ahold interactive 28 aug

Upload: rohanfernando84

Post on 03-Jun-2018

217 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/11/2019 Ahold Interactive 28 Aug

    1/409

    Fig 1: Revenue Split

    Revenue 2014F

    USA (US$m) 26,033The Netherlands 11,596

    Other Europe 1,574

    Total Retail 32,434

    Revenue (m)

    US 19,263

    The Netherlands 11,596

    Other Europe 1,574

    Total Retail 32,434

    Fig 2: EBIT Split

    EBIT 2014F

    USA (US$m) 995

    Albert Heijn 567

    Central Europe 18

    Total Retail 1,320

    EBIT (m)

    US 736

    The Netherlands 567

    Other Europe 17.5

    Total Retail 1,320

    Fig 3: Sales & EBIT margin progression

    2007 2008 2009 2010 2011 2012 2013 2014F 2015FTotal net sales 28,152 25,648 27,925 29,530 30,271 32,682 32,612 32,430 33,818

    EBIT Margin (rhs) 4.0% 4.7% 4.6% 4.5% 4.4% 4.1% 3.8% 3.8% 3.9%

    US59%

    TheNetherlands

    36%

    Other Europe

    5%

    US56%

    TheNetherlands

    43%

    Other Europe

    1%

    2%

    3%

    4%

    5%

    12,000

    18,000

    24,000

    30,000

    36,000m

  • 8/11/2019 Ahold Interactive 28 Aug

    2/409

    2007 2008 2009 2010 2011 2012 2013 2014F 2015F

    FCF 645.0 812.0 1,144.0 1,265.0 1,044.0 1,251.0 1,276.0 1,100.1 1,095.5

    FCF/Sales (rhs) 2.3% 3.2% 4.1% 4.3% 3.4% 3.8% 3.9% 3.4% 3.2%

    Fig 5: EV/EBITDA

    Fig 6: PE Ratio

    0%

    1%

    2%

    3%

    4%

    5%

    0

    250

    500

    750

    1,000

    1,250

    1,500

    m

    FCF FCF/Sales (rhs)

    4.0

    4.5

    5.0

    5.5

    6.0

    6.5

    7.0

    7.5

    Historic EV/EBITDA (x) Mid-cycle EV/EBITDA (x)

