                1997
- ---------------------------------------------------------------- -------------------- -------------------- -------------------
                                                                                                        

Sales                                                                   $ 35,871,840        $ 33,828,391         $ 32,454,807
Cost of sales                                                             26,156,013          24,820,767           23,901,570
- ---------------------------------------------------------------- -------------------- -------------------- -------------------

Gross profit                                                               9,715,827           9,007,624            8,553,237
Selling, general and administrative
  Expenses                                                                 7,846,062           7,330,230            6,958,051
Merger related stock option charge                                           195,252
Impairment and restructuring                                                  24,407              13,400               77,151
- ---------------------------------------------------------------- -------------------- -------------------- -------------------
Operating profit                                                           1,650,106           1,663,994            1,518,035
Other (expenses) income:
  Interest, net                                                             (336,389)           (293,626)            (227,657)
  Shareholder related expense                                                                    (33,913)
  Other, net                                                                  24,583              14,113                9,021
- ---------------------------------------------------------------- -------------------- -------------------- -------------------
Earnings before income taxes                                               1,338,300           1,350,568            1,299,399
Income taxes                                                                 537,403             553,134              518,399
- ----------------------------------------------------------------
                                                                 -------------------- -------------------- -------------------
Net Earnings                                                             $   800,897         $   797,434          $   781,000
                                                                 -------------------- -------------------- -------------------

Earnings Per Share:
  Basic                                                                       $1.91              $1.89                 $1.79
  Diluted                                                                     $1.90              $1.88                 $1.79

Weighted average common shares outstanding:
  Basic                                                                      418,755             421,873              435,529
  Diluted                                                                    421,672             423,491              437,100




See Notes to Supplemental Consolidated Financial Statements




                                    Page 30





Supplemental Consolidated Balance Sheets




                                                                            January 28,          January 29,         January 30,
(Dollars in thousands)                                                             1999                 1998                1997
- ------------------------------------------------------------------- -------------------- -------------------- -------------------
                                                                                                            

Assets
Current Assets:
  Cash and cash equivalents                                                  $  116,139          $  155,877          $   128,332
  Accounts and notes receivable                                                 581,625             520,342              417,242
  Inventories                                                                 3,249,179           3,042,807            2,946,609
  Prepaid expenses                                                              106,800             116,281              109,333
  Deferred income taxes                                                         132,565              66,330               52,903
- ------------------------------------------------------------------- -------------------- -------------------- -------------------
  Total Current Assets                                                        4,186,308           3,901,637            3,654,419
Land, Buildings and Equipment, net                                            8,547,291           7,701,515            6,786,457
Goodwill, net                                                                 1,737,936           1,611,812            1,665,242
Other Assets                                                                    659,732             551,641              501,920
- -------------------------------------------------------------------
                                                                    -------------------- -------------------- -------------------
Total Assets                                                                $15,131,267         $13,766,605          $12,608,038
                                                                    -------------------- -------------------- -------------------

Liabilities and Stockholders' Equity
Current Liabilities
  Accounts payable                                                          $ 2,186,505         $ 2,148,757          $ 1,771,380
  Salaries and related liabilities                                              512,165             467,127              478,180
  Taxes other than income taxes                                                 168,920             180,166              152,180
  Income taxes                                                                   49,634              33,050               21,399
  Self-insurance                                                                172,709             178,245              185,143
  Unearned income                                                               101,301              78,450               48,520
  Current portion of capitalized lease
    obligations                                                                  18,118              18,136               17,238
  Current maturities of long-term debt                                           49,871             178,918               57,678
  Other                                                                          91,663              98,104              110,756
- ------------------------------------------------------------------- -------------------- -------------------- -------------------

    Total Current Liabilities                                                 3,350,886           3,380,953            2,842,474
Long-Term Debt                                                                4,905,392           4,139,408            3,478,438
Capitalized Lease Obligations                                                   202,171             193,169              186,460
Self-Insurance                                                                  380,893             504,888              511,572
Deferred Income Taxes                                                           257,833             257,561              239,722
Other Long-Term Liabilities and Deferred
  Credits                                                                       512,442             550,088              554,927
Commitments and Contingencies
Stockholders' Equity:
  Preferred stock - $1.00 par value; authorized - 10,000,000 shares;  designated
    - 3,000,000 shares of Series A Junior Participating; issued - none
  Common stock-  $1.00 par value;  authorized  -1,200,000,000  shares;  issued -
    434,557,800 shares 434,596,070 shares, and 439,550,542
    shares, respectively                                                        434,557             434,596              439,550
  Capital in excess of par                                                      579,403             384,394              323,682
  Retained earnings                                                           5,026,741           4,501,771            4,144,980
  Treasury stock - 14,554,669 shares,
    16,488,336 shares, and 5,007,989
    shares, respectively                                                       (519,051)           (580,223)            (113,767)(
- ------------------------------------------------------------------- -------------------- -------------------- -------------------
      Total Stockholders' Equity                                              5,521,650           4,740,538            4,794,445
- ------------------------------------------------------------------- -------------------- -------------------- -------------------
Total Liabilities and Stockholders' Equity                                  $15,131,267         $13,766,605          $12,608,038
                                                                    -------------------- -------------------- -------------------

      See Notes to Supplemental Consolidated Financial Statements




                                    Page 31





Supplemental Consolidated Cash Flows




                                                                            52 weeks             52 Weeks              52 Weeks
                                                                         January 28,          January 29,           January 30,
(In thousands)                                                                  1999                 1998                  1997
- ---------------------------------------------------------------- -------------------- -------------------- ---------------------
                                                                                                           

Cash Flows From Operating Activities:
Net earnings                                                             $   800,897         $   797,434            $   781,000
Adjustments to reconcile net earnings to
  Net cash provided by operating activities:
    Depreciation and amortization                                            862,699             797,664                734,786
    Merger related stock option charge                                       195,252
    Net (gain) loss on asset sales                                           (14,405)              5,598                    597
    Net deferred income taxes                                                (71,730)              4,169                 19,155
    Increase in cash surrender value of
      Company-owned life insurance                                           (22,670)            (14,113)                (9,021)
    Changes in operating assets and
      liabilities, net of business
      acquisitions:
        Receivables and prepaid expenses                                     (78,917)           (104,966)               (14,674)
        Inventories                                                         (156,504)            (96,198)              (323,741)
        Accounts payable                                                       8,918             377,377               (108,912)
        Other current liabilities                                             53,845              36,652                 76,418
        Self-insurance                                                      (134,427)            (13,582)               (73,601)
        Unearned income                                                      (12,295)             42,105                (10,735)
        Other long-term liabilities                                           (2,518)            (16,718)                62,270
- ---------------------------------------------------------------- -------------------- -------------------- ---------------------
        Net cash provided by operating
          activities                                                       1,428,145           1,815,422              1,133,542
- ---------------------------------------------------------------- -------------------- -------------------- ---------------------
Cash Flows From Investing Activities:
  Capital expenditures                                                    (1,607,849)         (1,642,166)            (1,603,096)
  Proceeds from disposals of land,
    buildings and equipment                                                  161,669              70,175                 78,433
  Business acquisitions, net of cash
    acquired                                                                (259,672)
  Increase in other assets                                                   (96,701)           (128,307)               (20,633)
- ---------------------------------------------------------------- -------------------- -------------------- ---------------------
        Net cash used in investing
          activities                                                      (1,802,553)         (1,700,298)            (1,545,296)
- ---------------------------------------------------------------- -------------------- -------------------- ---------------------
Cash Flows From Financing Activities:
  Proceeds from long-term borrowings                                         462,000             733,444                552,000
  Payments on long-term borrowings                                          (212,619)           (178,622)              (198,611)
  Net commercial paper activity and bank
    borrowings                                                               129,934             209,592                318,989
  Proceeds from bank line borrowings                                         170,695
  Proceeds from stock options exercised                                       66,429              50,336                 28,571
  Cash dividends paid                                                       (263,427)           (253,303)              (239,411)
  Treasury stock purchases and
    retirements                                                              (18,342)           (744,941)               (92,987)
  Issuance of common stock                                                                        95,915
- ---------------------------------------------------------------- -------------------- -------------------- ---------------------
        Net cash provided by (used in)
          financing activities                                               334,670             (87,579)               368,551
- ---------------------------------------------------------------- -------------------- -------------------- ---------------------
Net (decrease) increase in cash and cash
  equivalents                                                                (39,738)             27,545                (43,203)
Cash and Cash Equivalents at Beginning
  of Year                                                                    155,877             128,332                171,535
- ---------------------------------------------------------------- -------------------- -------------------- ---------------------
Cash and Cash Equivalents at End of Year                                  $  116,139          $  155,877             $  128,332
                                                                 -------------------- -------------------- ---------------------

      See Notes to Supplemental Consolidated Financial Statements



                                    Page 32



   Supplemental Consolidated Stockholders' Equity




                                                 Common Stock      Capital In
                                              $1.00 Par Value   Excess of Par        Retained  Treasury Stock
  (Dollars in thousands)                                                Value        Earnings                           Total
  ------------------------------------------ ----------------- --------------- --------------- --------------- ---------------
                                                                                                    

  Balance at February 1, 1996,
    as previously reported                       $ 251,919         $  3,269        $1,697,335                      $1,952,523
  Adjustment for pooling of
    interests                                      188,860          306,147         1,954,874      $  (83,385)      2,366,496
  ------------------------------------------ ----------------- --------------- --------------- --------------- ---------------
  Balance at February 1, 1996, as restated         440,779          309,416         3,652,209         (83,385)      4,319,019

  Net earnings                                                                        781,000                         781,000
  Issuance of 710,217 shares of
    stock for stock options,
    awards and Employee Stock
    Purchase Plan (ESPP)                                              7,891                             7,497          15,388
  Exercise of stock options                            351            2,977                                             3,328
  Tax benefits related to stock
    options                                                           4,109                                (3)          4,106
  Stock purchase incentive plan                                       8,856                                             8,856
  Treasury stock purchases and
    retirements                                     (1,580)          (9,567)          (43,964)        (37,876)        (92,987)
  Dividends                                                                          (244,265)                       (244,265)
  ------------------------------------------ ----------------- --------------- --------------- --------------- ---------------
  Balance at January 30, 1997                      439,550          323,682         4,144,980        (113,767)      4,794,445
  Net earnings                                                                        797,434                         797,434
  Issuance of 1,041,010 shares
    of stock for Stock options,
    awards and Employee Stock
    Purchase Plan (ESPP)                                              5,983                            24,704          30,687
  Exercise of stock options                            414            3,186                                             3,600
  Tax benefits related to stock
    options                                                           3,974                                             3,974
  Stock purchase incentive plan                                      10,425                                            10,425
  Treasury stock purchases and
    retirements                                     (5,368)          (2,981)         (185,625)       (550,967)       (744,941)
  Shares related to directors'
    stock Compensation plan -
    121,590 shares                                                    3,931                                86           4,017
  Stock issuance - 2,912,094 shares                                  36,194                            59,721          95,915
  Dividends                                                                          (255,018)                       (255,018)
  ------------------------------------------ ----------------- --------------- --------------- --------------- ---------------
  Balance at January 29, 1998                      434,596          384,394         4,501,771        (580,223)      4,740,538
  Net earnings                                                                        800,897                         800,897
  Issuance of 1,989,505 shares
    of stock for Stock options,
    awards and Employee Stock
    Purchase Plan (ESPP)                                            (11,367)                           62,816          51,449
  Merger related stock option
    charge                                                          195,252                                           195,252
  Exercise of stock options                            310            2,537                                             2,847
  Tax benefits related to stock
    options                                                          10,174                                            10,174
  Treasury stock purchases and
    retirements                                       (349)          (6,119)          (10,050)         (1,824)        (18,342)
  Stock purchase incentive plan                                       1,358                                             1,358
  Shares related to directors'
    stock compensation plan -
    12,633 shares                                                     3,174                               180           3,354
  Dividends                                                                          (265,877)                       (265,877)
  ------------------------------------------ ----------------- --------------- --------------- --------------- ---------------
  Balance at January 28, 1999                    $ 434,557         $579,403        $5,026,741       $(519,051)     $5,521,650
                                             ----------------- --------------- --------------- --------------- ---------------

      See Notes to Supplemental Consolidated Financial Statements




                                    Page 33





      Notes to Supplemental Consolidated Financial Statements
      (Dollars in thousands except per share amounts)

                              Basis of Presentation

         On August 2, 1998,  Albertson's Inc.  ("Albertson's"  or the "Company")
      and American  Stores  Company  ("ASC")  entered  into a definitive  merger
      agreement ("Merger  Agreement")  whereby  Albertson's would acquire ASC by
      exchanging  0.63 share of  Albertson's  common stock for each  outstanding
      share of ASC common  stock,  with cash  being  paid in lieu of  fractional
      shares  (the  "Merger")  and  ASC  would  be  merged  into a  wholly-owned
      subsidiary of Albertson's. In addition,  outstanding rights to receive ASC
      common stock under ASC stock  option plans would be converted  into rights
      to receive  equivalent  Albertson's common stock. ASC operates retail food
      and drugs stores throughout the United States.
         The Merger was  consummated  on June 23,  1999,  with the  issuance  of
      approximately  177 million shares of Albertson's  common stock. The Merger
      constituted  a tax-free  reorganization  and has been  accounted  for as a
      pooling of interests for accounting and financial reporting purposes.  The
      pooling of  interests  method of  accounting  is  intended to present as a
      single  interest,  two or more  common  stockholders  interests  that were
      previously  independent;   accordingly,  these  supplemental  consolidated
      financial statements restate the historical financial statements as though
      the companies had always been combined.  The restated financial statements
      are adjusted to conform the  accounting  policies and financial  statement
      presentations.  Generally accepted accounting  principles proscribe giving
      effect to a consummated business combination  accounted for by the pooling
      of interests  method in financial  statements that do not include the date
      of consummation.  These  supplemental  financial  statements do not extend
      through the date of consummation; however, they will become the historical
      financial  statements of the Company when the Company issues its financial
      statements for the second fiscal quarter of 1999.

                                   The Company

          The Company is  incorporated under the laws of the  State of  Delaware
      and is the successor to a business founded by J. A.     Albertson in 1939.
      Based on sales, the Company is one of the largest retail food-drug  chains
      in the United States.
          As of January  28,  1999,  the  Company  operated  2,563  stores in 38
      Western,  Midwestern,  Eastern and Southern states.  Retail operations are
      supported by 21 Company distribution operations,  strategically located in
      the Company's operating markets.

                   Summary of Significant Accounting Policies

          Fiscal Year End The  Company's  fiscal year is  generally 52 weeks and
      periodically  consists  of 53 weeks  because  the fiscal  year ends on the
      Thursday  nearest to January 31 each year (the Saturday nearest to January
      31 for ASC). Unless the context otherwise indicates, reference to a fiscal
      year of the Company  refers to the calendar year in which such fiscal year
      commences.
          Consolidation  The  consolidated   financial  statements  include  the
      results of operations,  account balances and cash flows of the Company and
      its subsidiaries. All material intercompany balances have been eliminated.

                                    Page 34


          Cash and Cash  Equivalents  The Company  considers  all highly  liquid
      investments  with a  maturity  of  three  months  or less  at the  time of
      purchase  to  be  cash   equivalents.   Investments,   which   consist  of
      government-backed  money market funds and repurchase  agreements backed by
      government  securities,  are  recorded at cost which  approximates  market
      value.
          Inventories  The Company  values  inventories  at the lower of cost or
      market.  Cost of substantially all inventories is determined on a last-in,
      first-out (LIFO) basis.
          Capitalization,  Depreciation  and  Amortization  Land,  buildings and
      equipment  are  recorded  at  cost.   Depreciation   is  provided  on  the
      straight-line  method  over  the  estimated  useful  life  of  the  asset.
      Estimated   useful  lives  are   generally  as  follows:   buildings   and
      improvements--10  to 35  years;  fixtures  and  equipment--3  to 10 years;
      leasehold  improvements--10 to 25 years; and capitalized  leases--20 to 30
      years.  Long-lived  assets are reviewed for impairment  whenever events or
      changes in  business  circumstances  indicate  the  carrying  value of the
      assets may not be recoverable.
          The costs of major  remodeling and  improvements  on leased stores are
      capitalized  as  leasehold   improvements.   Leasehold   improvements  are
      amortized on the straight-line  method over the shorter of the life of the
      applicable  lease or the  useful  life of the  asset.  Capital  leases are
      recorded at the lower of the fair market value of the asset or the present
      value of future minimum lease payments.  These leases are amortized on the
      straight-line method over their primary term.
          Beneficial  lease  rights  and  lease   liabilities  are  recorded  on
      purchased leases based on differences  between contractual rents under the
      respective lease agreements and prevailing market rents at the date of the
      acquisition of the lease.  Beneficial  lease rights are amortized over the
      lease term using the straight-line method. Lease liabilities are amortized
      over the lease term using the interest method.
          Upon disposal of fixed assets,  the appropriate  property accounts are
      reduced  by  the   related   costs  and   accumulated   depreciation   and
      amortization. The resulting gains and losses are reflected in consolidated
      earnings.
          Goodwill Goodwill resulting from business acquisitions  represents the
      excess  of cost  over  fair  value  of net  assets  acquired  and is being
      amortized  over 40 years  using  the  straight-line  method.  Goodwill  is
      principally   from  the  acquisition  of  Lucky  Stores,   Inc.  in  1988.
      Accumulated  amortization  amounted to $581 million, $525 million and $471
      million in 1998, 1997 and 1996,  respectively.  Periodically,  the Company
      re-evaluates   goodwill  and  other   intangibles  based  on  undiscounted
      operating  cash flows whenever  significant  events or changes occur which
      might impair recovery of recorded asset costs.
          Self-Insurance  The Company is  primarily  self-insured  for  property
      loss,  workers'   compensation  and  general  liability  costs.  For  ASC,
      beginning in fiscal 1998,  insurance  was purchased for claims for workers
      compensation,  general liability and automotive liability.  Self-insurance
      liabilities  are based on claims filed and estimates  for claims  incurred
      but not reported. These liabilities are not discounted.
          Unearned  Income  Unearned  income  consists  primarily  of buying and
      promotional  allowances  received  from  vendors  in  connection  with the
      Company's buying and merchandising activities.  These funds are recognized
      as  revenue  when  earned by  purchasing  specified  amounts  of  product,
      promoting certain products or passage of time.
          Store Opening and Closing Costs  Noncapital  expenditures  incurred in
      opening new stores or remodeling  existing stores are expensed in the year
      in  which  they  are  incurred.  When a store  is  closed,  the  remaining
      investment in land,  buildings  and  equipment,  net of expected  recovery
      value, is expensed.  For properties under operating lease agreements,  the
      present  value cost of any  remaining  liability  under the lease,  net of
      expected sublease recovery, is also expensed.

