DCF Input Data Projection Period 2009 2010 2011 2012 2013 2014 Revenue $30,990.0 $33,469.2 $36,146.7 $39,038.5 $41,771.2 $44,695.1 Growth -3.0% 8.0% 8.0% 8.0% 7.0% 7.0% EBITDA $9,467.0 $10,208.1 $10,482.5 $11,711.5 $12,531.3 $13,408.5 % Margin 30.5% 30.5% 29.0% 30.0% 30.0% 30.0% Growth -2.1% 7.8% 2.7% 11.7% 7.0% 7.0% Dep & Am $1,005.0 $1,085.4 $1,172.2 $1,266.0 $1,354.6 $1,449.5 EBIT $8,462.0 $9,122.7 $9,310.3 $10,445.5 $11,176.7 $11,959.1 % Margin 27.3% 27.3% 25.8% 26.8% 26.8% 26.8% Taxes $1,534.0 $1,656.7 $1,789.3 $1,932.4 $2,067.7 $2,212.4 EBIAT $6,928.0 $7,466.0 $7,521.1 $8,513.1 $9,109.1 $9,746.7 Equity risk premium 8% P/EBITDA multiple 13.0x