    10 0

    11.0

    12.0

    13.0

    14.0

    15.0

  • 8/11/2019 Ahold Interactive 28 Aug

    3/409

  • 8/11/2019 Ahold Interactive 28 Aug

    4/409

    ######## 5.362 5.4

    ######## 5.478 5.5

    ######## 5.478 5.5

    ######## 5.478 5.5

    ######## 5.51 5.5

    ######## 5.348 5.3

    ######## 5.475 5.5

    ######## 5.434 5.4

    ######## 5.444 5.4

    ######## 5.444 5.4

    ######## 5.444 5.4

    ######## 5.434 5.4

    ######## 5.522 5.5

    ######## 5.544 5.5######## 5.527 5.5

    ######## 5.447 5.4

    ######## 5.447 5.4

    11/1/2009 5.447 5.4

    11/2/2009 5.51 5.5

    11/3/2009 5.493 5.5

    11/4/2009 5.5 5.5

    11/5/2009 5.717 5.7

    11/6/2009 5.649 5.6

    11/7/2009 5.649 5.611/8/2009 5.649 5.6

    11/9/2009 5.67 5.7

    ######## 5.665 5.7

    ######## 5.686 5.7

    ######## 5.723 5.7

    ######## 5.744 5.7

    ######## 5.744 5.7

    ######## 5.744 5.7

    ######## 5.712 5.7

    ######## 5.736 5.7

    ######## 5.7 5.7

    ######## 5.668 5.7

    ######## 5.672 5.7

    ######## 5.672 5.7

    ######## 5.672 5.7

    ######## 5.745 5.7

    ######## 5.694 5.7

    ######## 5.756 5.8

    ######## 5.686 5.7######## 5.679 5.7

    ######## 5.679 5.7

    ######## 5.679 5.7

    ######## 5.702 5.7

    12/1/2009 5.803 5.8

    12/2/2009 5.833 5.8

    12/3/2009 5.878 5.9

    12/4/2009 5.929 5.9

    12/5/2009 5.929 5.9

    12/6/2009 5.929 5.9

    12/7/2009 5.951 6.0

    12/8/2009 5.823 5.8

    12/9/2009 5.727 5.7

    ######## 5.797 5.8

    ######## 5 729 5 7

  • 8/11/2019 Ahold Interactive 28 Aug

    5/409

    ######## 5.857 5.9

    ######## 5.826 5.8

    ######## 5.84 5.8

    ######## 5.825 5.8

    ######## 5.825 5.8

    ######## 5.825 5.8

    ######## 5.825 5.8

    ######## 5.852 5.9

    ######## 5.856 5.9

    ######## 5.851 5.9

    ######## 5.637 5.6

    1/1/2010 5.637 5.6

    1/2/2010 5.637 5.6

    1/3/2010 5.637 5.61/4/2010 5.73 5.7

    1/5/2010 5.681 5.7

    1/6/2010 5.714 5.7

    1/7/2010 5.595 5.6

    1/8/2010 5.647 5.6

    1/9/2010 5.647 5.6

    1/10/2010 5.647 5.6

    1/11/2010 5.65 5.7

    1/12/2010 5.639 5.6

    1/13/2010 5.631 5.61/14/2010 5.609 5.6

    1/15/2010 5.667 5.7

    1/16/2010 5.667 5.7

    1/17/2010 5.667 5.7

    1/18/2010 5.701 5.7

    1/19/2010 5.672 5.7

    1/20/2010 5.62 5.6

    1/21/2010 5.619 5.6

    1/22/2010 5.674 5.7

    1/23/2010 5.674 5.7

    1/24/2010 5.674 5.7

    1/25/2010 5.606 5.6

    1/26/2010 5.606 5.6

    1/27/2010 5.606 5.6

    1/28/2010 5.565 5.6

    1/29/2010 5.575 5.6

    1/30/2010 5.575 5.6

    1/31/2010 5.575 5.6

    2/1/2010 5.614 5.62/2/2010 5.633 5.6

    2/3/2010 5.616 5.6

    2/4/2010 5.58 5.6

    2/5/2010 5.523 5.5

    2/6/2010 5.523 5.5

    2/7/2010 5.523 5.5

    2/8/2010 5.528 5.5

    2/9/2010 5.512 5.5

    2/10/2010 5.496 5.5

    2/11/2010 5.506 5.5

    2/12/2010 5.502 5.5

    2/13/2010 5.502 5.5

    2/14/2010 5.502 5.5

    2/15/2010 5.515 5.5

    2/16/2010 5 522 5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    6/409

    2/26/2010 5.528 5.5

    2/27/2010 5.528 5.5

    2/28/2010 5.528 5.5

    3/1/2010 5.606 5.6

    3/2/2010 5.628 5.63/3/2010 5.637 5.6

    3/4/2010 5.88 5.9

    3/5/2010 5.739 5.7

    3/6/2010 5.739 5.7

    3/7/2010 5.739 5.7

    3/8/2010 5.751 5.8

    3/9/2010 5.764 5.8

    3/10/2010 5.762 5.8

    3/11/2010 5.765 5.83/12/2010 5.729 5.7

    3/13/2010 5.729 5.7

    3/14/2010 5.729 5.7

    3/15/2010 5.737 5.7

    3/16/2010 5.773 5.8

    3/17/2010 5.753 5.8

    3/18/2010 5.752 5.8

    3/19/2010 5.774 5.8

    3/20/2010 5.774 5.8

    3/21/2010 5.774 5.83/22/2010 5.776 5.8

    3/23/2010 5.789 5.8

    3/24/2010 5.767 5.8

    3/25/2010 5.774 5.8

    3/26/2010 5.785 5.8

    3/27/2010 5.785 5.8

    3/28/2010 5.785 5.8

    3/29/2010 5.769 5.8

    3/30/2010 5.797 5.8

    3/31/2010 6.002 6.0

    4/1/2010 6.015 6.0

    4/2/2010 6.015 6.0

    4/3/2010 6.015 6.0

    4/4/2010 6.015 6.0

    4/5/2010 6.015 6.0

    4/6/2010 6.096 6.1

    4/7/2010 6.203 6.2

    4/8/2010 6.178 6.2

    4/9/2010 6.211 6.24/10/2010 6.211 6.2

    4/11/2010 6.211 6.2

    4/12/2010 6.218 6.2

    4/13/2010 6.239 6.2

    4/14/2010 6.312 6.3

    4/15/2010 6.091 6.1

    4/16/2010 6.08 6.1

    4/17/2010 6.08 6.1

    4/18/2010 6.08 6.1

    4/19/2010 6.104 6.1

    4/20/2010 6.066 6.1

    4/21/2010 6.121 6.1

    4/22/2010 6.151 6.2

    4/23/2010 6.175 6.2

    4/24/2010 6 175 6 2

  • 8/11/2019 Ahold Interactive 28 Aug

    7/409

    5/4/2010 6.109 6.1

    5/5/2010 6.014 6.0

    5/6/2010 5.977 6.0

    5/7/2010 5.801 5.8

    5/8/2010 5.801 5.85/9/2010 5.801 5.8

    5/10/2010 6.062 6.1

    5/11/2010 6.001 6.0

    5/12/2010 6.084 6.1

    5/13/2010 6.12 6.1

    5/14/2010 6.063 6.1

    5/15/2010 6.063 6.1

    5/16/2010 6.063 6.1

    5/17/2010 6.043 6.0

    5/18/2010 6.157 6.2

    5/19/2010 6.111 6.1

    5/20/2010 6.065 6.1

    5/21/2010 6.009 6.0

    5/22/2010 6.009 6.0

    5/23/2010 6.009 6.0

    5/24/2010 6.082 6.1

    5/25/2010 5.995 6.0

    5/26/2010 5.997 6.0

    5/27/2010 6.049 6.05/28/2010 6.067 6.1

    5/29/2010 6.067 6.1

    5/30/2010 6.067 6.1

    5/31/2010 6.032 6.0

    6/1/2010 6.067 6.1

    6/2/2010 6.19 6.2

    6/3/2010 6.181 6.2

    6/4/2010 6.11 6.1

    6/5/2010 6.11 6.1

    6/6/2010 6.11 6.1

    6/7/2010 6.098 6.1

    6/8/2010 6.069 6.1

    6/9/2010 6.206 6.2

    6/10/2010 6.181 6.2

    6/11/2010 6.052 6.1

    6/12/2010 6.052 6.1

    6/13/2010 6.052 6.1

    6/14/2010 5.975 6.0

    6/15/2010 5.963 6.06/16/2010 5.947 5.9

    6/17/2010 6.011 6.0

    6/18/2010 6.005 6.0

    6/19/2010 6.005 6.0

    6/20/2010 6.005 6.0

    6/21/2010 5.963 6.0

    6/22/2010 5.989 6.0

    6/23/2010 5.892 5.9

    6/24/2010 5.85 5.9

    6/25/2010 5.828 5.8

    6/26/2010 5.828 5.8

    6/27/2010 5.828 5.8

    6/28/2010 5.87 5.9

    6/29/2010 5.81 5.8

    6/30/2010 5 743 5 7

  • 8/11/2019 Ahold Interactive 28 Aug

    8/409

    7/10/2010 5.736 5.7

    7/11/2010 5.736 5.7

    7/12/2010 5.787 5.8

    7/13/2010 5.864 5.9

    7/14/2010 5.885 5.97/15/2010 5.869 5.9

    7/16/2010 5.682 5.7

    7/17/2010 5.682 5.7

    7/18/2010 5.682 5.7

    7/19/2010 5.683 5.7

    7/20/2010 5.628 5.6

    7/21/2010 5.65 5.7

    7/22/2010 5.641 5.6

    7/23/2010 5.592 5.6

    7/24/2010 5.592 5.6

    7/25/2010 5.592 5.6

    7/26/2010 5.568 5.6

    7/27/2010 5.501 5.5

    7/28/2010 5.462 5.5

    7/29/2010 5.453 5.5

    7/30/2010 5.472 5.5

    7/31/2010 5.472 5.5

    8/1/2010 5.472 5.5

    8/2/2010 5.566 5.68/3/2010 5.577 5.6

    8/4/2010 5.558 5.6

    8/5/2010 5.583 5.6

    8/6/2010 5.556 5.6

    8/7/2010 5.556 5.6

    8/8/2010 5.556 5.6

    8/9/2010 5.595 5.6

    8/10/2010 5.621 5.6

    8/11/2010 5.589 5.6

    8/12/2010 5.648 5.6

    8/13/2010 5.489 5.5

    8/14/2010 5.489 5.5

    8/15/2010 5.489 5.5

    8/16/2010 5.562 5.6

    8/17/2010 5.525 5.5

    8/18/2010 5.501 5.5

    8/19/2010 5.49 5.5

    8/20/2010 5.408 5.4

    8/21/2010 5.408 5.48/22/2010 5.408 5.4

    8/23/2010 5.457 5.5

    8/24/2010 5.389 5.4

    8/25/2010 5.348 5.3

    8/26/2010 5.323 5.3

    8/27/2010 5.324 5.3

    8/28/2010 5.324 5.3

    8/29/2010 5.324 5.3

    8/30/2010 5.373 5.4

    8/31/2010 5.377 5.4

    9/1/2010 5.36 5.4

    9/2/2010 5.333 5.3

    9/3/2010 5.421 5.4

    9/4/2010 5.421 5.4

    9/5/2010 5 421 5 4

  • 8/11/2019 Ahold Interactive 28 Aug

    9/409

    9/15/2010 5.512 5.5

    9/16/2010 5.5 5.5

    9/17/2010 5.536 5.5

    9/18/2010 5.536 5.5

    9/19/2010 5.536 5.59/20/2010 5.702 5.7

    9/21/2010 5.672 5.7

    9/22/2010 5.617 5.6

    9/23/2010 5.616 5.6

    9/24/2010 5.66 5.7

    9/25/2010 5.66 5.7

    9/26/2010 5.66 5.7

    9/27/2010 5.644 5.6

    9/28/2010 5.659 5.7

    9/29/2010 5.599 5.6

    9/30/2010 5.506 5.5

    10/1/2010 5.435 5.4

    10/2/2010 5.435 5.4

    10/3/2010 5.435 5.4

    10/4/2010 5.377 5.4

    10/5/2010 5.367 5.4

    10/6/2010 5.342 5.3

    10/7/2010 5.366 5.4

    10/8/2010 5.343 5.310/9/2010 5.343 5.3

    ######## 5.343 5.3

    ######## 5.389 5.4

    ######## 5.367 5.4

    ######## 5.373 5.4

    ######## 5.388 5.4

    ######## 5.354 5.4

    ######## 5.354 5.4

    ######## 5.354 5.4

    ######## 5.38 5.4

    ######## 5.458 5.5

    ######## 5.458 5.5

    ######## 5.487 5.5

    ######## 5.496 5.5

    ######## 5.496 5.5

    ######## 5.496 5.5

    ######## 5.492 5.5

    ######## 5.479 5.5

    ######## 5.523 5.5######## 5.546 5.5

    ######## 5.556 5.6

    ######## 5.556 5.6

    ######## 5.556 5.6

    11/1/2010 5.566 5.6

    11/2/2010 5.59 5.6

    11/3/2010 5.552 5.6

    11/4/2010 5.513 5.5

    11/5/2010 5.47 5.5

    11/6/2010 5.47 5.511/7/2010 5.47 5.5

    11/8/2010 5.477 5.5

    11/9/2010 5.459 5.5

    ######## 5.532 5.5

    ######## 5 541 5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    10/409

    ######## 5.347 5.3

    ######## 5.382 5.4

    ######## 5.365 5.4

    ######## 5.369 5.4

    ######## 5.384 5.4######## 5.401 5.4

    ######## 5.401 5.4

    ######## 5.401 5.4

    ######## 5.391 5.4

    ######## 5.348 5.3

    12/1/2010 5.367 5.4

    12/2/2010 5.371 5.4

    12/3/2010 5.438 5.4

    12/4/2010 5.438 5.4

    12/5/2010 5.438 5.4

    12/6/2010 5.417 5.4

    12/7/2010 5.437 5.4

    12/8/2010 5.463 5.5

    12/9/2010 5.443 5.4

    ######## 5.445 5.4

    ######## 5.445 5.4

    ######## 5.445 5.4

    ######## 5.465 5.5

    ######## 5.485 5.5######## 5.473 5.5

    ######## 5.506 5.5

    ######## 5.49 5.5

    ######## 5.49 5.5

    ######## 5.49 5.5

    ######## 5.548 5.5

    ######## 5.581 5.6

    ######## 5.571 5.6

    ######## 5.608 5.6

    ######## 5.641 5.6

    ######## 5.641 5.6

    ######## 5.641 5.6

    ######## 5.647 5.6

    ######## 5.656 5.7

    ######## 5.655 5.7

    ######## 5.644 5.6

    ######## 5.551 5.6

    1/1/2011 5.551 5.6

    1/2/2011 5.551 5.61/3/2011 5.586 5.6