                                    Page 35


          Advertising  Advertising  costs incurred to produce media  advertising
      for major new campaigns are expensed in the year in which the  advertising
      first takes place.  Other  advertising  costs are expensed when  incurred.
      Cooperative  advertising  income from vendors is recorded in the period in
      which the  related  expense is  incurred.  Gross  advertising  expenses of
      $518.3 million,  $496.6 million and $472.1 million,  excluding cooperative
      advertising  income from vendors,  were included with cost of sales in the
      Company's  Supplemental  Consolidated  Earnings  for 1998,  1997 and 1996,
      respectively.
          Stock  Options  Statement of Financial  Accounting  Standards No. 123,
      "Accounting  for  Stock-Based  Compensation,"  encourages,  but  does  not
      require,  companies to record  compensation cost for stock-based  employee
      compensation  plans at fair  value.  The Company has chosen to continue to
      account for  stock-based  compensation  using the  intrinsic  value method
      prescribed in Accounting  Principles Board Opinion No. 25, "Accounting for
      Stock  Issued to  Employees,"  and related  Interpretations.  Accordingly,
      compensation  cost of stock options is measured as the excess,  if any, of
      the quoted  market price of the  Company's  stock at the date of the grant
      over the  option  exercise  price and is charged  to  operations  over the
      vesting  period.   Income  tax  benefits  attributable  to  stock  options
      exercised are credited to capital in excess of par value.
          Company-owned  Life Insurance The Company has purchased life insurance
      policies to cover its  obligations  under  certain  deferred  compensation
      plans for officers and directors.  Cash surrender values of these policies
      are  adjusted  for   fluctuations   in  the  market  value  of  underlying
      investments.  The cash surrender  value is adjusted each reporting  period
      and any  gain or loss is  included  with  other  income  (expense)  in the
      Company's Supplemental Consolidated Earnings Statement.
          Income Taxes The Company  provides for deferred income taxes resulting
      from temporary  differences in reporting  certain income and expense items
      for income tax and  financial  accounting  purposes.  The major  temporary
      differences  and their net effect are shown in the  "Income  Taxes"  note.
      Amortization  of goodwill is  generally  not  deductible  for  purposes of
      calculating income tax provisions.
          Earnings Per Share Basic EPS is computed by dividing  consolidated net
      earnings by the  weighted  average  number of common  shares  outstanding.
      Diluted EPS is computed by dividing  consolidated  net earnings by the sum
      of the  weighted  average  number of  common  shares  outstanding  and the
      weighted average number of potential common shares outstanding.  Potential
      common shares consist  solely of  outstanding  options under the Company's
      stock option plans.  There were no outstanding  options  excluded from the
      computation of potential  common shares (option price exceeded the average
      market price during the period) in 1998.  Outstanding  options excluded in
      1997  and  1996   amounted  to   4,260,500   shares  and  24,000   shares,
      respectively.  For  purposes  of  the  EPS  calculation,  all  shares  and
      potential  common  shares of ASC were  converted at the 0.63 to 1 exchange
      ratio.  In  connection  with  the  Merger,  certain  options  of ASC  were
      exchanged  for  shares  of  Albertson's  based  on the  fair  value of the
      options, including contractual rights.
          Reclassifications and Conformity Adjustments Certain reclassifications
      and adjustments have been made to the historical  financial  statements of
      Albertson's and ASC for conformity purposes.
          Use  of  Estimates  The  preparation  of  the  Company's  consolidated
      financial  statements,  in conformity with generally  accepted  accounting
      principles,  requires management to make estimates and assumptions.  These
      estimates  and  assumptions  affect  the  reported  amounts  of assets and
      liabilities and the disclosure of contingent assets and liabilities at the
      date of the financial statements, and the reported amounts of revenues and
      expenses  during the reporting  period.  Actual  results could differ from
      these estimates.


                                    Page 36




                  Restructuring, Impairment and Store Closures

          In 1998 the Company  recorded a charge to  earnings  of $24.4  million
      before taxes related to management's  decision to close 16 underperforming
      stores  in  8  states.  The  charge  included  impaired  real  estate  and
      equipment,  as well as the present  value of remaining  liabilities  under
      leases, net of expected sublease recoveries. As of January 28, 1999, 13 of
      these stores had been closed and the  remaining  stores are expected to be
      closed in 1999.
          In  1997,   the   Company   recorded   special   charges   aggregating
      approximately $13.4 million before taxes related to the sale of a division
      of the Company's communications subsidiary.
          In 1996 the Company recorded special charges aggregating approximately
      $100.0  million  before  taxes  related  primarily  to its  re-engineering
      initiatives.  The  special  charges are  included in cost of sales  ($10.0
      million),  selling, general and administrative expense ($12.9 million) and
      impairment and restructuring ($77.1 million). The components of the charge
      include:    warehouse    consolidation   costs,    administrative   office
      consolidation  costs, asset impairment costs, closed store costs and other
      miscellaneous charges.
          The remaining reserve as of the 1998 fiscal year end of $14.9 million,
      relates   primarily  to  the  remaining  lease  commitments  for  the  ASC
      administrative office consolidation costs.

                       Supplemental Cash Flow Information

         Selected cash payments and noncash activities were as follows:





                                                                                            1998           1997            1996
      --------------------------------------------------------------------------- --------------- -------------- ---------------
                                                                                                             

      Cash payments for income taxes                                                   $ 588,893      $ 547,361       $ 515,390
      Cash payments for interest, net of amounts
        capitalized                                                                      331,210        270,227         220,084
      Noncash investing and financing activities:
        Tax benefits related to stock options                                             10,174          3,974           4,109
        Fair market value of stock exchanged for
          option price                                                                     1,460          2,021             768
        Fair market value of stock exchanged for tax
          withholdings                                                                     1,796          1,606             202
        Capitalized lease obligations incurred                                            24,857         26,885          12,005
        Capitalized lease obligations terminated                                           5,509          1,632           3,240
        Liabilities assumed in connection with asset
          acquisitions                                                                     1,840            150             692
        Acquisition note                                                                   8,000



                              Business Acquisitions

          During 1998,  the Company  acquired 64 stores in three  separate stock
      purchase  acquisitions and 15 stores in an asset acquisition  transaction.
      In connection  with one of the stock  purchase  acquisitions,  the Company
      agreed with the Federal  Trade  Commission  to divest nine of the acquired
      stores  and  six   previously   owned  stores.   These  four   acquisition
      transactions had a combined purchase price of $302 million.

                                    Page 37



          The above acquisitions were accounted for using the purchase method of
      accounting. The results of operations of the acquired businesses have been
      included in the supplemental  consolidated financial statements from their
      date of  acquisition.  Pro  forma  results  of  operations  have  not been
      presented  due to the  immaterial  effects  of these  acquisitions  on the
      Company's consolidated operations.  For these acquisitions,  the excess of
      the purchase price over the fair market value of net assets  acquired,  of
      $151 million,  was allocated to goodwill which is being  amortized over 40
      years.  The  Company  has not  finalized  its  purchase  price  allocation
      relative to all of the  acquisitions;  however,  the final  purchase price
      allocations should not differ  significantly from the preliminary purchase
      price allocations recorded as of January 28, 1999.
          The Company  also  acquired  individual  or small  groups of stores in
      isolated transactions.

                          Accounts and Notes Receivable

          Accounts and notes receivable consist of the following:





                                                                            January 28,         January 29,        January 30,
                                                                                   1999                1998               1997
      -------------------------------------------------------------- ------------------- ------------------- ------------------
                                                                                                          

      Trade and other accounts receivable                                     $ 598,106           $ 532,791          $ 428,813
      Current portion of notes receivable                                         2,688               2,367              2,178
      Allowance for doubtful accounts                                            (19,169)            (14,816)           (13,749)
      -------------------------------------------------------------- ------------------- ------------------- ------------------

                                                                              $ 581,625           $ 520,342          $ 417,242
                                                                     ------------------- ------------------- ------------------


                                   Inventories

          Approximately  95% of the Company's  inventories  are valued using the
      last-in, first-out (LIFO) method. If the first-in, first-out (FIFO) method
      had been used, inventories would have been $584.6 million,  $569.0 million
      and $557.3 million higher at the end of 1998, 1997 and 1996, respectively.
      Net earnings (basic and diluted earnings per share) would have been higher
      by $9.8 million  ($0.02) in 1998,  $7.2 million  ($0.02) in 1997 and $16.2
      million  ($0.04) in 1996. The  replacement  cost of inventories  valued at
      LIFO approximates FIFO cost.

                          Land, Buildings and Equipment

          Land, buildings and equipment consist of the following:




                                                                            January 28,        January 29,        January 30,
                                                                                   1999               1998               1997
      -------------------------------------------------------------- ------------------- ------------------ ------------------
                                                                                                         

      Land                                                                  $ 1,877,967        $ 1,652,213        $ 1,434,934
      Buildings                                                               4,747,711          4,212,899          3,603,728
      Fixtures and equipment                                                  5,044,127          4,640,263          4,212,916
      Leasehold improvements                                                  1,304,040          1,172,121          1,078,032
      Capitalized leases                                                        350,025            371,076            363,829
      -------------------------------------------------------------- ------------------- ------------------ ------------------

                                                                             13,323,870         12,048,572         10,693,439
      Accumulated depreciation and
        Amortization                                                          (4,776,579)        (4,347,057)        (3,906,982)
      -------------------------------------------------------------- ------------------- ------------------ ------------------

                                                                            $ 8,547,291        $ 7,701,515        $ 6,786,457
                                                                     ------------------- ------------------ ------------------



                                    Page 38




                                  Indebtedness

Long-term  debt  consists of the  following  (borrowings  are  unsecured  unless
indicated):




                                                                            January 28,          January 29,         January 30,
                                                                                   1999                 1998                1997
- ------------------------------------------------------------------- -------------------- -------------------- -------------------
                                                                                                            

Albertson's, Inc.
  Commercial paper                                                         $    326,425          $   283,304         $   328,996
  Bank Line                                                                     173,834
  Medium-term notes issued in
    1998,average interest rate of
    6.46%, due 2013 through 2028                                                317,000
  Medium-term notes issued in 1997,
   average interest rates of 6.81%
   and 6.81%, respectively, due 2007
   through 2027                                                                 200,000             200,000
  7.75% debentures due June 2026                                                200,000             200,000              200,000
  6.375% notes due June 2000                                                    200,000             200,000              200,000
  Medium-term notes issued in 1993,
   average interest rates of 6.14%,
   5.92% and 5.92%                                                               89,650             175,075              175,075
  Industrial revenue bonds, average
   interest rates of 6.0%, 5.96% and 5.96%                                       13,515              14,230               14,860
  Secured mortgage note and other
  Notes payable                                                                  13,999               3,552                3,748

American Stores Company, Inc.
  7.5% Debentures due 2037                                                      200,000             200,000
  8.0% Debentures due 2026                                                      350,000             350,000              350,000
  7.9% Debentures due 2017                                                      100,000             100,000
  7.4% Notes due 2005                                                           200,000             200,000              200,000
  Medium Term Notes--fixed interest
   rates due 1999 through 2028--
   average interest rates 7.3%, 7.9%
   and 7.9%, respectively                                                       295,000             200,000              250,000
  9-1/8% Notes due 2002                                                         249,461             249,320              249,191
  Revolving credit facilities--
   variable interest rates,
   effectively due 2002 average
   interest rates 5.8%, 5.9% and
   5.7%, respectively                                                           325,000             512,000              957,000
  Lines of credit and commercial
   paper-- variable interest rates,
   effectively due 2002--average
   interest rates 5.7%5.9% and 5.6%,
   respectively                                                               1,218,966             945,899              183,000
  Notes due 2004--average interest
    rate 6.3%                                                                   200,000             200,000
  Other bank borrowings--due 2000--
   average interest rates 6.6%, 6.6%
   and 6.6%, respectively                                                        75,000              75,000               75,000
  9.8% note                                                                                                              160,000
  10.6% note, due in 2004                                                        93,337             108,893              108,893
  Other--due through 2001                                                        50,343              31,505                2,988
  Debt Secured by Real Estate--
   fixed interest rates--due through 2014 average
   interest rates 13.4%, 13.4%
   and 13.3%, respectively                                                       63,733              69,548               77,365
- ------------------------------------------------------------------- -------------------- -------------------- -------------------
                                                                              4,955,263           4,318,326            3,536,116
Current maturities                                                              (49,871)           (178,918)             (57,678)
- ------------------------------------------------------------------- -------------------- -------------------- -------------------
                                                                            $ 4,905,392         $ 4,139,408          $ 3,478,438
                                                                    -------------------- -------------------- -------------------



                                    Page 39




      Albertson's Debt
      The Company has in place a $600 million commercial paper program. Interest
rates on the  outstanding  commercial  paper  borrowings as of January 28, 1999,
ranged from 4.82% to 4.93% with an effective  weighted average rate of 4.86%. As
of January 28, 1999,  Albertson's had outstanding borrowings under bank lines of
credit of approximately  $174 million.  Interest on these borrowings ranged from
5.38% to 5.41% with an effective weighted average rate of 5.40%. Albertson's has
established  the  necessary  credit  facilities,  through its  revolving  credit
agreement,  to refinance  the  commercial  paper and bank line  borrowings  on a
long-term basis.  These borrowings have been classified as noncurrent because it
is the Company's intent to refinance these obligations on a long-term basis.
      During  1998 the  Company  issued a total of $317  million in  medium-term
notes  under  a  $500  million  shelf  registration  statement  filed  with  the
Securities and Exchange Commission (SEC) in December 1997.  Medium-term notes of
$84 million  issued in February 1998 mature at various  dates  between  February
2013 and February 2028,  with interest paid  semiannually  at rates ranging from
6.34% to 6.57%. Medium-term notes of $77 million issued in April 1998 mature in
April 2028,  with  interest  paid  semiannually  at rates  ranging from 6.10% to
6.53%.  Medium-term  notes of $156  million  issued in June 1998  mature in June
2028, with interest paid semiannually at a rate of 6.63%.
      In July 1997 the Company issued $200 million of medium-term  notes under a
shelf registration statement filed with the SEC in May 1996. The notes mature at
various dates between July 2007 and July 2027.  Interest is paid semiannually at
rates ranging from 6.56% to 7.15%.
      In June 1996 the Company issued $200 million of 7.75%  debentures  under a
shelf  registration  statement filed with the SEC in May 1996.  Interest is paid
semiannually.
      In June 1995 the Company issued $200 million of 6.375% notes under a shelf
registration   statement   filed  with  the  SEC  in  1992.   Interest  is  paid
semiannually.
      The  medium-term  notes  issued in 1993 mature in March 2000.  Interest is
paid semiannually at rates ranging from 6.03% to 6.28%.
      The industrial  revenue bonds are payable in varying  annual  installments
through 2011,  with interest  paid  semiannually  at rates ranging from 4.60% to
6.95%.
      The  Company  has  pledged  real  estate  with a cost of $10.8  million as
collateral for a mortgage note which is payable semiannually, including interest
at a rate of 16.5%. The note matures from 1999 to 2013.
      Medium-term  notes of $30 million due July 2027 contain a put option which
would  require  the Company to repay the notes in July 2007 if the holder of the
note so elects by giving the Company a 60-day notice.  Medium-term  notes of $50
million due April 2028 contain a put option  which would  require the Company to
repay the notes in April  2008 if the holder of the note so elects by giving the
Company a 60-day notice.
      The Company has in place a revolving  credit agreement with several banks,
whereby it may borrow  principal  amounts up to $600 million at varying interest
rates any time prior to  December  17,  2001.  The  agreement  contains  certain
covenants,  the most  restrictive  of which  requires  the  Company to  maintain
consolidated tangible net worth, as defined, of at least $750 million.
      In addition to amounts available under the revolving credit agreement, the
Company had lines of credit  from banks at  prevailing  interest  rates for $635
million  at  January  28,  1999,  (of  which   approximately  $174  million  was
outstanding).  The cash  balances  maintained  at these  banks  are not  legally
restricted.  There  were no amounts  outstanding  under the  Company's  lines of
credit as of January 29, 1998, or January 30, 1997.

                                    Page 40


      On March 30, 1999, the Company entered into a revolving  credit  agreement
with a syndicate of banks,  whereby it may borrow  principal  amounts up to $1.5
billion at varying interest rates any time prior to March 28, 2000,  (expiration
date).  At the  expiration  of the credit  agreement  and upon due  notice,  the
Company may extend the term for an additional  364-day period if lenders holding
at least 75% of commitments  agree.  The agreement also contains an option which
would allow the Company,  upon due notice, to convert any outstanding amounts at
the expiration date to term loans. The agreement contains certain covenants, the
most restrictive of which requires the Company to maintain consolidated tangible
net worth, as defined, of at least $2.1 billion.
      The  Company  filed a shelf  registration  statement  with the SEC,  which
became  effective  in February  1999,  to  authorize  the issuance of up to $2.5
billion in debt  securities.  The remaining  authorization of $183 million under
the  1997  shelf   registration   statement  was  rolled  into  the  1999  shelf
registration  statement.  The  Company  intends to use the net  proceeds  of any
securities sold pursuant to the 1999 shelf registration statement for retirement
of debt and general corporate purposes.
      ASC Debt
      The $200 million 7.5%  debentures due 2037 contain a put option which will
require  the  Company  to repay  the note in 2009 if the  holder of the notes so
elects by giving the Company a 60-day notice.
      ASC has a $1.0 billion  universal  shelf  registration  statement of which
$500 million has been designated for ASC's Series B Medium Term Note Program. On
March 19, 1998,  ASC issued $45 million of 6.5% notes due March 20, 2008,  under
the outstanding Series B Medium Term Note Program. On March 30, 1998, ASC issued
an  additional  $100  million of 7.1% notes due March 20,  2028,  under the same
program.  Proceeds  were  used to  refinance  short-term  debt  and for  general
corporate  purposes.  At year-end 1998, ASC had $855 million available under the
universal shelf registration statement.
      ASC  has a $1.0  billion  commercial  paper  program  supported  by a $1.5
billion  revolving credit facility,  and $230 million of uncommitted bank lines,
which are used for overnight and short-term  bank  borrowings.  On September 22,
1998,  ASC entered  into a $300 million  revolving  credit  agreement  with five
financial  institutions  which  also  supports  the  commercial  paper  program.
Interest rates for borrowings under the agreement are established at the time of
borrowing  through  three  different  pricing  options.  Both  revolving  credit
facilities  terminated on the date of  consummation  of the Merger.  At year-end
1998,  ASC had $325 million of debt  outstanding  under the $1.5 billion  credit
facility,  $993 million outstanding under the commercial paper program, and $226
million  outstanding  under  uncommitted  bank lines,  leaving unused  committed
borrowing capacity of $256 million.
      During 1997 ASC entered into a $300 million  five-year  LIBOR basket swap.
The agreement  diversifies  the indices used to determine the interest rate on a
portion of ASC's  variable rate debt by providing for payments  based on foreign
LIBOR indices which are reset every three months and also provides for a maximum
interest  rate of 8.0%.  The  Company  recognized  no income or  expense in 1998
related to this swap.  As of  year-end  1998,  the  estimated  fair value of the
agreement based on market quotes was a loss of $5.3 million.
      On December  15, 1997, a $100 million  treasury  rate lock  agreement  was
entered  into for the purpose of hedging the  interest  rate on a portion of the
debt ASC issued in 1998 under a universal shelf registration statement. In March
1998 the treasury lock agreement was terminated in connection  with the issuance
of $100 million of notes under a registration statement.  The Company realized a
net loss of $1.0 million,  which is being amortized over the term of the debt as
an addition to interest expense.


