Sean/marketdata
1
0
Fork 0
Code Issues Pull Requests Actions Packages Projects Releases Wiki Activity
Files
main
marketdata/Valuations/Valuations_5-30-2014.xls
Sean Kessler 29b417e3f7 init
2024-02-22 14:52:53 -05:00

39 lines
36 KiB
XML
Raw Permalink Blame History

<?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="276"></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="55"></Column><Column ss:Width="54"></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="180"></Column><Column ss:Width="231"></Column><Column ss:Width="172"></Column><Column ss:Width="180"></Column><Column ss:Width="120"></Column><Column ss:Width="62"></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">Next Earnings Date</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">Long Term Debt</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">Revenue</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">Debt Load</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">ROIC(Avg)</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">EquityGrowth(Avg)</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">EquityGrowth2Y(Avg)</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">EquityGrowth4Y(Avg)</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">EPSGrowth(Avg)</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">EPSGrowth2Y(Avg)</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">EPSGrowth4Y(Avg)</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">RevenueGrowth(Avg)</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">RevenueGrowthQtr(Avg)</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">RevenueGrowth2Y(Avg)</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">RevenueGrowth4Y(Avg)</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">FreeCashflowGrowth(Avg)</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">OperatingCashflow(Avg)</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">WorkingCapital(Avg)</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">BVPS</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">PBVPS</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">EPS</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">PE</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">PEG</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">ImpliedEarningsGrowth</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">LowPE</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">TrailingPE</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">AverageLowTrailing</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">CurrentStockEstimatePrice</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">PriceEstimate10Y</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">TodaysPriceForRequiredReturn</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">MOS</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">MOS80</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">IntrinsicValue</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">RGV</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">LatestPrice</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">UpsidePcnt</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">DownsidePcnt</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">MeanTargetPrice</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">LowTargetPrice</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">HighTargetPrice</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">Bargain(MOS)</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">Bargain(MOS80)</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">DateGenerated</Data></Cell></Row>
<Row>
<Cell ss:Index="1"><Data ss:Type="String">CLR</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">CONTINENTAL RESOURCES I</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">08/04/2014</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">$4,713,821,000.00</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">$3,724,999,936.00</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">17.00 %</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">31.00 %</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">6.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">21.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">707.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">27.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">28.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">29.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">8.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">33.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">-21.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">$852,846,208.00</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">($99,454,544.00)</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$22.50</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">6.24</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$4.59</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">30.58</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">0.81</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">38.00 %</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">$9.18</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$30.86</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$20.02</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$91.89</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$1,418.88</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$350.72</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$175.36</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$280.58</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$6,528.01</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$46.51</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$140.36</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">28.00 %</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">-17.00 %</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$142.29</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$117.00</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$180.00</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">05/30/2014</Data></Cell></Row>
<Row>
<Cell ss:Index="1"><Data ss:Type="String">CPA</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">COPA HOLDINGS SA</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">08/04/2014</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">$913,507,000.00</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">$2,680,999,936.00</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">19.00 %</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">27.00 %</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">5.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">13.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">35.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">9.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">15.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">21.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">3.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">14.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">-94.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">$325,461,568.00</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">$66,200,000.00</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$45.32</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">3.15</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$10.48</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">13.64</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">0.52</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">26.00 %</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">$20.96</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$13.63</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$17.30</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$181.25</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$1,927.99</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$476.57</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$238.28</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$381.26</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$830.38</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$5.81</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$142.93</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">34.00 %</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">4.00 %</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$168.59</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$148.00</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$192.00</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">05/30/2014</Data></Cell></Row>
<Row>
<Cell ss:Index="1"><Data ss:Type="String">KORS</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">MICHAEL KORS HLDGS LTD</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">08/04/2014</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">$0.00</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">$3,311,000,064.00</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">40.00 %</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">34.00 %</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">0.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">0.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">57.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">10.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">3.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">34.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">59.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">4.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">-90.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">$373,500,000.00</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">$552,400,000.00</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$7.96</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">11.86</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$2.93</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">32.21</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">1.03</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">31.00 %</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">$5.86</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$31.43</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$18.65</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$54.63</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$1,058.19</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$261.57</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$130.78</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$209.25</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$358.52</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$3.80</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$94.38</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">38.00 %</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">-10.00 %</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$107.61</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$85.00</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$130.00</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">05/30/2014</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">07/28/2014</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">$86,990,000.00</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">$624,000,000.00</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">25.00 %</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">35.00 %</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">9.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">31.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">94.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">5.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">22.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">33.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">18.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">4.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">14.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">248.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">$74,222,224.00</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">$28,500,000.00</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$8.17</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">5.39</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$2.02</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">21.81</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">1.98</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">$4.04</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$21.83</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$12.94</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$26.13</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$536.99</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$132.73</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$66.37</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$106.19</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$396.19</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$8.99</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$44.05</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">27.00 %</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">7.00 %</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$51.56</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$47.00</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$56.00</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">05/30/2014</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">08/04/2014</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">$570,190,000.00</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">$1,474,000,000.00</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">17.00 %</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">85.00 %</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">2.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">18.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">23.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">5.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">19.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">19.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">14.