    1/4/2011 5.573 5.6

    1/5/2011 5.526 5.5

    1/6/2011 5.512 5.5

    1/7/2011 5.496 5.5

    1/8/2011 5.496 5.5

    1/9/2011 5.496 5.5

    1/10/2011 5.494 5.5

    1/11/2011 5.46 5.5

    1/12/2011 5.39 5.41/13/2011 5.388 5.4

    1/14/2011 5.411 5.4

    1/15/2011 5.411 5.4

    1/16/2011 5.411 5.4

    1/17/2011 5 422 5 4

  • 8/11/2019 Ahold Interactive 28 Aug

    11/409

    1/27/2011 5.531 5.5

    1/28/2011 5.513 5.5

    1/29/2011 5.513 5.5

    1/30/2011 5.513 5.5

    1/31/2011 5.542 5.52/1/2011 5.593 5.6

    2/2/2011 5.537 5.5

    2/3/2011 5.502 5.5

    2/4/2011 5.524 5.5

    2/5/2011 5.524 5.5

    2/6/2011 5.524 5.5

    2/7/2011 5.505 5.5

    2/8/2011 5.48 5.5

    2/9/2011 5.496 5.5

    2/10/2011 5.481 5.5

    2/11/2011 5.464 5.5

    2/12/2011 5.464 5.5

    2/13/2011 5.464 5.5

    2/14/2011 5.483 5.5

    2/15/2011 5.508 5.5

    2/16/2011 5.487 5.5

    2/17/2011 5.51 5.5

    2/18/2011 5.527 5.5

    2/19/2011 5.527 5.52/20/2011 5.527 5.5

    2/21/2011 5.542 5.5

    2/22/2011 5.554 5.6

    2/23/2011 5.512 5.5

    2/24/2011 5.472 5.5

    2/25/2011 5.486 5.5

    2/26/2011 5.486 5.5

    2/27/2011 5.486 5.5

    2/28/2011 5.47 5.5

    3/1/2011 5.482 5.5

    3/2/2011 5.458 5.5

    3/3/2011 5.316 5.3

    3/4/2011 5.337 5.3

    3/5/2011 5.337 5.3

    3/6/2011 5.337 5.3

    3/7/2011 5.398 5.4

    3/8/2011 5.389 5.4

    3/9/2011 5.416 5.4

    3/10/2011 5.436 5.43/11/2011 5.374 5.4

    3/12/2011 5.374 5.4

    3/13/2011 5.374 5.4

    3/14/2011 5.309 5.3

    3/15/2011 5.203 5.2

    3/16/2011 5.158 5.2

    3/17/2011 5.191 5.2

    3/18/2011 5.259 5.3

    3/19/2011 5.259 5.3

    3/20/2011 5.259 5.33/21/2011 5.28 5.3

    3/22/2011 5.249 5.2

    3/23/2011 5.267 5.3

    3/24/2011 5.346 5.3

    3/25/2011 5 336 5 3

  • 8/11/2019 Ahold Interactive 28 Aug

    12/409

    4/4/2011 5.434 5.4

    4/5/2011 5.406 5.4

    4/6/2011 5.436 5.4

    4/7/2011 5.422 5.4

    4/8/2011 5.432 5.44/9/2011 5.432 5.4

    4/10/2011 5.432 5.4

    4/11/2011 5.406 5.4

    4/12/2011 5.403 5.4

    4/13/2011 5.461 5.5

    4/14/2011 5.466 5.5

    4/15/2011 5.513 5.5

    4/16/2011 5.513 5.5

    4/17/2011 5.513 5.5

    4/18/2011 5.432 5.4

    4/19/2011 5.404 5.4

    4/20/2011 5.412 5.4

    4/21/2011 5.418 5.4

    4/22/2011 5.418 5.4

    4/23/2011 5.418 5.4

    4/24/2011 5.418 5.4

    4/25/2011 5.418 5.4

    4/26/2011 5.27 5.3

    4/27/2011 5.297 5.34/28/2011 5.3 5.3

    4/29/2011 5.325 5.3

    4/30/2011 5.325 5.3

    5/1/2011 5.325 5.3

    5/2/2011 5.354 5.4

    5/3/2011 5.337 5.3

    5/4/2011 5.331 5.3

    5/5/2011 5.323 5.3

    5/6/2011 5.411 5.4

    5/7/2011 5.411 5.4

    5/8/2011 5.411 5.4

    5/9/2011 5.364 5.4

    5/10/2011 5.409 5.4

    5/11/2011 5.441 5.4

    5/12/2011 5.458 5.5

    5/13/2011 5.455 5.5

    5/14/2011 5.455 5.5

    5/15/2011 5.455 5.5

    5/16/2011 5.402 5.45/17/2011 5.385 5.4

    5/18/2011 5.374 5.4

    5/19/2011 5.416 5.4

    5/20/2011 5.426 5.4

    5/21/2011 5.426 5.4

    5/22/2011 5.426 5.4

    5/23/2011 5.41 5.4

    5/24/2011 5.44 5.4

    5/25/2011 5.558 5.6

    5/26/2011 5.48 5.55/27/2011 5.519 5.5

    5/28/2011 5.519 5.5

    5/29/2011 5.519 5.5

    5/30/2011 5.519 5.5

    5/31/2011 5 553 5 6

  • 8/11/2019 Ahold Interactive 28 Aug

    13/409

    6/10/2011 5.267 5.3

    6/11/2011 5.267 5.3

    6/12/2011 5.267 5.3

    6/13/2011 5.274 5.3

    6/14/2011 5.275 5.36/15/2011 5.233 5.2

    6/16/2011 5.212 5.2

    6/17/2011 5.242 5.2

    6/18/2011 5.242 5.2

    6/19/2011 5.242 5.2

    6/20/2011 5.261 5.3

    6/21/2011 5.263 5.3

    6/22/2011 5.276 5.3

    6/23/2011 5.269 5.3

    6/24/2011 5.266 5.3

    6/25/2011 5.266 5.3

    6/26/2011 5.266 5.3

    6/27/2011 5.239 5.2

    6/28/2011 5.189 5.2

    6/29/2011 5.233 5.2

    6/30/2011 5.305 5.3

    7/1/2011 5.344 5.3

    7/2/2011 5.344 5.3

    7/3/2011 5.344 5.37/4/2011 5.349 5.3

    7/5/2011 5.216 5.2

    7/6/2011 5.17 5.2

    7/7/2011 5.217 5.2

    7/8/2011 5.205 5.2

    7/9/2011 5.205 5.2

    7/10/2011 5.205 5.2

    7/11/2011 5.181 5.2

    7/12/2011 5.161 5.2

    7/13/2011 5.179 5.2

    7/14/2011 5.148 5.1

    7/15/2011 5.153 5.2

    7/16/2011 5.153 5.2

    7/17/2011 5.153 5.2

    7/18/2011 4.939 4.9

    7/19/2011 4.93 4.9

    7/20/2011 4.927 4.9

    7/21/2011 4.973 5.0

    7/22/2011 5.02 5.07/23/2011 5.02 5.0

    7/24/2011 5.02 5.0

    7/25/2011 4.996 5.0

    7/26/2011 4.957 5.0

    7/27/2011 4.958 5.0

    7/28/2011 5.022 5.0

    7/29/2011 4.982 5.0

    7/30/2011 4.982 5.0

    7/31/2011 4.982 5.0

    8/1/2011 4.931 4.98/2/2011 4.854 4.9

    8/3/2011 4.811 4.8

    8/4/2011 4.797 4.8

    8/5/2011 4.721 4.7

    8/6/2011 4 721 4 7

  • 8/11/2019 Ahold Interactive 28 Aug

    14/409

    8/16/2011 4.601 4.6

    8/17/2011 4.632 4.6

    8/18/2011 4.513 4.5

    8/19/2011 4.377 4.4

    8/20/2011 4.377 4.48/21/2011 4.377 4.4

    8/22/2011 4.432 4.4

    8/23/2011 4.432 4.4

    8/24/2011 4.523 4.5

    8/25/2011 4.296 4.3

    8/26/2011 4.385 4.4

    8/27/2011 4.385 4.4

    8/28/2011 4.385 4.4

    8/29/2011 4.415 4.4

    8/30/2011 4.413 4.4

    8/31/2011 4.499 4.5

    9/1/2011 4.536 4.5

    9/2/2011 4.507 4.5

    9/3/2011 4.507 4.5

    9/4/2011 4.507 4.5

    9/5/2011 4.445 4.4

    9/6/2011 4.433 4.4

    9/7/2011 4.525 4.5

    9/8/2011 4.619 4.69/9/2011 4.596 4.6

    9/10/2011 4.596 4.6

    9/11/2011 4.596 4.6

    9/12/2011 4.541 4.5

    9/13/2011 4.542 4.5

    9/14/2011 4.545 4.5

    9/15/2011 4.593 4.6

    9/16/2011 4.68 4.7

    9/17/2011 4.68 4.7

    9/18/2011 4.68 4.7

    9/19/2011 4.62 4.6

    9/20/2011 4.704 4.7

    9/21/2011 4.682 4.7

    9/22/2011 4.535 4.5

    9/23/2011 4.518 4.5

    9/24/2011 4.518 4.5

    9/25/2011 4.518 4.5

    9/26/2011 4.561 4.6

    9/27/2011 4.682 4.79/28/2011 4.724 4.7

    9/29/2011 4.844 4.8

    9/30/2011 4.952 5.0

    10/1/2011 4.952 5.0

    10/2/2011 4.952 5.0

    10/3/2011 4.966 5.0

    10/4/2011 5.017 5.0

    10/5/2011 5.014 5.0

    10/6/2011 5.027 5.0

    10/7/2011 5.039 5.010/8/2011 5.039 5.0

    10/9/2011 5.039 5.0

    ######## 5.089 5.1

    ######## 5.024 5.0

    ######## 5 079 5 1

  • 8/11/2019 Ahold Interactive 28 Aug

    15/409

    ######## 5.244 5.2

    ######## 5.244 5.2

    ######## 5.207 5.2

    ######## 5.186 5.2

    ######## 5.188 5.2######## 5.235 5.2

    ######## 5.203 5.2

    ######## 5.203 5.2

    ######## 5.203 5.2

    ######## 5.145 5.1

    11/1/2011 5.045 5.0

    11/2/2011 5.051 5.1

    11/3/2011 5.148 5.1

    11/4/2011 5.142 5.1

    11/5/2011 5.142 5.1

    11/6/2011 5.142 5.1

    11/7/2011 5.129 5.1

    11/8/2011 5.166 5.2

    11/9/2011 5.07 5.1

    ######## 5.024 5.0

    ######## 5.175 5.2

    ######## 5.175 5.2

    ######## 5.175 5.2

    ######## 5.172 5.2######## 5.182 5.2

    ######## 5.203 5.2

    ######## 5.185 5.2

    ######## 5.176 5.2

    ######## 5.176 5.2

    ######## 5.176 5.2

    ######## 5.02 5.0

    ######## 4.888 4.9

    ######## 4.921 4.9

    ######## 4.847 4.8

    ######## 4.863 4.9

    ######## 4.863 4.9

    ######## 4.863 4.9

    ######## 4.952 5.0

    ######## 4.999 5.0

    ######## 5.041 5.0

    12/1/2011 5.076 5.1

    12/2/2011 5.02 5.0

    12/3/2011 5.02 5.012/4/2011 5.02 5.0

    12/5/2011 5.07 5.1

    12/6/2011 5.104 5.1

    12/7/2011 5.143 5.1

    12/8/2011 5.165 5.2

    12/9/2011 5.192 5.2

    ######## 5.192 5.2

    ######## 5.192 5.2

    ######## 5.195 5.2

    ######## 5.182 5.2######## 5.122 5.1

    ######## 5.202 5.2

    ######## 5.095 5.1

    ######## 5.095 5.1

    ######## 5 095 5 1

  • 8/11/2019 Ahold Interactive 28 Aug

    16/409

    ######## 5.358 5.4

    ######## 5.4 5.4

    ######## 5.485 5.5

    ######## 5.485 5.5

    1/1/2012 5.485 5.51/2/2012 5.465 5.5

    1/3/2012 5.518 5.5

    1/4/2012 5.447 5.4

    1/5/2012 5.431 5.4

    1/6/2012 5.432 5.4

    1/7/2012 5.432 5.4

    1/8/2012 5.432 5.4

    1/9/2012 5.442 5.4

    1/10/2012 5.475 5.5

    1/11/2012 5.46 5.5

    1/12/2012 5.26 5.3

    1/13/2012 5.298 5.3

    1/14/2012 5.298 5.3

    1/15/2012 5.298 5.3

    1/16/2012 5.343 5.3

    1/17/2012 5.363 5.4

    1/18/2012 5.405 5.4

    1/19/2012 5.334 5.3

    1/20/2012 5.422 5.41/21/2012 5.422 5.4

    1/22/2012 5.422 5.4

    1/23/2012 5.407 5.4

    1/24/2012 5.367 5.4

    1/25/2012 5.354 5.4

    1/26/2012 5.347 5.3

    1/27/2012 5.324 5.3

    1/28/2012 5.324 5.3

    1/29/2012 5.324 5.3

    1/30/2012 5.295 5.31/31/2012 5.295 5.3

    2/1/2012 5.332 5.3

    2/2/2012 5.327 5.3

    2/3/2012 5.396 5.4

    2/4/2012 5.396 5.4

    2/5/2012 5.396 5.4

    2/6/2012 5.368 5.4

    2/7/2012 5.409 5.4

    2/8/2012 5.445 5.42/9/2012 5.516 5.5

    2/10/2012 5.496 5.5

    2/11/2012 5.496 5.5

    2/12/2012 5.496 5.5

    2/13/2012 5.534 5.5

    2/14/2012 5.543 5.5

    2/15/2012 5.55 5.6

    2/16/2012 5.642 5.6

    2/17/2012 5.675 5.7

    2/18/2012 5.675 5.72/19/2012 5.675 5.7

    2/20/2012 5.688 5.7

    2/21/2012 5.704 5.7

    2/22/2012 5.63 5.6

    2/23/2012 5 537 5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    17/409

    3/4/2012 5.257 5.3

    3/5/2012 5.258 5.3

    3/6/2012 5.238 5.2

    3/7/2012 5.248 5.2

    3/8/2012 5.238 5.23/9/2012 5.286 5.3

    3/10/2012 5.286 5.3

    3/11/2012 5.286 5.3

    3/12/2012 5.336 5.3

    3/13/2012 5.422 5.4

    3/14/2012 5.411 5.4

    3/15/2012 5.422 5.4

    3/16/2012 5.442 5.4

    3/17/2012 5.442 5.4

    3/18/2012 5.442 5.4

    3/19/2012 5.391 5.4

    3/20/2012 5.437 5.4

    3/21/2012 5.455 5.5

    3/22/2012 5.419 5.4

    3/23/2012 5.425 5.4

    3/24/2012 5.425 5.4

    3/25/2012 5.425 5.4

    3/26/2012 5.46 5.5

    3/27/2012 5.411 5.43/28/2012 5.408 5.4

    3/29/2012 5.35 5.4

    3/30/2012 5.62 5.6

    3/31/2012 5.62 5.6

    4/1/2012 5.62 5.6

    4/2/2012 5.706 5.7

    4/3/2012 5.686 5.7

    4/4/2012 5.596 5.6

    4/5/2012 5.557 5.6