                                    Page 41




          Interest
          Net interest expense was as follows:



                                                                               1998               1997                1996
- -------------------------------------------------------------- -------------------- ------------------ -------------------
                                                                                                       

Debt                                                                     $ 318,207          $ 288,072           $ 216,412
Capitalized leases                                                          23,386             22,286              20,945
Capitalized interest                                                       (15,342)           (24,931)            (16,945)
- -------------------------------------------------------------- -------------------- ------------------ -------------------

Interest expense                                                           326,251            285,427             220,412
Net bank service charges                                                    10,138              8,199               7,245
- -------------------------------------------------------------- -------------------- ------------------ -------------------

                                                                         $ 336,389          $ 293,626           $ 227,657
                                                               -------------------- ------------------ -------------------


The scheduled aggregate  maturities of long-term debt outstanding at January 28,
1999, are summarized as follows:  $49.9 million in 1999, $460.0 million in 2000,
$537.1  million in 2001,  $1,834.4  million in 2002,  $119.8 million in 2003 and
$1,954.1 million thereafter.

                                  Capital Stock

      On December 2, 1996, the Board of Directors  adopted a stockholder  rights
plan,  which was amended on August 2, 1998, and March 16, 1999,  under which all
stockholders  receive one right for each share of common stock held.  Each right
will  entitle  the  holder  to  purchase,   under  certain  circumstances,   one
one-thousandth of a share of Series A Junior Participating  Preferred Stock, par
value $1.00 per share,  of the  Company  (the  "preferred  stock") at a price of
$160.  Subject to certain  exceptions,  the rights will become  exercisable  for
shares  of  preferred  stock 10  business  days (or  such  later  date as may be
determined by the Board of Directors)  following  the  commencement  of a tender
offer or  exchange  offer  that would  result in a person or group  beneficially
owning 15% or more of the outstanding shares of common stock.
      Under the plan, subject to certain  exceptions,  if any person or group as
defined  by the  plan,  becomes  the  beneficial  owner  of 15% or  more  of the
outstanding  common stock or takes certain other  actions,  each right will then
entitle its holder as defined by the plan, other than such person or group, upon
payment of the $160  exercise  price,  to purchase  common stock (or, in certain
circumstances,  cash,  property or other securities of the Company) with a value
equal to twice the  exercise  price.  The rights may be redeemed by the Board of
Directors  at a price of  $0.001  per right  under  certain  circumstances.  The
rights, which do not vote and are not entitled to dividends,  will expire at the
close of business on March 21, 2007,  unless earlier redeemed or extended by the
Board of Directors of the Company.  In connection with the Merger,  no person or
group became the beneficial owner of 15% or more of the common stock.
      On March 18, 1998,  ASC's  Preferred Share Purchase Rights issued pursuant
to a rights  agreement  dated March 18, 1988,  expired in accordance  with their
terms without renewal or extension.
      Since 1987, the Board of Directors of Albertson's has continuously adopted
or renewed programs under which the Company is authorized,  but not required, to
purchase and retire shares of its common stock. The program adopted by the Board
of Directors on March 2, 1998,  authorized the Company to purchase and retire up
to 5 million  shares  through  March 31, 1999.  On August 2, 1998,  the Board of
Directors  rescinded the remaining  authorization in connection with the Merger.
The Company has purchased  and retired an  equivalent of 22.3 million  shares of
its common stock for $500 million under these  programs,  at an average price of
$22.40 per share.

                                    Page 42


      On April 8, 1997,  ASC (i)  repurchased  15.4  million  equivalent  common
shares from its former  chairman,  certain of his family  members and charitable
trusts (the Selling  Stockholders)  for an  aggregate  price of $550 million and
(ii) sold 2.9 million equivalent common shares for net proceeds of $95.9 million
pursuant to the  exercise of an  over-allotment  option by the  underwriters  in
connection with a public offering of shares by the Selling Stockholders.
      In June 1996 ASC authorized a stock repurchase  program (not including the
repurchase of shares from the Selling  Stockholders).  During 1996,  0.1 million
equivalent shares of common stock were repurchased. There were no repurchases of
common stock under the ASC repurchase program during 1998 and 1997. On August 2,
1998, ASC terminated its stock repurchase program.

                                  Income Taxes

  Deferred tax assets and liabilities consist of the following:




                                                               January 28,         January 29,         January 30,
                                                                     1999                1998                1997
- -------------------------------------------------------------- ------------------- ------------------- -------------------
                                                                                              

Deferred tax assets (no valuation allowances considered necessary):
  Basis in fixed assets                                        $   75,948          $   78,313          $   78,803
  Self-insurance reserves                                         199,282             234,311             276,049
  Compensation and benefits                                       203,939             100,033             100,237
  Income unearned for financial
    reporting purposes                                             30,742              29,136              30,741
  Other, net                                                      126,560             120,986             115,913
- -------------------------------------------------------------- ------------------- ------------------- -------------------
    Total deferred tax assets                                     636,471             562,779             601,743
- -------------------------------------------------------------- ------------------- ------------------- -------------------

Deferred tax liabilities:
  Basis in fixed assets and
    capitalized leases                                           (603,570)           (575,128)           (602,353)
  Inventory valuation                                            (101,340)           (102,852)            (96,759)
  Compensation and benefits                                       (31,928)            (32,063)            (46,163)
  Other, net                                                      (24,901)            (43,967)            (43,287)
- -------------------------------------------------------------- ------------------- ------------------- -------------------
    Total deferred tax liabilities                               (761,739)           (754,010)           (788,562)
- -------------------------------------------------------------- ------------------- ------------------- -------------------

Net deferred tax liability                                     $ (125,268)         $ (191,231)         $ (186,819)
                                                               ------------------- ------------------- -------------------


      As a result of an acquisition  that occurred  during 1998, the Company has
succeeded to federal and state net operating loss carryforwards of $21.6 million
and $13.9 million, respectively, that will expire in various years through 2010.
Based on  management's  assessment,  it is more  likely than not that all of the
deferred tax assets associated with the net operating loss carryforwards will be
realized; therefore, no valuation allowance is considered necessary.

                                    Page 43




      Income tax expense on continuing operations consists of the following:




                                                                             1998                1997                1996
- -------------------------------------------------------------- ------------------- ------------------- -------------------
                                                                                                       

Current
        Federal                                                         $ 536,678           $ 487,729           $ 435,146
        State                                                              72,455              61,236              64,098
- -------------------------------------------------------------- ------------------- ------------------- -------------------
                                                                          609,133             548,965             499,244
- -------------------------------------------------------------- ------------------- ------------------- -------------------

Deferred:
        Federal                                                           (63,047)              3,705              16,060
        State                                                              (8,683)                464               3,095
- -------------------------------------------------------------- ------------------- ------------------- -------------------
                                                                          (71,730)              4,169              19,155
- --------------------------------------------------------------
                                                               ------------------- ------------------- -------------------
                                                                        $ 537,403           $ 553,134           $ 518,399
                                                               ------------------- ------------------- -------------------



      The  reconciliations  between  the  federal  statutory  tax  rate  and the
Company's effective tax rates are as follows:




                                                       1998      Percent             1997      Percent            1996      Percent
- ------------------------------------------- ---------------- ------------ ---------------- ------------ --------------- ------------
                                                                                                          

Taxes computed at
  statutory rate                                 $ 468,406         35.0        $ 472,699         35.0        $ 454,789        35.0
State income taxes net of
  federal income tax
  benefit                                           50,804          3.8           49,925          3.7           52,385         4.0
Expenses for repurchase of
  major shareholder's
  common stock                                                                    11,959          0.9
Goodwill amortization                               23,450          1.8           21,169          1.5           21,246         1.6
Merger related stock
  option charge                                     14,500          1.1
Tax credits                                         (1,370)        (0.1)            (665)                         (408)
Other                                              (18,387)        (1.4)          (1,953)        (0.1)          (9,613)       (0.7)
- ------------------------------------------- ---------------- ------------ ---------------- ------------ --------------- ------------
                                                 $ 537,403         40.2        $ 553,134         41.0        $ 518,399        39.9
                                            ---------------- ------------ ---------------- ------------ --------------- ------------



                         Stock Options and Stock Awards

      The Company's  stock option plans (Plans) provide for the grant of options
to purchase  shares of common stock.  At January 28, 1999,  Albertson's  had two
stock  option  plans in effect  under which grants could be made with respect to
10,400,000 shares of the Company's common stock. Under these plans,  approved by
the stockholders in 1995,  options may be granted to officers and key employees,
and to directors,  respectively,  to purchase the Company's common stock. During
1998 the  stockholders  approved  Albertson's,  Inc.,  Amended and Restated 1995
Stock-Based  Incentive  Plan.  The  amendment  increased  the  number  of shares
available  for issuance  from 10 million to 30 million  shares  effective at the
consummation  of the Merger.  ASC also had stock  option and stock  awards plans
that provide for the grant of options to purchase shares of ASC common stock and
the issuance of ASC restricted stock awards. Generally, options are granted with
an exercise  price at not less than 100% of the closing market price on the date
of the grant. The Company's options generally become exercisable in installments
of 20% per year on each of the fifth  through ninth  anniversaries  of the grant
date (the  first  through  fifth  anniversaries  for future  grants)  and have a
maximum  term of 10  years.  In  connection  with the  Merger,  all  outstanding
Albertson's and ASC options became  exercisable in accordance with the change of
control  provisions  included in the stock option plans and all  outstanding ASC
options were converted  into a right to acquire an equivalent  number of Company
shares.  No further  options will be granted under the ASC plans.  Additionally,
all restrictions  lapsed with respect to all outstanding  stock awards under the
ASC stock award plans.


                                    Page 44




      Variable Accounting Treatment for Option Plans
      Stock options and certain  shares of restricted  stock granted under ASC's
stock option and stock award plans  automatically vest upon a change of control,
which is defined in plans  adopted  prior to June 1997  (Pre-1997  ASC Plans) as
stockholder  approval of the Merger or, for options  granted under the Company's
1997 Stock Option and Stock Award Plan and the 1997 Stock Plan for  Non-Employee
Directors  (1997 Plans),  upon the later of  stockholder  approval or regulatory
approval of the Merger. In addition to the conversion of ASC options into rights
to acquire shares of Company Common Stock, option holders had the right (limited
stock  appreciation  right or LSAR),  during an exercise period of up to 60 days
after the  occurrence of a change of control (but prior to  consummation  of the
Merger),  to elect to  surrender  all or part of their  options in exchange  for
shares of  Albertson's  Common  Stock  having a value equal to the excess of the
change of control price over the exercise  price (which shares were  deliverable
upon the  Merger).  The change of control  price is defined as the higher of (i)
the highest  reported  sales price during the 60-day  period ending prior to the
respective  dates  of the  "change  of  control",  or  (ii)  the  price  paid to
stockholders in the Merger,  subject to adjustment in both cases if the exercise
period is less than 60 days.
      Approval  of  the  Merger   Agreement  on  November  12,  1998,  by  ASC's
stockholders  accelerated  the vesting of 6.4 million  equivalent  stock options
granted under Pre-1997 ASC Plans  (approximately  60% of ASC's outstanding stock
options)  and  permitted  the holders of these  options to exercise  LSARs.  The
exercisability of 6.4 million LSARs resulted in ASC recognizing a $195.3 million
merger  related stock option  charge  during the fourth fiscal  quarter of 1998.
This charge was recorded based on the difference  between the average equivalent
option  exercise  price of $30.40 and the average  market  price at  measurement
dates of  $60.78.  Of the 6.4  million  equivalent  options,  4.0  million  were
exercised using the LSAR feature,  1.0 million were exercised  without using the
LSAR, and 1.4 million equivalent shares reverted back to fixed price options due
to the expiration of the LSAR on January 10, 1999.
      The actual  change of control  price used to measure  the value of the 4.0
million  exercised  LSARs  was  not  determinable   until  the  date  of  Merger
consummation.  Additional  non cash  charges or income were  recognized  in each
period subsequent to November 12, 1998, through the Merger consummation based on
fluctuations in the change of control price.
      LSARs relating to the approximately  4.1 million  equivalent stock options
issued under the 1997 ASC Plans became  exercisable upon regulatory  approval of
the Merger in the second quarter of fiscal 1999, with compensation recognized in
that quarter.

      Key Executive Equity Program
      In 1997,  ASC  established  the Key Executive  Equity  Program  (KEEP),  a
stock-based  management  incentive program. A total of approximately 8.4 million
equivalent stock options were granted to 169 ASC officers in connection with the
KEEP with an equivalent  exercise price of $35.71 to $39.48 per share.  The KEEP
involves the grant of  market-priced  stock options that would  ordinarily  have
vested  on the  fifth  anniversary  of the  grant  date  but  which  vest  on an
accelerated  basis  with  respect  to  one-half  of the grant if  minimum  stock
ownership requirements are satisfied,  and with respect to the other half of the
grant if the  ownership  requirements  are met and the Company  achieves  annual
performance  goals.  For  participants  satisfying  the minimum stock  ownership
requirements,  all unvested shares became vested under the aforementioned change
of control provisions at the date of the Merger.


                                    Page 45


      To  assist  the  KEEP   participants   in  meeting  the  stock   ownership
requirement,  ASC issued full recourse  interest bearing stock purchase loans to
18 participants to acquire  additional  shares of ASC stock. The stock purchased
by the participants was purchased on the open market.  The purchase loans have a
maturity date of April 1, 2002, and accrue  interest at 8.5%,  reset annually at
the then  current  prime rate.  Outstanding  loan  balances at January 28, 1999,
totaled $1.9 million.

         A summary of shares reserved for  outstanding  options as of the fiscal
year end, changes during the year and related weighted average exercise price is
presented  below (shares in thousands,  all ASC amounts  included based upon the
conversion ratio of 0.63 to 1):




                                                   January 28, 1999              January 29, 1998            January 30, 1997
                                                     Shares         Price         Shares          Price        Shares        Price
- --------------------------------------------- -------------- ------------- -------------- -------------- ------------- ------------
                                                                                                        

Outstanding at beginning
  of year                                           16,527        $ 32.74          7,856       $ 24.08          6,243     $ 20.17
Granted
  ABS                                                   24          45.94          1,524         45.48            790       35.14
  ASC equivalent                                       135          39.40          8,322         36.73          1,709       28.43
Exercised
  Cash                                              (l,866)         23.52           (782)        15.46           (545)      11.81
  LSARs                                             (3,992)         31.79
Forfeited                                             (839)         32.11           (393)        28.09           (341)      19.42
- --------------------------------------------- -------------- ------------- -------------- -------------- ------------- ------------

Outstanding at end of year                           9,989        $ 35.01         16,527       $ 32.74          7,856     $ 24.08
                                              -------------- ------------- -------------- -------------- ------------- ------------



    As of January 28, 1999,  there were 7,123,000 shares of Company common stock
    reserved  for the  granting  of  additional  options.  The  following  table
    summarizes  options  outstanding  and options  exercisable as of January 28,
    1999, and the related weighted average  remaining  contractual life  (years)
    and weighted average exercise price (shares in thousands):





Albertson's options                                   Options Outstanding                           Options Exercisable
                                      ---------------------------------------------------- ---------------------------------------
                                                 Shares        Remaining                                 Shares
Option Price per Share                      Outstanding             Life            Price           Exercisable             Price
- ------------------------------------- ------------------ ---------------- ---------------- --------------------- -----------------
                                                                                                           

$  8.69 to $ 13.56                                   84              0.9          $ 13.28                    52           $ 13.54
  16.56 to   24.31                                  702              3.0            19.09                   233             18.40
  25.13 to   35.00                                2,247              6.6            31.54                    99             27.96
  39.75 to   45.94                                1,511              8.1            45.61                    67             43.91
- -------------------------------------
                                      ------------------ ---------------- ---------------- --------------------- -----------------
$  8.69 to $ 45.94                                4,544              6.5          $ 33.96                   451           $ 23.73
                                      ------------------ ---------------- ---------------- --------------------- -----------------







ASC equivalent options                                Options Outstanding                           Options Exercisable
                                      ---------------------------------------------------- ---------------------------------------
                                                 Shares        Remaining                                 Shares
Option Price per Share                      Outstanding             Life            Price           Exercisable             Price
- ------------------------------------- ------------------ ---------------- ---------------- --------------------- -----------------
                                                                                                           

$ 13.84 to $ 19.89                                  290              2.8          $ 18.79                   290           $ 18.79
  28.43 to 28.43                                    342              5.5            28.43                   343             28.43
  35.71 to 39.48                                  4,813              7.1            37.44                 1,152             36.87
- -------------------------------------
                                      ------------------ ---------------- ---------------- --------------------- -----------------
$ 13.84 to $ 39.48                                5,445              6.8          $ 35.89                 1,785            $32.32
                                      ------------------ ---------------- ---------------- --------------------- -----------------




                                    Page 46




     The weighted  average fair value at date of grant for  Albertson's  options
granted  during  1998,  1997 and 1996 was $17.14,  $15.26 and $10.74 per option,
respectively. The fair value of options at date of grant was estimated using the
Black-Scholes model with the following weighted average assumptions:




                                1998         1997         1996
- ---------------------------- ------------ ------------ ------------
                                                

Expected life (years)           8.0          6.5          7.0
Risk-free interest rate         5.74%        5.92%        6.24%
Volatility                     26.70        26.53        22.06
Dividend yield                  1.48         1.41         1.70



     The weighted average fair value at date of grant for options granted by ASC
during 1998, 1997 and 1996 was $11.86,  $11.58 and $6.43 per equivalent  option,
respectively. The fair value of options at date of grant was estimated using the
Black-Scholes model with the following weighted average assumptions:




                                1998         1997         1996
- ---------------------------- ------------ ------------ ------------
                                                

Expected life (years)           6.5          7.0          4.0
Risk-free interest rate         4.70%        6.60%        6.10%
Volatility                     21.20        21.20        21.00
Dividend yield                  1.80         1.80         1.90



     The Company has adopted the  disclosure-only  provisions  of  Statement  of
Financial   Accounting   Standards   No.  123,   "Accounting   for   Stock-Based
Compensation."  Accordingly,  no compensation cost was recognized at the date of
grant for the stock options  issued in the prior three years.  Had  compensation
cost been  determined  based on the fair value at the grant date consistent with
the  provisions  of this  statement,  the  Company's  pro forma net earnings and
earnings per share would have been as follows:





                                     1998         1997         1996
- --------------------------------- ------------ ------------ ------------
                                                   

Net earnings:
         As reported              $ 800,897    $ 797,434    $ 781,000
         Pro forma                  914,335      782,302      775,058
Basic earnings per share:
         As reported                   1.91         1.89         1.79
         Pro forma                     2.16         1.85         1.78
Diluted earnings per share:
         As reported                   1.90         1.88         1.79
         Pro forma                     2.14         1.85         1.77




          The 1998 pro forma net income of $914.3 million resulted from reported
net income of $800.9  million,  less the 1998 pro forma  after-tax  compensation
expense of $19.3 million and the  elimination of the merger related stock option
charge of $195.3 million, less the related tax effects of $62.6 million. The pro
forma  effect on net earnings is not  representative  of the pro forma effect on
net earnings in future  years  because it does not take into  consideration  pro
forma compensation expense related to grants made prior to 1995.

          Long Term Incentive Plans
          During 1997 ASC modified the ASC Long Term  Incentive  Plan (LTIP) for
1996-1998  to  provide  participants  with  the  option  to  receive  shares  of
restricted  stock in lieu of cash as originally  provided.  The number of shares
issued to  participants  electing  to  receive  shares of stock was based on the
projected value of the LTIP pay-out.  The 116,362 equivalent shares issued under
the 1996-1998 LTIP vested on April 1, 1999.


                                    Page 47



          Performance Incentive Program
          The 1998 Performance Incentive Program provided certain of the ASC key
  executives  an  incentive  award of shares  of  two-year  restricted  stock if
  certain ASC performance objectives were attained for the 1998 fiscal year. ASC
  exceeded  its annual  performance  goal for 1998 and awards under this program
  amounted to approximately  132,000 equivalent shares. The shares,  which would
  have fully vested at April 1, 2001, vested in connection with the Merger.

          Stock Plan for Non-Employee Directors
          During  1997  ASC  shareholders  approved  the  1997  Stock  Plan  for
  Non-Employee  Directors (Directors' Plan), which provided for: i) the grant of
  1,260  equivalent  shares annually of common stock, ii) the grant on an annual
  basis of stock  options to acquire 756  equivalent  shares of common  stock to
  each  participant who satisfies the Minimum Stock Ownership  Requirement,  and
  iii) the one time  issuance  of common  stock  (108,990  equivalent  shares in
  total) to compensate such directors for their respective  interests in the ASC
  Non-Employee   Directors'   Retirement  Plan  (Retirement  Stock),  which  was
  terminated  concurrently  with the adoption of the ASC Directors' Plan. Change
  of control  provisions caused  Retirement Stock  restrictions to lapse and the
  options to vest in connection with the Merger.

       Employee Stock Purchase Plan
       The ASC Employee Stock Purchase Plan (ESPP), which began January 1, 1996,
   enabled  eligible  employees of the Company to subscribe for shares of common
   stock on quarterly offering dates at a purchase price which was the lesser of
   85% of the fair  market  value of the shares on the first day or the last day
   of the quarterly  offering  period.  For financial  reporting  purposes,  the
   discount of 15% is treated as equivalent to the cost of issuing stock. During
   1998 employees  contributed $15.2 million to the ESPP program and 0.5 million
   equivalent  shares were issued.  Since the ESPP's  inception,  employees have
   contributed $45.9 million and 1.7 million equivalent shares have been issued.
   Purchases of stock  through ESPP were  suspended  following the third quarter
   1998 purchases due to the pending Merger.

                             Employee Benefit Plans

          Substantially all employees working over 20 hours per week are covered
   by retirement plans. Union employees participate in multi-employer retirement
   plans under collective bargaining agreements. The Company sponsors two funded
   defined  benefit  plans,  a  defined   contribution   plan  and  supplemental
   retirement plans for certain executive groups.
          The  Albertson's  Salaried  Employees  Pension  Plan  and  Albertson's
   Employees  Corporate  Pension  Plan,  which are  funded,  qualified,  defined
   benefit,  noncontributory plans for eligible Albertson's employees who are 21
   years of age with one or more years of service and (with certain  exceptions)
   are  not  covered  by  collective  bargaining  agreements.  Benefits  paid to
   retirees  are based upon age at  retirement,  years of  credited  service and
   average  compensation.  The  Company's  funding  policy for these plans is to
   contribute the larger of the amount required to fully fund the Plan's current
   liability or the amount necessary to meet the funding requirements as defined
   by the Internal Revenue Code.
          The Company also sponsors an unfunded  Executive  Pension Makeup Plan.
   This plan is nonqualified and provides certain key employees  defined pension
   benefits which  supplement  those provided by the Company's other  retirement
   plans.


                                    Page 48


         Net  periodic  cost  for  defined  benefit  plans is  determined  using
   assumptions  as  of  the  beginning  of  each  year.  The  projected  benefit
   obligation  and related funded status is determined  using  assumptions as of
   the end of each  year.  Assumptions  used  at the  end of each  year  for the
   Company-sponsored defined benefit pension plans were as follows:




                                          1998         1997         1996
   ----------------------------------- ------------ ------------ ------------
                                                         

   Weighted-average discount rate         6.25%        6.60%        7.50%
   Annual salary increases              4.50-4.95    4.50-5.00    4.50-5.00
   Expected long-term rate of
     return on assets                     9.50         9.50         9.50




       Net periodic benefit cost for  Company-sponsored  defined benefit pension
   plans was as follows:




                                                               1998                           1997                        1996
   ------------------------------------------- -------------------------- ------------------------------- ------------------------
                                                                                                            
   Service cost - benefits
     earned during the period                             $  41,627                      $  26,776                   $  24,138
   Interest cost on projected
     benefit obligations                                     30,164                         23,174                      20,095
   Expected return on assets                                (42,263)                       (34,118)                    (30,600)
   Amortization of transition
     asset                                                       (6)                            (6)                         (6)
   Amortization of prior
     service cost                                               944                            944                         944
   Recognized net actuarial
     loss (gain)                                              2,605                           (145)                         39
   ------------------------------------------- -------------------------- ------------------------------- ------------------------
                                                          $  33,071                      $  16,625                   $  14,610
                                               -------------------------- ------------------------------- ------------------------



                                    Page 49





          The   following   table   sets   forth  the   funded   status  of  the
Company-sponsored defined benefit pension plans:




                                                                         January 28,          January 29,         January 30,
                                                                                1999                 1998                1997
- --------------------------------------------------------------- --------------------- -------------------- -------------------
                                                                                                         

Change in projected benefit obligation:
   Beginning of year benefit obligation                                    $ 411,983            $ 293,842           $ 269,645
   Service cost                                                               41,627               26,776              24,138
   Interest cost                                                              30,164               23,174              20,095
   Actuarial loss (gain)                                                      72,195               75,565             (12,716)
   Benefits paid                                                              (9,419)              (7,374)             (7,320)
- --------------------------------------------------------------- --------------------- -------------------- -------------------
   End of year benefit obligation                                            546,550              411,983             293,842
- --------------------------------------------------------------- --------------------- -------------------- -------------------
Change in plan assets:
   Plan assets at fair value at
     beginning of year                                                       414,532              354,806             321,758
   Actual return on plan assets                                               96,200               56,700              36,295
   Employer contributions                                                     47,570               10,400               4,073
   Benefit payments                                                           (9,419)              (7,374)             (7,320)
- --------------------------------------------------------------- --------------------- -------------------- -------------------
   Plan assets at fair value at end of
     year                                                                    548,883              414,532             354,806
- --------------------------------------------------------------- --------------------- -------------------- -------------------
Funded status                                                                  2,333                2,549              60,964
Unrecognized net loss (gain)                                                  45,560               29,922             (23,205)
Unrecognized prior service cost                                                3,539                4,483               5,427
Unrecognized net transition liability                                            548                  542                 536
Additional minimum liability                                                  (3,747)              (2,612)             (1,080)
- ---------------------------------------------------------------
                                                                --------------------- -------------------- -------------------
Net prepaid pension cost                                                   $  48,233            $  34,884          $   42,642
                                                                --------------------- -------------------- -------------------

Prepaid pension cost included with other
  assets                                                                   $  63,822            $  47,559          $   52,497
Accrued pension cost included with other
  long-term liabilities                                                      (15,589)             (12,675)             (9,855)
- ---------------------------------------------------------------
                                                                --------------------- -------------------- -------------------
Net prepaid pension cost                                                   $  48,233            $  34,884          $   42,642
                                                                --------------------- -------------------- -------------------




      The following  table  summarizes  the  Company-sponsored  defined  benefit
pension plans which have projected benefit  obligations in excess of plan assets
and the accumulated  benefit obligation of the unfunded makeup plan in which the
accumulated benefit obligation exceeded plan assets:




                                                                         January 28,          January 29,         January 30,
                                                                                1999                 1998                1997
- --------------------------------------------------------------- --------------------- -------------------- -------------------
                                                                                                         

Projected benefit obligation in excess of plan assets:
    Projected benefit obligation                                            $ 18,950            $ 240,869            $ 11,761
    Fair value of plan assets                                                                     217,743
Accumulated benefit obligation in excess of plan assets:
    Accumulated benefit obligation                                            15,589               12,675               9,855



      Assets  of the two  funded  Company  defined  benefit  pension  plans  are
invested in  directed  trusts.  Assets in the  directed  trusts are  invested in
common stocks  (including $68.0 million,  $52.4 million and $38.4 million of the
Company's  common stock at January 28, 1999,  January 29, 1998,  and January 30,
1997, respectively), U.S. Government obligations, corporate bonds, international
equity funds, real estate and money market funds.


                                    Page 50


      The  Company  sponsors  two  tax-deferred  savings  plans which are salary
deferral  plans  pursuant to Section  401(k) of the Internal  Revenue Code.  The
plans cover employees meeting age and service eligibility  requirements,  except
those represented by a labor union, unless the collective  bargaining  agreement
provides for  participation.  All  contributions to the Company sponsored 401(k)
plan for Albertson's  employees are determined and made by the employees and the
Company incurs no material costs in connection  with this plan. The Company also
sponsors and contributes to a defined  contribution  retirement  plan,  American
Stores Retirement  Estates (ASRE).  This plan was authorized by the ASC Board of
Directors for the purpose of providing  retirement benefits for employees of ASC
and its  subsidiaries.  Contributions  to ASRE are made at the discretion of the
Board of Directors.
      The  Company  also   contributes  to  various  plans  under   industrywide
collective bargaining  agreements,  primarily for defined benefit pension plans.
Total  contributions  to these plans were $99.7 million for 1998,  $94.4 million
for 1997 and $120.7 million for 1996.

      Retirement plans expense was as follows:




                                                                                  1998              1997             1996
- ------------------------------------------------------------------ -------------------- ----------------- ----------------
                                                                                                        

Defined benefit pension plans                                                  $33,071           $16,625          $14,610
ASRE defined contribution plan                                                  92,966            93,342           88,106
Multi-employer plans                                                            99,702            94,438          120,722
- ------------------------------------------------------------------
                                                                   -------------------- ----------------- ----------------
                                                                             $ 225,739         $ 204,405        $ 223,438
                                                                   -------------------- ----------------- ----------------



      Most retired employees of the Company are eligible to remain in its health
and   life   insurance   plans.   Retirees   who   elect   to   remain   in  the
Albertson's-sponsored  plans  are  charged  a  premium  which  is  equal  to the
difference between the estimated costs of the benefits for the retiree group and
a fixed  contribution  amount made by the Company.  ASC provides  certain health
care benefits to eligible  retirees of certain defined employee groups under two
unfunded  plans,  a defined  dollar and a full coverage  plan.  The net periodic
postretirement benefit cost was as follows:





                                                                                 1998              1997              1996
- ------------------------------------------------------------------ -------------------- ----------------- ----------------
                                                                                                         

Service cost                                                                  $ 2,568           $ 2,400           $ 1,975
Interest cost                                                                   4,761             4,954             4,885
Amortization of prior service cost                                                 50
Amortization of unrecognized gain                                                (813)             (480)             (767)
- ------------------------------------------------------------------
                                                                   -------------------- ----------------- ----------------
                                                                              $ 6,566           $ 6,874           $ 6,093
                                                                   -------------------- ----------------- ----------------



                                    Page 51




      The following table sets forth the funded status of the  Company-sponsored
postretirement health and life insurance benefit plans:




                                                                     January 28,          January 29,         January 30,
                                                                            1999                 1998                1997
- ----------------------------------------------------------- --------------------- -------------------- -------------------
                                                                                                     

Change in accumulated benefit obligation:
    Beginning of year benefit
      obligation                                                       $ 71,576              $ 67,036            $ 64,157
    Service cost                                                          2,568                 2,400               1,975
    Interest cost                                                         4,761                 4,954               4,885
    Plan participants' contributions                                      1,692                 1,396               1,237
    Plan amendments                                                         496
    Actuarial gain                                                       (6,143)                1,152                 204
    Benefits paid                                                        (5,901)               (5,362)             (5,422)
- ----------------------------------------------------------- --------------------- -------------------- -------------------
    End of year benefit obligation                                       69,049                71,576              67,036
- ----------------------------------------------------------- --------------------- -------------------- -------------------

Plan assets activity:
    Employer (excess) contributions                                       4,209                 3,966               4,185
    Plan participants' contributions                                      1,692                 1,396               1,237
    Benefit payments                                                     (5,901)               (5,362)             (5,422)
- ----------------------------------------------------------- --------------------- -------------------- -------------------
Funded status                                                           (69,049)              (71,576)            (67,036)
Unrecognized net gain                                                   (15,615)              (10,285)            (11,917)
Unrecognized prior service cost                                             446
- ----------------------------------------------------------- --------------------- -------------------- -------------------
Accrued postretirement benefit
   obligations included with other
   long-term liabilities                                              $ (84,218)            $ (81,861)          $ (78,953)
- -----------------------------------------------------------
                                                            --------------------- -------------------- -------------------
Discount rates as of end of year                                    6.25-7.0%              6.6-7.5%                  7.5%
                                                            --------------------- -------------------- -------------------



      For measurement  purposes,  a 7% annual rate of increase in the per capita
cost of covered health care benefits was assumed for the ASC plans for 1999. For
the ASC full coverage  plan, the rate was assumed to decrease to 6% for 2000 and
remain at that level  thereafter.  For the ASC defined  dollar  plan,  no future
increases in the subsidy level was assumed.  Annual rates of increases in health
care costs are not  applicable in the  calculation  of the  Albertson's  benefit
obligation because Albertson's contribution is a fixed amount per participant.
      A prior  service cost is caused by plan  changes.  ASC amended the plan to
reduce the first  eligibility  age for retirement  from age 57 (with 10 years of
full-time service or 20 years of part-time  service) to age 54 (with 10 years of
full-time  service or 20 years of part-time  service).  The cumulative effect of
this plan change results in an increase in the accumulated benefit obligation of
$496.
      ASC  has  multiple  nonpension  postretirement  benefit  plans.  With  the
exception  of the plans for  grandfathered  retirees,  the health care plans are
contributory, with participants' contributions adjusted annually. The accounting
for the health care plans  anticipates  that the Company  will not  increase its
contribution for health care benefits for  non-grandfathered  retirees in future
years.
      Assumed health care cost trend rates may have a significant  effect on the
amounts reported for health care plans. A one-percentage-point change in assumed
health care cost trend rates would have the following effects on the ASC plans:

                          One-Percentage-Point



                                                                                                 Increase          Decrease
- ---------------------------------------------------------------------------------------- ----------------- -----------------
                                                                                                             

Effect on total of service and interest cost components                                             $ 139           $ (123)
Interest cost                                                                                       1,992           (1,763)
- ---------------------------------------------------------------------------------------- ----------------- -----------------




                                    Page 52


      Since the subsidy  levels for the  Albertson's  and the ASC defined dollar
plans are fixed,  a trend  increase or decrease has no impact on that portion of
the obligation.

      Statement  of  Financial   Accounting   Standards  No.  112,   "Employers'
Accounting  for  Postemployment  Benefits"  requires  employers  to recognize an
obligation  for  benefits  provided  to  former  or  inactive   employees  after
employment but before retirement. The Company is self-insured for certain of its
employees'  short-term  and  long-term  disability  plans  which are the primary
benefits paid to inactive employees prior to retirement.  Following is a summary
of  the  obligation  for  postemployment  benefits  included  in  the  Company's
consolidated balance sheets:




                                                                      January 28,          January 29,        January 30,
                                                                             1999                 1998               1997
- ------------------------------------------------------------ --------------------- -------------------- ------------------
                                                                                                     
Included with salaries and related
  liabilities                                                            $  7,014             $  6,661            $  4,620
Included with other long-term
  liabilities                                                              41,546               33,567              30,927
- ------------------------------------------------------------
                                                             --------------------- -------------------- ------------------
                                                                         $ 48,560             $ 40,228            $ 35,547
                                                             --------------------- -------------------- ------------------


      The  Company  also   contributes  to  various  plans  under   industrywide
collective  bargaining agreements which provide for health care benefits to both
active  employees and retirees.  Total  contributions to these plans were $270.1
million for 1998, $288.1 million for 1997 and $331.0 million for 1996.

