| Convertible Bonds (Figures in Millions) |
| Ticker | Company | Market Cap | Market To Model | $Default Risk* % of EV | EV To Revenue | Price To FCF | Total Debt | %Short Term | EBITDA / Interest | % Growth | As of | | | 3,424 | 0.7 | 66     | 0.3 | 7.9 | 7,968 | NA | 1.97 | -5 | Nov 09 | | | 1,332 | 0.5 | 23     | 0.3 | -156.8 | 5,842 | NA | 0.98 | -1 | Nov 09 | | | 606 | 0.8 | 16     | 0.3 | -220 | 1,340 | 57.0 | 1.30 | 6 | Dec 09 | | | 29 | 0.5 | 67     | 0.4 | -0.2 | 1,361 | 10.8 | -3.77 | -36 | Sep 09 | | | 5,871 | 0.9 | 37     | 0.4 | -163.5 | 2,969 | NA | 2.84 | -21 | Dec 09 | | | 19,718 | 0.8 | 6     | 0.4 | 30.4 | 7,848 | NA | 4.43 | 5 | Dec 09 | | | 26,452 | 0.9 | 46     | 0.4 | 55.2 | 2,000 | NA | 13.28 | 2 | Nov 09 | | | 16,409 | 1.1 | 39     | 0.4 | 26.3 | 1,963 | 39.9 | 21.72 | 4 | Nov 09 | | | 767 | 0.9 | 43     | 0.4 | 15.6 | 1,065 | 57.0 | 1.66 | 3 | Dec 09 | | | 920 | 1.6 | 17     | 0.4 | -62 | 1,080 | NA | 1.62 | 9 | Dec 09 | | | 3,311 | 0.8 | 56     | 0.5 | -14.9 | 4,182 | NA | 1.07 | 4 | Dec 09 | | | 1,595 | 0.6 | 2     | 0.5 | 66.1 | 1,129 | NA | 1.86 | -15 | Dec 09 | | | 1,095 | 0.5 | 4     | 0.5 | 2.1 | 1,194 | NA | 2.26 | 2 | Mar 08 | | | 2,926 | 0.9 | 0     | 0.6 | 48.1 | 7,000 | NA | 0.84 | 0 | Dec 09 | | | 1,179 | 7.3 | 71     | 0.6 | -1.4 | 4,526 | NA | 0.15 | 5 | Dec 09 | | | 30,247 | 0.8 | 7     | 0.7 | 14.9 | 5,052 | NA | 10.96 | 4 | Dec 09 | | | 2,789 | 1.3 | 81     | 0.8 | -4.6 | 5,290 | NA | -0.41 | 0 | Dec 09 | | | 9,905 | 0.4 | 219     | 0.8 | 5 | 2,306 | 15.2 | 15.00 | 54 | Dec 09 | | | 2,714 | 0.9 | 4     | 0.8 | 21.1 | 1,161 | NA | 7.10 | 3 | Dec 09 | | | 2,968 | 8.9 | 96     | 0.8 | -0.9 | 10,461 | NA | -0.85 | 8 | Dec 09 | | | 35,254 | 1.3 | 3     | 0.8 | 22.2 | 4,528 | NA | 10.28 | 1 | Jan 10 | | | 149,728 | 0.8 | 20     | 0.9 | 32.4 | 10,514 | NA | 276.17 | 4 | Dec 09 | | | 930 | 0.8 | 16     | 0.9 | -22.9 | 1,422 | 2.6 | 0.90 | 0 | Dec 09 | | | 3,237 | 0.9 | 13     | 0.9 | 107.8 | 4,212 | NA | 1.27 | 3 | Dec 09 | | | 10,735 | 0.8 | 65     | 0.9 | 12.1 | 4,112 | NA | 5.89 | 2 | Dec 09 | | | 3,330 | 0.8 | 17     | 1.0 | 14.1 | 2,731 | NA | 4.11 | -0 | Sep 09 | | | 1,363 | 1.3 | 34     | 1.0 | 8.4 | 1,005 | NA | 3.06 | 4 | Dec 09 | | | 1,491 | 0.5 | 1     | 1.0 | -71.3 | 2,002 | 6.0 | 2.57 | 0 | Sep 09 | | | 1,808 | 0.8 | 22     | 1.0 | 37.1 | 1,399 | NA | 2.77 | 4 | Dec 09 | | | 4,136 | 0.8 | 26     | 1.1 | 59.4 | 1,639 | NA | 1.77 | -11 | Dec 09 | | | 9,782 | 3.4 | 62     | 1.1 | -253.7 | 21,061 | NA | 0.51 | -6 | Dec 09 | | | 3,278 | 0.7 | 25     | 1.1 | 14.8 | 1,661 | 1.7 | 3.14 | 6 | Dec 09 | | | 1,927 | 1.0 | 32     | 1.1 | 11.2 | 3,187 | NA | 2.41 | 3 | Sep 09 | | | 1,193 | 0.5 | 39     | 1.1 | 7.5 | 1,434 | 6.2 | 4.05 | 8 | Dec 09 | | | 15,969 | 0.9 | 3     | 1.1 | 37.4 | 3,901 | 13.7 | 3.54 | -20 | Dec 09 | | | 5,263 | 1.2 | 32     | 1.1 | 73.2 | 3,604 | NA | 1.15 | 0 | Dec 09 | | | 121,979 | 0.9 | 28     | 1.2 | 18.8 | 14,687 | 4.8 | 18.77 | 3 | Jan 10 | | | 1,372 | 0.8 | 20     | 1.2 | -1.4 | 1,845 | NA | 3.29 | 3 | Dec 09 | | | 17,718 | 1.0 | 9     | 1.2 | 15.2 | 4,029 | NA | 5.98 | 2 | Dec 09 | | | 3,814 | 0.5 | 58     | 1.3 | 5.7 | 4,000 | NA | 5.78 | 8 | Dec 09 | | | 11,815 | 1.0 | 0     | 1.3 | 14.1 | 2,258 | NA | 15.35 | -9 | Dec 09 | | | 9,552 | 0.7 | 4     | 1.3 | 14.4 | 6,497 | NA | 3.15 | 3 | Dec 09 | | | 491 | 0.2 | 20     | 1.4 | 5.1 | 3,199 | NA | 1.70 | -18 | Jun 09 | | | 3,577 | 0.9 | 25     | 1.4 | -9.1 | 6,243 | NA | 0.37 | 2 | Jun 09 | | | 3,879 | 0.9 | 38     | 1.5 | -26.5 | 2,055 | NA | 1.30 | 3 | Dec 09 | | | 1,990 | 0.5 | 16     | 1.5 | 9.6 | 1,222 | NA | 6.92 | -2 | Dec 09 | | | 7,045 | 0.1 | 417     | 1.5 | -6.1 | 8,075 | 11.0 | 0.11 | 3 | Sep 07 | | | 5,175 | 0.8 | 56     | 1.5 | 12.4 | 1,146 | 1.2 | 8.74 | 4 | Dec 09 | | | 12,141 | 1.3 | 6     | 1.5 | 46.6 | 9,249 | 27.2 | 1.89 | 15 | Jun 09 | | | 1,560 | 4.4 | 78     | 1.5 | -2 | 5,475 | 33.6 | -1.42 | -59 | Jun 09 | | | 2,541 | 0.8 | 1     | 1.5 | 14.1 | 1,998 | NA | 2.43 | 2 | Dec 09 | | | 6,104 | 1.1 | 15     | 1.6 | 12.3 | 1,177 | NA | 16.82 | -7 | Dec 09 | | | 2,587 | 0.7 | 85     | 1.6 | -50.7 | 1,071 | NA | 5.36 | 16 | Jan 10 | | | 10,612 | 0.9 | 36     | 1.6 | 22.3 | 2,145 | 11.7 | 9.17 | 5 | Mar 08 | | | 6,069 | 0.2 | 178     | 1.6 | 5.2 | 8,168 | NA | 4.33 | 25 | Jun 09 | | | 2,586 | 1.0 | 7     | 1.7 | 17.1 | 1,545 | 9.1 | 2.53 | -18 | Dec 09 | | | 8,117 | 0.9 | 20     | 1.7 | 7.3 | 14,200 | NA | 1.85 | 8 | Dec 09 | | | 6,091 | 0.6 | 56     | 1.7 | 57.1 | 4,423 | 3.9 | 0.89 | 14 | Dec 09 | | | 4,813 | 0.9 | 74     | 1.7 | -101 | 1,332 | 0.1 | 7.22 | 9 | Dec 09 | | | 1,135 | 1.6 | 6     | 1.7 | -2.3 | 2,165 | 36.0 | 0.88 | 4 | Mar 09 | | | 9,644 | 0.9 | 20     | 1.8 | -78.9 | 8,603 | 6.2 | 4.20 | -9 | Mar 09 | | | 7,636 | 0.7 | 83     | 1.8 | 13.1 | 1,393 | NA | 19.38 | 7 | Dec 09 | | | 4,400 | 0.7 | 22     | 1.8 | 15 | 1,458 | 21.1 | 8.99 | 14 | Dec 09 | | | 8,113 | 1.3 | 61     | 1.8 | 26.2 | 3,098 | NA | 3.02 | 27 | Nov 09 | | | 10,907 | 0.2 | 260     | 1.9 | -1439 | 8,131 | 8.4 | 4.73 | 28 | Mar 09 | | | 43,680 | 1.0 | 27     | 1.9 | 25.1 | 14,289 | 14.6 | 3.47 | 0 | Sep 09 | | | 61,899 | 1.2 | 26     | 1.9 | 65.5 | 12,701 | NA | 10.51 | 7 | Dec 09 | | | 34,667 | 0.8 | 276     | 1.9 | 7.5 | 6,330 | NA | 17.02 | 41 | Dec 09 | | | 42,760 | 8.8 | 68     | 1.9 | -7.1 | 154,196 | NA | 0.52 | -26 | Jun 09 | | | 10,037 | 0.2 | 427     | 2.0 | 10.7 | 7,754 | NA | 3.97 | 82 | Dec 09 | | | 9,680 | 1.2 | 15     | 2.0 | 41.7 | 1,255 | NA | 6.88 | 4 | Dec 09 | | | 16,464 | 0.9 | 15     | 2.0 | 16.7 | 8,873 | 8.4 | 4.07 | 5 | Dec 09 | | | 23,810 | 1.0 | 6     | 2.1 | 29.5 | 7,076 | 11.5 | 4.71 | 1 | Nov 09 | | | 1,111 | 0.8 | 3     | 2.1 | -5.6 | 1,908 | 2.7 | 2.36 | 2 | Jun 09 | | | 15,592 | 1.0 | 25     | 2.1 | -68.8 | 12,279 | 6.2 | 4.85 | 1 | Mar 09 | | | 6,445 | 0.5 | 66     | 2.1 | 23.9 | 3,581 | NA | 2.53 | 8 | Dec 09 | | | 7,618 | 0.6 | 213     | 2.1 | 13.4 | 1,010 | NA | 29.39 | 13 | Dec 09 | | | 20,421 | 1.2 | 3     | 2.2 | 21.1 | 2,184 | 5.4 | 11.98 | 3 | Dec 09 | | | 170 | 4.3 | 73     | 2.3 | -1.1 | 1,465 | NA | -1.17 | 6 | Dec 09 | | | 57,568 | 0.7 | 48     | 2.4 | 15.4 | 5,097 | NA | 36.28 | 13 | Dec 09 | | | 23,331 | 0.6 | 46     | 2.4 | -18.5 | 18,492 | 19.1 | 4.82 | 9 | Mar 09 | | | 13,706 | 0.7 | 62     | 2.5 | 17.2 | 2,100 | NA | 24.12 | 3 | Dec 09 | | | 446 | 0.6 | 23     | 2.5 | 4.1 | 1,323 | NA | 1.96 | 7 | Dec 09 | | | 12,912 | 1.3 | 35     | 2.6 | 19.1 | 2,752 | 0.5 | 6.05 | -0 | Dec 09 | | | 11,907 | 0.6 | 220     | 2.7 | 10.6 | 1,937 | NA | 21.46 | 22 | Dec 09 | | | 6,555 | 0.8 | 16     | 2.7 | 35.2 | 5,397 | 4.5 | 1.64 | -13 | Sep 09 | | | 24,589 | 2.0 | 44     | 2.7 | 44.1 | 2,889 | NA | 8.87 | -9 | Dec 09 | | | 6,345 | 0.5 | 56     | 2.7 | -44.6 | 3,941 | NA | 4.22 | 2 | Dec 09 | | | 37,577 | 1.5 | 42     | 2.7 | 37.1 | 3,100 | NA | 12.52 | 6 | Dec 09 | | | 50,139 | 0.7 | 123     | 2.8 | 13.9 | 6,130 | NA | 27.51 | 8 | Dec 09 | | | 3,075 | 0.9 | 2     | 2.8 | -27.1 | 3,720 | 10.8 | 2.35 | -21 | Mar 09 | | | 2,694 | 0.9 | 18     | 2.8 | 14.2 | 1,671 | NA | 4.36 | -8 | Jun 09 | | | 35,788 | 0.5 | 58     | 2.9 | 9.9 | 15,416 | 0.4 | 5.04 | -31 | Dec 09 | | | 177,128 | 0.6 | 98     | 2.9 | 15.3 | 8,259 | NA | 42.06 | 3 | Dec 09 | | | 29,072 | 1.4 | 20     | 2.9 | -29.6 | 9,097 | NA | 7.00 | 0 | Nov 09 | | | 5,314 | 0.7 | 1     | 3.0 | 15.8 | 1,034 | NA | 12.45 | 9 | Sep 09 | | | 7,898 | 1.2 | 54     | 3.0 | 27.9 | 1,713 | NA | 5.04 | 6 | Dec 09 | | | 13,382 | 0.9 | 72     | 3.0 | 23.8 | 1,202 | NA | 44.13 | 12 | Sep 09 | | | 2,658 | 0.8 | 5     | 3.0 | 26.6 | 1,308 | NA | 3.74 | 10 | Dec 09 | | | 19,269 | 1.4 | 49     | 3.0 | 48.5 | 7,895 | NA | 2.89 | 0 | Dec 09 | | | 114,671 | 0.6 | 51     | 3.1 | 13.6 | 2,221 | 7.7 | 1,209.90 | 9 | Dec 09 | | | 7,781 | 1.4 | 44     | 3.1 | -37.9 | 5,934 | NA | 0.50 | 8 | Dec 09 | | | 27,282 | 0.8 | 1     | 3.2 | 19.5 | 11,717 | NA | 10.97 | 9 | Dec 09 | | | 2,560 | 1.6 | 87     | 3.3 | -6.2 | 6,460 | NA | 0.03 | -10 | Dec 09 | | | 77,183 | 1.2 | 18     | 3.3 | 28.3 | 4,355 | NA | 19.21 | 9 | Dec 09 | | | 53,292 | 0.7 | 152     | 3.3 | 27.2 | 5,612 | NA | 91.67 | 28 | Dec 09 | | | 1,344 | 0.9 | 46     | 3.4 | 54.6 | 1,342 | NA | 1.47 | -14 | Dec 09 | | | 5,166 | 1.0 | 12     | 3.4 | 220.4 | 1,154 | NA | 7.52 | -9 | Dec 09 | | | 1,329 | 0.5 | 28     | 3.4 | -8.1 | 2,810 | NA | 2.12 | -16 | Jun 09 | | | 67,271 | 1.2 | 37     | 3.5 | 16.9 | 11,739 | 7.8 | 11.68 | -2 | Jun 09 | | | 49,515 | 0.8 | 77     | 3.6 | 21.8 | 7,294 | 7.2 | 16.85 | 9 | Jan 10 | | | 5,132 | 0.7 | 0     | 3.6 | 20.3 | 2,175 | NA | 4.26 | -4 | Dec 09 | | | 8,486 | 1.2 | 18     | 3.6 | 107.3 | 3,566 | NA | 2.84 | 9 | Dec 09 | | | 16,667 | 0.8 | 77     | 3.7 | 11.8 | 1,080 | NA | 46.94 | 11 | Dec 09 | | | 3,473 | 1.4 | 40     | 3.7 | -6 | 3,308 | NA | 0.33 | 24 | Sep 09 | | | 12,302 | 0.7 | 33     | 3.8 | 12.2 | 1,495 | NA | 25.00 | 0 | Dec 09 | | | 167,719 | 1.1 | 44     | 4.0 | 18.9 | 270,683 | NA | 1.98 | 7 | Jun 09 | | | 18,708 | 0.9 | 2     | NA | 28.8 | 1,491 | NA | 19.01 | 9 | Dec 09 | | | 2,493 | 0.9 | 16     | 4.2 | 29.6 | 1,106 | NA | 2.79 | -17 | Sep 09 | | | 42,309 | 0.5 | 6,658     | NA | 12.5 | 1,321 | NA | 73.71 | 49 | Dec 09 | | | 47,215 | 1.7 | 28     | 4.3 | -42 | 69,034 | 13.0 | 1.08 | -14 | Mar 09 | | | 6,201 | 2.6 | 30     | 4.4 | 2.9 | 17,389 | 36.7 | 7.57 | 1 | Jun 09 | | | 58,532 | 1.0 | 15     | 4.4 | 15.3 | 9,176 | NA | 20.82 | 2 | Sep 09 | | | 2,786 | 1.2 | 22     | 4.7 | 8.4 | 2,598 | NA | 2.48 | -9 | Sep 09 | | | 3,008 | 1.3 | 19     | 4.8 | 23.6 | 2,540 | NA | 1.63 | 10 | Dec 09 | | | 16,582 | 1.3 | 46     | 4.8 | -7 | 12,295 | NA | -6.30 | 1 | Dec 09 | | | 290 | 0.3 | 0     | 4.8 | -5.3 | 2,047 | NA | 1.62 | -7 | Sep 09 | | | 39,005 | 0.7 | 28     | 4.9 | 30.9 | 4,879 | 11.3 | 70.55 | 12 | Sep 09 | | | 5,201 | 1.0 | 34     | 4.9 | -15.4 | 1,192 | NA | 16.09 | -19 | Dec 09 | | | 4,002 | 0.5 | 131     | 5.1 | -38.1 | 1,485 | 4.4 | 0.73 | 25 | Dec 09 | | | 25,433 | 0.8 | 35     | 5.2 | 15.2 | 30,931 | NA | 2.39 | 8 | Jun 08 | | | 1,569 | 0.4 | 19     | 5.8 | 26.9 | 2,323 | 3.1 | 2.97 | 6 | Sep 09 | | | 2,645 | 1.7 | 35     | 5.9 | 1070.2 | 4,871 | NA | 0.99 | 1 | Dec 09 | | | 3,253 | 10.5 | 46     | 5.9 | -5.1 | 1,498 | 1.7 | -4.76 | -24 | Dec 08 | | | 134,945 | 1.2 | 4,241     | NA | 26.2 | 375,232 | 28.8 | 1.76 | 63 | Jun 09 | | | 2,252 | 1.4 | 23     | 6.3 | -27.1 | 1,866 | NA | 0.21 | 11 | Sep 09 | | | 1,502 | 1.0 | 19     | 6.6 | -26.5 | 2,754 | NA | 2.18 | 8 | Sep 09 | | | 2,579 | 1.3 | 8     | 6.7 | -55.7 | 2,632 | NA | 2.26 | -2 | Sep 09 | | | 722 | 1.0 | 2     | 6.9 | 4.7 | 2,374 | NA | 1.72 | 2 | Sep 09 | | | 13,120 | 1.1 | 20     | 7.0 | 69.1 | 1,078 | 11.9 | 10.24 | 26 | Sep 09 | | | 6,075 | 1.0 | 24     | 7.1 | 20.5 | 1,406 | NA | 11.63 | 9 | Dec 09 | | | 3,084 | 0.5 | 24     | 7.1 | 7.9 | 15,431 | 93.8 | 1.44 | 11 | Dec 07 | | | 1,073 | 1.0 | 48     | 7.9 | -20.7 | 1,162 | NA | 1.87 | 3 | Sep 09 | | | 41,225 | 1.2 | 49     | 8.3 | 2086.5 | 3,643 | 5.5 | 17.65 | 15 | Dec 09 | | | 12,695 | 1.1 | 10     | 8.5 | 24.5 | 12,043 | NA | 2.02 | 7 | Dec 09 | | | 1,637 | 0.9 | 18     | 8.5 | 53.2 | 1,584 | NA | 2.48 | 5 | Dec 09 | | | 1,762 | 1.0 | 23     | 8.7 | 18.8 | 1,222 | 10.5 | 2.26 | 12 | Dec 09 | | | 10,534 | 1.3 | 28     | 9.0 | -89.2 | 9,393 | NA | 2.25 | 15 | Dec 09 | | | 2,514 | 0.7 | 4     | 9.1 | 45.4 | 3,172 | NA | 2.17 | 2 | Sep 09 | | | 4,234 | 1.2 | 39     | 9.3 | -123 | 1,393 | NA | 0.71 | 15 | Sep 09 | | | 11,272 | 1.0 | 28     | 9.3 | 30.1 | 6,895 | 3.2 | 1.73 | 16 | Dec 09 | | | 7,126 | 1.4 | 8     | 9.6 | 15.5 | 2,670 | NA | 3.14 | 8 | Dec 09 | | | 3,687 | 2.3 | 43     | 9.8 | -71.8 | 4,968 | 34.9 | 1.21 | 9 | Dec 09 | | | 2,619 | 1.4 | 10     | 10.0 | -22.8 | 3,427 | NA | 0.47 | 1 | Dec 09 | | | 2,319 | 1.4 | 40     | 10.1 | -44.6 | 5,734 | NA | 1.45 | -3 | Dec 09 | | | 1,913 | 1.4 | 32     | 10.2 | 17.2 | 1,867 | NA | 1.98 | 7 | Dec 09 | | | 2,626 | 1.2 | 26     | 10.5 | 65.4 | 1,761 | NA | 2.60 | 1 | Sep 09 | | | 17,023 | 1.4 | 11     | 10.8 | 41.8 | 4,212 | NA | 4.22 | 14 | Dec 09 | | | 4,136 | 1.5 | 10     | 10.9 | -40.9 | 2,460 | NA | 1.55 | 11 | Dec 09 | | | 10,089 | 1.6 | 19     | 10.9 | 77 | 6,720 | NA | 1.34 | 1 | Dec 09 | | | 462 | 1.7 | 61     | 11.0 | 37.6 | 1,004 | 34.5 | 1.61 | 7 | Sep 09 | | | 2,837 | 1.3 | 10     | 11.4 | -19.2 | 2,747 | NA | 2.68 | 2 | Dec 09 | | | 688 | 0.8 | 20     | NA | 10.4 | 1,528 | 18.0 | 2.22 | 20 | Apr 07 | | | 5,338 | 1.1 | 2     | 14.6 | -77.2 | 3,154 | NA | 2.86 | 5 | Sep 09 |
| |
|
*Probability of default implicit in equity market capitalization of firm, measured in dollars |
|
|
|