    4/6/2012 5.557 5.64/7/2012 5.557 5.6

    4/8/2012 5.557 5.6

    4/9/2012 5.557 5.6

    4/10/2012 5.513 5.5

    4/11/2012 5.565 5.6

    4/12/2012 5.569 5.6

    4/13/2012 5.544 5.5

    4/14/2012 5.544 5.5

    4/15/2012 5.544 5.54/16/2012 5.57 5.6

    4/17/2012 5.681 5.7

    4/18/2012 5.622 5.6

    4/19/2012 5.369 5.4

    4/20/2012 5.298 5.3

    4/21/2012 5.298 5.3

    4/22/2012 5.298 5.3

    4/23/2012 5.247 5.2

    4/24/2012 5.139 5.1

    4/25/2012 5.144 5.14/26/2012 5.18 5.2

    4/27/2012 5.25 5.3

    4/28/2012 5.25 5.3

    4/29/2012 5.25 5.3

    4/30/2012 5 228 5 2

  • 8/11/2019 Ahold Interactive 28 Aug

    18/409

    5/10/2012 5.271 5.3

    5/11/2012 5.304 5.3

    5/12/2012 5.304 5.3

    5/13/2012 5.304 5.3

    5/14/2012 5.133 5.15/15/2012 5.128 5.1

    5/16/2012 5.128 5.1

    5/17/2012 5.111 5.1

    5/18/2012 5.129 5.1

    5/19/2012 5.129 5.1

    5/20/2012 5.129 5.1

    5/21/2012 5.138 5.1

    5/22/2012 5.118 5.1

    5/23/2012 5.135 5.1

    5/24/2012 5.154 5.2

    5/25/2012 5.243 5.2

    5/26/2012 5.243 5.2

    5/27/2012 5.243 5.2

    5/28/2012 5.197 5.2

    5/29/2012 5.192 5.2

    5/30/2012 5.148 5.1

    5/31/2012 5.155 5.2

    6/1/2012 5.134 5.1

    6/2/2012 5.134 5.16/3/2012 5.134 5.1

    6/4/2012 5.088 5.1

    6/5/2012 5.198 5.2

    6/6/2012 5.001 5.0

    6/7/2012 4.946 4.9

    6/8/2012 4.972 5.0

    6/9/2012 4.972 5.0

    6/10/2012 4.972 5.0

    6/11/2012 4.948 4.9

    6/12/2012 4.977 5.06/13/2012 4.938 4.9

    6/14/2012 4.956 5.0

    6/15/2012 4.984 5.0

    6/16/2012 4.984 5.0

    6/17/2012 4.984 5.0

    6/18/2012 4.983 5.0

    6/19/2012 5.038 5.0

    6/20/2012 4.967 5.0

    6/21/2012 5.036 5.0

    6/22/2012 5.057 5.1

    6/23/2012 5.057 5.1

    6/24/2012 5.057 5.1

    6/25/2012 5.062 5.1

    6/26/2012 5.085 5.1

    6/27/2012 5.172 5.2

    6/28/2012 5.219 5.2

    6/29/2012 5.41 5.4

    6/30/2012 5.41 5.4

    7/1/2012 5.41 5.47/2/2012 5.423 5.4

    7/3/2012 5.434 5.4

    7/4/2012 5.377 5.4

    7/5/2012 5.399 5.4

    7/6/2012 5 364 5 4

  • 8/11/2019 Ahold Interactive 28 Aug

    19/409

    7/16/2012 5.187 5.2

    7/17/2012 5.181 5.2

    7/18/2012 5.22 5.2

    7/19/2012 5.237 5.2

    7/20/2012 5.145 5.17/21/2012 5.145 5.1

    7/22/2012 5.145 5.1

    7/23/2012 5.037 5.0

    7/24/2012 5.064 5.1

    7/25/2012 5.04 5.0

    7/26/2012 5.122 5.1

    7/27/2012 5.169 5.2

    7/28/2012 5.169 5.2

    7/29/2012 5.169 5.2

    7/30/2012 5.223 5.2

    7/31/2012 5.242 5.2

    8/1/2012 5.217 5.2

    8/2/2012 5.211 5.2

    8/3/2012 5.249 5.2

    8/4/2012 5.249 5.2

    8/5/2012 5.249 5.2

    8/6/2012 5.303 5.3

    8/7/2012 5.345 5.3

    8/8/2012 5.362 5.48/9/2012 5.347 5.3

    8/10/2012 5.352 5.4

    8/11/2012 5.352 5.4

    8/12/2012 5.352 5.4

    8/13/2012 5.373 5.4

    8/14/2012 5.408 5.4

    8/15/2012 5.449 5.4

    8/16/2012 5.483 5.5

    8/17/2012 5.511 5.5

    8/18/2012 5.511 5.58/19/2012 5.511 5.5

    8/20/2012 5.463 5.5

    8/21/2012 5.492 5.5

    8/22/2012 5.458 5.5

    8/23/2012 5.301 5.3

    8/24/2012 5.337 5.3

    8/25/2012 5.337 5.3

    8/26/2012 5.337 5.3

    8/27/2012 5.354 5.4

    8/28/2012 5.249 5.2

    8/29/2012 5.285 5.3

    8/30/2012 5.257 5.3

    8/31/2012 5.205 5.2

    9/1/2012 5.205 5.2

    9/2/2012 5.205 5.2

    9/3/2012 5.227 5.2

    9/4/2012 5.338 5.3

    9/5/2012 5.337 5.3

    9/6/2012 5.396 5.49/7/2012 5.375 5.4

    9/8/2012 5.375 5.4

    9/9/2012 5.375 5.4

    9/10/2012 5.345 5.3

    9/11/2012 5 352 5 4

  • 8/11/2019 Ahold Interactive 28 Aug

    20/409

    9/21/2012 5.282 5.3

    9/22/2012 5.282 5.3

    9/23/2012 5.282 5.3

    9/24/2012 5.277 5.3

    9/25/2012 5.304 5.39/26/2012 5.253 5.3

    9/27/2012 5.231 5.2

    9/28/2012 5.21 5.2

    9/29/2012 5.21 5.2

    9/30/2012 5.21 5.2

    10/1/2012 5.205 5.2

    10/2/2012 5.236 5.2

    10/3/2012 5.262 5.3

    10/4/2012 5.247 5.2

    10/5/2012 5.254 5.3

    10/6/2012 5.254 5.3

    10/7/2012 5.254 5.3

    10/8/2012 5.242 5.2

    10/9/2012 5.205 5.2

    ######## 5.177 5.2

    ######## 5.169 5.2

    ######## 5.153 5.2

    ######## 5.153 5.2

    ######## 5.153 5.2######## 5.166 5.2

    ######## 5.169 5.2

    ######## 5.181 5.2

    ######## 5.161 5.2

    ######## 5.189 5.2

    ######## 5.189 5.2

    ######## 5.189 5.2

    ######## 5.174 5.2

    ######## 5.113 5.1

    ######## 5.105 5.1######## 5.134 5.1

    ######## 5.206 5.2

    ######## 5.206 5.2

    ######## 5.206 5.2

    ######## 5.202 5.2

    ######## 5.205 5.2

    ######## 5.246 5.2

    11/1/2012 5.224 5.2

    11/2/2012 5.216 5.2

    11/3/2012 5.216 5.2

    11/4/2012 5.216 5.2

    11/5/2012 5.221 5.2

    11/6/2012 5.248 5.2

    11/7/2012 5.269 5.3

    11/8/2012 5.216 5.2

    11/9/2012 5.207 5.2

    ######## 5.207 5.2

    ######## 5.207 5.2

    ######## 5.192 5.2######## 5.164 5.2

    ######## 5.127 5.1

    ######## 5.043 5.0

    ######## 5.003 5.0

    ######## 5 003 5 0

  • 8/11/2019 Ahold Interactive 28 Aug

    21/409

    ######## 5.228 5.2

    ######## 5.244 5.2

    ######## 5.247 5.2

    ######## 5.249 5.2

    12/1/2012 5.249 5.212/2/2012 5.249 5.2

    12/3/2012 5.255 5.3

    12/4/2012 5.295 5.3

    12/5/2012 5.344 5.3

    12/6/2012 5.397 5.4

    12/7/2012 5.43 5.4

    12/8/2012 5.43 5.4

    12/9/2012 5.43 5.4

    ######## 5.427 5.4

    ######## 5.447 5.4

    ######## 5.437 5.4

    ######## 5.445 5.4

    ######## 5.443 5.4

    ######## 5.443 5.4

    ######## 5.443 5.4

    ######## 5.457 5.5

    ######## 5.504 5.5

    ######## 5.485 5.5

    ######## 5.477 5.5######## 5.458 5.5

    ######## 5.458 5.5

    ######## 5.458 5.5

    ######## 5.471 5.5

    ######## 5.471 5.5

    ######## 5.471 5.5

    ######## 5.438 5.4

    ######## 5.419 5.4

    ######## 5.419 5.4

    ######## 5.419 5.4######## 5.271 5.3

    1/1/2013 5.271 5.3

    1/2/2013 5.35 5.4

    1/3/2013 5.349 5.3

    1/4/2013 5.415 5.4

    1/5/2013 5.415 5.4

    1/6/2013 5.415 5.4

    1/7/2013 5.455 5.5

    1/8/2013 5.428 5.4

    1/9/2013 5.403 5.4

    1/10/2013 5.464 5.5

    1/11/2013 5.511 5.5

    1/12/2013 5.511 5.5

    1/13/2013 5.511 5.5

    1/14/2013 5.519 5.5

    1/15/2013 5.507 5.5

    1/16/2013 5.476 5.5

    1/17/2013 5.518 5.5

    1/18/2013 5.599 5.61/19/2013 5.599 5.6

    1/20/2013 5.599 5.6

    1/21/2013 5.591 5.6

    1/22/2013 5.574 5.6

    1/23/2013 5 55 5 6

  • 8/11/2019 Ahold Interactive 28 Aug

    22/409

    2/2/2013 5.666 5.7

    2/3/2013 5.666 5.7

    2/4/2013 5.567 5.6

    2/5/2013 5.555 5.6

    2/6/2013 5.525 5.52/7/2013 5.492 5.5

    2/8/2013 5.521 5.5

    2/9/2013 5.521 5.5

    2/10/2013 5.521 5.5

    2/11/2013 5.71 5.7

    2/12/2013 5.729 5.7

    2/13/2013 5.663 5.7

    2/14/2013 5.673 5.7

    2/15/2013 5.675 5.7

    2/16/2013 5.675 5.7

    2/17/2013 5.675 5.7

    2/18/2013 5.668 5.7

    2/19/2013 5.726 5.7

    2/20/2013 5.77 5.8

    2/21/2013 5.719 5.7

    2/22/2013 5.735 5.7

    2/23/2013 5.735 5.7

    2/24/2013 5.735 5.7

    2/25/2013 5.75 5.82/26/2013 5.683 5.7

    2/27/2013 5.67 5.7

    2/28/2013 5.628 5.6

    3/1/2013 5.629 5.6

    3/2/2013 5.629 5.6

    3/3/2013 5.629 5.6

    3/4/2013 5.65 5.7

    3/5/2013 5.664 5.7

    3/6/2013 5.69 5.7

    3/7/2013 5.649 5.63/8/2013 5.717 5.7

    3/9/2013 5.717 5.7

    3/10/2013 5.717 5.7

    3/11/2013 5.851 5.9

    3/12/2013 5.907 5.9

    3/13/2013 5.908 5.9

    3/14/2013 6.009 6.0

    3/15/2013 5.974 6.0

    3/16/2013 5.974 6.0

    3/17/2013 5.974 6.0

    3/18/2013 5.981 6.0

    3/19/2013 6.023 6.0

    3/20/2013 6.061 6.1

    3/21/2013 6.148 6.1

    3/22/2013 6.133 6.1

    3/23/2013 6.133 6.1

    3/24/2013 6.133 6.1

    3/25/2013 6.135 6.1

    3/26/2013 6.152 6.23/27/2013 6.11 6.1

    3/28/2013 5.27 5.3

    3/29/2013 5.27 5.3

    3/30/2013 5.27 5.3

    3/31/2013 5 27 5 3

  • 8/11/2019 Ahold Interactive 28 Aug

    23/409

    4/10/2013 5.303 5.3

    4/11/2013 5.302 5.3

    4/12/2013 5.308 5.3

    4/13/2013 5.308 5.3

    4/14/2013 5.308 5.34/15/2013 5.361 5.4

    4/16/2013 5.34 5.3

    4/17/2013 5.197 5.2

    4/18/2013 5.142 5.1

    4/19/2013 4.993 5.0

    4/20/2013 4.993 5.0

    4/21/2013 4.993 5.0

    4/22/2013 5.106 5.1

    4/23/2013 5.252 5.3

    4/24/2013 5.246 5.24/25/2013 5.218 5.2

    4/26/2013 5.272 5.3

    4/27/2013 5.272 5.3

    4/28/2013 5.272 5.3

    4/29/2013 5.339 5.3

    4/30/2013 5.274 5.3

    5/1/2013 5.274 5.3

    5/2/2013 5.282 5.3

    5/3/2013 5.35 5.45/4/2013 5.35 5.4

    5/5/2013 5.35 5.4

    5/6/2013 5.403 5.4

    5/7/2013 5.371 5.4

    5/8/2013 5.473 5.5

    5/9/2013 5.389 5.4

    5/10/2013 5.427 5.4

    5/11/2013 5.427 5.4

    5/12/2013 5.427 5.4

    5/13/2013 5.403 5.45/14/2013 5.386 5.4

    5/15/2013 5.459 5.5

    5/16/2013 5.44 5.4

    5/17/2013 5.498 5.5

    5/18/2013 5.498 5.5

    5/19/2013 5.498 5.5

    5/20/2013 5.51 5.5

    5/21/2013 5.534 5.5

    5/22/2013 5.744 5.7

    5/23/2013 5.613 5.6

    5/24/2013 5.589 5.6

    5/25/2013 5.589 5.6

    5/26/2013 5.589 5.6

    5/27/2013 5.619 5.6

    5/28/2013 5.703 5.7

    5/29/2013 5.562 5.6

    5/30/2013 5.584 5.6

    5/31/2013 5.482 5.5

    6/1/2013 5.482 5.56/2/2013 5.482 5.5

    6/3/2013 5.511 5.5

    6/4/2013 5.334 5.3

    6/5/2013 5.127 5.1

    6/6/2013 5 16 5 2

  • 8/11/2019 Ahold Interactive 28 Aug

    24/409

    6/16/2013 5.167 5.2

    6/17/2013 5.265 5.3

    6/18/2013 5.285 5.3

    6/19/2013 5.296 5.3

    6/20/2013 5.101 5.16/21/2013 4.999 5.0

    6/22/2013 4.999 5.0

    6/23/2013 4.999 5.0

    6/24/2013 4.924 4.9

    6/25/2013 5.01 5.0

    6/26/2013 5.041 5.0

    6/27/2013 5.056 5.1

    6/28/2013 4.993 5.0

    6/29/2013 4.993 5.0

    6/30/2013 4.993 5.07/1/2013 5.028 5.0

    7/2/2013 5.066 5.1

    7/3/2013 5.038 5.0

    7/4/2013 5.22 5.2

    7/5/2013 5.222 5.2

    7/6/2013 5.222 5.2

    7/7/2013 5.222 5.2

    7/8/2013 5.278 5.3

    7/9/2013 5.356 5.47/10/2013 5.43 5.4