                              Employment Contracts

      During 1994 and 1995 ASC entered into Key Executive  Agreements with 17 of
ASC's key executive officers . The agreements, as amended, expire on October 31,
2001, and are automatically  renewed for subsequent  one-year terms, unless they
are  individually  terminated by the Company at least two years prior to the end
of the term.  Each  agreement  contains  terms of  employment  and  provides the
officers  with a special  long-range  payout.  The  executives  are  entitled to
receive an annual  payment for a period of 20 years  beginning at age 57 or upon
termination of employment, whichever occurs later. The payout is calculated as a
percentage of the executive's average target  compensation  objective during the
last two years of his or her employment  under the Agreement.  The payout ranges
from 9% to 40%  based on years of  service  with the  Company.  Under  change of
control  provisions  activated by the Merger, the executives became fully vested
in  the  benefit  and  in a  severance  benefit  equal  to  three  times  annual
compensation,  as  defined,  plus a gross up  payment  for  excise  taxes if the
employee is terminated or constructively  terminated, as defined, without cause.
The payout will be forfeited if the executive  enters into  competition with the
Company.  ASC also entered into employment  agreements  with  additional  senior
officers  that have change of control  provisions  activated  by the Merger that
provide for a severance  benefit of two times to three  times  compensation,  as
defined,  plus a gross up payment for excise taxes if the employee is terminated
or constructively  terminated without cause. As of January 28, 1999, the Company
has a total of 42 employment agreements outstanding.

                                    Page 53


      ASC also entered into an employment agreement with a key executive officer
in 1994 which,  as amended,  expires on October 31, 2002,  and is  automatically
renewed for subsequent  two-year terms unless terminated by the Company at least
three years prior to the end of the term.  The  agreement  provides for a payout
that vests over an eight-year  period which,  if fully vested,  would equal $710
per annum  adjusted for  inflation.  Payments  will be made over the life of the
executive and his spouse.  The payout will be forfeited if the executive  enters
into  competition  with  the  Company.  At the  date of  Merger,  the  foregoing
agreement  was  superseded  by  a  Termination  and  Consulting  Agreement  (the
Consulting Agreement) between the executive, ASC and the Company. The Consulting
Agreement  provides,  among other things,  for a lump sum payment of the present
value of the payout,  which at January 28, 1999,  was estimated at $11.0 million
based upon an assumed discount rate of 7.75%.


                                     Leases

      The Company leases a portion of its real estate.  The typical lease period
is 20 to 30 years and most  leases  contain  renewal  options.  Exercise of such
options is dependent  on the level of business  conducted  at the  location.  In
addition,  the Company leases certain equipment.  Some leases contain contingent
rental  provisions  based on sales volume at retail stores or miles traveled for
trucks.
      Capitalized  leases are calculated using interest rates appropriate at the
inception of each lease.  Following is an analysis of the Company's  capitalized
leases:




                                                                      January 28,         January 29,           January 30,
                                                                             1999                1998                  1997
- ----------------------------------------------------------- ---------------------- ------------------- ---------------------
                                                                                                       

Real estate and equipment                                               $ 350,025           $ 371,076            $ 363,829
Accumulated amortization                                                 (170,106)           (194,004)            (193,587)
- -----------------------------------------------------------
                                                            ---------------------- ------------------- ---------------------
                                                                        $ 179,919           $ 177,072            $ 170,242
                                                            ---------------------- ------------------- ---------------------


      Future minimum lease  payments for  noncancelable  operating  leases which
exclude the amortization of acquisition-related fair value adjustments,  related
subleases and capital leases at January 28, 1999, are as follows:




                                                                            Operating                               Capital
                                                                               Leases            Subleases           Leases
- ---------------------------------------------------------------- --------------------- -------------------- ----------------
                                                                                                        

1999                                                                        $ 291,832            $ (32,495)      $  42,250
2000                                                                          277,236              (30,000)         40,288
2001                                                                          261,277              (25,452)         38,225
2002                                                                          243,444              (20,872)         29,498
2003                                                                          228,675              (15,026)         27,482
Remainder                                                                   1,966,037              (64,249)        287,096
- ----------------------------------------------------------------                                            ----------------
                                                                 --------------------- --------------------
Total minimum obligations (receivables)                                   $ 3,268,501            $(188,094)        464,839
                                                                 --------------------- --------------------
Interest                                                                                                          (244,550)
- ---------------------------------------------------------------- --------------------- -------------------- ----------------
Present value of net minimum obligations                                                                           220,289
Current portion                                                                                                    (18,118)
- ---------------------------------------------------------------- --------------------- --------------------
                                                                                                            ----------------
Long-term obligations at January 28, 1999                                                                        $ 202,171
                                                                                                            ----------------


      The Company is  contingently  liable as a guarantor of certain leases that
were  assigned to third parties in  connection  with various store  closures and
dispositions.  The Company  believes the  likelihood of a significant  loss from
these  agreements is remote because of the wide  dispersion  among third parties
and remedies  available to the Company  should the primary party fail to perform
under the agreements.

                                    Page 54



      Rent  expense  under  operating  leases,  excluding  the  amortization  of
acquisition-related  fair value  adjustments  of $13.5  million  in 1998,  $13.9
million in 1997 and $14.2 million in 1996, was as follows:




                                                          1998                         1997                       1996
- ---------------------------------------------- ---------------------------- -------------------------- ---------------------------

                                                                                                       
Minimum rent                                            $ 308,974                    $ 288,151                  $ 266,319
Contingent rent                                            24,947                       26,198                     28,460
- ---------------------------------------------- ---------------------------- -------------------------- ---------------------------
                                                          333,921                      314,349                    294,779
Sublease rent                                             (59,510)                     (48,711)                   (39,161)
- ----------------------------------------------
                                               ---------------------------- -------------------------- ---------------------------
                                                        $ 274,411                    $ 265,638                  $ 255,618
                                               ---------------------------- -------------------------- ---------------------------



                              Financial Instruments

         Financial   instruments  which  potentially   subject  the  Company  to
concentration   of  credit  risk  consist   principally  of  cash   equivalents,
receivables  and interest  rate swaps.  The Company  limits the amount of credit
exposure to each individual financial  institution and places its temporary cash
into  investments  of high credit  quality.  Concentrations  of credit risk with
respect to  receivables  are  limited  due to their  dispersion  across  various
companies and  geographies.  The  counterparties  to the interest rate swaps are
highly-rated financial institutions.
         The  estimated  fair  values  of cash  and cash  equivalents,  accounts
receivable,  accounts  payable,  short-term debt and commercial paper borrowings
approximate  their carrying  amounts.  Substantially all of the fair values were
estimated  using quoted market  prices.  The estimated  fair values and carrying
amounts of outstanding  debt  (excluding  commercial  paper) were as follows (in
millions):





                                                    January 28,                January 29,                January 30,
                                                           1999                       1998                       1999
- -------------------------------------- ------------------------- -------------------------- --------------------------
                                                                                                 

Fair value                                            $ 3,955.7                  $ 3,507.4                  $ 3,306.3
Carrying amount                                         3,628.4                    3,231.5                    3,206.0



                                  Environmental

         The Company has identified  environmental  contamination  sites related
primarily to underground  petroleum storage tanks and ground water contamination
at various store,  warehouse,  office and manufacturing  facilities  (related to
current  operations as well as previously  disposed of businesses).  The Company
conducts an on-going  program for the  inspection  and  evaluation  of new sites
proposed  to be  acquired  by the  Company  and  the  remediation/monitoring  of
contamination at existing and previously owned sites. Undiscounted reserves have
been established for each environmental contamination site unless an unfavorable
outcome is remote.  Although the ultimate  outcome and expense of  environmental
remediation is uncertain,  the Company  believes that required  remediation  and
continuing  compliance with  environmental  laws, in excess of current reserves,
will not have a  material  adverse  effect  on the  financial  condition  of the
Company.  Charges  against  earnings  for  environmental  remediation  were  not
material in 1998, 1997 or 1996.


                                    Page 55


                                Legal Proceedings

         Three civil  lawsuits  filed in September  1996 as purported  statewide
class actions in Washington, California and Florida and two civil lawsuits filed
in April 1997 in federal court in Boise,  Idaho, as purported  multi-state class
actions  (including  the remaining  states in which the Company  operated at the
time) have been brought against the Company raising various issues that include:
(i)  allegations  that the Company has a widespread  practice of permitting  its
employees  to work  "off-the-clock"  without  being paid for their work and (ii)
allegations  that the  Company's  bonus  and  workers'  compensation  plans  are
unlawful.  Four of these suits are being  sponsored  and  financed by the United
Food and Commercial Workers (UFCW) International Union. The five suits have been
consolidated in Boise,  Idaho. In addition,  three other similar suits have been
filed as purported  class actions in Colorado,  New Mexico and Nevada which,  in
effect,  duplicate the coverage of the  UFCW-sponsored  suits. These three cases
have been transferred to the federal court in Boise, Idaho.
         The Company is committed to full compliance  with all applicable  laws.
Consistent with this commitment, the Company has firm and long-standing policies
in  place  prohibiting  off-the-clock  work and has  structured  its  bonus  and
workers'  compensation plans to comply with applicable law. The Company believes
that the UFCW-sponsored suits are part of a broader and continuing effort by the
UFCW and some of its locals to pressure  the Company to unionize  employees  who
have not expressed a desire to be represented by a union. The Company intends to
vigorously  defend  against  all of these  lawsuits,  and,  at this stage of the
litigation, the Company believes that it has strong defenses against them.
         On September 13, 1996, a class action lawsuit  captioned  McCampbell et
al. v. Ralphs Grocery Company,  et al. was filed in the San Diego Superior Court
of the State of California against ASC and two other grocery chains operating in
southern  California.  The complaint alleges,  among other things,  that ASC and
others  conspired  to fix the retail price of eggs in southern  California.  The
Company believes it has meritorious defenses to plaintiffs claims,  disputes the
accuracy  of  plaintiffs'  damages  study,  and plans to  vigorously  defend the
lawsuit.
         Although  these lawsuits are subject to the  uncertainties  inherent in
the litigation  process,  based on the  information  presently  available to the
Company,  management does not expect the ultimate resolution of these actions to
have a material adverse effect on the Company's financial condition.
         The  Company is also  involved  in  routine  litigation  incidental  to
operations. In the opinion of management, the ultimate resolution of these legal
proceedings will not have a material  adverse effect on the Company's  financial
condition.


                               Segment Information

         In June 1997, the Financial  Accounting Standards Board issued SFAS No.
131,  "Disclosures  about  Segments of an Enterprise  and Related  Information,"
which  establishes  annual and interim  reporting  standards for an enterprise's
operating  segments  and  related  disclosures  about  its  products,  services,
geographic  areas and major  customers.  The Company has analyzed the  reporting
requirements  of the new standard and has  determined  that its  operations  are
within one reportable segment.

                                    Page 56



                     Merger, Divestitures and Related Costs

         The following table compares amounts previously reported by Albertson's
and ASC prior to the Merger  transaction  and the  combined  amounts  for fiscal
1998, 1997 and 1996 (in millions):




                                           Albertson's                     ASC                    Combined
      ---------------------------- -------------------- ----------------------- ---------------------------
                                                                                       

      1998:
      Net Revenues                          $ 16,005.1              $ 19,866.7                  $ 35,871.8
      Net Earnings                               567.2                   233.7                       800.9

      1997:
      Net Revenues                            14,689.5                19,138.9                    33,828.4
      Net Earnings                               516.8                   280.6                       797.4

      1996:
      Net Revenues                            13,776.7                18,678.1                    32,454.8
      Net Earnings                               493.8                   287.2                       781.0




         In connection with the Merger, the Company entered into agreements with
the Attorney Generals of California, Nevada and New Mexico and the Federal Trade
Commission  to  enable  the  Merger  to  proceed  under  applicable   antitrust,
competition  and trade  regulation  law. The  agreements  require the Company to
divest a total of 117 stores in California,  19 stores in Nevada and 9 stores in
New Mexico. Of the stores required to be divested, 40 are ASC locations operated
primarily  under  the  Lucky  name,  and 105  are  Albertson's  stores  operated
primarily under the Albertson's name. In addition,  the Company will divest four
supermarket  real  estate  sites  as  required  by the  agreements.  The  stores
identified for disposition had sales of $2.3 billion in fiscal 1998.
         The  costs of  integrating  the two  companies  has and will  result in
significant  non-recurring  charges and incremental  expenses.  These costs will
have a material effect on 1999 results of operations of the Company and may have
a  significant  effect on results of  operations  for the year 2000.  The actual
timing of the costs is, in part,  dependent  upon the  actual  timing of certain
integration  actions.   Non-recurring   charges  and  expenses  of  implementing
integration  actions  are  estimated  to total  $700  million  after  income tax
benefits.  The cash portion of these charges is estimated at approximately  $300
million.  When offset by the cash received from the sale of the stores  required
to be  divested  and the net  proceeds  from the sale of assets that will not be
used in the combined company,  the net positive cash flow is approximately  $300
million.  Merger  related  costs include the charges for  administrative  office
consolidation,  employee  severance under  employment  contracts and the limited
stock  appreciation  rights  discussed  under the Stock Options and Stock Awards
Note.

                                    Page 57





                             New Accounting Standard


         In June 1998, the Financial Accounting Standards Board issued Statement
of  Financial   Accounting   Standards  No.  133,   "Accounting  for  Derivative
Instruments and Hedging  Activities." This new standard  establishes  accounting
and reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities. It requires
that an entity  recognize all derivatives as either assets or liabilities in the
statement of financial  position and measure  those  instruments  at fair value.
This standard is effective for the Company's  2001 fiscal year.  The Company has
not yet completed its evaluation of this standard or its impact on the Company's
reporting requirements.



                                    Page 58





Quarterly Financial Data





(Dollars in thousands
except per share data -
Unaudited)                                     First             Second            Third            Fourth                Year
- ------------------------------ ---------------------- ------------------ ---------------- ----------------- -------------------
                                                                                                    

1998
Sales                                     $8,720,939         $8,945,068       $8,838,215        $9,367,618         $35,871,840
Gross Profit                               2,297,737          2,395,043        2,411,636         2,611,411           9,715,827
Net earnings                                 176,462            216,578          218,491           189,366             800,897
Earnings per share:
         Basic                                  0.42               0.52             0.52              0.45                1.91
         Diluted                                0.42               0.52             0.52              0.45                1.90
- ------------------------------ ---------------------- ------------------ ---------------- ----------------- -------------------

1997
Sales                                     $8,355,185         $8,443,683       $8,259,497        $8,770,026         $33,828,391
Gross profit                               2,186,056          2,224,955        2,215,325         2,381,288           9,007,624
Net Earnings                                 143,491            199,397          183,680           270,866             797,434
Earnings per share:
         Basic                                  0.33               0.47             0.44              0.65                1.89
         Diluted                                0.33               0.47             0.44              0.65                1.88
- ------------------------------ ---------------------- ------------------ ---------------- ----------------- -------------------



Fourth  quarter 1998 operating  results  included a pre-tax merger related stock
option  charge of $195.3  million  ($0.28 per share,  after tax)  related to the
exercisibility of 6.4 million equivalent  limited stock appreciation  rights due
to the approval by ASC's stockholders of the Merger Agreement.

A $24.4  million  (pre-tax)  charge  was  recorded  in fiscal  1998  related  to
management's decision to close 16 underperforming stores ($0.03 per share, after
tax).  An initial  pre-tax  charge of $29.4  million  was  recorded in the first
quarter and a pre-tax  adjustment  of $5.0 million of income was recorded in the
fourth quarter.

First quarter 1997 operating  results  included pre-tax charges of $33.9 million
related to the sale of stock by a major shareholder and pre-tax charges of $13.4
million  related to the sale of a division  of ASC's  communications  subsidiary
(total of $0.07 per share, after tax).

Net  earnings,  excluding  special  charges and the merger  related stock option
charge,  in the fourth  quarter has exceeded the prior three quarters in each of
the years  presented due to the seasonality of the food and drug retail business
and LIFO inventory adjustments.



                                    Page 59





Five Year Summary of Financial Data




(Dollars in thousands
 except per share data
 - unaudited)                             1998                1997                 1996                1995               1994
- --------------------------- ------------------ ------------------- -------------------- ------------------- ------------------
                                                                                                    

Sales                              $35,871,840         $33,828,391          $32,454,807         $30,893,928        $30,249,747
Net earnings                           800,897             797,434              781,000             781,770            745,549
Earnings per share:
      Basic                               1.91                1.89                 1.79                1.78               1.72
      Diluted                             1.90                1.88                 1.79                1.78               1.68

Total assets                        15,131,267          13,766,605           12,608,038          11,498,875         10,653,295

Long-Term Debt and
  Capitalized Lease
  Obligations                        5,107,563           4,332,577            3,664,898           2,837,274          2,576,425

Cash Dividends Declared
Per Share:
      Albertson's, Inc.                   0.68                0.64                 0.60                0.52               0.44
      American Stores
        Company Equivalent                0.57                0.56                 0.51                0.44               0.38
- ------------------------------------ --------- ------------------- -------------------- ------------------- -------------------



All fiscal years consist of 52 weeks except for 1995 which  consists of 53 weeks
of ASC operations and 52 weeks of Albertson's operations.

1998 operating  results included a pre-tax merger related stock option charge of
$195.3 million ($0.28 per share, after tax) related to the exercisibility of 6.4
million  equivalent  limited  stock  appreciation  rights due to the approval by
ASC's  stockholders of the Merger Agreement and a $24.4 million (pre-tax) charge
related to management's  decision to close 16 underperforming  stores ($0.03 per
share, after tax).

1997 operating  results included pre-tax charges of $33.9 million related to the
sale of  stock by a major  shareholder  and  pre-tax  charges  of $13.4  million
related to the sale of a division of ASC's  communications  subsidiary (total of
$0.07 per share, after tax).

1996 operating  results  included  pre-tax  charges of $100.0 million ($0.14 per
share, after tax) primarily related to re-engineering activities.