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">3.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">21.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">19.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">$83,916,664.00</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">$49,272,728.00</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$44.86</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">5.32</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$8.59</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">27.80</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">0.97</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">29.00 %</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">$17.18</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$27.75</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$22.47</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$192.97</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$92,204.35</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$22,791.51</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$11,395.75</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$18,233.20</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$466.97</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$1.96</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$238.82</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">47.00 %</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">-33.00 %</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$273.50</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$160.00</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$350.00</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">05/30/2014</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">08/04/2014</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">$0.00</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">$2,297,999,872.00</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">40.00 %</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">42.00 %</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">65.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">9.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">12.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">35.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">2.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">75.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">$189,333,328.00</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">$412,818,144.00</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$6.60</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">10.46</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$2.13</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">32.40</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">1.78</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">18.00 %</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">$4.26</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$32.34</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$18.30</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$38.98</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$1,330.44</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$328.86</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$164.43</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$263.09</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$293.18</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$4.25</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$69.02</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">25.00 %</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">-17.00 %</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$77.09</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$57.00</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$86.00</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">05/30/2014</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">08/04/2014</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">$1,750,580,000.00</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">$7,133,000,192.00</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">24.00 %</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">41.00 %</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">3.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">42.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">92.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">4.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">23.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">22.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">26.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">5.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">18.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">65.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">$809,999,936.00</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">$1,396,636,288.00</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$137.50</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">9.30</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$37.47</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">34.12</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">1.21</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">28.00 %</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">$74.94</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$34.41</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$54.68</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$2,048.67</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$62,955.92</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$15,561.74</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$7,780.87</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$12,449.39</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$7,240.18</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$5.66</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$1,278.63</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">23.00 %</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">-30.00 %</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$1,428.96</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$900.00</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$1,575.00</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">05/30/2014</Data></Cell></Row>
<Row>
<Cell ss:Index="1"><Data ss:Type="String">PFMT</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">PERFORMANT FINANCIAL CORPORATION</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">08/04/2014</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">$122,541,000.00</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">$265,000,000.00</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">23.00 %</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">100.00 %</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">10.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">0.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">156.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">156.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">21.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">19.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">4.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">18.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">52.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">$43,800,000.00</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">$40,666,668.00</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$1.69</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">5.60</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$0.83</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">11.41</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">2.09</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">5.00 %</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">$1.66</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$11.44</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$6.55</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$5.44</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$5,609.75</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$1,386.65</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$693.32</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$1,109.32</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$265.95</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$28.08</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$9.47</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">27.00 %</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">-5.00 %</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$10.54</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$9.00</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$12.00</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">05/30/2014</Data></Cell></Row>
<Row>
<Cell ss:Index="1"><Data ss:Type="String">PME</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">PINGTAN MARINE ENTERPRISE LTD.</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">01/01/0001</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">$54,500,000.00</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">$169,000,000.00</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">17.00 %</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">2,606.00 %</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">8.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">2,606.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">184.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">8.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">46.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">236.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">233.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">37.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">0.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">-7.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">$19,600,000.00</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">$18,750,000.00</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$3.45</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">0.96</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$1.33</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">2.50</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">0.00</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">0.00 %</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">$2.66</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$2.49</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$2.58</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$3.42</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$722,180,095,163,301.00</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$178,511,874,590,002.00</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$89,255,937,295,000.80</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$142,809,499,672,001.00</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$501.69</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$151.11</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$3.32</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">0.00 %</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">0.00 %</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$0.00</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$0.00</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$0.00</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">05/30/2014</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">07/28/2014</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">$70,239,000.00</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">$708,000,000.00</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">23.00 %</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">88.00 %</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">7.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">47.00 %</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">269.00 %</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">24.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">166.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">43.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">31.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">7.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">25.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">38.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">$18,666,666.00</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">$45,818,180.00</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">$7.13</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">5.77</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$1.17</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">35.15</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">0.76</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">46.00 %</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">$2.34</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$35.27</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">$18.81</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">$22.00</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">$11,957.65</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$2,955.75</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$1,477.87</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$2,364.60</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$639.37</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$15.55</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$41.13</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">22.00 %</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">-3.00 %</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$47.00</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$40.00</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$50.00</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">Yes</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">05/30/2014</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></Row>
</Table>
<AutoFilter x:Range="R1C1:R1C45" xmlns="urn:schemas-microsoft-com:office:excel"></AutoFilter>
</Worksheet>
</Workbook>
Reference in New Issue View Git Blame Copy Permalink