33 lines
31 KiB
XML
33 lines
31 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="309"></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="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="87"></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">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">MOS</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">MOS80</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">IntrinsicValue</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">RGV</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">LatestPrice</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">ESI</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">ITT EDUCATIONAL SVCS IN</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">1.15</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">0.13</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">01/01/0001</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$140,000,000.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$1,108,000,000.00</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">64.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">2.85</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">12/01/2003-12/01/2013</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">24.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">58.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">31.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">16.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">-55.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">-34.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">9.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">-13.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">-14.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">-11.00 %</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">24.00 %</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$219,272,720.00</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">$105,300,000.00</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$8.60</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">12/01/2003-12/01/2013</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">0.54</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$2.52</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">1.86</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">2.12</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">1.00 %</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$5.04</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$1.70</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$3.37</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$8.49</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$72.52</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$17.93</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$8.96</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$14.34</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$99.55</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$21.27</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$4.68</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">434.00 %</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">-57.00 %</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">$13.00</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">$2.00</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">$25.00</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">10/13/2014</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">0.50</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">$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">2.95</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$28.66</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">9.29</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">1.68</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">$9.74</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$33.53</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$960.97</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$9,259.58</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$2,288.83</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$1,144.41</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$1,831.06</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$2,791.52</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$10.49</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$266.11</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">22.00 %</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">-17.00 %</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">$268.19</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">10/13/2014</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">0.89</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">0.94</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">10/29/2014</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">0.43</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">37.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">16.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">34.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">94.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">9.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">24.00 %</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">7.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">15.00 %</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">245.00 %</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$76,888,888.00</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">$28,500,000.00</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$8.72</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">4.33</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$2.09</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">18.09</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">1.36</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">13.00 %</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$4.18</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$19.52</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$11.85</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$24.77</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$567.02</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$140.16</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$70.08</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$112.13</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$412.10</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$10.90</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$37.80</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">48.00 %</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">24.00 %</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">10/13/2014</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">0.75</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">-0.01</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">10/27/2014</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">$178,144,002,048.00</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">1.61</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">09/01/2003-12/01/2014</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">65.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">0.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">185.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">95.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">0.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">175.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">31.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">6.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">0.