                                    Page 60



        Unaudited Interim Supplemental Consolidated Financial Statements



Interim Supplemental Consolidated Earnings
(Unaudited)



                                                                                 13 Weeks                 13 Weeks
                                                                                April 29,                April 30,
(In thousands except per share data)                                                 1999                     1998
- ----------------------------------------------------------------------- ---------------------- ----------------------
                                                                                                 

Sales                                                                         $ 9,215,287              $ 8,720,939
Cost of sales                                                                   6,712,683                6,423,202
- ----------------------------------------------------------------------- ---------------------- ----------------------

Gross profit                                                                    2,502,604                2,297,737
Selling, general and administrative expenses                                    2,058,148                1,902,608
Merger related stock option income                                                 28,864
Impairment and restructuring costs                                                                          29,423
- ----------------------------------------------------------------------- ---------------------- ----------------------
Operating profit                                                                  473,320                  365,706
Other (expenses) income:
         Interest, net                                                            (82,031)                 (82,672)
         Other, net                                                                 4,300                    9,275
- ----------------------------------------------------------------------- ---------------------- ----------------------
Earnings before income taxes                                                      395,589                  292,309
Income taxes                                                                      157,098                  115,847
- ----------------------------------------------------------------------- ---------------------- ----------------------

Net Earnings                                                                  $   238,491              $   176,462
                                                                        ---------------------- ----------------------

Earnings Per Share:
         Basic                                                                   $ 0.57                    $ 0.42
         Diluted                                                                   0.56                      0.42
Weighted average common shares outstanding:
         Basic                                                                    420,293                  418,353
         Diluted                                                                  423,315                  420,508

See Notes to Interim Supplemental Consolidated Financial Statements




                                    Page 61



Interim Supplemental Consolidated Balance Sheets



                                                                                   April 29,
                                                                                        1999                January 28,
(Dollars in thousands)                                                           (Unaudited)                       1999
- -------------------------------------------------------------------------- ------------------------ -------------------------
                                                                                                      

Assets
Current Assets:
     Cash and cash equivalents                                                    $   116,123               $   116,139
     Accounts and notes receivable                                                    548,570                   581,625
     Inventories                                                                    3,189,143                 3,249,179
     Prepaid expenses                                                                 163,159                   106,800
     Deferred income taxes                                                            108,495                   132,565
- -------------------------------------------------------------------------- ------------------------ -------------------------
     Total Current Assets                                                           4,125,490                 4,186,308
Land, Buildings and Equipment, net                                                  8,709,913                 8,547,291
Goodwill, net                                                                       1,725,171                 1,737,936
Other Assets                                                                          620,359                   659,732
- --------------------------------------------------------------------------
                                                                           ------------------------ -------------------------
Total Assets                                                                      $15,180,933               $15,131,267
                                                                           ------------------------ -------------------------

Liabilities and Stockholders' Equity
Current Liabilities:
     Accounts payable                                                             $ 2,106,857               $ 2,186,505
     Salaries and related liabilities                                                 447,649                   512,165
     Taxes other than income taxes                                                    152,934                   168,920
     Income taxes                                                                     160,037                    49,634
     Self-insurance                                                                   152,562                   172,709
     Unearned income                                                                   96,024                   101,301
     Current portion of capitalized lease
         obligations                                                                   18,001                    18,118
     Current maturities of long-term debt                                             141,938                    49,871
     Other                                                                            114,242                    91,663
- -------------------------------------------------------------------------- ------------------------ -------------------------
     Total Current Liabilities                                                      3,390,244                 3,350,886
Long-Term Debt                                                                      4,828,270                 4,905,392
Capitalized Lease Obligations                                                         198,845                   202,171
Self Insurance                                                                        380,193                   380,893
Deferred Income Taxes                                                                 216,367                   257,833
Other Long-Term Liabilities and Deferred
   Credits                                                                            496,506                   512,442
Stockholders' Equity:
     Preferred stock - $1.00 par value;
         authorized - 10,000,000 shares; designated - 3,000,000 shares of Series
         A Junior Participating; issued - none
     Common stock- $1.00 par value;  authorized - 1,200,000,000 shares; issued -
         434,703,837 shares and 434,557,800
         shares, respectively                                                         434,703                   434,557
     Capital in excess of par                                                         550,811                   579,403
     Retained earnings                                                              5,196,048                 5,026,741
     Treasury stock - 14,331,621 shares and
         14,554,669 shares, respectively                                             (511,054)                 (519,051)
- -------------------------------------------------------------------------- ------------------------ -------------------------
      Total Stockholders' Equity                                                    5,670,508                 5,521,650
- -------------------------------------------------------------------------- ------------------------ -------------------------
Total Liabilities and Stockholders'
Equity                                                                            $15,180,933               $15,131,267
                                                                           ------------------------ -------------------------

See Notes to Interim Supplemental Consolidated Financial Statements



                                    Page 62



Interim Supplemental Consolidated Cash Flows
(Unaudited)




                                                                                        13 Weeks                13 Weeks
                                                                                       April 29,               April 30,
(In thousands)                                                                              1999                    1998
- ----------------------------------------------------------------------------- ---------------------- ----------------------
                                                                                                       

Cash Flows From Operating Activities:
Net earnings                                                                         $   238,491             $   176,462
     provided by operating activities:
         Depreciation and amortization                                                   226,993                 210,691
         Merger related stock option income                                              (28,864)
         Net (gain) loss on asset sales                                                     (230)                    321
         Net deferred income taxes                                                       (17,396)                (17,580)
         Increase in cash surrender value of
              Company-owned life insurance                                                (4,300)                 (9,275)
         Changes in operating assets and liabilities,
              net of business acquisitions:
                  Receivables and prepaid expenses                                        22,685                 (27,088)
                  Inventories                                                             60,036                 111,473
                  Accounts payable                                                       (79,648)               (127,118)
                  Other current liabilities                                               55,201                 (22,124)
                  Self-insurance                                                         (20,847)                (21,976)
                  Unearned income                                                         (8,174)                 17,763
                  Other long-term liabilities                                            (13,029)                 13,188
- ----------------------------------------------------------------------------- ---------------------- ----------------------
                      Net cash provided by operating
                      activities                                                         430,918                 304,737
- ----------------------------------------------------------------------------- ---------------------- ----------------------

Cash Flows From Investing Activities:
         Capital expenditures                                                           (374,769)               (270,979)
         Business acquisitions, net of cash acquired                                                            (121,043)
         Increase in other assets                                                         (6,936)                 (8,248)
- ----------------------------------------------------------------------------- ---------------------- ----------------------
                      Net cash used in investing
                      activities                                                        (381,705)               (400,270)
- ----------------------------------------------------------------------------- ---------------------- ----------------------

Cash Flows From Financing Activities:
     Proceeds from long-term borrowings                                                                          306,000
     Payments on long-term borrowings                                                     (8,815)               (122,578)
     Net commercial paper activity and bank
         borrowings                                                                      189,651                 (79,769)
     Payment on bank line borrowings                                                    (170,695)
     Proceeds from stock options exercised                                                 7,330                  10,574
     Cash dividends paid                                                                 (66,700)                (63,949)
- ----------------------------------------------------------------------------- ---------------------- ----------------------
                      Net cash (used in) provided by
                      financing activities                                               (49,229)                 50,278
- ----------------------------------------------------------------------------- ---------------------- ----------------------

Net decrease in cash and cash equivalents                                                    (16)                (45,255)

Cash and Cash Equivalents at Beginning of Period                                         116,139                 155,877
- ----------------------------------------------------------------------------- ---------------------- ----------------------

Cash and Cash Equivalents at End of Period                                          $    116,123              $  110,622
                                                                              ---------------------- ----------------------

See Notes to Interim Supplemental Consolidated Financial Statements


                                    Page 63



Notes to Interim Supplemental Consolidated Financial Statements
(Unaudited)

                              Basis of Presentation

         On August 2, 1998,  Albertson's Inc.  ("Albertson's"  or the "Company")
and American Stores Company ("ASC") entered into a definitive  merger  agreement
("Merger  Agreement")  whereby  Albertson's would acquire ASC by exchanging 0.63
share of  Albertson's  common  stock for each  outstanding  share of ASC  common
stock,  with cash being paid in lieu of fractional shares (the "Merger") and ASC
would be merged into a  wholly-owned  subsidiary  of  Albertson's.  In addition,
outstanding  rights to receive  ASC common  stock under ASC stock  option  plans
would be converted into rights to receive  equivalent  Albertson's common stock.
ASC operates retail food and drugs stores throughout the United States.
         The Merger was  consummated  on June 23,  1999,  with the  issuance  of
approximately  177  million  shares of  Albertson's  common  stock.  The  Merger
constituted a tax-free reorganization and has been accounted for as a pooling of
interests  for  accounting  and  financial  reporting  purposes.  The pooling of
interests method of accounting is intended to present as a single interest,  two
or  more  common  stockholders  interests  that  were  previously   independent;
accordingly,   these  interim  supplemental  consolidated  financial  statements
restate the historical  financial  statements as though the companies had always
been  combined.  The restated  financial  statements are adjusted to conform the
accounting  policies and financial statement  presentations.  Generally accepted
accounting   principles  proscribe  giving  effect  to  a  consummated  business
combination  accounted  for by the  pooling  of  interests  method in  financial
statements  that do not include  the date of  consummation.  These  supplemental
financial  statements do not extend through the date of  consummation;  however,
they will become the  historical  financial  statements  of the Company when the
Company issues its financial statements for the second fiscal quarter of 1999.
         In the  opinion  of  management,  the  accompanying  unaudited  interim
supplemental consolidated financial statements include all adjustments necessary
to present fairly,  in all material  respects,  the results of operations of the
Company for the periods  presented.  Such  adjustments  consisted only of normal
recurring  items  except  for  the  1998  impairment   charge   discussed  under
"Impairment  - Store  Closures"  and the 1998 and first  fiscal  quarter of 1999
merger related option charges discussed under "Merger". The statements have been
prepared by the Company  pursuant to the rules and regulations of the Securities
and Exchange  Commission.  Certain information and footnote disclosures normally
included in financial  statements prepared in accordance with generally accepted
accounting  principles have been condensed or omitted pursuant to such rules and
regulations.  It is  suggested  that  these  interim  supplemental  consolidated
financial  statements be read in conjunction with the supplemental  consolidated
financial statements for each of the three years in the period ended January 28,
1999.
         The balance sheet at January 28, 1999,  has been taken from the audited
supplemental financial statements at January 28, 1999.
         The preparation of the Company's consolidated financial statements,  in
conformity with generally accepted accounting principles, requires management to
make  estimates and  assumptions.  These  estimates and  assumptions  affect the
reported  amounts of assets and  liabilities  and the  disclosure  of contingent
assets and liabilities at the date of the financial statements, and the reported
amounts of revenues and expenses  during the reporting  period.  Actual  results
could differ from these estimates.
         Historical  operating results are not necessarily  indicative of future
results.

                  Reclassifications and Conformity Adjustments

         Certain  reclassifications  and  adjustments  have  been  made  to  the
historical financial statements of Albertson's and ASC for conformity purposes.

                           Impairment - Store Closures

         The Company  recorded a charge to earnings in the first quarter of 1998
related to management's decision to close 16 underperforming stores in 8 states.
The charge included  impaired real estate and equipment,  as well as the present
value  of  remaining   liabilities  under  leases,   net  of  expected  sublease
recoveries.  As of April  29,  1999,  13 of these  stores  had been  closed  and
management believes the 1998 charge and remaining reserve are adequate.

                                    Page 64


                                  Indebtedness

         On  March  30,  1999,  the  Company  entered  into a  revolving  credit
agreement  with a syndicate of  commercial  banks whereby the Company may borrow
principal amounts up to $1.5 billion at varying interest rates at any time prior
to March 28, 2000. The agreement has a one-year term out option which allows the
Company to convert any loans outstanding on the expiration date of the agreement
into one-year term loans.  The agreement  contains certain  covenants,  the most
restrictive of which requires the Company to maintain  consolidated tangible net
worth,  as defined,  of at least $2.1 billion.  In addition to the new revolving
credit  agreement,  the Company has its $600 million revolving credit agreement,
whereby the Company may borrow  principal  amounts at varying interest rates any
time prior to December 17, 2001.  The  combination  of the two revolving  credit
agreements allows the Company to borrow principal amounts up to $2.1 billion and
serves as backup  financing  for the  Company's  commercial  paper and bank line
borrowings.  There were no amounts  outstanding  under either  revolving  credit
agreement as of April 29, 1999.
         ASC has a $1.0 billion  commercial  paper  program  supported by a $1.5
billion  revolving credit facility,  and $230 million of uncommitted bank lines,
which are used for overnight and short-term  bank  borrowings.  On September 22,
1998,  ASC entered  into a $300 million  revolving  credit  agreement  with five
financial  institutions  which  also  supports  the  commercial  paper  program.
Interest rates for borrowings under the agreement are established at the time of
borrowing through three different pricing options. As of April 29, 1999, ASC had
$500 million of debt outstanding  under the $1.5 billion credit  facility,  $947
million  outstanding  under  the  commercial  paper  program,  and $208  million
outstanding  under  uncommitted bank lines,  leaving unused committed  borrowing
capacity of $145 million.  Both revolving  credit  facilities  terminated on the
effective date of consummation of the Merger.

                       Supplemental Cash Flow Information

Selected cash payments and noncash transactions were as follows (in thousands):



                                                                         13 Weeks Ended           13 Weeks Ended
                                                                         April 29, 1999            April 30,1998
- ----------------------------------------------------------------- ------------------------- ------------------------
                                                                                            

Cash payments for:
  Income taxes                                                                 $ 74,586                  $ 45,384
  Interest, net of amounts capitalized                                           59,134                    76,192
Noncash transactions:
  Tax benefits related to stock options                                           1,156                       615
  Fair market value of stock exchanged
    for options and related tax
    withholdings                                                                    143                       313
  Capitalized leases incurred                                                     2,211                     2,900
  Note payable related to business
    acquisition                                                                                             8,000
  Liabilities assumed in connection with
    asset acquisition                                                               300



                                     Merger

         On August  2,  1998,  the  Company  entered  into a  definitive  merger
agreement  with  American  Stores  Company  (ASC)  which  was  approved  by  the
stockholders  of Albertson's  and ASC on November 12, 1998,  and  consummated on
June 23, 1999.  The agreement  provided for a business  combination  between the
Company and ASC in which ASC became a wholly  owned  subsidiary  of the Company.
Under the terms of the Merger  Agreement,  the holders of ASC common  stock were
issued 0.63 share of Albertson's,  Inc., common stock in exchange for each share
of ASC common  stock,  with cash being paid in lieu of fractional  shares,  in a
transaction  qualifying as a pooling of interests for accounting purposes and as
a tax-free  reorganization for federal income tax purposes.  The consummation of
the Merger resulted in former  stockholders of ASC holding  approximately 42% of
the outstanding Albertson's common stock.

                                    Page 65


       The following table compares amounts previously reported by Albertson's
and ASC prior to the Merger  transaction  and the  combined  amounts  for the 13
weeks ended April 29, 1999, and April 30, 1998 (in millions):




                                                             Albertson's                   ASC              Combined
- --------------------------------------------------- --------------------- --------------------- ---------------------
                                                                                                  

April 29, 1999:
Net Revenues                                                   $ 4,167.6             $ 5,047.7             $ 9,215.3
Net Earnings                                                       137.1                 101.4                 238.5

April 30, 1998:
Net Revenues                                                     3,848.2               4,872.7               8,720.9
Net Earnings                                                       110.6                  65.9                 176.5



         In  connection  with the Merger  Agreement,  stock  options and certain
shares of  restricted  stock  granted  under ASC's stock  option and stock award
plans  automatically  vest upon a change of  control,  which is defined in plans
adopted  prior to June 1997  (Pre-1997  Plans) as  stockholder  approval  of the
Merger or, for options  granted under the Company's  1997 Stock Option and Stock
Award Plan and the 1997 Stock Plan for Non-Employee Directors (1997 Plans), upon
the later of  stockholder  approval or  regulatory  approval  of the Merger.  In
addition  to the  conversion  of ASC options  into  rights to acquire  shares of
Company common stock,  option holders had the right (limited stock  appreciation
right or LSAR),  during an exercise period of up to 60 days after the occurrence
of a change of control (but prior to  consummation  of the Merger),  to elect to
surrender  all or part of their  options in exchange  for shares of  Albertson's
common stock  having a value equal to the excess of the change of control  price
over the exercise  price (which shares were  deliverable  upon the Merger).  The
change of control  price is defined  as the higher of (i) the  highest  reported
sales price during the 60-day period ending prior to the respective dates of the
"change of  control",  or (ii) the price  paid to  stockholders  in the  Merger,
subject to adjustment in both cases if the exercise period is less than 60 days.
         Approval  of the  Merger  Agreement  on  November  12,  1998,  by ASC's
stockholders  accelerated  the vesting of 6.4 million  equivalent  stock options
granted under Pre-1997 ASC Plans  (approximately  60% of ASC's outstanding stock
options)  and  permitted  the holders of these  options to exercise  LSARs.  The
exercisability of 6.4 million LSARs resulted in ASC recognizing a $195.3 million
merger related stock option charge (pre-tax) during the fourth fiscal quarter of
1998.  This  charge was  recorded  based on the  difference  between the average
equivalent  option  exercise  price of $30.40 and the  average  market  price at
measurement dates of $60.78. Of the 6.4 million equivalent options,  3.9 million
were exercised using the LSAR feature,  1.1 million were exercised without using
the LSAR,  and at  expiration  of the LSAR on  January  10,  1999,  1.4  million
equivalent  options  reverted back to fixed price options at an average exercise
price of $32.00.
         In the first quarter of 1999 a market price adjustment of $28.9 million
of pre-tax  income was recorded to reflect a decline in the relevant stock price
at the end of the first  fiscal  quarter  relative to the 3.9 million  exercised
LSARs.  The actual  change of control  price used to measure  the value of these
exercised LSARs was not determinable  until the date the Merger was consummated.
Upon  Merger  consummation,  the change of  control  price was $53.77 per share,
resulting in the issuance of approximately 1.7 million Company shares.
         LSARs  relating  to the  approximately  4.0  million  equivalent  stock
options  issued  under the 1997 ASC Plans  became  exercisable  upon  regulatory
approval  of the  Merger,  which will  result in  recognition  of an  additional
noncash  charge of  approximately  $76  million in the second  quarter of fiscal
1999. This charge is based upon an average equivalent  exercise price of $37.65,
change of control price of $56.96 which  includes an  adjustment  factor for the
early  termination  of the LSAR feature.  A total of 0.8 million  Company shares
were issued in  satisfaction  of those  options  for which the LSAR  feature was
elected  and the  remaining  options  were  converted  into  options  to acquire
approximately  1.2  million  Company  options  at an average  exercise  price of
$37.65.


                                    Page 66


         In connection with the Merger, the Company entered into agreements with
the Attorney Generals of California, Nevada and New Mexico and the Federal Trade
Commission  to  enable  the  Merger  to  proceed  under  applicable   antitrust,
competition  and trade  regulation  law. The  agreements  require the Company to
divest a total of 117 stores in California,  19 stores in Nevada and 9 stores in
New Mexico. Of the stores required to be divested, 40 are ASC locations operated
primarily  under  the  Lucky  name,  and 105  are  Albertson's  stores  operated
primarily under the Albertson's name. In addition,  the Company will divest four
supermarket  real  estate  sites  as  required  by the  agreements.  The  stores
identified for disposition had sales of $2.3 billion in fiscal 1998.
         The  costs of  integrating  the two  companies  has and will  result in
significant  non-recurring  charges and incremental  expenses.  These costs will
have a material effect on 1999 results of operations of the Company and may have
a  significant  effect on results of  operations  for the year 2000.  The actual
timing of the costs is, in part,  dependent  upon the  actual  timing of certain
integration  actions.   Non-recurring   charges  and  expenses  of  implementing
integration  actions  are  estimated  to total  $700  million  after  income tax
benefits.  The cash portion of these charges is estimated at approximately  $300
million.  When offset by the cash received from the sale of the stores  required
to be  divested  and the net  proceeds  from the sale of assets that will not be
used in the combined company,  the net positive cash flow is approximately  $300
million.  Merger  related  costs include the charges for  administrative  office
consolidation,  employee  severance under  employment  contracts and the limited
stock appreciation rights discussed above.

                                Subsequent Events

         On May 14, 1999, ASC terminated its $300 million LIBOR basket swap at a
cost of $0.8 million. The five-year swap agreement had been entered into in 1997
and  diversified the indices used to determine the interest rate on a portion of
the  Company's  variable  rate debt by providing  for payments  based on foreign
LIBOR  indices  which  were  reset  every  three  months.  The fair value of the
agreement based on market quotes at year-end 1998 was a loss of $5.3 million.
         On June 14, 1999,  the Company  received a commitment  from a financial
intermediary to purchase up to $1.0 billion of Albertson's notes with a maturity
of up to 365 days. The agreement  provides for various  interest terms and as of
the report date, no borrowings have occurred. This commitment will be used as an
alternative to the Company's commercial paper program..


                                    Page 67



         Management's Discussion and Analysis of Financial Condition and
                              Results of Operations


                              Business Combinations

         On August 2, 1998,  Albertson's Inc.  ("Albertson's"  or the "Company")
and American Stores Company ("ASC") entered into a definitive  merger  agreement
("Merger  Agreement")  whereby  Albertson's would acquire ASC by exchanging 0.63
share of  Albertson's  common  stock for each  outstanding  share of ASC  common
stock,  with cash being paid in lieu of fractional shares (the "Merger") and ASC
would be merged into a  wholly-owned  subsidiary  of  Albertson's.  In addition,
outstanding  rights to receive  ASC common  stock under ASC stock  option  plans
would be converted into rights to receive  equivalent  Albertson's common stock.
ASC operates retail food and drugs stores throughout the United States.
         The Merger was  consummated  on June 23,  1999,  with the  issuance  of
approximately  177  million  shares of  Albertson's  common  stock.  The  Merger
constituted a tax-free reorganization and has been accounted for as a pooling of
interests  for  accounting  and  financial  reporting  purposes.  The pooling of
interests method of accounting is intended to present as a single interest,  two
or  more  common  stockholders  interests  that  were  previously   independent;
accordingly,  these supplemental  consolidated  financial statements restate the
historical  financial  statements  as  though  the  companies  had  always  been
combined.  The  restated  financial  statements  are  adjusted  to  conform  the
accounting  policies and financial statement  presentations.  Generally accepted
accounting   principles  proscribe  giving  effect  to  a  consummated  business
combination  accounted  for by the  pooling  of  interests  method in  financial
statements  that do not include  the date of  consummation.  These  supplemental
financial  statements do not extend through the date of  consummation;  however,
they will become the  historical  financial  statements  of the Company when the
Company issues its financial statements for the second fiscal quarter of 1999.
         During 1998 the Company acquired the stock of three separate  operating
companies  representing 64 retail food and drug stores in transactions accounted
for using the purchase  method of  accounting.  In accordance  with an agreement
with the Federal Trade Commission, nine acquired stores and six previously owned
stores were divested.  The Company also acquired the assets of other  individual
or small groups of stores in isolated  transactions.  Reported  results  include
these operations from the date of consummation of the acquisition.

                     Results of Operations - Annual Periods

         Sales for 1998 were $35.9  billion,  compared to $33.8  billion in 1997
and $32.5  billion  in 1996.  The  following  table sets  forth  certain  income
statement  components  expressed  as a  percent  to sales  and the  year-to-year
percentage changes in the amounts of such components:




                                                          Percent To Sales                          Percentage Change
- ------------------------------------------------ ------------------------------------ ------- -------------------------------

                                                                                                        1998           1997
                                                       1998        1997         1996                vs. 1997       vs. 1996
- ------------------------------------------------ ----------- ----------- ------------ ------- --------------- ---------------
                                                                                                    

Sales                                                100.00      100.00       100.00                   6.0            4.2
Gross profit                                          27.08       26.63        26.35                   7.9            5.3
Selling, general and
  administrative expenses                             21.87       21.67        21.44                   7.0            5.3
Operating profit                                       4.60        4.92         4.68                  (0.8)           9.6
Net interest expense                                   0.94        0.87         0.70                  14.6           29.0
Earnings before income taxes                           3.73        3.99         4.00                  (0.9)           3.9
Net earnings                                           2.23        2.36         2.41                   0.4            2.1



         Increases  in  sales  are  primarily   attributable  to  the  continued
expansion of net retail square footage and identical and comparable  store sales
increases.  During 1998 the Company opened or acquired 199 stores, remodeled 104
stores,  completed 30 strategic retrofits and closed or sold 71 stores for a net
retail square  footage  increase of 7.0 million  square feet.  Included in store
openings are 84 acquired stores (net of 9 acquired stores divested) and included
in store  closings  are 6  Albertson's  stores  divested  in  connection  with a
business acquisition.  Net retail square footage increased 7.8% in 1998 and 5.3%
in 1997.  Identical store sales, stores that have been in operation for two full
fiscal  years,  increased  0.5% in 1998 and  decreased  less  than 0.1% in 1997.
Comparable store sales, which include replacement stores, increased 1.2% in 1998
and 0.4% in 1997.  Identical and  comparable  store sales  continued to increase
through  higher  average  ticket sales per customer.  Management  estimates that
there was overall deflation in products the Company sells of approximately  0.1%
in 1998 compared to inflation of approximately 0.5% in 1997.


                                    Page 68


         In addition to store  development,  the Company plans to increase sales
through its investment in programs  initiated in recent years which are designed
to provide  solutions to customer  needs.  These programs  include the Front End
Manager program; the home meal solutions process called "Quick Fixin' Ideas(R)";
special  destination  categories;  and increased  emphasis on training  programs
utilizing Computer Guided Training.  To provide additional solutions to customer
needs,  the Company has added new  gourmet-quality  bakery  products and organic
grocery and produce  items.  Other  solutions  include  neighborhood  marketing,
targeted  advertising and exciting new and remodeled stores.  Future growth will
be affected by the required  divestiture  of 145 stores in  connection  with the
Merger (see Divestitures and Merger Related Costs below).
         Gross profit, as a percent to sales, increased primarily as a result of
continued  improvements  made  in  retail  stores,   including  improvements  in
underperforming stores and improved sales mix of partially prepared, value-added
products.  Gross profit  improvements  were also realized  through the continued
utilization  of  Company-owned  distribution  facilities  and  increased  buying
efficiencies.  The pre-tax LIFO adjustment, as a percent to sales, reduced gross
margin by 0.04% in 1998, 0.03% in 1997 and 0.08% in 1996.
         Selling,  general and administrative  expenses,  as a percent to sales,
increased  primarily due to increased salary and related benefit costs resulting
from the Company's initiatives to increase sales, increased depreciation expense
associated with the Company's expansion program and integration costs associated
with the various  acquisitions in 1998. These increases were offset, in part, by
improved  labor  management,  lower  self-insurance  expense and better  overall
expense control in ASC operations.
         Operating  profit  for 1998 was  reduced  by $195.3  million  (0.54% to
sales) for stock  option  expense  related to the Merger.  The  Company's  stock
option award plans contain  provisions  for  automatic  vesting upon a change of
control.  Change of control is defined  differently  within the respective plans
adopted by  Albertson's  and ASC.  Certain  stock  option  plans  adopted by ASC
defined  change of control as the date of  stockholder  approval  of the Merger.
Under  plans  adopted  by ASC,  option  holders  had the  right  (limited  stock
appreciation  right or LSAR),  during an exercise  period of up to 60 days after
the occurrence of a change of control (but prior to consummation of the Merger),
to elect to  surrender  all or part of their  options in exchange  for shares of
Albertson's  common  stock  having a value  equal to the excess of the change of
control  price over the  exercise  price.  Approval of the Merger  Agreement  on
November 12, 1998, by ASC's stockholders  accelerated the vesting of 6.4 million
equivalent  stock  options  granted  under  pre-1997 ASC Plans and permitted the
holders of these  options  to  exercise  LSARs.  The  exercisability  of the 6.4
million  LSARs  resulted  in the Company  recognizing  a $195.3  million  merger
related stock option charge during the fourth fiscal quarter of 1998. The actual
change of control price used to measure the value of the exercised LSARs was not
determinable  until the date the  Merger  was  consummated.  Additional  noncash
charges or income  were  recognized  in each  quarter up through  June 23,  1999
(consummation  of the  Merger)  based on  fluctuations  in the change of control
price.
         Operating  profits for 1998, 1997 and 1996 were reduced for impairments
and other restructuring charges of $24.4 million (0.07% to sales), $13.4 million
(0.04% to sales) and $100.0  million  (0.31% to sales),  respectively.  The 1998
charge related to management's decision to close 16 underperforming  stores in 8
states.  The charge included impaired real estate and equipment,  as well as the
present value of remaining  liabilities  under leases,  net of expected sublease
recoveries.  As of January  28,  1999,  13 of these  stores had been  closed and
management believes the 1998 charge and remaining reserve are adequate. The 1997
charge related to the sale of a division of ASC's communication subsidiary.  The
1996  charges  related  primarily  to  ASC's  re-engineering  initiatives.   The
components  of  the  1996  charges  include:   warehouse   consolidation  costs,
administrative  office consolidation costs, asset impairment costs, closed store
costs and other miscellaneous charges.

                                    Page 69


         Increases  in  net  interest   expense  resulted  from  higher  average
outstanding  debt.  Average  outstanding  debt has  increased as a result of the
Company's continued investment in new and acquired stores.
         Earnings  before  income  taxes for 1997 was  reduced by $33.9  million
(0.10% to sales) for charges  related to the secondary  stock offering of shares
held by former ASC chairman  L.S.  Skaggs and related  parties  (the  "Secondary
Offering").
         The Company's effective income tax rate for 1998 was 40.2%, as compared
to 41.0%  for 1997 and  39.9%  for  1996.  Amortization  of  goodwill,  which is
generally not  deductible  for income taxes,  increases the Company's  effective
rate.  The effect of the increase in the cash surrender  value of  Company-owned
life insurance,  which is a non-taxable  item,  reduces the effective income tax
rate.  The  effective  income  tax rates for 1998  included  the  non-deductible
portion of the merger  related stock option  charge.  The  effective  income tax
rates for 1997 included non-deductible expenses related the Secondary Offering.

                    Results of Operations - Quarterly Periods

         Sales for the first quarter of 1999 were $9.2 billion  compared to $8.7
billion for the first quarter of 1998.  The  following  table sets forth certain
income statement components expressed as a percent to sales and the year-to-year
percentage changes in the amounts of such components:




                                                       Percent to Sales                   Percentage Change
- ---------------------------------------------- ---------------------------------- ----------------------------------

                                                           13 Weeks                                        1999
                                                         1999             1998                         vs. 1998
- ---------------------------------------------- ---------------- ----------------- ---------------- -----------------
                                                                                              
Sales                                                 100.00          100.00                               5.7
Gross profit                                           27.16           26.35                               8.9
Selling, general and
  administrative expenses                              22.33           21.82                               8.2
Operating profit                                        5.14            4.19                              29.4
Net interest expense                                    0.89            0.95                              (0.8)
Earnings before income taxes                            4.29            3.35                              35.3
Net earnings                                            2.59            2.02                              35.2



         Increases  in  sales  are  primarily   attributable  to  the  continued
expansion of net retail square footage and identical and comparable  store sales
increases.  During the 13 weeks of 1999 the Company opened or acquired 23 stores
and 9 fuel  centers,  remodeled 32 stores,  completed 9 strategic  retrofits and
closed 11 stores. Retail square footage increased to 98.1 million square feet, a
net  increase  of 5.8% from the first  quarter of 1998.  Identical  store  sales
increased 1.8% and comparable  store sales,  which include  replacement  stores,
increased  2.2%.  Management  estimates  that  there was  overall  deflation  in
products the Company sells of approximately 0.7% (annualized).
         In addition to store  development,  the Company plans to increase sales
through its investment in programs  initiated in recent years which are designed
to provide  solutions to customer  needs.  These programs  include the Front End
Manager program; the home meal solutions process called "Quick Fixin' Ideas(R)";
special  destination  categories;  and increased  emphasis on training  programs
utilizing Computer Guided Training.  To provide additional solutions to customer
needs,  the Company has added new  gourmet-quality  bakery  products and organic
grocery and produce  items.  Other  solutions  include  neighborhood  marketing,
targeted  advertising and exciting new and remodeled stores.  Future growth will
be affected by the required  divestitures  of 145 stores in connection  with the
Merger (see Divestitures and Merger Related Costs below).
         Gross profit, as a percent to sales, increased primarily as a result of
continued  improvements  made  in  retail  stores,   including  improvements  in
underperforming stores and improved sales mix of partially prepared, value-added
products.  Gross profit  improvements  were also realized  through the continued
utilization  of  Company-owned  distribution  facilities  and  increased  buying
efficiencies.  The pre-tax LIFO charge reduced gross profit by $9 million (0.10%
to sales) in the first  quarter of 1999 as  compared  to $13  million  (0.15% to
sales) in the first quarter of 1998.

                                    Page 70


         Selling,  general and administrative  expenses,  as a percent to sales,
increased  primarily due to increased salary and related benefit costs resulting
from the Company's  initiatives  to increase  sales and  increased  depreciation
expense  associated  with the  Company's  expansion  program.  Included  in this
increase is approximately $4.0 million in merger related costs primarily related
to the integration planning and financing activities associated with the Merger.
         Operating  profit for the first  quarter of 1999 was increased by $28.9
million  (0.31% to sales) for stock  option  income  related to the Merger.  The
Company's stock option award plans contain provisions for automatic vesting upon
a change of  control.  Change of  control  is  defined  differently  within  the
respective  plans  adopted by  Albertson's  and ASC.  Certain stock option plans
adopted by ASC defined change of control as the date of stockholder  approval of
the Merger.  Under plans adopted by ASC,  option  holders had the right (limited
stock  appreciation  right or LSAR),  during an exercise period of up to 60 days
after the  occurrence of a change of control (but prior to  consummation  of the
Merger),  to elect to  surrender  all or part of their  options in exchange  for
shares of  Albertson's  common  stock  having a value equal to the excess of the
change  of  control  price  over the  exercise  price.  Approval  of the  Merger
Agreement on November 12, 1998, by ASC's stockholders accelerated the vesting of
6.4 million  equivalent  stock  options  granted  under ASC  pre-1997  Plans and
permitted the holders of these options to exercise LSARs. The  exercisability of
the 6.4  million  LSARs  resulted in the Company  recognizing  a $195.3  million
merger  related stock option charge during the fourth fiscal quarter of 1998 and
$28.9  million of income  during the first  fiscal  quarter of 1999.  Equivalent
options of 4.0 million  issued  under the 1997 ASC stock option plan also had an
LSAR feature that became  exercisable  upon regulatory  approval (June 21, 1999)
and no compensation  expense was recognizable until that date. The actual change
of  control  price  used to  measure  the value of the  exercised  LSARs was not
determinable  until the date the  Merger  was  consummated.  Additional  noncash
charges or income were recognized in each period from November 12, 1998, through
June 23, 1999  (consummation  of the Merger) based on fluctuations in the change
of control price (see Divestitures and Merger Related Costs below).
         Operating  profit  for the  first  quarter  of  1998  was  reduced  for
impairment  charges of $29.4 million  (0.34% to sales)  related to  management's
decision to close 16  underperforming  stores in 8 states.  The charges included
impaired  real estate and  equipment,  as well as the present value of remaining
liabilities under leases, net of expected sublease  recoveries.  As of April 29,
1999, 13 of these stores had been closed and management believes the 1998 charge
and remaining reserve are adequate.
         The  decrease in net interest  expense  resulted  primarily  from lower
rates on variable rate debt.

                         Liquidity and Capital Resources

         The  Company's  operating  results  continue to enhance  its  financial
position and ability to continue its planned expansion program. Cash provided by
operating activities during 1998 was $1,428 million,  compared to $1,815 million
in 1997 and $1,134  million in 1996.  During  1998 the Company  invested  $1,608
million for capital expenditures and $251 million for business acquisitions. The
Company's  financing  activities  for 1998  included net new  borrowings of $550
million and $263 million for the payment of dividends (which represents 32.9% of
1998 net earnings).
         Cash provided by operating  activities during the first quarter of 1999
was $431 million as compared to $305 million  during the first  quarter of 1998.
During the first  quarter of 1999 the  Company  invested  $375  million  for net
capital  expenditures.  The  Company's  financing  activities  during  the first
quarter of 1999  included net new  borrowings of $10 million and $67 million for
the payment of dividends.
         The  Company  utilizes  its  commercial  paper and bank  line  programs
primarily to supplement cash  requirements for seasonal  fluctuations in working
capital and to fund its capital  expenditure  program.  Accordingly,  commercial
paper  and bank line  borrowings  will  fluctuate  between  quarterly  reporting
periods.  Following the Merger the Company will begin to consolidate  several of
the commercial paper, bank lines and other financing arrangements.

                                    Page 71



         Albertson's, Inc.:
         Albertson's  had  $500  million  of  commercial  paper  and  bank  line
borrowings  outstanding at January 28, 1999, compared to $283 million at January
29,  1998 and $329  million  at  January  30,  1997.  As of  January  28,  1999,
Albertson's  had a  revolving  credit  agreement  for $600  million  (which  was
reserved as alternative  funding for Albertson's  commercial  paper program) and
bank lines of credit for $635 million (of which $174 million was  outstanding as
of January 28, 1999). The revolving credit agreement contains certain covenants,
the most  restrictive  of which  requires  the Company to maintain  consolidated
tangible  net  worth,  as  defined,  of  at  least  $750  million.  During  1998
Albertson's  issued a total of $317  million in  medium-term  notes under a $500
million shelf  registration  statement  filed with the  Securities  and Exchange
Commission  (SEC) in December 1997. Under a shelf  registration  statement filed
with the SEC in May 1996,  Albertson's  issued $200 million of medium-term notes
in 1997 and $200 million of 30-year  7.75%  debentures  in 1996.  Proceeds  from
these  issuances were used to reduce  borrowings  under  Albertson's  commercial
paper program.
         On  March  30,  1999,  the  Company  entered  into a  revolving  credit
agreement  with a syndicate of banks,  whereby the Company may borrow  principal
amounts up to $1.5 billion at varying interest rates any time prior to March 28,
2000  (expiration  date). At the expiration of the credit agreement and upon due
notice,  the Company  may extend the term for an  additional  364-day  period if
lenders holding at least 75% of commitments  agree.  The agreement also contains
an option  which  would  allow the  Company,  upon due  notice,  to convert  any
outstanding amounts at the expiration date to term loans. The agreement contains
certain  covenants,  the most  restrictive  of which  requires  the  Company  to
maintain consolidated tangible net worth, as defined, of at least $2.1 billion.
         Albertson's  filed a shelf  registration  statement with the SEC, which
became  effective  in February  1999,  to  authorize  the issuance of up to $2.5
billion in debt  securities.  The remaining  authorization of $183 million under
the  1997  shelf   registration   statement  was  rolled  into  the  1999  shelf
registration  statement.  The  Company  intends to use the net  proceeds  of any
securities sold pursuant to the 1999 shelf registration statement for retirement
of debt and general corporate purposes.
         Since  1987 the Board of  Directors  of  Albertson's  has  continuously
adopted or renewed  programs  under which the Company  was  authorized,  but not
required,  to purchase  and retire  shares of its common  stock.  The  remaining
authorization  under the  program  adopted  by the Board on March 2,  1998,  was
rescinded in connection with the Merger.
         American Stores Company:
         At year-end 1998 ASC had a $1.0 billion  universal  shelf  registration
statement  of which $500 million has been  designated  for ASC's Series B Medium
Term Note Program.  On March 19, 1998,  ASC issued $45 million of 6.5% notes due
March 20, 2008,  under the  outstanding  Series B Medium Term Note  Program.  On
March 30, 1998,  ASC issued an  additional  $100 million of 7.1% notes due March
20, 2028,  under the same program.  Proceeds  were used to refinance  short-term
debt and for general corporate purposes.  At year-end 1998, ASC had $855 million
available under the universal shelf registration statement.
         At year-end  1998,  ASC had a $1.0  billion  commercial  paper  program
supported  by a $1.5  billion  revolving  credit  facility,  and $230 million of
uncommitted  bank  lines,  which were used for  overnight  and  short-term  bank
borrowings.  On September  22, 1998,  ASC entered into a $300 million  revolving
credit  agreement  with five  financial  institutions  which also  supported the
commercial paper program.  Interest rates for borrowings under the agreement are
established at the time of borrowing  through three different  pricing  options.
Both  revolving   credit   facilities   terminated  on  the  effective  date  of
consummation  of the Merger.  At  year-end  1998,  ASC had $325  million of debt
outstanding  under the $1.5 billion credit  facility,  $993 million  outstanding
under  the  commercial  paper  program,   and  $226  million  outstanding  under
uncommitted  bank lines,  leaving unused  committed  borrowing  capacity of $256
million.  The average annual interest rates  applicable to the debt issued under
or supported by the revolving credit  facilities were 5.8% in 1998, 5.9% in 1997
and 5.7% in 1996.
         In June 1996 ASC  authorized a stock  repurchase  program of up to four
million shares of common stock (not including the 1997 repurchase of shares from
ASC's  former  chairman  L.S.  Skaggs and  certain  Skaggs  family  members  and
charitable  trusts).  During 1996, 0.1 million equivalent shares of common stock
were  repurchased.  There  were no  repurchases  of common  stock  under the ASC
repurchase  program during 1998 and 1997. On August 2, 1998, in connection  with
the Merger, ASC rescinded the remaining authorization under the stock repurchase
program.


                                    Page 72


         At the  effective  date of the Merger,  approximately  $900  million of
ASC's debt  became due or  callable  by the  creditors  due to change of control
provisions, of which approximately $500 million was repaid.
         The following  leverage  ratios  demonstrate  the  Company's  levels of
long-term financing as of the indicated year end:




                                                                    January 28,         January 29,        January 30,
                                                                           1999                1998               1997
- ------------------------------------------------------------- ------------------ ------------------- ------------------
                                                                                                  
Long-term debt and capitalized lease
     obligations to capital (1)                                          48.1%               47.8%              43.4%
Long-term debt and capitalized lease
     obligations to total assets                                         33.8                31.5               29.1
(1)    Capital includes long-term debt,
       capitalized lease obligations and
       stockholders' equity



         The Company continues to retain ownership of real estate when possible.
As of January 28, 1999,  the Company held title to the land and buildings of 38%
of the  Company's  stores and held title to the  buildings  on leased land of an
additional 6% of the Company's stores.  The Company also holds title to the land
and buildings of the Company's  corporate  headquarters in Boise,  Idaho,  ASC's
corporate  headquarters  in Salt Lake City, Utah and a majority of the Company's
distribution facilities.
         The Company is committed to keeping its stores up to date.  In the last
three years, the Company has opened or remodeled 858 stores  representing 29% of
the  Company's  retail  square  footage as of January 28,  1999.  The  following
summary of historical  capital  expenditures  includes  capital  leases,  stores
acquired in business and asset  acquisitions,  assets acquired with related debt
and the  estimated  fair value of  property  financed  by  operating  leases (in
thousands):




                                                                    1998                   1997                  1996
- -------------------------------------------------- ---------------------- ---------------------- ---------------------
                                                                                                   
New and acquired stores                                      $ 1,146,363              $ 960,309             $ 974,400
Remodels                                                         298,712                215,856               239,045
Retail replacement equipment
     and technological upgrades                                  238,865                279,900               214,190
Distribution facilities and
     equipment                                                   138,828                110,187                85,683
Other                                                             50,426                104,857               115,725
- -------------------------------------------------- ---------------------- ---------------------- ---------------------

Total capital expenditures                                     1,873,194              1,671,109             1,629,043
Estimated fair value of
     property financed by
     operating leases                                            223,900                205,100               169,400
- -------------------------------------------------- ---------------------- ---------------------- ---------------------

                                                             $ 2,097,094            $ 1,876,209           $ 1,798,443
- -------------------------------------------------- ---------------------- ---------------------- ---------------------



         The Company's  strong financial  position  provides the flexibility for
the  Company  to  grow  through  its  store   development   program  and  future
acquisitions.  The Board of Directors at its March 1999  meeting  increased  the
regular  quarterly cash dividend to $0.18 per share, for an annual rate of $0.72
per share.

                      Divestitures and Merger Related Costs

         In connection with the Merger, the Company entered into agreements with
the Attorney Generals of California, Nevada and New Mexico and the Federal Trade
Commission  to  enable  the  Merger  to  proceed  under  applicable   antitrust,
competition  and trade  regulation  law. The  agreements  require the Company to
divest a total of 117 stores in California,  19 stores in Nevada and 9 stores in
New Mexico. Of the stores required to be divested, 40 are ASC locations operated
primarily  under  the  Lucky  name,  and 105  are  Albertson's  stores  operated
primarily under the Albertson's name. In addition,  the Company will divest four
supermarket  real  estate  sites  as  required  by the  agreements.  The  stores
identified for disposition had sales of $2.3 billion in fiscal 1998.

                                    Page 73


         The  costs of  integrating  the two  companies  has and will  result in
significant  non-recurring  charges and incremental  expenses.  These costs will
have a material effect on 1999 results of operations of the Company and may have
a  significant  effect on results of  operations  for the year 2000.  The actual
timing of the costs is, in part,  dependent  upon the  actual  timing of certain
integration  actions.   Non-recurring   charges  and  expenses  of  implementing
integration  actions  are  estimated  to total  $700  million  after  income tax
benefits.  The cash portion of these charges is estimated at approximately  $300
million.  When offset by the cash received from the sale of the stores  required
to be  divested  and the net  proceeds  from the sale of assets that will not be
used in the combined company,  the net positive cash flow is approximately  $300
million.  Merger  related  costs include the charges for  administrative  office
consolidation,  employee  severance under  employment  contracts and the limited
stock appreciation rights discussed under Results of Operations above.


                           Recent Accounting Standards

         In June 1998 the Financial  Accounting Standards Board issued Statement
of  Financial   Accounting   Standards  No.  133,   "Accounting  for  Derivative
Instruments and Hedging  Activities." This new standard  establishes  accounting
and reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities. It requires
that an entity  recognize all derivatives as either assets or liabilities in the
statement of financial  position and measure  those  instruments  at fair value.
This standard is effective for the Company's  2001 fiscal year.  The Company has
not yet completed its evaluation of this standard or its impact on the Company's
reporting requirements.

           Quantitative and Qualitative Disclosures about Market Risk

         The Company is exposed to certain market risks that are inherent in the
Company's  financial  instruments which arise from transactions  entered into in
the normal  course of  business.  From time to time,  the  Company  enters  into
derivative  transactions.  The objective of these derivative  transactions is to
reduce the Company's exposure to changes in interest rates, and each transaction
is  evaluated  periodically  by the  Company  for  changes  in market  value and
counterparty credit exposure.
         The Company is subject to  interest  rate risk on its  long-term  fixed
interest rate debt and bank line borrowings.  Commercial paper borrowings do not
give rise to  significant  interest  rate risk  because  these  borrowings  have
maturities of less than three months.  All things being equal, the fair value of
debt with a fixed  interest rate will increase as interest  rates fall,  and the
fair value will  decrease  as  interest  rates  rise.  The  Company  manages its
exposure  to  interest  rate  risk by  utilizing  a  combination  of fixed  rate
borrowings and commercial paper borrowings.
         During 1997 the Company  entered  into a $300 million  five-year  LIBOR
basket  swap and a $100  million  treasury  rate  lock.  The LIBOR  basket  swap
agreement  diversified  the indices  used to determine  the  interest  rate on a
portion of the Company's  variable rate debt by providing for payments  based on
an average of foreign  LIBOR indices which are reset every three months and also
provided for a maximum  interest rate of 8.0%. The Company  recognized no income
or expense in 1998 related to this swap.  The treasury  rate lock  agreement was
entered  into for the purpose of hedging the  interest  rate on $100  million of
debt the Company  issued in March 1998 under the  universal  shelf  registration
statement.  The  Company  realized  a net loss of $1.0  million,  which is being
amortized over the term of the debt as an addition to interest expense.
         The Company is exposed to credit losses in the event of  nonperformance
by  the  counterparties  to  its  swap  agreements.   Such   counterparties  are
highly-rated  financial  institutions  and the Company  anticipates they will be
able to satisfy their obligations under the contracts.
         There have been no material  changes in the primary  risk  exposures or
management of the risks since the prior year. The Company expects to continue to
manage risks in accordance with the current policy.

                                    Page 74


         The table below  provides  information  about the Company's  derivative
financial  instruments  and other  financial  instruments  that are sensitive to
changes in interest rates,  including  interest rate swaps and debt obligations.
Following the Merger the Company began to consolidate  several of the commercial
paper, bank lines and other financing  arrangements.  For debt obligations,  the
table presents  principal cash flows and related weighted average interest rates
by expected maturity dates. For interest rate swaps, the table presents notional
amounts and weighted average interest rates by expected  (contractual)  maturity
dates.  The $300 million LIBOR basket swap  agreement was  terminated on May 14,
1999.  Notional  amounts are used to calculate  the  contractual  payments to be
exchanged under the contracts.




                                                                                                     There-                     Fair
(In millions of dollars)                  1999        2000         2001        2002        2003       after        Total       Value
- ----------------------------------- ----------- ----------- ------------ ----------- ----------- ----------- ------------ ----------
                                                                                                    

Albertson's, Inc.:
Long-term debt (excluding
commercial paper):
     Fixed rate                          $ 7.0     $ 295.3       $ 1.5       $ 1.7       $ 1.9      $ 726.8    $1,034.2    $1,111.0
     Weighted average
      interest rate                        7.5%        6.3%        9.0%        9.3%        9.5%         6.9%        6.8%

     Variable rate                     $ 173.8                                                                  $ 173.8       173.9
     Weighted average
      interest rate                        5.4%                                                                     5.4%
American Stores Company:
Long-term debt:
     Fixed rate                         $ 42.9     $ 164.7      $ 35.4     $ 288.8      $117.9     $1,227.2    $1,876.9     2,120.3
     Weighted average
      interest rate                        7.7%        7.5%        8.8%        9.8%        7.7%         7.5%        7.9%

     Variable rate                   $1,544.0                                                                  $1,544.0     1,544.0
     Weighted average
      interest rate                       5.1%                                                                      5.1%
Interest rate and currency swap:
     Pay variable (8% cap)
      /Receive variable                                                    $ 300.0                              $ 300.0        (5.3)
     Average pay rate                                                          5.3%
     Average receive rate                                                      5.0%

- ----------------------------------- ----------- ----------- ------------ ----------- ----------- ----------- ------------ ----------


                              Year 2000 Compliance

         The Year 2000 issue results from computer  programs being written using
two digits  rather  than four to define the  applicable  year.  As the year 2000
approaches,  systems  using such  programs may be unable to  accurately  process
certain  date-based  information.  To the  extent  that the  Company's  software
applications  contain source code that is unable to interpret  appropriately the
upcoming  calendar  year  2000  and  beyond,   some  level  of  modification  or
replacement of such  applications will be necessary to avoid system failures and
the  temporary  inability  to  process  transactions  or engage in other  normal
business activities.
         Beginning in 1995 the Company formed project teams to assess the impact
of the Year 2000 issue on the software and  hardware  utilized in the  Company's
internal   operations.   The   project   teams  are   staffed   primarily   with
representatives of the Company's Information Systems and Technology  departments
and report on a regular basis to senior  management  and the Company's  Board of
Directors.
         The initial phase of the Year 2000 project was assessment and planning.
This phase is substantially  complete and included an assessment of all computer
hardware,  software,  systems and processes ("IT  Systems") and  non-information
technology systems such as telephones, clocks, scales, refrigeration controllers
and other  equipment  containing  embedded  microprocessor  technology  ("Non-IT
Systems").  The completion of upgrades,  validation and forward date testing for
all systems is scheduled  for third  quarter of 1999  although many systems have
been completed. The Company expects to successfully implement the remediation of
the IT Systems and Non-IT Systems.
         In addition to the  remediation  of the IT systems and Non-IT  systems,
the Company has identified relationships with third parties,  including vendors,
suppliers and service providers,  which the Company believes are critical to its
business operations. The Company has been communicating with these third parties
through  questionnaires,  letters and  interviews  in an effort to determine the
extent to which they are  addressing  their  Year 2000  compliance  issues.  The
Company will continue to communicate  with,  assess the progress of, and monitor
the progress of these third parties in resolving Year 2000 issues.

                                    Page 75


         The total costs to address the Company's Year 2000 issues are estimated
to be approximately $43 million,  of which approximately $28 million has been or
will be expensed and  approximately $15 million has been or will be capitalized.
These costs include  expenditures  accelerated for Year 2000  compliance.  As of
April 29, 1999, the Company has spent  approximately 95% of the estimated costs.
These costs have been funded  through  operating cash flow and represent a small
portion of the Company's IT budget.
         The  Company is  dependent  on the  proper  operation  of its  internal
computer   systems  and  software  for  several  key  aspects  of  its  business
operations,  including  store  operations,   merchandise  purchasing,  inventory
management, pricing, sales, warehousing, transportation, financial reporting and
administrative  functions. The Company is also dependent on the proper operation
of the computer systems and software of third parties  providing  critical goods
and  services  to  the  Company,   including   vendors,   utilities,   financial
institutions,  government  entities and others.  The Company  believes  that its
efforts will result in Year 2000 compliance. However, the failure or malfunction
of internal or external  systems could impair the  Company's  ability to operate
its business in the ordinary course and could have a material  adverse effect on
its results of operations.
     The Company is currently  developing its  contingency  plans and intends to
formalize these plans with respect to its most critical  applications during the
third  quarter  of 1999.  Contingency  plans  may  include  manual  workarounds,
increased inventories and extra staffing.

                                  Environmental

         The Company has identified  environmental  contamination  at certain of
its store,  warehouse,  office and manufacturing  facilities (related to current
operations as well as  previously  disposed of  businesses)  which are primarily
related  to  underground   petroleum  storage  tanks  (USTs)  and  ground  water
contamination.  The Company  conducts an on-going program for the inspection and
evaluation  of new  sites  proposed  to be  acquired  by  the  Company  and  the
remediation/monitoring  of contamination at existing and previously owned sites.
Although  the  ultimate  outcome and  expense of  environmental  remediation  is
uncertain,  the Company  believes that the required  costs of  remediation,  UST
upgrades  and  continuing  compliance  with  environmental  laws will not have a
material adverse effect on the financial condition of the Company.

          Cautionary Statement for Purposes of "Safe Harbor Provisions"
             of the Private Securities Litigation Reform Act of 1995

         From  time to time,  information  provided  by the  Company,  including
written  or  oral   statements   made  by  its   representatives,   may  contain
forward-looking  information  as defined in the  Private  Securities  Litigation
Reform Act of 1995,  including  statements with respect to the Merger and future
performance of the combined companies. All statements,  other than statements of
historical  facts,  which address  activities,  events or developments  that the
Company expects or anticipates  will or may occur in the future,  including such
things  as  expansion  and  growth of the  Company's  business,  future  capital
expenditures  and  the  Company's  business  strategy,  contain  forward-looking
information. In reviewing such information it should be kept in mind that actual
results  may  differ  materially  from  those  projected  or  suggested  in such
forward-looking  information.  This  forward-looking  information  is  based  on
various factors and was derived utilizing  numerous  assumptions.  Many of these
factors have  previously  been identified in filings or statements made by or on
behalf of the Company.
         Important  assumptions  and other  important  factors  that could cause
actual results to differ materially from those set forth in the  forward-looking
information  include  changes  in  the  general  economy,  changes  in  consumer
spending, competitive factors and other factors affecting the Company's business
in or beyond the Company's control. These factors include changes in the rate of
inflation,  changes  in state or  federal  legislation  or  regulation,  adverse
determinations   with  respect  to   litigation   or  other  claims   (including
environmental  matters),  labor  negotiations,  adverse  effects  of  failure to
achieve  Year 2000  compliance,  the  Company's  ability to recruit  and develop
employees,  its ability to develop new stores or complete remodels as rapidly as
planned,  its ability to implement  new  technology  successfully,  stability of
product costs and the Company's ability to integrate the operations of ASC.


                                    Page 76



         Other factors and assumptions not identified above could also cause the
actual results to differ materially from those set forth in the  forward-looking
information.   The  Company  does  not   undertake  to  update   forward-looking
information contained herein or elsewhere to reflect actual results,  changes in
assumptions  or  changes  in  other  factors   affecting  such   forward-looking
information.


                                    Page 77