Sheet1Nov2007Nov2008Nov2009Nov2010Dec2011Dec2012Dec2013Dec2014TTM/currentEBITDA170.706170.045188.915263.840404.462427.835419.589414.705423.735DEPRECIATION + 27.82833.47037.51159.01285.23081.99880.50574.54773.399INTEREST PAYMENTS - -9.586-26.932-19.683-51.337-55.819-56.428-26.256-31.820-37.869CAPEX - -0.535-25.556-13.412-13.190-23.111-44.884-43.540-50.875-47.135PREFERRED DIVIDENDS - 0.0000.0000.0000.0000.0000.0000.6330.3680.000TAXES - -52.181-41.375-49.920-61.321-89.959-105.171-112.918-109.396-111.047FCFE136.23109.65143.41197.00320.80303.35316.75296.79301.08MARKET CAP2,765.281,543.933,192.654,070.853,991.453,722.215,162.465,316.606,975.99FCFE Yield4.93%7.10%4.49%4.84%8.04%8.15%6.14%5.58%4.32%FCFE GROWTH17.36%23.63%15.66%8.85%MARKET CAP GROWTH6.12%27.31%10.74%11.37%Issuance of Stock$265.04$0.00$115.76$0.00$0.00$0.00$0.00$0.00$0.00Repurchase of Stock$0.00-$0.68-$18.49-$14.15-$14.63-$105.99-$112.18-$409.65-$312.84Net Issuance of Preferred Stock$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00Net Issuance of Debt$415.90-$22.25-$22.25$740.24-$187.06-$227.48-$48.00-$10.00-$10.00$680.94-$22.93$75.02$726.09-$201.69-$333.47-$160.18-$419.65-$322.84

Sheet2

Sheet3