    7/11/2013 5.398 5.4

    7/12/2013 5.415 5.4

    7/13/2013 5.415 5.4

    7/14/2013 5.415 5.4

    7/15/2013 5.448 5.4

    7/16/2013 5.451 5.5

    7/17/2013 5.471 5.5

    7/18/2013 5.551 5.6

    7/19/2013 5.594 5.67/20/2013 5.594 5.6

    7/21/2013 5.594 5.6

    7/22/2013 5.571 5.6

    7/23/2013 5.489 5.5

    7/24/2013 5.542 5.5

    7/25/2013 5.471 5.5

    7/26/2013 5.373 5.4

    7/27/2013 5.373 5.4

    7/28/2013 5.373 5.4

    7/29/2013 5.345 5.3

    7/30/2013 5.408 5.4

    7/31/2013 5.402 5.4

    8/1/2013 5.433 5.4

    8/2/2013 5.497 5.5

    8/3/2013 5.497 5.5

    8/4/2013 5.497 5.5

    8/5/2013 5.485 5.5

    8/6/2013 5.453 5.5

    8/7/2013 5.416 5.48/8/2013 5.5 5.5

    8/9/2013 5.554 5.6

    8/10/2013 5.554 5.6

    8/11/2013 5.554 5.6

    8/12/2013 5 503 5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    25/409

    8/22/2013 5.546 5.5

    8/23/2013 5.614 5.6

    8/24/2013 5.614 5.6

    8/25/2013 5.614 5.6

    8/26/2013 5.572 5.68/27/2013 5.413 5.4

    8/28/2013 5.285 5.3

    8/29/2013 5.257 5.3

    8/30/2013 5.189 5.2

    8/31/2013 5.189 5.2

    9/1/2013 5.189 5.2

    9/2/2013 5.365 5.4

    9/3/2013 5.384 5.4

    9/4/2013 5.399 5.4

    9/5/2013 5.422 5.49/6/2013 5.394 5.4

    9/7/2013 5.394 5.4

    9/8/2013 5.394 5.4

    9/9/2013 5.357 5.4

    9/10/2013 5.465 5.5

    9/11/2013 5.5 5.5

    9/12/2013 5.562 5.6

    9/13/2013 5.527 5.5

    9/14/2013 5.527 5.5

    9/15/2013 5.527 5.5

    9/16/2013 5.577 5.6

    9/17/2013 5.55 5.6

    9/18/2013 5.555 5.6

    9/19/2013 5.559 5.6

    9/20/2013 5.582 5.6

    9/21/2013 5.582 5.6

    9/22/2013 5.582 5.6

    9/23/2013 5.579 5.6

    9/24/2013 5.563 5.69/25/2013 5.58 5.6

    9/26/2013 5.56 5.6

    9/27/2013 5.527 5.5

    9/28/2013 5.527 5.5

    9/29/2013 5.527 5.5

    9/30/2013 5.512 5.5

    10/1/2013 5.6 5.6

    10/2/2013 5.539 5.5

    10/3/2013 5.574 5.6

    10/4/2013 5.551 5.6

    10/5/2013 5.551 5.6

    10/6/2013 5.551 5.6

    10/7/2013 5.574 5.6

    10/8/2013 5.52 5.5

    10/9/2013 5.448 5.4

    ######## 5.574 5.6

    ######## 5.644 5.6

    ######## 5.644 5.6

    ######## 5.644 5.6######## 5.628 5.6

    ######## 5.775 5.8

    ######## 5.805 5.8

    ######## 5.824 5.8

    ######## 5 859 5 9

  • 8/11/2019 Ahold Interactive 28 Aug

    26/409

    ######## 6.035 6.0

    ######## 6.045 6.0

    ######## 6.06 6.1

    ######## 6.05 6.1

    11/1/2013 6.04 6.011/2/2013 6.04 6.0

    11/3/2013 6.04 6.0

    11/4/2013 6.064 6.1

    11/5/2013 6.065 6.1

    11/6/2013 6.086 6.1

    11/7/2013 6.05 6.1

    11/8/2013 6.016 6.0

    11/9/2013 6.016 6.0

    ######## 6.016 6.0

    ######## 6.046 6.0######## 5.979 6.0

    ######## 5.931 5.9

    ######## 5.63 5.6

    ######## 5.621 5.6

    ######## 5.621 5.6

    ######## 5.621 5.6

    ######## 5.779 5.8

    ######## 5.805 5.8

    ######## 5.836 5.8

    ######## 5.837 5.8

    ######## 5.886 5.9

    ######## 5.886 5.9

    ######## 5.886 5.9

    ######## 5.938 5.9

    ######## 5.878 5.9

    ######## 5.907 5.9

    ######## 5.879 5.9

    ######## 5.891 5.9

    ######## 5.891 5.912/1/2013 5.891 5.9

    12/2/2013 5.859 5.9

    12/3/2013 5.81 5.8

    12/4/2013 5.721 5.7

    12/5/2013 5.632 5.6

    12/6/2013 5.6 5.6

    12/7/2013 5.6 5.6

    12/8/2013 5.6 5.6

    12/9/2013 5.61 5.6

    ######## 5.585 5.6

    ######## 5.584 5.6

    ######## 5.5 5.5

    ######## 5.524 5.5

    ######## 5.524 5.5

    ######## 5.524 5.5

    ######## 5.596 5.6

    ######## 5.545 5.5

    ######## 5.569 5.6

    ######## 5.594 5.6######## 5.566 5.6

    ######## 5.566 5.6

    ######## 5.566 5.6

    ######## 5.694 5.7

    ######## 5 723 5 7

  • 8/11/2019 Ahold Interactive 28 Aug

    27/409

    1/3/2014 5.676 5.7

    1/4/2014 5.676 5.7

    1/5/2014 5.676 5.7

    1/6/2014 5.698 5.7

    1/7/2014 5.719 5.71/8/2014 5.7 5.7

    1/9/2014 5.653 5.7

    1/10/2014 5.684 5.7

    1/11/2014 5.684 5.7

    1/12/2014 5.684 5.7

    1/13/2014 5.717 5.7

    1/14/2014 5.771 5.8

    1/15/2014 5.734 5.7

    1/16/2014 5.607 5.6

    1/17/2014 5.564 5.61/18/2014 5.564 5.6

    1/19/2014 5.564 5.6

    1/20/2014 5.637 5.6

    1/21/2014 5.609 5.6

    1/22/2014 5.554 5.6

    1/23/2014 5.631 5.6

    1/24/2014 5.529 5.5

    1/25/2014 5.529 5.5

    1/26/2014 5.529 5.5

    1/27/2014 5.481 5.5

    1/28/2014 5.445 5.4

    1/29/2014 5.442 5.4

    1/30/2014 5.432 5.4

    1/31/2014 5.42 5.4

    2/1/2014 5.42 5.4

    2/2/2014 5.42 5.4

    2/3/2014 5.507 5.5

    2/4/2014 5.469 5.5

    2/5/2014 5.505 5.52/6/2014 5.599 5.6

    2/7/2014 5.585 5.6

    2/8/2014 5.585 5.6

    2/9/2014 5.585 5.6

    2/10/2014 5.591 5.6

    2/11/2014 5.687 5.7

    2/12/2014 5.72 5.7

    2/13/2014 5.697 5.7

    2/14/2014 5.739 5.7

    2/15/2014 5.739 5.7

    2/16/2014 5.739 5.7

    2/17/2014 5.809 5.8

    2/18/2014 5.83 5.8

    2/19/2014 5.846 5.8

    2/20/2014 5.855 5.9

    2/21/2014 5.847 5.8

    2/22/2014 5.847 5.8

    2/23/2014 5.847 5.8

    2/24/2014 5.896 5.92/25/2014 5.903 5.9

    2/26/2014 5.833 5.8

    2/27/2014 6.084 6.1

    2/28/2014 5.95 6.0

    3/1/2014 5 95 6 0

  • 8/11/2019 Ahold Interactive 28 Aug

    28/409

    3/11/2014 5.969 6.0

    3/12/2014 5.991 6.0

    3/13/2014 5.878 5.9

    3/14/2014 5.892 5.9

    3/15/2014 5.892 5.93/16/2014 5.892 5.9

    3/17/2014 5.894 5.9

    3/18/2014 5.992 6.0

    3/19/2014 6.033 6.0

    3/20/2014 6.044 6.0

    3/21/2014 6.068 6.1

    3/22/2014 6.068 6.1

    3/23/2014 6.068 6.1

    3/24/2014 6.063 6.1

    3/25/2014 6.166 6.23/26/2014 6.28 6.3

    3/27/2014 6.217 6.2

    3/28/2014 5.827 5.8

    3/29/2014 5.827 5.8

    3/30/2014 5.827 5.8

    3/31/2014 6.911 6.9

    4/1/2014 6.872 6.9

    4/2/2014 6.838 6.8

    4/3/2014 6.823 6.8

    4/4/2014 6.794 6.8

    4/5/2014 6.794 6.8

    4/6/2014 6.794 6.8

    4/7/2014 6.741 6.7

    4/8/2014 6.69 6.7

    4/9/2014 6.687 6.7

    4/10/2014 6.629 6.6

    4/11/2014 6.529 6.5

    4/12/2014 6.529 6.5

    4/13/2014 6.529 6.54/14/2014 6.618 6.6

    4/15/2014 6.585 6.6

    4/16/2014 6.667 6.7

    4/17/2014 6.682 6.7

    4/18/2014 6.682 6.7

    4/19/2014 6.682 6.7

    4/20/2014 6.682 6.7

    4/21/2014 6.682 6.7

    4/22/2014 6.575 6.6

    4/23/2014 6.52 6.5

    4/24/2014 6.508 6.5

    4/25/2014 6.492 6.5

    4/26/2014 6.492 6.5

    4/27/2014 6.492 6.5

    4/28/2014 6.54 6.5

    4/29/2014 6.645 6.6

    4/30/2014 6.636 6.6

    5/1/2014 6.636 6.6

    5/2/2014 6.554 6.65/3/2014 6.554 6.6

    5/4/2014 6.554 6.6

    5/5/2014 6.527 6.5

    5/6/2014 6.555 6.6

    5/7/2014 6 647 6 6

  • 8/11/2019 Ahold Interactive 28 Aug

    29/409

    5/17/2014 6.804 6.8

    5/18/2014 6.804 6.8

    5/19/2014 6.813 6.8

    5/20/2014 6.748 6.7

    5/21/2014 6.676 6.75/22/2014 6.77 6.8

    5/23/2014 6.745 6.7

    5/24/2014 6.745 6.7

    5/25/2014 6.745 6.7

    5/26/2014 6.72 6.7

    5/27/2014 6.533 6.5

    5/28/2014 6.387 6.4

    5/29/2014 6.549 6.5

    5/30/2014 6.485 6.5

    5/31/2014 6.485 6.56/1/2014 6.485 6.5

    6/2/2014 6.534 6.5

    6/3/2014 6.495 6.5

    6/4/2014 6.477 6.5

    6/5/2014 6.462 6.5

    6/6/2014 6.51 6.5

    6/7/2014 6.51 6.5

    6/8/2014 6.51 6.5

    6/9/2014 6.555 6.6

    6/10/2014 6.594 6.6

    6/11/2014 6.571 6.6

    6/12/2014 6.563 6.6

    6/13/2014 6.569 6.6

    6/14/2014 6.569 6.6

    6/15/2014 6.569 6.6

    6/16/2014 6.502 6.5

    6/17/2014 6.601 6.6

    6/18/2014 6.594 6.6

    6/19/2014 6.634 6.66/20/2014 6.696 6.7

    6/21/2014 6.696 6.7

    6/22/2014 6.696 6.7

    6/23/2014 6.693 6.7

    6/24/2014 6.145 6.1

    6/25/2014 6.156 6.2

    6/26/2014 6.125 6.1

    6/27/2014 6.132 6.1

    6/28/2014 6.132 6.1

    6/29/2014 6.132 6.1

    6/30/2014 6.131 6.1

    7/1/2014 6.131 6.1

    7/2/2014 6.13 6.1

    7/3/2014 6.129 6.1

    7/4/2014 6.129 6.1

    7/5/2014 6.129 6.1

    7/6/2014 6.129 6.1

    7/7/2014 6.128 6.1

    7/8/2014 6.127 6.17/9/2014 6.127 6.1

    7/10/2014 6.126 6.1

    7/11/2014 6.125 6.1

    7/12/2014 6.125 6.1

    7/13/2014 6 125 6 1

  • 8/11/2019 Ahold Interactive 28 Aug

    30/409

    7/23/2014 6.136 6.1

    7/24/2014 6.135 6.1

    7/25/2014 6.134 6.1

    7/26/2014 6.134 6.1

    7/27/2014 6.134 6.17/28/2014 6.134 6.1

    7/29/2014 6.133 6.1

    7/30/2014 6.132 6.1

    7/31/2014 6.132 6.1

    8/1/2014 6.131 6.1

    8/2/2014 6.131 6.1

    8/3/2014 6.131 6.1

    8/4/2014 6.152 6.2

    8/5/2014 6.151 6.2

    8/6/2014 6.151 6.28/7/2014 6.15 6.2

    8/8/2014 6.149 6.1

    8/9/2014 6.149 6.1

    8/10/2014 6.149 6.1

    8/11/2014 6.149 6.1

    8/12/2014 6.148 6.1

    8/13/2014 6.147 6.1

    8/14/2014 6.145 6.1

    8/15/2014 6.149 6.1

    8/16/2014 6.149 6.1

    8/17/2014 6.149 6.1

    8/18/2014 6.151 6.2

    8/19/2014 6.162 6.2

    8/20/2014 6.161 6.2

    8/21/2014 6.169 6.2

    8/22/2014 6.177 6.2

    8/23/2014 6.177 6.2

    8/24/2014 6.177 6.2

    8/25/2014 6.177 6.2

  • 8/11/2019 Ahold Interactive 28 Aug

    31/409

  • 8/11/2019 Ahold Interactive 28 Aug

    32/409

  • 8/11/2019 Ahold Interactive 28 Aug

    33/409

  • 8/11/2019 Ahold Interactive 28 Aug

    34/409

  • 8/11/2019 Ahold Interactive 28 Aug

    35/409

  • 8/11/2019 Ahold Interactive 28 Aug

    36/409

  • 8/11/2019 Ahold Interactive 28 Aug

    37/409

  • 8/11/2019 Ahold Interactive 28 Aug

    38/409

  • 8/11/2019 Ahold Interactive 28 Aug

    39/409

  • 8/11/2019 Ahold Interactive 28 Aug

    40/409

  • 8/11/2019 Ahold Interactive 28 Aug

    41/409

  • 8/11/2019 Ahold Interactive 28 Aug

    42/409

  • 8/11/2019 Ahold Interactive 28 Aug

    43/409

    2016F

    34,703

    4.0%

    2016F

  • 8/11/2019 Ahold Interactive 28 Aug

    44/409

    2016F

    1,135.3

    3.3%

  • 8/11/2019 Ahold Interactive 28 Aug

    45/409

    12m forward EPS - rhs ()

    trail_12m_eps

    Mid-cycle EV/EBITDA (x)5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    46/409

