31 lines
26 KiB
XML
31 lines
26 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="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="73"></Column><Column ss:Width="57"></Column><Column ss:Width="51"></Column><Column ss:Width="57"></Column><Column ss:Width="184"></Column><Column ss:Width="72"></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="75"></Column><Column ss:Width="83"></Column><Column ss:Width="120"></Column><Column ss:Width="65"></Column><Column ss:Width="102"></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">EquityGrowth(Avg)</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">EquityGrowth2Y(Avg)</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">EquityGrowth4Y(Avg)</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">EPSGrowth(Avg)</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">EPSGrowth2Y(Avg)</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">EPSGrowth4Y(Avg)</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">RevenueGrowth(Avg)</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">RevenueGrowthQtr(Avg)</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">RevenueGrowth2Y(Avg)</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">RevenueGrowth4Y(Avg)</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">FreeCashflowGrowth(Avg)</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">OperatingCashflow(Avg)</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">WorkingCapital(Avg)</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">BVPS</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">PBVPS</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">EPS</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">PE</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">PEG</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">ImpliedEarningsGrowth</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">LowPE</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">TrailingPE</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">AverageLowTrailing</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">CurrentStockEstimatePrice</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">PriceEstimate10Y</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">TodaysPriceForRequiredReturn</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">MOS</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">MOS80</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">IntrinsicValue</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">RGV</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">LatestPrice</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">UpsidePcnt</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">DownsidePcnt</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">MeanTargetPrice</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">LowTargetPrice</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">HighTargetPrice</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">Bargain(MOS)</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">Bargain(MOS80)</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">DateGenerated</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">1.35</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">0.99</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">10/27/2014</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$86,990,000.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$641,000,000.00</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">37.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">16.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">34.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">94.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">9.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">24.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">34.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">12.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">7.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">15.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">248.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$76,888,888.00</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">$28,500,000.00</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$8.72</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">4.84</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$2.02</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">20.91</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">1.29</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">16.00 %</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$4.04</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$20.83</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$12.44</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$25.12</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$575.08</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$142.15</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$71.08</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$113.72</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$398.30</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$9.43</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$42.24</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">33.00 %</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$51.67</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">$47.00</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">$56.00</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">08/14/2014</Data></Cell></Row>
|
|
<Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String">MIDD</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">MIDDLEBY CORP</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">1.00</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">1.21</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">11/03/2014</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$570,190,000.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$1,535,000,064.00</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">17.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">85.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">9.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">21.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">16.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">21.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">19.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">17.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">7.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">22.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">24.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$89,333,336.00</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">$49,272,728.00</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$15.91</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">5.38</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$8.59</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">9.97</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">1.05</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">9.00 %</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$17.18</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$9.82</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$13.50</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$115.97</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$55,589.68</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$13,740.92</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$6,870.46</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$10,992.73</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$351.76</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$4.11</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$85.66</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">34.00 %</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">-39.00 %</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$93.57</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">$52.00</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">$115.00</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">08/14/2014</Data></Cell></Row>
|
|
<Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String">MNST</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">MONSTER BEVERAGE</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">-0.04</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">-0.10</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">11/05/2014</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$0.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$2,355,000,064.00</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">40.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">44.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">26.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">16.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">66.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">19.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">15.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">35.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">9.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">5.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">12.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">77.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$195,000,016.00</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">$412,818,144.00</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$7.51</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">9.47</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$2.13</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">33.40</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">1.77</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">19.00 %</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$4.26</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$33.32</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$18.79</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$40.02</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$1,505.52</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$372.14</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$186.07</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$297.71</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$297.15</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$4.18</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$71.15</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">26.00 %</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">-2.00 %</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$79.00</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">$70.00</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">$90.00</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">08/14/2014</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">1.73</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">1.27</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">11/05/2014</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">42.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">12.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">44.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">93.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">25.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">22.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">26.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">12.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">20.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">65.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$818,083,392.00</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">$1,396,636,288.00</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$149.18</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">8.64</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$37.47</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">34.39</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">1.25</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">28.00 %</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$74.94</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$34.55</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$54.75</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$2,051.30</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$66,706.02</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$16,488.71</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$8,244.35</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$13,190.97</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$7,286.78</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$5.65</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$1,288.57</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">24.00 %</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">-7.00 %</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$1,488.65</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">$1,200.00</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">$1,600.00</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">08/14/2014</Data></Cell></Row>
|
|
<Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String">PRIM</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">PRIMORIS SVCS CORP</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">0.71</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">0.07</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">11/03/2014</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$193,346,000.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$2,075,000,064.00</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">13.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">35.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">6.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">15.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">390.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">2.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">7.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">29.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">16.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">7.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">13.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">36.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$52,777,776.00</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">$88,875,000.00</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$8.20</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">3.46</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$1.37</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">20.72</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">1.35</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">15.00 %</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$2.74</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$20.66</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$11.70</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$16.03</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$310.60</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$76.78</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$38.39</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$61.42</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$1,078.89</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$38.02</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$28.38</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">37.00 %</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">13.00 %</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$34.57</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">$32.00</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">$39.00</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">08/14/2014</Data></Cell></Row>
|
|
<Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String">THRM</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">AMERIGON INC</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">1.81</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">1.37</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">10/29/2014</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$70,239,000.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$754,000,000.00</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">88.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">16.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">50.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">272.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">60.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">178.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">44.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">28.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">14.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">28.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">44.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$19,583,334.00</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">$45,818,180.00</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$7.69</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">6.06</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$1.17</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">39.83</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">0.93</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">43.00 %</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$2.34</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$38.75</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$20.55</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$24.04</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$13,607.55</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$3,363.58</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$1,681.79</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$2,690.86</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$646.83</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$13.88</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$46.60</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">24.00 %</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">-14.00 %</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$50.67</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">$40.00</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">$58.00</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">08/14/2014</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></Row>
|
|
</Table>
|
|
<AutoFilter x:Range="R1C1:R1C47" xmlns="urn:schemas-microsoft-com:office:excel"></AutoFilter>
|
|
</Worksheet>
|
|
</Workbook>
|