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">1.00 %</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">90.00 %</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$25,535,787,008.00</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">$14,797,819,904.00</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$20.20</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">09/01/2003-12/01/2014</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">4.99</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$6.20</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">16.24</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">1.30</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">12.00 %</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$12.40</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$16.25</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$14.33</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$88.82</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$12,982.28</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$3,209.02</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$1,604.51</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$2,567.22</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$1,234.93</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$12.26</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$100.71</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">38.00 %</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">-40.00 %</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">$110.79</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">$60.00</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">$139.00</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">10/13/2014</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">1.13</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">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">6.99</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$39.93</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">26.10</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">1.08</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">24.00 %</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$79.86</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$29.02</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$54.44</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$2,173.79</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$70,689.40</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$17,473.34</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$8,736.67</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$13,978.67</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$7,765.18</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$7.45</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$1,042.16</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">54.00 %</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">22.00 %</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">$1,496.20</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">$1,275.00</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">10/13/2014</Data></Cell></Row>
|
|
<Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String">LLTC</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">LINEAR TECHNOLOGY CORP.</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">-0.25</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">0.00</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">10/14/2014</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$0.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$1,388,000,000.00</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">1.09</Data></Cell><Cell ss:Index="11"><Data ss:Type="String">06/01/2003-12/01/2015</Data></Cell><Cell ss:Index="12"><Data ss:Type="String">65.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">8.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">5.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">9.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">6.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">2.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">7.00 %</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">7.00 %</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$520,133,344.00</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">$1,216,333,312.00</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$5.58</Data></Cell><Cell ss:Index="26"><Data ss:Type="String">06/01/2003-12/01/2015</Data></Cell><Cell ss:Index="27"><Data ss:Type="String">7.04</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$1.90</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">20.67</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">1.82</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$3.80</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$23.36</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$13.58</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$25.80</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$3,857.44</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$953.50</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$476.75</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$762.80</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$51.28</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$1.31</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$39.28</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">53.00 %</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">-19.00 %</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">$46.39</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">$32.00</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">$60.00</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">10/13/2014</Data></Cell></Row>
|
|
<Row>
|
|
<Cell ss:Index="1"><Data ss:Type="String">LMT</Data></Cell><Cell ss:Index="2"><Data ss:Type="String">LOCKHEED MARTIN CORP.</Data></Cell><Cell ss:Index="3"><Data ss:Type="String">-0.19</Data></Cell><Cell ss:Index="4"><Data ss:Type="String">-0.03</Data></Cell><Cell ss:Index="5"><Data ss:Type="String">10/20/2014</Data></Cell><Cell ss:Index="6"><Data ss:Type="String">$6,152,000,000.00</Data></Cell><Cell ss:Index="7"><Data ss:Type="String">$44,835,999,744.00</Data></Cell><Cell ss:Index="8"><Data ss:Type="String">Pass</Data></Cell><Cell ss:Index="9"><Data ss:Type="String">29.00 %</Data></Cell><Cell ss:Index="10"><Data ss:Type="String">3.08</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">1,139.00 %</Data></Cell><Cell ss:Index="13"><Data ss:Type="String">-11.00 %</Data></Cell><Cell ss:Index="14"><Data ss:Type="String">4,186.00 %</Data></Cell><Cell ss:Index="15"><Data ss:Type="String">15.00 %</Data></Cell><Cell ss:Index="16"><Data ss:Type="String">7.00 %</Data></Cell><Cell ss:Index="17"><Data ss:Type="String">8.00 %</Data></Cell><Cell ss:Index="18"><Data ss:Type="String">3.00 %</Data></Cell><Cell ss:Index="19"><Data ss:Type="String">-1.00 %</Data></Cell><Cell ss:Index="20"><Data ss:Type="String">-1.00 %</Data></Cell><Cell ss:Index="21"><Data ss:Type="String">-1.00 %</Data></Cell><Cell ss:Index="22"><Data ss:Type="String">52.00 %</Data></Cell><Cell ss:Index="23"><Data ss:Type="String">$3,530,583,296.00</Data></Cell><Cell ss:Index="24"><Data ss:Type="String">$1,196,181,760.00</Data></Cell><Cell ss:Index="25"><Data ss:Type="String">$13.61</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">12.82</Data></Cell><Cell ss:Index="28"><Data ss:Type="String">$9.79</Data></Cell><Cell ss:Index="29"><Data ss:Type="String">17.82</Data></Cell><Cell ss:Index="30"><Data ss:Type="String">1.62</Data></Cell><Cell ss:Index="31"><Data ss:Type="String">11.00 %</Data></Cell><Cell ss:Index="32"><Data ss:Type="String">$19.58</Data></Cell><Cell ss:Index="33"><Data ss:Type="String">$18.67</Data></Cell><Cell ss:Index="34"><Data ss:Type="String">$19.13</Data></Cell><Cell ss:Index="35"><Data ss:Type="String">$187.23</Data></Cell><Cell ss:Index="36"><Data ss:Type="String">$15,921,078,919,617.60</Data></Cell><Cell ss:Index="37"><Data ss:Type="String">$3,935,447,213,888.71</Data></Cell><Cell ss:Index="38"><Data ss:Type="String">$1,967,723,606,944.36</Data></Cell><Cell ss:Index="39"><Data ss:Type="String">$3,148,357,771,110.97</Data></Cell><Cell ss:Index="40"><Data ss:Type="String">$373.86</Data></Cell><Cell ss:Index="41"><Data ss:Type="String">$2.14</Data></Cell><Cell ss:Index="42"><Data ss:Type="String">$174.47</Data></Cell><Cell ss:Index="43"><Data ss:Type="String">26.00 %</Data></Cell><Cell ss:Index="44"><Data ss:Type="String">-11.00 %</Data></Cell><Cell ss:Index="45"><Data ss:Type="String">$183.44</Data></Cell><Cell ss:Index="46"><Data ss:Type="String">$155.00</Data></Cell><Cell ss:Index="47"><Data ss:Type="String">$220.00</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">10/13/2014</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>
|