Investing.xls debt charts 1 10/4/2010

Company Explorer - Debt Summary Service Corp. International SCI 817565104 2797560 NYSE Common stock Other Consumer Services 04-Oct-2010 ICMA / Mergent / Reuters Global Fundamentals U.S. Dollar 600 500 400 300 200 100 0 Service Corp. International Debt Due in 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030+ Perp Seniority Summary In Millions Percent Percent Seniority ($ mm) of Total of Avail. Senior Secured 0.0 0.0% 0.0% Senior 2,800.0 100.0% 100.0% Senior Subordinate 0.0 0.0% 0.0% Subordinate 0.0 0.0% 0.0% Junior 0.0 0.0% 0.0% Junior Subordinate 0.0 0.0% 0.0% None 0.0 0.0% 0.0% Not Available* 0.0 0.0% Total 2,800.0 *Seniority data not available from Mergent Latest 10 Issued Bonds Credit Analysis Issue Issued Date Issuer ($ mm) Coupon Maturity Ratios Financials 10-Nov-09 SERVICE CORP INTL 150 8.000% 15-Nov-21 Total Debt/EBITDA 3.94 Market Value 2,083.1 09-Aug-07 SERVICE CORP INTL 200 7.500% 01-Apr-27 EBITDA/Interest Exp 3.65 Revenue 2,115.1 09-Aug-07 SERVICE CORP INTL 200 6.750% 01-Apr-15 EBIT/Interest Exp 2.59 Total Assets 8,806.0 09-Apr-07 SERVICE CORP INTL 200 7.500% 01-Apr-27 Net Oper CF % Total Debt 18.63 Short Term Debt 26.8 21-Nov-06 SERVICE CORP INTL 250 7.625% 01-Oct-18 Long Term Debt 1,835.7 21-Nov-06 SERVICE CORP INTL 250 7.375% 01-Oct-14 LT Debt % LT Debt + Shrhldr Eq 54.86 Cash & Equivlents 152.2 21-Nov-06 SERVICE CORP INTL 300 7.000% 15-Jun-17 Tot Debt % Tot Debt + Shrhldr Eq 55.66 22-Oct-04 SERVICE CORP INTL 249 6.750% 01-Apr-16 Total Debt % Total Assets 21.15 Gross Margin 20.84 14-Apr-04 SERVICE CORP INTL 250 6.750% 01-Apr-16 Current Ratio 1.04 Operating Margin 15.90 02-Feb-93 SERVICE CORP INTL 150 7.875% 01-Feb-13 Quick Ratio 0.94 Net Margin 6.46 Investing.xls debt charts 1 10/4/2010

Company Explorer - Debt Summary Berkshire Hathaway Inc. (Cl A) BRK.A 084670108 2093666 NYSE Common stock Property/Casualty Insurance 04-Oct-2010 ICMA / Mergent / Reuters Global Fundamentals U.S. Dollar 12000 10000 8000 6000 4000 2000 0 Berkshire Hathaway Inc. (Cl A) Debt Due in 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030+ Perp Seniority Summary In Millions Percent Percent Seniority ($ mm) of Total of Avail. Senior Secured 6,405.9 10.8% 11.1% Senior 49,351.4 83.4% 85.5% Senior Subordinate 14.4 0.0% 0.0% Subordinate 0.0 0.0% 0.0% Junior 0.0 0.0% 0.0% Junior Subordinate 0.0 0.0% 0.0% None 1,974.8 3.3% 3.4% Not Available* 1,419.2 2.4% Total 59,165.6 *Seniority data not available from Mergent Latest 10 Issued Bonds Credit Analysis Issue Issued Date Issuer ($ mm) Coupon Maturity Ratios Financials 10-Sep-10 BURLINGTON NORTHN SANTA FE 500 5.050% 01-Mar-41 Total Debt/EBITDA 3.61 Market Value 202,375.6 10-Sep-10 BURLINGTON NORTHN SANTA FE 250 3.600% 01-Sep-20 EBITDA/Interest Exp 7.21 Revenue 116,715.0 17-May-10 BURLINGTON NORTHN SANTA FE 750 5.750% 01-May-40 EBIT/Interest Exp 5.59 Total Assets 349,187.0 11-Feb-10 BERKSHIRE HATHAWAY INC DEL 1,400 2.125% 11-Feb-13 Net Oper CF % Total Debt 26.24 Short Term Debt 0.0 11-Feb-10 BERKSHIRE HATHAWAY INC DEL 1,700 3.200% 11-Feb-15 Long Term Debt 57,970.0 11-Feb-10 BERKSHIRE HATHAWAY INC DEL 2,000 0.391% 10-Feb-11 LT Debt % LT Debt + Shrhldr Eq 28.88 Cash & Equivlents 11-Feb-10 BERKSHIRE HATHAWAY INC DEL 1,100 0.591% 10-Feb-12 Tot Debt % Tot Debt + Shrhldr Eq 28.88 11-Feb-10 BERKSHIRE HATHAWAY INC DEL 1,200 0.834% 11-Feb-13 Total Debt % Total Assets 16.60 Gross Margin 11-Feb-10 BERKSHIRE HATHAWAY INC DEL 600 1.400% 10-Feb-12 Current Ratio Operating Margin 10.65 13-Jan-10 BERKSHIRE HATHAWAY FIN COR 750 5.750% 15-Jan-40 Quick Ratio Net Margin 10.19 Investing.xls debt charts 1 10/4/2010

