31 lines
28 KiB
XML
31 lines
28 KiB
XML
<?xml version="1.0" encoding="UTF-8"?>
|
|
<?mso-application progid="Excel.Sheet"?>
|
|
<Workbook xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" xmlns:o="urn:schemas-microsoft-com:office:office" xmlns:x="urn:schemas-microsoft-com:office:excel" xmlns="urn:schemas-microsoft-com:office:spreadsheet">
|
|
<Styles>
|
|
<Style ss:ID="GeneralDate">
|
|
<NumberFormat ss:Format="General Date"/>
|
|
</Style>
|
|
</Styles>
|
|
<Worksheet ss:Name="Worksheet1">
|
|
<Table>
|
|
<Column ss:Width="79"></Column><Column ss:Width="250"></Column><Column ss:Width="77"></Column><Column ss:Width="76"></Column><Column ss:Width="157"></Column><Column ss:Width="142"></Column><Column ss:Width="150"></Column><Column ss:Width="97"></Column><Column ss:Width="101"></Column><Column ss:Width="105"></Column><Column ss:Width="169"></Column><Column ss:Width="155"></Column><Column ss:Width="172"></Column><Column ss:Width="172"></Column><Column ss:Width="139"></Column><Column ss:Width="156"></Column><Column ss:Width="156"></Column><Column ss:Width="171"></Column><Column ss:Width="192"></Column><Column ss:Width="187"></Column><Column ss:Width="187"></Column><Column ss:Width="202"></Column><Column ss:Width="190"></Column><Column ss:Width="166"></Column><Column ss:Width="65"></Column><Column ss:Width="169"></Column><Column ss:Width="73"></Column><Column ss:Width="55"></Column><Column ss:Width="54"></Column><Column ss:Width="57"></Column><Column ss:Width="184"></Column><Column ss:Width="130"></Column><Column ss:Width="95"></Column><Column ss:Width="158"></Column><Column ss:Width="205"></Column><Column ss:Width="143"></Column><Column ss:Width="231"></Column><Column ss:Width="102"></Column><Column ss:Width="75"></Column><Column ss:Width="83"></Column><Column ss:Width="120"></Column><Column ss:Width="59"></Column><Column ss:Width="102"></Column><Column ss:Width="121"></Column><Column ss:Width="139"></Column><Column ss:Width="130"></Column><Column ss:Width="134"></Column><Column ss:Width="122"></Column><Column ss:Width="139"></Column><Column ss:Width="129"></Column><Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String">Symbol</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">Company</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">Beta90</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">Beta2Y</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">Next Earnings Date</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">Long Term Debt</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">Revenue</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">Debt Load</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">ROIC(Avg)</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">ROIC Slope</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">ROIC Dates</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">EquityGrowth(Avg)</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">EquityGrowth2Y(Avg)</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">EquityGrowth4Y(Avg)</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">EPSGrowth(Avg)</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">EPSGrowth2Y(Avg)</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">EPSGrowth4Y(Avg)</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">RevenueGrowth(Avg)</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">RevenueGrowthQtr(Avg)</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">RevenueGrowth2Y(Avg)</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">RevenueGrowth4Y(Avg)</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">FreeCashflowGrowth(Avg)</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">OperatingCashflow(Avg)</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">WorkingCapital(Avg)</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">BVPS</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">BVPS Dates</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">PBVPS</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">EPS</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">PE</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">PEG</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">ImpliedEarningsGrowth</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">LowPE (2xEPS)</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">TrailingPE</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">AverageLowTrailing</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">CurrentStockEstimatePrice</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">PriceEstimate10Y</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">TodaysPriceForRequiredReturn</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">LatestPrice</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">MOS</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">MOS80</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">IntrinsicValue</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">RGV</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">UpsidePcnt</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">DownsidePcnt</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">MeanTargetPrice</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">LowTargetPrice</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">HighTargetPrice</Data></Cell><Cell ss:Index="48"><Data ss:Type="String">Bargain(MOS)</Data></Cell><Cell ss:Index="49"><Data ss:Type="String">Bargain(MOS80)</Data></Cell><Cell ss:Index="50"><Data ss:Type="String">DateGenerated</Data></Cell></Row>
|
|
<Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String">AAPL</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">APPLE INC.</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">0.88</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">0.01</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">01/26/2014</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$16,960,000,000.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$182,794,993,664.00</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">26.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">1.35</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">09/01/2003-12/01/2015</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">60.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">-6.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">-29.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">89.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">4.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">-28.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">29.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">12.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">3.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">2.00 %</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">84.00 %</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$28,037,064,704.00</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">$13,988,250,624.00</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$19.02</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">09/01/2003-12/01/2015</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">5.62</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$6.45</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">16.59</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">1.21</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">14.00 %</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$12.90</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$16.59</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$14.75</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$95.11</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$10,439.67</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$2,580.53</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$106.98</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$1,290.26</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$2,064.42</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$1,197.59</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$11.19</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">34.00 %</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">-44.00 %</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">$115.53</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">$60.00</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">$143.00</Data></Cell><Cell ss:Index="48"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="49"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="50"><Data ss:Type="String">10/31/2014</Data></Cell></Row>
|
|
<Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String">AH</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">ACCRETIVE HEALTH INC</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">-0.50</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">0.09</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">03/17/2014</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$0.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$974,000,000.00</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">14.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">4.13</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">12/01/2007-12/01/2012</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">35.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">10.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">0.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">21.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">-41.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">21.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">33.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">2.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">18.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">24.00 %</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">266.00 %</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$27,666,666.00</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">$60,400,000.00</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$2.65</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">12/01/2010-12/01/2012</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">3.03</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$0.17</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">47.18</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">1.17</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">40.00 %</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$0.34</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$47.18</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$23.76</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$4.04</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$79.90</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$19.75</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$8.02</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$9.88</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$15.80</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$8.58</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$1.07</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">100.00 %</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">-13.00 %</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">$10.75</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">$7.00</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">$16.00</Data></Cell><Cell ss:Index="48"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="49"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="50"><Data ss:Type="String">10/31/2014</Data></Cell></Row>
|
|
<Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String">CF</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">CF INDUSTRIES HOLDINGS INC</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">0.68</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">0.19</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">11/05/2014</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$3,098,100,000.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$5,029,000,192.00</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">19.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">1.94</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">12/01/2003-12/01/2014</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">25.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">-1.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">10.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">44.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">16.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">16.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">-14.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">-8.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">-6.00 %</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">41.00 %</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$1,024,181,696.00</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">$776,799,936.00</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$90.24</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">12/01/2005-12/01/2014</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">2.87</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$28.66</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">9.05</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">1.56</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">6.00 %</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$57.32</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$9.05</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$33.19</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$951.08</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$9,164.31</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$2,265.28</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$259.24</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$1,132.64</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$1,812.22</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$2,791.52</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$10.77</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">25.00 %</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">-15.00 %</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">$270.00</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">$220.00</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">$325.00</Data></Cell><Cell ss:Index="48"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="49"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="50"><Data ss:Type="String">10/31/2014</Data></Cell></Row>
|
|
<Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String">LOPE</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">GRAND CANYON EDUCATION</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">0.97</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">0.96</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">01/01/0001</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$86,990,000.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$664,000,000.00</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">25.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">0.44</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">12/01/2008-12/01/2014</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">39.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">26.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">37.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">95.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">16.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">26.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">34.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">12.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">16.00 %</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">233.00 %</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$77,888,888.00</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">$28,500,000.00</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$9.41</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">12/01/2009-12/01/2014</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">4.99</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$2.09</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">22.47</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">1.36</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">17.00 %</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$4.18</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$22.48</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$13.33</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$27.86</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$729.17</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$180.24</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$46.97</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$90.12</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$144.19</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$415.64</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$8.85</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">19.00 %</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">0.00 %</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">$51.67</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">$47.00</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">$56.00</Data></Cell><Cell ss:Index="48"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="49"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="50"><Data ss:Type="String">10/31/2014</Data></Cell></Row>
|
|
<Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String">NFLX</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">NETFLIX INC.</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">0.92</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">-0.05</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">01/20/2014</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$500,000,000.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$5,194,999,808.00</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">18.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">0.03</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">12/01/2003-12/01/2014</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">31.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">28.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">37.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">100.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">104.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">183.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">32.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">27.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">19.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">18.00 %</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">79.00 %</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$196,750,000.00</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">$306,454,528.00</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$28.63</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">12/01/2003-12/01/2014</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">13.24</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$3.76</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">100.80</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">3.94</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">26.00 %</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$7.52</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$100.77</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$54.15</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$203.59</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$3,139.83</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$776.12</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$379.01</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$388.06</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$620.89</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$781.43</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$2.06</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">58.00 %</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">-35.00 %</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">$420.38</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">$245.00</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">$600.00</Data></Cell><Cell ss:Index="48"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="49"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="50"><Data ss:Type="String">10/31/2014</Data></Cell></Row>
|
|
<Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String">PCLN</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">PRICELINE.COM INC</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">1.18</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">1.29</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">11/04/2014</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$1,750,580,000.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$7,576,000,000.00</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">24.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">2.02</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">12/01/2003-12/01/2014</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">42.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">12.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">44.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">93.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">25.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">22.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">26.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">12.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">20.00 %</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">65.00 %</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$818,083,392.00</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">$1,396,636,288.00</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$149.18</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">12/01/2003-12/01/2014</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">7.69</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$39.93</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">28.72</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">1.06</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">27.00 %</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$79.86</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$28.72</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$54.29</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$2,167.80</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$70,494.63</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$17,425.19</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$1,146.59</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$8,712.60</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$13,940.16</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$7,765.18</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$6.77</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">40.00 %</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">9.00 %</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">$1,489.20</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">$1,250.00</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">$1,600.00</Data></Cell><Cell ss:Index="48"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="49"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="50"><Data ss:Type="String">10/31/2014</Data></Cell></Row>
|
|
<Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String"></Data></Cell><Cell ss:Index="2"><Data ss:Type="String"></Data></Cell><Cell ss:Index="3"><Data ss:Type="String"></Data></Cell><Cell ss:Index="4"><Data ss:Type="String"></Data></Cell><Cell ss:Index="5"><Data ss:Type="String"></Data></Cell><Cell ss:Index="6"><Data ss:Type="String"></Data></Cell><Cell ss:Index="7"><Data ss:Type="String"></Data></Cell><Cell ss:Index="8"><Data ss:Type="String"></Data></Cell><Cell ss:Index="9"><Data ss:Type="String"></Data></Cell><Cell ss:Index="10"><Data ss:Type="String"></Data></Cell><Cell ss:Index="11"><Data ss:Type="String"></Data></Cell><Cell ss:Index="12"><Data ss:Type="String"></Data></Cell><Cell ss:Index="13"><Data ss:Type="String"></Data></Cell><Cell ss:Index="14"><Data ss:Type="String"></Data></Cell><Cell ss:Index="15"><Data ss:Type="String"></Data></Cell><Cell ss:Index="16"><Data ss:Type="String"></Data></Cell><Cell ss:Index="17"><Data ss:Type="String"></Data></Cell><Cell ss:Index="18"><Data ss:Type="String"></Data></Cell><Cell ss:Index="19"><Data ss:Type="String"></Data></Cell><Cell ss:Index="20"><Data ss:Type="String"></Data></Cell><Cell ss:Index="21"><Data ss:Type="String"></Data></Cell><Cell ss:Index="22"><Data ss:Type="String"></Data></Cell><Cell ss:Index="23"><Data ss:Type="String"></Data></Cell><Cell ss:Index="24"><Data ss:Type="String"></Data></Cell><Cell ss:Index="25"><Data ss:Type="String"></Data></Cell><Cell ss:Index="26"><Data ss:Type="String"></Data></Cell><Cell ss:Index="27"><Data ss:Type="String"></Data></Cell><Cell ss:Index="28"><Data ss:Type="String"></Data></Cell><Cell ss:Index="29"><Data ss:Type="String"></Data></Cell><Cell ss:Index="30"><Data ss:Type="String"></Data></Cell><Cell ss:Index="31"><Data ss:Type="String"></Data></Cell><Cell ss:Index="32"><Data ss:Type="String"></Data></Cell><Cell ss:Index="33"><Data ss:Type="String"></Data></Cell><Cell ss:Index="34"><Data ss:Type="String"></Data></Cell><Cell ss:Index="35"><Data ss:Type="String"></Data></Cell><Cell ss:Index="36"><Data ss:Type="String"></Data></Cell><Cell ss:Index="37"><Data ss:Type="String"></Data></Cell><Cell ss:Index="38"><Data ss:Type="String"></Data></Cell><Cell ss:Index="39"><Data ss:Type="String"></Data></Cell><Cell ss:Index="40"><Data ss:Type="String"></Data></Cell><Cell ss:Index="41"><Data ss:Type="String"></Data></Cell><Cell ss:Index="42"><Data ss:Type="String"></Data></Cell><Cell ss:Index="43"><Data ss:Type="String"></Data></Cell><Cell ss:Index="44"><Data ss:Type="String"></Data></Cell><Cell ss:Index="45"><Data ss:Type="String"></Data></Cell><Cell ss:Index="46"><Data ss:Type="String"></Data></Cell><Cell ss:Index="47"><Data ss:Type="String"></Data></Cell><Cell ss:Index="48"><Data ss:Type="String"></Data></Cell><Cell ss:Index="49"><Data ss:Type="String"></Data></Cell><Cell ss:Index="50"><Data ss:Type="String"></Data></Cell></Row>
|
|
</Table>
|
|
<AutoFilter x:Range="R1C1:R1C50" xmlns="urn:schemas-microsoft-com:office:excel"></AutoFilter>
|
|
</Worksheet>
|
|
</Workbook>
|