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5 5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    47/409

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5 5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    48/409

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5 5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    49/409

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    50/409

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    51/409

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    52/409

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    53/409

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    54/409

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    55/409

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    56/409

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    57/409

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    58/409

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    59/409

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    60/409

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    61/409

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    62/409

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5.5

    5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    63/409

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5.5

    5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    64/409

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5.5

    5 5

  • 8/11/2019 Ahold Interactive 28 Aug

    65/409

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    66/409

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    67/409

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    68/409

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    69/409

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    70/409

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    71/409

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5 5

    5.5

    5.5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    72/409

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.55.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

    5.5

  • 8/11/2019 Ahold Interactive 28 Aug

    73/409

  • 8/11/2019 Ahold Interactive 28 Aug

    74/409

  • 8/11/2019 Ahold Interactive 28 Aug

    75/409

  • 8/11/2019 Ahold Interactive 28 Aug

    76/409

  • 8/11/2019 Ahold Interactive 28 Aug

    77/409

  • 8/11/2019 Ahold Interactive 28 Aug

    78/409

  • 8/11/2019 Ahold Interactive 28 Aug

    79/409

  • 8/11/2019 Ahold Interactive 28 Aug

    80/409

  • 8/11/2019 Ahold Interactive 28 Aug

    81/409

  • 8/11/2019 Ahold Interactive 28 Aug

    82/409

  • 8/11/2019 Ahold Interactive 28 Aug

    83/409

  • 8/11/2019 Ahold Interactive 28 Aug

    84/409

  • 8/11/2019 Ahold Interactive 28 Aug

    85/409

  • 8/11/2019 Ahold Interactive 28 Aug

    86/409

  • 8/11/2019 Ahold Interactive 28 Aug

    87/409

    11

    #NAME?

    Historic

    EV/EBITDA

    (x) 12m forward EPS - rhs ()

    best_pe_ratio trail_12m_eps

    Forward PER (x) Forward PER Mid-cycle PER (x)

    8/25/2009 10.72 10.7 10.68/26/2009 10.708 10.7 10.6

    8/27/2009 10.634 10.6 10.6

    8/28/2009 10.456 10.5 10.6

    8/29/2009 10.456 10.5 10.6

    8/30/2009 10.456 10.5 10.6

    8/31/2009 10.286 10.3 10.6

    9/1/2009 10.502 10.5 10.6

    9/2/2009 10.535 10.5 10.6

    9/3/2009 10.413 10.4 10.6

    9/4/2009 10.476 10.5 10.6

    9/5/2009 10.476 10.5 10.6

    9/6/2009 10.476 10.5 10.6

    9/7/2009 10.518 10.5 10.6

    9/8/2009 10.742 10.7 10.6

    9/9/2009 10.885 10.9 10.6

    9/10/2009 10.838 10.8 10.6

    9/11/2009 10.897 10.9 10.6

    9/12/2009 10.897 10.9 10.6

    9/13/2009 10.897 10.9 10.69/14/2009 10.803 10.8 10.6

    9/15/2009 10.578 10.6 10.6

    9/16/2009 10.493 10.5 10.6

    9/17/2009 10.456 10.5 10.6

    9/18/2009 10.511 10.5 10.6

    9/19/2009 10.511 10.5 10.6

    9/20/2009 10.511 10.5 10.6

    9/21/2009 10.549 10.5 10.6

    9/22/2009 10.5 10.5 10.6

    9/23/2009 10.544 10.5 10.69/24/2009 10.354 10.4 10.6

    9/25/2009 10.302 10.3 10.6

    9/26/2009 10.302 10.3 10.6

    9/27/2009 10.302 10.3 10.6

    9/28/2009 10.294 10.3 10.6

    9/29/2009 10.277 10.3 10.6

    9/30/2009 10.248 10.2 10.6

    10/1/2009 10.254 10.3 10.6

    10/2/2009 10.222 10.2 10.6

    10/3/2009 10.222 10.2 10.6

    10/4/2009 10.222 10.2 10.6

    10/5/2009 10.294 10.3 10.6

    10/15/2009 10.65 10.7 10.6

    10/16/2009 10.925 10.9 10.6

    10/17/2009 10.925 10.9 10.6

    10/18/2009 10.925 10.9 10.6

    10/19/2009 10.995 11.0 10.6

    10/20/2009 10.626 10.6 10.6

    10/21/2009 10.896 10.9 10.6

    10/22/2009 10.798 10.8 10.6

    10/23/2009 10 839 10 8 10 6

  • 8/11/2019 Ahold Interactive 28 Aug

    88/409

    10/23/2009 10.839 10.8 10.6

    10/24/2009 10.839 10.8 10.6

    10/25/2009 10.839 10.8 10.6

    10/26/2009 10.815 10.8 10.6

    10/27/2009 11.026 11.0 10.6

    10/28/2009 11.065 11.1 10.6

    10/29/2009 11.022 11.0 10.6

    10/30/2009 10.841 10.8 10.610/31/2009 10.841 10.8 10.6

    11/1/2009 10.841 10.8 10.6

    11/2/2009 10.981 11.0 10.6

    11/3/2009 10.93 10.9 10.6

    11/4/2009 10.982 11.0 10.6

    11/5/2009 11.462 11.5 10.6

    11/6/2009 11.307 11.3 10.6

    11/7/2009 11.307 11.3 10.6

    11/8/2009 11.307 11.3 10.6

    11/9/2009 11.342 11.3 10.611/10/2009 11.323 11.3 10.6

    11/11/2009 11.369 11.4 10.6

    11/12/2009 11.441 11.4 10.6

    11/13/2009 11.486 11.5 10.6

    11/14/2009 11.486 11.5 10.6

    11/15/2009 11.486 11.5 10.6

    11/16/2009 11.387 11.4 10.6

    11/17/2009 11.439 11.4 10.6

    11/18/2009 11.333 11.3 10.6

    11/19/2009 11.22 11.2 10.6

    11/20/2009 11.234 11.2 10.6

    11/21/2009 11.234 11.2 10.6

    11/22/2009 11.234 11.2 10.6

    11/23/2009 11.402 11.4 10.6

    11/24/2009 11.31 11.3 10.6

    11/25/2009 11.44 11.4 10.6

    11/26/2009 11.283 11.3 10.6

    11/27/2009 11.261 11.3 10.6

    11/28/2009 11.261 11.3 10.611/29/2009 11.261 11.3 10.6

    11/30/2009 11.297 11.3 10.6

    12/1/2009 11.522 11.5 10.6

    12/2/2009 11.599 11.6 10.6

    12/3/2009 11.69 11.7 10.6

    12/4/2009 11.804 11.8 10.6

    12/5/2009 11.804 11.8 10.6

    12/6/2009 11.804 11.8 10.6

    12/7/2009 11.851 11.9 10.6

    12/8/2009 11.563 11.6 10.6

    12/9/2009 11.349 11.3 10.6

    12/10/2009 11.49 11.5 10.6

    12/11/2009 11 352 11 4 10 6

    12/21/2009 11.64 11.6 10.6

    12/22/2009 11.571 11.6 10.6

    12/23/2009 11.601 11.6 10.6

    12/24/2009 11.602 11.6 10.6

    12/25/2009 11.6 11.6 10.6

    12/26/2009 11.6 11.6 10.6

    12/27/2009 11.6 11.6 10.612/28/2009 11.66 11.7 10.6

    12/29/2009 11 669 11 7 10 6

  • 8/11/2019 Ahold Interactive 28 Aug

    89/409

    12/29/2009 11.669 11.7 10.6

    12/30/2009 11.657 11.7 10.6

    12/31/2009 11.651 11.7 10.6

    1/1/2010 11.651 11.7 10.6

    1/2/2010 11.651 11.7 10.6

    1/3/2010 11.651 11.7 10.6

    1/4/2010 11.855 11.9 10.6

    1/5/2010 11.723 11.7 10.61/6/2010 11.785 11.8 10.6

    1/7/2010 11.483 11.5 10.6

    1/8/2010 11.614 11.6 10.6

    1/9/2010 11.614 11.6 10.6

    1/10/2010 11.614 11.6 10.6

    1/11/2010 11.632 11.6 10.6

    1/12/2010 11.618 11.6 10.6

    1/13/2010 11.59 11.6 10.6

    1/14/2010 11.428 11.4 10.6

    1/15/2010 11.539 11.5 10.61/16/2010 11.539 11.5 10.6

    1/17/2010 11.539 11.5 10.6

    1/18/2010 11.57 11.6 10.6

    1/19/2010 11.502 11.5 10.6

    1/20/2010 11.385 11.4 10.6

    1/21/2010 11.4 11.4 10.6

    1/22/2010 11.539 11.5 10.6

    1/23/2010 11.539 11.5 10.6

    1/24/2010 11.539 11.5 10.6

    1/25/2010 11.379 11.4 10.6

    1/26/2010 11.368 11.4 10.6

    1/27/2010 11.36 11.4 10.6

    1/28/2010 11.282 11.3 10.6

    1/29/2010 11.317 11.3 10.6

    1/30/2010 11.317 11.3 10.6

    1/31/2010 11.317 11.3 10.6

    2/1/2010 11.386 11.4 10.6

    2/2/2010 11.453 11.5 10.6

    2/3/2010 11.413 11.4 10.62/4/2010 11.332 11.3 10.6

    2/5/2010 11.187 11.2 10.6

    2/6/2010 11.187 11.2 10.6

    2/7/2010 11.187 11.2 10.6

    2/8/2010 11.192 11.2 10.6

    2/9/2010 11.171 11.2 10.6

    2/10/2010 11.133 11.1 10.6

    2/11/2010 11.153 11.2 10.6

    2/12/2010 11.1 11.1 10.6

    2/13/2010 11.1 11.1 10.6

    2/14/2010 11.1 11.1 10.6

    2/15/2010 11.106 11.1 10.6

    2/16/2010 11 097 11 1 10 6

    2/26/2010 11.032 11.0 10.6

    2/27/2010 11.032 11.0 10.6

    2/28/2010 11.032 11.0 10.6

    3/1/2010 11.195 11.2 10.6

    3/2/2010 11.242 11.2 10.6

    3/3/2010 11.259 11.3 10.6

    3/4/2010 11.761 11.8 10.63/5/2010 11.544 11.5 10.6

    3/6/2010 11 544 11 5 10 6

  • 8/11/2019 Ahold Interactive 28 Aug

    90/409

    3/6/2010 11.544 11.5 10.6

    3/7/2010 11.544 11.5 10.6

    3/8/2010 11.523 11.5 10.6

    3/9/2010 11.539 11.5 10.6

    3/10/2010 11.535 11.5 10.6

    3/11/2010 11.537 11.5 10.6

    3/12/2010 11.46 11.5 10.6

    3/13/2010 11.46 11.5 10.6

    3/14/2010 11.46 11.5 10.6

    3/15/2010 11.473 11.5 10.6

    3/16/2010 11.55 11.6 10.6

    3/17/2010 11.493 11.5 10.6

    3/18/2010 11.438 11.4 10.6

    3/19/2010 11.491 11.5 10.6

    3/20/2010 11.491 11.5 10.6

    3/21/2010 11.491 11.5 10.6

    3/22/2010 11.475 11.5 10.6

    3/23/2010 11.501 11.5 10.63/24/2010 11.442 11.4 10.6

    3/25/2010 11.445 11.4 10.6

    3/26/2010 11.47 11.5 10.6

    3/27/2010 11.47 11.5 10.6

    3/28/2010 11.47 11.5 10.6

    3/29/2010 11.43 11.4 10.6

    3/30/2010 11.487 11.5 10.6

    3/31/2010 11.491 11.5 10.6

    4/1/2010 11.521 11.5 10.6

    4/2/2010 11.52 11.5 10.6

    4/3/2010 11.52 11.5 10.6

    4/4/2010 11.52 11.5 10.6

    4/5/2010 11.512 11.5 10.6

    4/6/2010 11.682 11.7 10.6

    4/7/2010 11.909 11.9 10.6

    4/8/2010 11.853 11.9 10.6

    4/9/2010 11.927 11.9 10.6

    4/10/2010 11.927 11.9 10.6

    4/11/2010 11.927 11.9 10.64/12/2010 11.949 11.9 10.6

    4/13/2010 11.991 12.0 10.6

    4/14/2010 12.126 12.1 10.6

    4/15/2010 11.651 11.7 10.6

    4/16/2010 11.627 11.6 10.6

    4/17/2010 11.627 11.6 10.6

    4/18/2010 11.627 11.6 10.6

    4/19/2010 11.682 11.7 10.6

    4/20/2010 11.637 11.6 10.6

    4/21/2010 11.754 11.8 10.6

    4/22/2010 11.818 11.8 10.6

    4/23/2010 11.86 11.9 10.6

    4/24/2010 11 86 11 9 10 6

    5/4/2010 11.675 11.7 10.6

    5/5/2010 11.47 11.5 10.6

    5/6/2010 11.389 11.4 10.6

    5/7/2010 11.014 11.0 10.6

    5/8/2010 11.014 11.0 10.6

    5/9/2010 11.014 11.0 10.6

    5/10/2010 11.577 11.6 10.65/11/2010 11.445 11.4 10.6

    5/12/2010 11.602 11.6 10.6

  • 8/11/2019 Ahold Interactive 28 Aug

    91/409

    5/ / 0 0 60 6 0 6

    5/13/2010 11.677 11.7 10.6

    5/14/2010 11.556 11.6 10.6

    5/15/2010 11.556 11.6 10.6

    5/16/2010 11.556 11.6 10.6

    5/17/2010 11.496 11.5 10.6

    5/18/2010 11.742 11.7 10.6

    5/19/2010 11.641 11.6 10.6

    5/20/2010 11.54 11.5 10.6

    5/21/2010 11.406 11.4 10.6

    5/22/2010 11.406 11.4 10.6

    5/23/2010 11.406 11.4 10.6

    5/24/2010 11.557 11.6 10.6

    5/25/2010 11.37 11.4 10.6

    5/26/2010 11.367 11.4 10.6

    5/27/2010 11.474 11.5 10.6

    5/28/2010 11.532 11.5 10.6

    5/29/2010 11.532 11.5 10.65/30/2010 11.532 11.5 10.6

    5/31/2010 11.476 11.5 10.6

    6/1/2010 11.538 11.5 10.6

    6/2/2010 11.806 11.8 10.6

    6/3/2010 11.768 11.8 10.6

    6/4/2010 11.623 11.6 10.6

    6/5/2010 11.623 11.6 10.6

    6/6/2010 11.623 11.6 10.6

    6/7/2010 11.609 11.6 10.6

    6/8/2010 11.543 11.5 10.6

    6/9/2010 11.853 11.9 10.6

    6/10/2010 11.775 11.8 10.6

    6/11/2010 11.592 11.6 10.6

    6/12/2010 11.592 11.6 10.6

    6/13/2010 11.592 11.6 10.6

    6/14/2010 11.551 11.6 10.6

    6/15/2010 11.502 11.5 10.6

    6/16/2010 11.507 11.5 10.6

    6/17/2010 11.643 11.6 10.66/18/2010 11.63 11.6 10.6

    6/19/2010 11.63 11.6 10.6

    6/20/2010 11.63 11.6 10.6

    6/21/2010 11.544 11.5 10.6

    6/22/2010 11.599 11.6 10.6

    6/23/2010 11.386 11.4 10.6

    6/24/2010 11.293 11.3 10.6

    6/25/2010 11.247 11.2 10.6

    6/26/2010 11.247 11.2 10.6

    6/27/2010 11.247 11.2 10.6

    6/28/2010 11.331 11.3 10.6

    6/29/2010 11.2 11.2 10.6

    6/30/2010 11 053 11 1 10 6

    7/10/2010 10.959 11.0 10.6

    7/11/2010 10.959 11.0 10.6

    7/12/2010 11.047 11.0 10.6

    7/13/2010 11.204 11.2 10.6

    7/14/2010 11.215 11.2 10.6

    7/15/2010 11.177 11.2 10.6

    7/16/2010 11.028 11.0 10.67/17/2010 11.028 11.0 10.6

    7/18/2010 11.028 11.0 10.6

  • 8/11/2019 Ahold Interactive 28 Aug

    92/409

    7/19/2010 11.026 11.0 10.6

    7/20/2010 10.894 10.9 10.6

    7/21/2010 10.937 10.9 10.6

    7/22/2010 10.921 10.9 10.6

    7/23/2010 10.815 10.8 10.6

    7/24/2010 10.815 10.8 10.6

    7/25/2010 10.815 10.8 10.6

    7/26/2010 10.746 10.7 10.6

    7/27/2010 10.597 10.6 10.6

    7/28/2010 10.512 10.5 10.6

    7/29/2010 10.488 10.5 10.6

    7/30/2010 10.529 10.5 10.6

    7/31/2010 10.529 10.5 10.6

    8/1/2010 10.529 10.5 10.6

    8/2/2010 10.736 10.7 10.6

    8/3/2010 10.757 10.8 10.6

    8/4/2010 10.714 10.7 10.68/5/2010 10.762 10.8 10.6

    8/6/2010 10.701 10.7 10.6

    8/7/2010 10.701 10.7 10.6

    8/8/2010 10.701 10.7 10.6

    8/9/2010 10.779 10.8 10.6

    8/10/2010 10.828 10.8 10.6

    8/11/2010 10.748 10.7 10.6

    8/12/2010 10.87 10.9 10.6

    8/13/2010 10.536 10.5 10.6

    8/14/2010 10.536 10.5 10.6

    8/15/2010 10.536 10.5 10.6

    8/16/2010 10.687 10.7 10.6

    8/17/2010 10.703 10.7 10.6

    8/18/2010 10.656 10.7 10.6

    8/19/2010 10.603 10.6 10.6

    8/20/2010 10.426 10.4 10.6

    8/21/2010 10.426 10.4 10.6

    8/22/2010 10.426 10.4 10.6

    8/23/2010 10.543 10.5 10.68/24/2010 10.396 10.4 10.6

    8/25/2010 10.308 10.3 10.6

    8/26/2010 10.256 10.3 10.6

    8/27/2010 10.25 10.3 10.6

    8/28/2010 10.25 10.3 10.6

    8/29/2010 10.25 10.3 10.6

    8/30/2010 10.349 10.3 10.6

    8/31/2010 10.354 10.4 10.6

    9/1/2010 10.317 10.3 10.6

    9/2/2010 10.263 10.3 10.69/3/2010 10.462 10.5 10.6

    9/4/2010 10.462 10.5 10.6

    9/5/2010 10 462 10 5 10 6

    9/15/2010 10.666 10.7 10.6

    9/16/2010 10.639 10.6 10.6

    9/17/2010 10.715 10.7 10.6

    9/18/2010 10.715 10.7 10.6

    9/19/2010 10.715 10.7 10.6

    9/20/2010 10.861 10.9 10.6

    9/21/2010 10.797 10.8 10.69/22/2010 10.682 10.7 10.6

    9/23/2010 10.677 10.7 10.6

  • 8/11/2019 Ahold Interactive 28 Aug

    93/409

    9/24/2010 10.768 10.8 10.6

    9/25/2010 10.768 10.8 10.6

    9/26/2010 10.768 10.8 10.6

    9/27/2010 10.728 10.7 10.6

    9/28/2010 10.77 10.8 10.6

    9/29/2010 10.616 10.6 10.6

    9/30/2010 10.442 10.4 10.6

    10/1/2010 10.293 10.3 10.6

    10/2/2010 10.293 10.3 10.6

    10/3/2010 10.293 10.3 10.6

    10/4/2010 10.182 10.2 10.6

    10/5/2010 10.167 10.2 10.6

    10/6/2010 10.112 10.1 10.6

    10/7/2010 10.159 10.2 10.6

    10/8/2010 10.103 10.1 10.6

    10/9/2010 10.103 10.1 10.6

    10/10/2010 10.103 10.1 10.610/11/2010 10.211 10.2 10.6

    10/12/2010 10.158 10.2 10.6

    10/13/2010 10.174 10.2 10.6

    10/14/2010 10.201 10.2 10.6

    10/15/2010 10.131 10.1 10.6

    10/16/2010 10.131 10.1 10.6

    10/17/2010 10.131 10.1 10.6

    10/18/2010 10.18 10.2 10.6

    10/19/2010 10.324 10.3 10.6

    10/20/2010 10.321 10.3 10.6

    10/21/2010 10.378 10.4 10.6

    10/22/2010 10.395 10.4 10.6

    10/23/2010 10.395 10.4 10.6

    10/24/2010 10.395 10.4 10.6

    10/25/2010 10.384 10.4 10.6

    10/26/2010 10.352 10.4 10.6

    10/27/2010 10.459 10.5 10.6

    10/28/2010 10.504 10.5 10.6

    10/29/2010 10.523 10.5 10.610/30/2010 10.523 10.5 10.6

    10/31/2010 10.523 10.5 10.6

    11/1/2010 10.529 10.5 10.6

    11/2/2010 10.577 10.6 10.6

    11/3/2010 10.493 10.5 10.6

    11/4/2010 10.41 10.4 10.6

    11/5/2010 10.316 10.3 10.6

    11/6/2010 10.316 10.3 10.6

    11/7/2010 10.316 10.3 10.6

    11/8/2010 10.338 10.3 10.611/9/2010 10.289 10.3 10.6

    11/10/2010 10.475 10.5 10.6

    11/11/2010 10 471 10 5 10 6

    11/21/2010 10.067 10.1 10.6

    11/22/2010 10.12 10.1 10.6

    11/23/2010 10.083 10.1 10.6

    11/24/2010 10.087 10.1 10.6

    11/25/2010 10.096 10.1 10.6

    11/26/2010 10.131 10.1 10.6

    11/27/2010 10.131 10.1 10.611/28/2010 10.131 10.1 10.6

    11/29/2010 10.107 10.1 10.6

    11/30/2010 10 016 10 0 10 6

  • 8/11/2019 Ahold Interactive 28 Aug

    94/409

    11/30/2010 10.016 10.0 10.6

    12/1/2010 10.052 10.1 10.6

    12/2/2010 10.059 10.1 10.6

    12/3/2010 10.194 10.2 10.6

    12/4/2010 10.194 10.2 10.6

    12/5/2010 10.194 10.2 10.6

    12/6/2010 10.178 10.2 10.6

    12/7/2010 10.216 10.2 10.6

    12/8/2010 10.268 10.3 10.6

    12/9/2010 10.224 10.2 10.6

    12/10/2010 10.225 10.2 10.6

    12/11/2010 10.225 10.2 10.6

    12/12/2010 10.225 10.2 10.6

    12/13/2010 10.265 10.3 10.6

    12/14/2010 10.302 10.3 10.6

    12/15/2010 10.275 10.3 10.6

    12/16/2010 10.337 10.3 10.612/17/2010 10.3 10.3 10.6

    12/18/2010 10.3 10.3 10.6

    12/19/2010 10.3 10.3 10.6

    12/20/2010 10.418 10.4 10.6

    12/21/2010 10.483 10.5 10.6

    12/22/2010 10.46 10.5 10.6

    12/23/2010 10.533 10.5 10.6

    12/24/2010 10.598 10.6 10.6

    12/25/2010 10.598 10.6 10.6

    12/26/2010 10.598 10.6 10.6

    12/27/2010 10.609 10.6 10.6

    12/28/2010 10.626 10.6 10.6

    12/29/2010 10.621 10.6 10.6

    12/30/2010 10.594 10.6 10.6

    12/31/2010 10.562 10.6 10.6

    1/1/2011 10.562 10.6 10.6

    1/2/2011 10.562 10.6 10.6

    1/3/2011 10.629 10.6 10.6

    1/4/2011 10.599 10.6 10.61/5/2011 10.5 10.5 10.6

    1/6/2011 10.491 10.5 10.6

    1/7/2011 10.436 10.4 10.6

    1/8/2011 10.436 10.4 10.6

    1/9/2011 10.436 10.4 10.6

    1/10/2011 10.427 10.4 10.6

    1/11/2011 10.351 10.4 10.6

    1/12/2011 10.208 10.2 10.6

    1/13/2011 10.199 10.2 10.6

    1/14/2011 10.228 10.2 10.61/15/2011 10.228 10.2 10.6

    1/16/2011 10.228 10.2 10.6

    1/17/2011 10 256 10 3 10 6

    1/27/2011 10.506 10.5 10.6

    1/28/2011 10.47 10.5 10.6

    1/29/2011 10.47 10.5 10.6

    1/30/2011 10.47 10.5 10.6

    1/31/2011 10.507 10.5 10.6

    2/1/2011 10.609 10.6 10.6

    2/2/2011 10.493 10.5 10.62/3/2011 10.42 10.4 10.6

    2/4/2011 10.467 10.5 10.6

    2/5/2011 10 467 10 5 10 6

  • 8/11/2019 Ahold Interactive 28 Aug

    95/409

    2/5/2011 10.467 10.5 10.6

    2/6/2011 10.467 10.5 10.6

    2/7/2011 10.424 10.4 10.6

    2/8/2011 10.371 10.4 10.6

    2/9/2011 10.412 10.4 10.6

    2/10/2011 10.37 10.4 10.6

    2/11/2011 10.327 10.3 10.6

    2/12/2011 10.327 10.3 10.6

    2/13/2011 10.327 10.3 10.6

    2/14/2011 10.377 10.4 10.6

    2/15/2011 10.435 10.4 10.6

    2/16/2011 10.389 10.4 10.6

    2/17/2011 10.435 10.4 10.6

    2/18/2011 10.47 10.5 10.6

    2/19/2011 10.47 10.5 10.6

    2/20/2011 10.47 10.5 10.6

    2/21/2011 10.497 10.5 10.62/22/2011 10.527 10.5 10.6

    2/23/2011 10.433 10.4 10.6

    2/24/2011 10.371 10.4 10.6

    2/25/2011 10.402 10.4 10.6

    2/26/2011 10.402 10.4 10.6

    2/27/2011 10.402 10.4 10.6

    2/28/2011 10.368 10.4 10.6

    3/1/2011 10.379 10.4 10.6

    3/2/2011 10.331 10.3 10.6

    3/3/2011 10.069 10.1 10.6

    3/4/2011 10.074 10.1 10.6

    3/5/2011 10.074 10.1 10.6

    3/6/2011 10.074 10.1 10.6

    3/7/2011 10.184 10.2 10.6

    3/8/2011 10.157 10.2 10.6

    3/9/2011 10.208 10.2 10.6

    3/10/2011 10.25 10.3 10.6

    3/11/2011 10.145 10.1 10.6

    3/12/2011 10.145 10.1 10.63/13/2011 10.145 10.1 10.6

    3/14/2011 10.003 10.0 10.6

    3/15/2011 9.785 9.8 10.6

    3/16/2011 9.691 9.7 10.6

    3/17/2011 9.758 9.8 10.6

    3/18/2011 9.9 9.9 10.6

    3/19/2011 9.9 9.9 10.6

    3/20/2011 9.9 9.9 10.6

    3/21/2011 9.928 9.9 10.6

    3/22/2011 9.863 9.9 10.63/23/2011 9.898 9.9 10.6

    3/24/2011 10.058 10.1 10.6

    3/25/2011 10 04 10 0 10 6

    4/4/2011 10.354 10.4 10.6

    4/5/2011 10.293 10.3 10.6

    4/6/2011 10.351 10.4 10.6

    4/7/2011 10.323 10.3 10.6

    4/8/2011 10.346 10.3 10.6

    4/9/2011 10.346 10.3 10.6

    4/10/2011 10.346 10.3 10.64/11/2011 10.27 10.3 10.6

    4/12/2011 10.263 10.3 10.6

    4/13/2011 10 378 10 4 10 6

  • 8/11/2019 Ahold Interactive 28 Aug

    96/409

    4/13/2011 10.378 10.4 10.6

    4/14/2011 10.379 10.4 10.6

    4/15/2011 10.477 10.5 10.6

    4/16/2011 10.477 10.5 10.6

    4/17/2011 10.477 10.5 10.6

    4/18/2011 10.302 10.3 10.6

    4/19/2011 10.244 10.2 10.6

    4/20/2011 10.256 10.3 10.6

    4/21/2011 10.272 10.3 10.6

    4/22/2011 10.271 10.3 10.6

    4/23/2011 10.271 10.3 10.6

    4/24/2011 10.271 10.3 10.6

    4/25/2011 10.26 10.3 10.6

    4/26/2011 9.956 10.0 10.6

    4/27/2011 10.01 10.0 10.6

    4/28/2011 10.015 10.0 10.6

    4/29/2011 10.068 10.1 10.64/30/2011 10.068 10.1 10.6

    5/1/2011 10.068 10.1 10.6

    5/2/2011 10.119 10.1 10.6

    5/3/2011 10.083 10.1 10.6

    5/4/2011 10.067 10.1 10.6

    5/5/2011 10.069 10.1 10.6

    5/6/2011 10.25 10.3 10.6

    5/7/2011 10.25 10.3 10.6

    5/8/2011 10.25 10.3 10.6

    5/9/2011 10.147 10.1 10.6

    5/10/2011 10.236 10.2 10.6

    5/11/2011 10.299 10.3 10.6

    5/12/2011 10.346 10.3 10.6

    5/13/2011 10.342 10.3 10.6

    5/14/2011 10.342 10.3 10.6

    5/15/2011 10.342 10.3 10.6

    5/16/2011 10.227 10.2 10.6

    5/17/2011 10.19 10.2 10.6

    5/18/2011 10.164 10.2 10.65/19/2011 10.265 10.3 10.6

    5/20/2011 10.289 10.3 10.6

    5/21/2011 10.289 10.3 10.6

    5/22/2011 10.289 10.3 10.6

    5/23/2011 10.25 10.3 10.6

    5/24/2011 10.29 10.3 10.6

    5/25/2011 10.522 10.5 10.6

    5/26/2011 10.361 10.4 10.6

    5/27/2011 10.442 10.4 10.6

    5/28/2011 10.442 10.4 10.65/29/2011 10.442 10.4 10.6

    5/30/2011 10.436 10.4 10.6

    5/31/2011 10 49 10 5 10 6

    6/10/2011 9.896 9.9 10.6

    6/11/2011 9.896 9.9 10.6

    6/12/2011 9.896 9.9 10.6

    6/13/2011 9.904 9.9 10.6

    6/14/2011 9.903 9.9 10.6

    6/15/2011 9.815 9.8 10.6

    6/16/2011 9.771 9.8 10.66/17/2011 9.832 9.8 10.6

    6/18/2011 9.832 9.8 10.6

    6/19/2011 9.832 9.8 10.6

  • 8/11/2019 Ahold Interactive 28 Aug

    97/409

    6/19/2011 9.832 9.8 10.6

    6/20/2011 9.876 9.9 10.6

    6/21/2011 9.903 9.9 10.6

    6/22/2011 9.927 9.9 10.6

    6/23/2011 9.922 9.9 10.6

    6/24/2011 9.916 9.9 10.6

    6/25/2011 9.916 9.9 10.6

    6/26/2011 9.916 9.9 10.6

    6/27/2011 9.854 9.9 10.6

    6/28/2011 9.75 9.8 10.6

    6/29/2011 9.837 9.8 10.6

    6/30/2011 9.873 9.9 10.6

    7/1/2011 9.952 10.0 10.6

    7/2/2011 9.952 10.0 10.6

    7/3/2011 9.952 10.0 10.6

    7/4/2011 9.955 10.0 10.6

    7/5/2011 9.934 9.9 10.67/6/2011 9.836 9.8 10.6

    7/7/2011 9.967 10.0 10.6

    7/8/2011 9.942 9.9 10.6

    7/9/2011 9.942 9.9 10.6

    7/10/2011 9.942 9.9 10.6

    7/11/2011 9.895 9.9 10.6

    7/12/2011 9.848 9.8 10.6

    7/13/2011 9.882 9.9 10.6

    7/14/2011 9.818 9.8 10.6

    7/15/2011 9.827 9.8 10.6

    7/16/2011 9.827 9.8 10.6

    7/17/2011 9.827 9.8 10.6

    7/18/2011 9.78 9.8 10.6

    7/19/2011 9.746 9.7 10.6

    7/20/2011 9.739 9.7 10.6

    7/21/2011 9.837 9.8 10.6

    7/22/2011 9.942 9.9 10.6

    7/23/2011 9.942 9.9 10.6

    7/24/2011 9.942 9.9 10.67/25/2011 9.883 9.9 10.6

    7/26/2011 9.795 9.8 10.6

    7/27/2011 9.795 9.8 10.6

    7/28/2011 9.931 9.9 10.6

    7/29/2011 9.847 9.8 10.6

    7/30/2011 9.847 9.8 10.6

    7/31/2011 9.847 9.8 10.6

    8/1/2011 9.736 9.7 10.6

    8/2/2011 9.566 9.6 10.6

    8/3/2011 9.47 9.5 10.68/4/2011 9.439 9.4 10.6

    8/5/2011 9.273 9.3 10.6

    8/6/2011 9 273 9 3 10 6

    8/16/2011 8.975 9.0 10.6

    8/17/2011 9.045 9.0 10.6

    8/18/2011 8.795 8.8 10.6

    8/19/2011 8.504 8.5 10.6

    8/20/2011 8.504 8.5 10.6

    8/21/2011 8.504 8.5 10.6

    8/22/2011 8.618 8.6 10.68/23/2011 8.623 8.6 10.6

    8/24/2011 8.817 8.8 10.6

    8/25/2011 8.337 8.3 10.6

  • 8/11/2019 Ahold Interactive 28 Aug

    98/409

    8/26/2011 8.493 8.5 10.6

    8/27/2011 8.493 8.5 10.6

    8/28/2011 8.493 8.5 10.6

    8/29/2011 8.559 8.6 10.6

    8/30/2011 8.549 8.5 10.6

    8/31/2011 8.721 8.7 10.6

    9/1/2011 8.8 8.8 10.6

    9/2/2011 8.737 8.7 10.6

    9/3/2011 8.737 8.7 10.6

    9/4/2011 8.737 8.7 10.6

    9/5/2011 8.598 8.6 10.6

    9/6/2011 8.57 8.6 10.6

    9/7/2011 8.765 8.8 10.6

    9/8/2011 8.966 9.0 10.6

    9/9/2011 8.936 8.9 10.6

    9/10/2011 8.936 8.9 10.69/11/2011 8.936 8.9 10.6

    9/12/2011 8.815 8.8 10.6

    9/13/2011 8.815 8.8 10.6

    9/14/2011 8.819 8.8 10.6

    9/15/2011 8.921 8.9 10.6

    9/16/2011 9.112 9.1 10.6

    9/17/2011 9.112 9.1 10.6

    9/18/2011 9.112 9.1 10.6

    9/19/2011 8.98 9.0 10.6

    9/20/2011 9.158 9.2 10.6

    9/21/2011 9.108 9.1 10.6

    9/22/2011 8.792 8.8 10.6

    9/23/2011 8.755 8.8 10.6

    9/24/2011 8.755 8.8 10.6

    9/25/2011 8.755 8.8 10.6

    9/26/2011 8.844 8.8 10.6

    9/27/2011 9.102 9.1 10.6

    9/28/2011 9.189 9.2 10.6

    9/29/2011 9.445 9.4 10.69/30/2011 9.494 9.5 10.6

    10/1/2011 9.494 9.5 10.6

    10/2/2011 9.494 9.5 10.6

    10/3/2011 9.54 9.5 10.6

    10/4/2011 9.608 9.6 10.6

    10/5/2011 9.599 9.6 10.6

    10/6/2011 9.643 9.6 10.6

    10/7/2011 9.668 9.7 10.6

    10/8/2011 9.668 9.7 10.6

    10/9/2011 9.668 9.7 10.610/10/2011 9.782 9.8 10.6

    10/11/2011 9.642 9.6 10.6

    10/12/2011 9 763 9 8 10 6

    10/22/2011 10.086 10.1 10.6

    10/23/2011 10.086 10.1 10.6

    10/24/2011 10.004 10.0 10.6

    10/25/2011 9.956 10.0 10.6

    10/26/2011 9.957 10.0 10.6

    10/27/2011 10.055 10.1 10.6

    10/28/2011 9.986 10.0 10.610/29/2011 9.986 10.0 10.6

    10/30/2011 9.986 10.0 10.6

    10/31/2011 9.858 9.9 10.6

  • 8/11/2019 Ahold Interactive 28 Aug

    99/409

    11/1/2011 9.65 9.7 10.6

    11/2/2011 9.674 9.7 10.6

    11/3/2011 9.879 9.9 10.6

    11/4/2011 9.865 9.9 10.6

    11/5/2011 9.865 9.9 10.6

    11/6/2011 9.865 9.9 10.6

    11/7/2011 9.84 9.8 10.6

    11/8/2011 9.918 9.9 10.6

    11/9/2011 9.711 9.7 10.6

    11/10/2011 9.605 9.6 10.6

    11/11/2011 9.914 9.9 10.6

    11/12/2011 9.914 9.9 10.6

    1