Company Explorer - Debt Summary Bank of America Corp. BAC 060505104 2295677 NYSE Common stock Major Banks 04-Oct-2010 ICMA / Mergent / Reuters Global Fundamentals U.S. Dollar 70000 60000 50000 40000 30000 20000 10000 0 Bank of America Corp. Debt Due in 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030+ Perp Seniority Summary In Millions Percent Percent Seniority ($ mm) of Total of Avail. Senior Secured 0.0 0.0% 0.0% Senior 258,940.0 62.8% 71.8% Senior Subordinate 2,635.1 0.6% 0.7% Subordinate 44,563.5 10.8% 12.4% Junior 0.0 0.0% 0.0% Junior Subordinate 0.0 0.0% 0.0% None 54,382.5 13.2% 15.1% Not Available* 52,066.1 12.6% Total 412,587.1 *Seniority data not available from Mergent Latest 10 Issued Bonds Credit Analysis Issue Issued Date Issuer ($ mm) Coupon Maturity Ratios Financials 04-Oct-10 BANK AMER CORP 65 0.000% 25-Sep-15 Total Debt/EBITDA 84.46 Market Value 132,858.1 04-Oct-10 BANK AMER CORP 5.09 6.000% 30-Sep-20 EBITDA/Interest Exp Revenue 112,233.0 01-Oct-10 BANK AMER CORP 30 0.000% 01-Oct-15 EBIT/Interest Exp Total Assets 2,363,878.0 01-Oct-10 BANK AMER CORP 21 0.000% 30-Nov-11 Net Oper CF % Total Debt 10.10 Short Term Debt 380,569.0 01-Oct-10 BANK AMER CORP 68 0.000% 28-Sep-12 Long Term Debt 552,872.0 01-Oct-10 BANK AMER CORP 38 30-Sep-16 LT Debt % LT Debt + Shrhldr Eq 47.39 Cash & Equivlents 01-Oct-10 BANK AMER CORP 68 0.000% 28-Sep-12 Tot Debt % Tot Debt + Shrhldr Eq 80.01 01-Oct-10 BANK AMER CORP 34 0.000% 04-Oct-11 Total Debt % Total Assets 39.49 Gross Margin 01-Oct-10 BANK AMER CORP 15 0.000% 01-Oct-12 Current Ratio Operating Margin 01-Oct-10 BANK AMER CORP 33 8.000% 07-Oct-11 Quick Ratio Net Margin 4.55 Investing.xls debt charts 1 10/4/2010

Company Explorer - Debt Summary Pros Holdings Inc. PRO 74346Y103 B1YWQK0 NYSE Common stock Information Technology Services 04-Oct-2010 ICMA / Mergent / Reuters Global Fundamentals U.S. Dollar Pros Holdings Inc. Debt Due in 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 Seniority Summary In Millions Percent Percent Seniority ($ mm) of Total of Avail. Senior Secured Senior Senior Subordinate Subordinate Junior Junior Subordinate None Not Available* Total *Seniority data not available from Mergent Latest 1 Issued Bond Credit Analysis Issue Issued Date Issuer ($ mm) Coupon Maturity Ratios Financials Total Debt/EBITDA 0.00 Market Value 239.8 EBITDA/Interest Exp Revenue 68.6 EBIT/Interest Exp Total Assets 93.9 Net Oper CF % Total Debt Short Term Debt 0.0 Long Term Debt LT Debt % LT Debt + Shrhldr Eq Cash & Equivlents 60.8 Tot Debt % Tot Debt + Shrhldr Eq 0.00 Total Debt % Total Assets 0.00 Gross Margin 73.12 Current Ratio 2.51 Operating Margin 3.56 Quick Ratio 2.51 Net Margin 2.67 2029 Investing.xls debt charts 1 10/4/2010

