Viacom International, Inc. et al v. Youtube, Inc. et al

Filing 323

DECLARATION of William M. Hohengarten/ Additional Unsealed Exhibits to the Declaration of William M. Hohengarten in Support of Viacom's Motion for Partial Summary Judgment in Support re: 176 MOTION for Partial Summary Judgment /Viacom's Notice of Motion for Partial Summary Judgment on Liability and Inapplicability of the Digital Millennium Copyright Act Safe Harbor Defense.. Document filed by Country Music Television, Inc., Paramount Pictures Corporation, Viacom International, Inc., Black Entertainment Television, LLC, Comedy Partners. (Attachments: # 1 Exhibit 38, # 2 Exhibit 76, # 3 Exhibit 78, # 4 Exhibit 79, # 5 Exhibit 80, # 6 Exhibit 83, # 7 Exhibit 86, # 8 Exhibit 110, # 9 Exhibit 113, # 10 Exhibit 137, # 11 Exhibit 182, # 12 Exhibit 192, # 13 Exhibit 193, # 14 Exhibit 194, # 15 Exhibit 195, # 16 Exhibit 197, # 17 Exhibit 198, # 18 Exhibit 201, # 19 Exhibit 202, # 20 Exhibit 292, # 21 Exhibit 301)(Hohengarten, William)

From:
Sent: To:

Cc:
manas g e.com

Subject: Attach:

Project Snowmas (aka Agua) Model and Dial in for Satuay 9am Pacic

aga model.x1s;ag model.xls

Atached please find the latet verson of

the modeL.

we will als have a can tomorrow (Satrtay) at 9am pacific to discuss the moel and to have a statu update.

pass:

(toØ _ ~ (infl)fr_
Dial-in detaIls are as follos.

Please call me if you have any questions.
c:c:...:-i.

James Kim
Mergers & AcÕ$lt""
Crodil sui"

e: Celiom Sl&t
san Fniiic. CA 94108

DIec I Fax:

Salman Ullah__ S:entDiinæn; Frlday.Oçtobe~ To Storm
From:

Cc; Dempsey, Sean (GOOLE,INC. (Mountaln Vi))
Subject Fwd: views broken down by coti

- Foiwided messageFrom: Salar Kamagar

l:0C&J.S
EXIBIT NO JE
A.IGNACIO~~~C~R

7-' .

HIGHLY CONFIDENTIAL

CSSU 004069

SUbject:Fwd:Vi~ To; Salman Ullah__
- Foirded mesageFrom: Steve Chen c: [e-mail] c:rnilto:[e-mail] :0 Date: Oct 5, 20 6:16 PM Subjec views broken dow by counlr
To: Salar Kamangar

Date: Oc 5, 200 9:03 PM

'"c...:::-

HIGHLY CONFIDENTIAL

CSSU 004070

- '''

o
(Unit in MM)
Calendar Year

Zce W:

i- oi

ci ,.

-0
~ :i

-2007 2008 2009 2010 2011

Z0 0 00 °

¡¡ ::

Video' Page View Data

Strea Daia

~ :i

Tolal Daily Vkleo Streams Annual Growth %

% in Major Markts
Total Daily Video Streams
Embedded Videos on Partr Sites

Net Daily Video Streams Page View I Video Stream Ratio
pag View Data

Page Search Page Watch Page
Home

Implied Daily Page Vìews

Video Contnt Split % Premium % Non-Premium Total

Preium Video Content
Annual Net Video Streams
% Perm!ssloned Content from Parters

Premium Streams % Sell Through
Sold Annual

In-Stream Videos

CPM

Premium Video Content Revenue

Non-Pre1um Content
Annual Net Video Streams
High Quaüty Content

% Non-Premium Content that is High Value Non-Premium Streams

c '" -t o i-0 Z~

..N

% Sell Through
Sold Annual

In-Stream Videos

CPM

W oe Ü :~ Z(I 0((1 UJ
Cl

High Value Non-Premlum Revenue
Run Of Site Content
Annual Page Views (Watch Page)

~ :t
5:

CPM

No-Preium Video Content Revenue
Annual Page VIews (Search Page)

CPM Search Revenue

Sponsored Content Annual Page Views (Home Page) Sell Through
CPM SponsOre Ad Revenue
Gros Revenue

Video Cost Allocatin Adjustment
Cost Allocation Adjustment

% Partner Share Adjustmnt
Partner Share Adjustment
Net Revenue (2)

EBITDA EB/TDA MargIn D&A as % Sales
EBIT

EB/TMsrgin
Tax Rate NOPAT (FCF) (iJ
(1) Does not inclde the impact ofworldng catal. Assumes D& exense equal capa.

(2) Gross reenu mius parl share adJustmel

Ilustrve Valuatin

WO

i=o z~

-l C" -t ..

PVof '07.'10 FCF
Terminal EBlTDA ('11 EBITDA)

CO

¡¡ ;:

Z CI

Terminal Value

PVof1V
NPV

O(J

0 (1
::
:i C) i:

Inputs
Tax

Rate

WACC Terminal EBlTA Multiple

D&Aas%Revs

(Unit In MM)

CalendM Year Ending

2007 2008 2009 2010 2011
Daily Video Playbacs

Annual Groh %

Embeded Vide on Parter Siles
Daily Video Playbcks on Yellow WebMe

Home Pag Search Page
. Watch

Pag

Implie DaDy Pag View
HigherWatch Monetition Con1!nt

Sol Annualln-lrem Vide (Watch)

0/ of Total Page Views 5eIlThrough
CPM

Higher Monetizon Revenue
lQwer Watch Monetion Contnt
Sold Annualln-trni Vids (Watch)

% ofT Oll Pag View
Through CPM
Sell

Lower Monelitiòn Revenue
Search Monetition Content

Sold Annual In-Stream Videos (Search) CPM

Lower Montitiztlon Revenue
Sponsored Ad Monelition

Sold Annualln-Stmam Video (Home Page) Sell Through

ePM
Sponsored ii,d,Revenue

Total Gros Revenue
Minus (Partner Share)
Pari Share %

NeRevenue
EBlTOA EBITDA Margin D&A as % sales
EBIT

EBITMargin
Tax

Rate

NOPAT (FCF (1)

(1) Dos not in th Impact of work cait. _ D&A eoe equa capex.

Valuation
PV of '07-'11 FeF Terminal EBITDA Terminal Value

PVolTV
Nl?V ,.... ' ,.' ':,,:¡~;~¡;~~~~:.~: "':."';.':

Input
iaxRaie
WAee
Taninal EBITDA Multiple

D&Aas% Revs

HIGHLY CONFIDENTIAL

CSSU 004074