text: <html>
          <head> <meta charset="UTF-8">
          <style>
          table, th, td {
              border: 1px solid black;
              font-size: 10px;
          }
          </style> </head>
          <body>
          <table frame="hsides" rules="groups" width="100%%">
              [html]<thead><tr><td></td><td>20141</td><td>20131</td></tr></thead><tbody><tr><td>Debt</td><td>$ 3.131</td><td>$ 3.113</td></tr><tr><td>Add : estimated capitalized operating lease liability2</td><td>1.095</td><td>999</td></tr><tr><td>Less : fair value hedge adjustment included in long - term debt</td><td>( 36 )</td><td>( 48 )</td></tr><tr><td>Adjusted Debt</td><td>$ 4.190</td><td>$ 4.064</td></tr><tr><td>Net earnings</td><td>720</td><td>734</td></tr><tr><td>Add : income tax expense</td><td>465</td><td>455</td></tr><tr><td>Add : interest expense, net</td><td>138</td><td>161</td></tr><tr><td>Earnings before interest and income taxes</td><td>1.323</td><td>1.350</td></tr><tr><td>Add : depreciation and amortization expenses</td><td>508</td><td>454</td></tr><tr><td>Add : rent expense</td><td>137</td><td>125</td></tr><tr><td>Add : non - cash acquisition - related charges</td><td>12</td><td>8</td></tr><tr><td>EBITDAR</td><td>$ 1.980</td><td>$ 1.937</td></tr><tr><td>Debt to Net Earnings</td><td>4.3</td><td>4.2</td></tr><tr><td>Adjusted Debt to EBITDAR</td><td>2.1</td><td>2.1</td></tr></tbody>
          </table> </body> </html>