Key Statistics 10/4/2010 Valuation Measures ABC DEF Market Cap (intraday)5: 238.79M 2.10B Enterprise Value (Oct 4, 2010)3: 185.34M 3.86B Trailing P/E (ttm, intraday): 130.57 15.83 Forward P/E (fye Dec 31, 2011)1: 29.48 13.71 PEG Ratio (5 yr expected)1: 2.81 1.49 Price/Sales (ttm): 3.59 1.01 Price/Book (mrq): 4.25 1.46 Enterprise Value/Revenue (ttm)3: 2.7 1.82 Enterprise Value/EBITDA (ttm)3: 38.84 7.58 Financial Highlights Fiscal Year Fiscal Year Ends: 31-Dec 31-Dec Most Recent Quarter (mrq): 30-Jun-10 30-Jun-10 Profitability Profit Margin (ttm): 2.67% 6.46% Operating Margin (ttm): 5.01% 16.10% Management Effectiveness Return on Assets (ttm): 2.47% 2.50% Return on Equity (ttm): 3.40% 9.61% Income Statement Revenue (ttm): 68.60M 2.12B Revenue Per Share (ttm): 2.65 8.36 Qtrly Revenue Growth (yoy): 3.00% 8.00% Gross Profit (ttm): 50.14M 421.18M EBITDA (ttm): 4.77M 508.55M Net Income Avl to Common (ttm): 1.83M 136.66M Diluted EPS (ttm): 0.07 0.54 Qtrly Earnings Growth (yoy): N/A 74.40% Balance Sheet Total Cash (mrq): 60.77M 152.24M Total Cash Per Share (mrq): 2.33 0.62 Total Debt (mrq): 0 1.86B Total Debt/Equity (mrq): N/A 125.54 Investing.xls 10-4-2010 2 10/4/2010

Current Ratio (mrq): 2.51 1.03 Book Value Per Share (mrq): 2.21 5.97 Cash Flow Statement Operating Cash Flow (ttm): 9.40M 346.98M Levered Free Cash Flow (ttm): 3.97M 263.52M Trading Information Stock Price History Beta: 1.72 1.68 52-Week Change3: 13.36% 28.17% S&P500 52-Week Change3: 11.81% 11.81% 52-Week High (Jan 4, 2010)3: 10.67 9.74 52-Week Low (May 25, 2010)3: 6.02 6.24 50-Day Moving Average3: 8.42 8.19 200-Day Moving Average3: 8.16 8.45 Share Statistics Avg Vol (3 month)3: 75,385 824,354 Avg Vol (10 day)3: 94,411 918,811 Shares Outstanding5: 26.13M 246.81M Float: 17.34M 239.66M % Held by Insiders6: 25.84% 2.66% % Held by Institutions6: 77.20% 81.00% Shares Short (as of Sep 15, 2010)3: 821.05K 7.00M Short Ratio (as of Sep 15, 2010)3: 11.6 11.6 Short % of Float (as of Sep 15, 2010)3: 5.20% 3.80% Shares Short (prior month)3: 797.70K 6.84M Dividends & Splits Forward Annual Dividend Rate4: N/A 0.16 Forward Annual Dividend Yield4: N/A 1.80% Trailing Annual Dividend Yield3: N/A 0.16 Trailing Annual Dividend Yield3: N/A 1.80% 5 Year Average Dividend Yield4: N/A 1.60% Payout Ratio4: N/A 30.00% Dividend Date3: N/A 28-Oct-10 Ex-Dividend Date4: N/A 13-Oct-10 Last Split Factor (new per old)2: N/A 2:01 Last Split Date3: N/A 3-Sep-96 Investing.xls 10-4-2010 2 10/4/2010

Historical Data: As of 12/31/2007 Variable ABC DEF Shares Outstanding 25.8 280.2 Market Cap 506.2 3,936.2 Avg $M Volume 3.13 9.72 Closing Price 19.6 14.1 Act. Price 19.6 14.1 Exchange NYSE NYSE Ind Name Software & ProgPersonal Service Sector Name Technology Services F0 Sales Hist 2.2 7.7 F0 Sales IBES Act 62.1 2,285.3 Working Capital Ann 27.6-169.6 Working Capital Qtr 28.1-73.2 LTD $M 0.0 1,779.8 BV PS 1.1 5.6 EV $M 506.2 5,716.1 DA LTM 0.05 0.44 DA Annual 0.05 0.35 DA PS 0.05 0.44 CAPX LTM 0.08 0.54 CAPX Annual 0.04 0.36 CAPX PS 0.08 0.54 EBIT $M Ann 6.83 260.30 EBIT $M Qtr 9.61 325.35 EBITDA $M 8.10 356.99 EPS LTM 0.42 0.25 F0 EPS 0.45 0.85 FCF $M Ann. 12.43 195.26 FCF $M LTM -29.48 204.01 ROE 95.45 4.63 Dividend Yield > 0 40.77 1.14 Price to Sigma 0.36 0.53 52 Week Price Change #N/A 37.07 9M Price Change #N/A 18.47 6M Price Change 49.77 9.94 3M Price Change 62.55 8.91 1M Price Change 14.07 5.80 % Sell Recs 0.00 0.00 % Underweight Recs 0.00 0.00 % Hold Recs 0.00 0.00 % Overweight Recs 40.00 33.33 % Buy Recs 60.00 66.67 Rec Score as % of Total Num Est 1.60 1.67 M&A, Liquidation, Bankruptcy (12M) NO ACTIVITY NO ACTIVITY Investing.xls historical 1 10/4/2010

Historical Data: As of 12/31/2007 Variable ABC DEF % Inc/Dec of Target -0.61 10.32 F1 Sales IBES 61.54 2277.77 F1 Sales FS 61.55 2280.60 F2 sales IBES 78.62 2317.17 F2 Sales FS 78.43 2294.00 LTG #N/A 11.50 EPS NTM 0.45 0.57 FY1 EPS 0.41 0.51 FY2 EPS 0.47 0.60 FY3 EPS 0.59 #N/A F1 CFOPS (FS) 10.58 #N/A F1 FCF (FS) 9.03 291.71 F0/F1 Sales Growth -0.87-0.33 F1/F2 Sales Growth 27.75 1.73 Price to Book 17.75 2.50 Price to Sales 0.32 0.01 Price to Free Cash Flow 40.73 20.16 TTM PE 43.30 16.45 NTM PE 43.60 24.65 F1 PE 47.85 27.55 F2 PE 41.74 23.42 F0 Yield 2.31 6.08 F1 Yield 2.09 3.63 F2 Yield 2.40 4.27 F1 PE Rel to S&P 500 3.00 1.73 F2 PE Rel to S&P 500 2.81 1.57 EPS NTM/TTM 6.57 123.57 F0/F1-9.52-40.27 F1/F2 14.63 17.65 F2/F3 25.53 #N/A EBIT/Tang Capital 24.77-153.47 EBIT/Tang Capital TTM 34.13-444.77 EBIT/EV 1.35 4.55 EBIT/EV TTM 1.90 5.69 5 Yr EPS Grwth %Chg #N/A 141.13 Price to EBITDA 62.50 11.03 P/FCF+Div 9.42 17.20 Price to FY1 CFO 47.83 #N/A Price to FY1 FCF 56.04 13.49 Price to FY1 CFPS #N/A 13.91 FCF Yield 2.46 4.96 FCF+Div Yield 10.62 5.81 FY1 CFPS Yield #N/A 7.19 Investing.xls historical 2 10/4/2010

Historical Data: As of 12/31/2007 Variable ABC DEF FY1 CFO/EV 2.09 #N/A PEG 1 #N/A 2.40 PEG 3 #N/A 2.14 EBITDA/EV 1.60 6.25 EBITDA/EV TTM #N/A #N/A EBITDA-CAPX/EV #N/A #N/A Investing.xls historical 3 10/4/2010

Results: 1/2/2008-10/1/2010 1/2/2008 10/1/2010 ABC 18.78 9.42-49.84% DEF 13.88 8.69-37.39% Int 1 1.02 2.00% Gold 900 1320 46.67% Dollar (Short) -72.5-78.31-8.01% PB 61 110 80.33%