| 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 | MOS | MOS80 | IntrinsicValue | RGV | LatestPrice | UpsidePcnt | DownsidePcnt | MeanTargetPrice | LowTargetPrice | HighTargetPrice | Bargain(MOS) | Bargain(MOS80) | DateGenerated |
| ESI | ITT EDUCATIONAL SVCS IN | 1.15 | 0.13 | 01/01/0001 | $140,000,000.00 | $1,108,000,000.00 | Pass | 64.00 % | 2.85 | 12/01/2003-12/01/2013 | 24.00 % | 58.00 % | 31.00 % | 16.00 % | -55.00 % | -34.00 % | 9.00 % | -13.00 % | -14.00 % | -11.00 % | 24.00 % | $219,272,720.00 | $105,300,000.00 | $8.60 | 12/01/2003-12/01/2013 | 0.54 | $2.52 | 1.86 | 2.12 | 1.00 % | $5.04 | $1.70 | $3.37 | $8.49 | $72.52 | $17.93 | $8.96 | $14.34 | $99.55 | $21.27 | $4.68 | 434.00 % | -57.00 % | $13.00 | $2.00 | $25.00 | Yes | Yes | 10/13/2014 |
| CF | CF INDUSTRIES HOLDINGS INC | 0.50 | -0.07 | 11/03/2014 | $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 | 2.95 | $28.66 | 9.29 | 1.68 | 6.00 % | $57.32 | $9.74 | $33.53 | $960.97 | $9,259.58 | $2,288.83 | $1,144.41 | $1,831.06 | $2,791.52 | $10.49 | $266.11 | 22.00 % | -17.00 % | $268.19 | $220.00 | $325.00 | Yes | Yes | 10/13/2014 |
| LOPE | GRAND CANYON EDUCATION | 0.89 | 0.94 | 10/29/2014 | $86,990,000.00 | $641,000,000.00 | Pass | 25.00 % | 0.43 | 12/01/2008-12/01/2014 | 37.00 % | 16.00 % | 34.00 % | 94.00 % | 9.00 % | 24.00 % | 34.00 % | 12.00 % | 7.00 % | 15.00 % | 245.00 % | $76,888,888.00 | $28,500,000.00 | $8.72 | 12/01/2009-12/01/2014 | 4.33 | $2.09 | 18.09 | 1.36 | 13.00 % | $4.18 | $19.52 | $11.85 | $24.77 | $567.02 | $140.16 | $70.08 | $112.13 | $412.10 | $10.90 | $37.80 | 48.00 % | 24.00 % | $51.67 | $47.00 | $56.00 | Yes | Yes | 10/13/2014 |
| AAPL | APPLE INC. | 0.75 | -0.01 | 10/27/2014 | $16,960,000,000.00 | $178,144,002,048.00 | Pass | 26.00 % | 1.61 | 09/01/2003-12/01/2014 | 65.00 % | 0.00 % | 185.00 % | 95.00 % | 0.00 % | 175.00 % | 31.00 % | 6.00 % | 0.00 % | 1.00 % | 90.00 % | $25,535,787,008.00 | $14,797,819,904.00 | $20.20 | 09/01/2003-12/01/2014 | 4.99 | $6.20 | 16.24 | 1.30 | 12.00 % | $12.40 | $16.25 | $14.33 | $88.82 | $12,982.28 | $3,209.02 | $1,604.51 | $2,567.22 | $1,234.93 | $12.26 | $100.71 | 38.00 % | -40.00 % | $110.79 | $60.00 | $139.00 | Yes | Yes | 10/13/2014 |
| PCLN | PRICELINE.COM INC | 1.13 | 1.27 | 11/05/2014 | $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 | 6.99 | $39.93 | 26.10 | 1.08 | 24.00 % | $79.86 | $29.02 | $54.44 | $2,173.79 | $70,689.40 | $17,473.34 | $8,736.67 | $13,978.67 | $7,765.18 | $7.45 | $1,042.16 | 54.00 % | 22.00 % | $1,496.20 | $1,275.00 | $1,600.00 | Yes | Yes | 10/13/2014 |
| LLTC | LINEAR TECHNOLOGY CORP. | -0.25 | 0.00 | 10/14/2014 | $0.00 | $1,388,000,000.00 | Pass | 25.00 % | 1.09 | 06/01/2003-12/01/2015 | 65.00 % | 8.00 % | 5.00 % | 9.00 % | 6.00 % | 2.00 % | 7.00 % | 12.00 % | 3.00 % | 2.00 % | 7.00 % | $520,133,344.00 | $1,216,333,312.00 | $5.58 | 06/01/2003-12/01/2015 | 7.04 | $1.90 | 20.67 | 1.82 | 11.00 % | $3.80 | $23.36 | $13.58 | $25.80 | $3,857.44 | $953.50 | $476.75 | $762.80 | $51.28 | $1.31 | $39.28 | 53.00 % | -19.00 % | $46.39 | $32.00 | $60.00 | Yes | Yes | 10/13/2014 |
| LMT | LOCKHEED MARTIN CORP. | -0.19 | -0.03 | 10/20/2014 | $6,152,000,000.00 | $44,835,999,744.00 | Pass | 29.00 % | 3.08 | 12/01/2003-12/01/2014 | 1,139.00 % | -11.00 % | 4,186.00 % | 15.00 % | 7.00 % | 8.00 % | 3.00 % | -1.00 % | -1.00 % | -1.00 % | 52.00 % | $3,530,583,296.00 | $1,196,181,760.00 | $13.61 | 12/01/2003-12/01/2014 | 12.82 | $9.79 | 17.82 | 1.62 | 11.00 % | $19.58 | $18.67 | $19.13 | $187.23 | $15,921,078,919,617.60 | $3,935,447,213,888.71 | $1,967,723,606,944.36 | $3,148,357,771,110.97 | $373.86 | $2.14 | $174.47 | 26.00 % | -11.00 % | $183.44 | $155.00 | $220.00 | Yes | Yes | 10/13/2014 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |