| Symbol | Company | Beta90 | Beta2Y | Next Earnings Date | Long Term Debt | Revenue | Debt Load | ROIC(Avg) | ROIC Slope | ROIC Dates | EquityGrowth(Avg) | EquityGrowth2Y(Avg) | EquityGrowth4Y(Avg) | EPSGrowth(Avg) | EPSGrowth2Y(Avg) | EPSGrowth4Y(Avg) | RevenueGrowth(Avg) | RevenueGrowthQtr(Avg) | RevenueGrowth2Y(Avg) | RevenueGrowth4Y(Avg) | FreeCashflowGrowth(Avg) | OperatingCashflow(Avg) | WorkingCapital(Avg) | BVPS | BVPS Dates | PBVPS | EPS | PE | PEG | ImpliedEarningsGrowth | LowPE (2xEPS) | TrailingPE | AverageLowTrailing | CurrentStockEstimatePrice | PriceEstimate10Y | TodaysPriceForRequiredReturn | LatestPrice | MOS | MOS80 | IntrinsicValue | RGV | UpsidePcnt | DownsidePcnt | MeanTargetPrice | LowTargetPrice | HighTargetPrice | Bargain(MOS) | Bargain(MOS80) | DateGenerated |
| AAPL | APPLE INC. | 0.88 | 0.01 | 01/26/2014 | $16,960,000,000.00 | $182,794,993,664.00 | Pass | 26.00 % | 1.35 | 09/01/2003-12/01/2015 | 60.00 % | -6.00 % | -29.00 % | 89.00 % | 4.00 % | -28.00 % | 29.00 % | 12.00 % | 3.00 % | 2.00 % | 84.00 % | $28,037,064,704.00 | $13,988,250,624.00 | $19.02 | 09/01/2003-12/01/2015 | 5.62 | $6.45 | 16.59 | 1.21 | 14.00 % | $12.90 | $16.59 | $14.75 | $95.11 | $10,439.67 | $2,580.53 | $106.98 | $1,290.26 | $2,064.42 | $1,197.59 | $11.19 | 34.00 % | -44.00 % | $115.53 | $60.00 | $143.00 | Yes | Yes | 10/31/2014 |
| AH | ACCRETIVE HEALTH INC | -0.50 | 0.09 | 03/17/2014 | $0.00 | $974,000,000.00 | Pass | 14.00 % | 4.13 | 12/01/2007-12/01/2012 | 35.00 % | 10.00 % | 0.00 % | 21.00 % | -41.00 % | 21.00 % | 33.00 % | 2.00 % | 18.00 % | 24.00 % | 266.00 % | $27,666,666.00 | $60,400,000.00 | $2.65 | 12/01/2010-12/01/2012 | 3.03 | $0.17 | 47.18 | 1.17 | 40.00 % | $0.34 | $47.18 | $23.76 | $4.04 | $79.90 | $19.75 | $8.02 | $9.88 | $15.80 | $8.58 | $1.07 | 100.00 % | -13.00 % | $10.75 | $7.00 | $16.00 | Yes | Yes | 10/31/2014 |
| CF | CF INDUSTRIES HOLDINGS INC | 0.68 | 0.19 | 11/05/2014 | $3,098,100,000.00 | $5,029,000,192.00 | Pass | 19.00 % | 1.94 | 12/01/2003-12/01/2014 | 25.00 % | -1.00 % | 10.00 % | 44.00 % | 16.00 % | 11.00 % | 16.00 % | -14.00 % | -8.00 % | -6.00 % | 41.00 % | $1,024,181,696.00 | $776,799,936.00 | $90.24 | 12/01/2005-12/01/2014 | 2.87 | $28.66 | 9.05 | 1.56 | 6.00 % | $57.32 | $9.05 | $33.19 | $951.08 | $9,164.31 | $2,265.28 | $259.24 | $1,132.64 | $1,812.22 | $2,791.52 | $10.77 | 25.00 % | -15.00 % | $270.00 | $220.00 | $325.00 | Yes | Yes | 10/31/2014 |
| LOPE | GRAND CANYON EDUCATION | 0.97 | 0.96 | 01/01/0001 | $86,990,000.00 | $664,000,000.00 | Pass | 25.00 % | 0.44 | 12/01/2008-12/01/2014 | 39.00 % | 26.00 % | 37.00 % | 95.00 % | 16.00 % | 26.00 % | 34.00 % | 12.00 % | 11.00 % | 16.00 % | 233.00 % | $77,888,888.00 | $28,500,000.00 | $9.41 | 12/01/2009-12/01/2014 | 4.99 | $2.09 | 22.47 | 1.36 | 17.00 % | $4.18 | $22.48 | $13.33 | $27.86 | $729.17 | $180.24 | $46.97 | $90.12 | $144.19 | $415.64 | $8.85 | 19.00 % | 0.00 % | $51.67 | $47.00 | $56.00 | Yes | Yes | 10/31/2014 |
| NFLX | NETFLIX INC. | 0.92 | -0.05 | 01/20/2014 | $500,000,000.00 | $5,194,999,808.00 | Pass | 18.00 % | 0.03 | 12/01/2003-12/01/2014 | 31.00 % | 28.00 % | 37.00 % | 100.00 % | 104.00 % | 183.00 % | 32.00 % | 27.00 % | 19.00 % | 18.00 % | 79.00 % | $196,750,000.00 | $306,454,528.00 | $28.63 | 12/01/2003-12/01/2014 | 13.24 | $3.76 | 100.80 | 3.94 | 26.00 % | $7.52 | $100.77 | $54.15 | $203.59 | $3,139.83 | $776.12 | $379.01 | $388.06 | $620.89 | $781.43 | $2.06 | 58.00 % | -35.00 % | $420.38 | $245.00 | $600.00 | Yes | Yes | 10/31/2014 |
| PCLN | PRICELINE.COM INC | 1.18 | 1.29 | 11/04/2014 | $1,750,580,000.00 | $7,576,000,000.00 | Pass | 24.00 % | 2.02 | 12/01/2003-12/01/2014 | 42.00 % | 12.00 % | 44.00 % | 93.00 % | 11.00 % | 25.00 % | 22.00 % | 26.00 % | 12.00 % | 20.00 % | 65.00 % | $818,083,392.00 | $1,396,636,288.00 | $149.18 | 12/01/2003-12/01/2014 | 7.69 | $39.93 | 28.72 | 1.06 | 27.00 % | $79.86 | $28.72 | $54.29 | $2,167.80 | $70,494.63 | $17,425.19 | $1,146.59 | $8,712.60 | $13,940.16 | $7,765.18 | $6.77 | 40.00 % | 9.00 % | $1,489.20 | $1,250.00 | $1,600.00 | Yes | Yes | 10/31/2014 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |