The Football Association Premier League Limited et al v. Youtube, Inc. et al

Filing 276

DECLARATION of Elizabeth Anne Figueira, Esq. in Opposition re: 167 MOTION for Summary Judgment.. Document filed by The Music Force LLC, Cal IV Entertainment, LLC, Cherry Lane Music Publishing Company, Inc., The Football Association Premier League Limited, Robert Tur, National Music Publishers' Association, The Rodgers & Hammerstein Organization, Edward B. Marks Music Company, Freddy Bienstock Music Company, Alley Music Corporation, X-Ray Dog Music, Inc., Federation Francaise De Tennis, The Scottish Premier League Limited, The Music Force Media Group LLC, Sin-Drome Records, Ltd., Murbo Music Publishing, Inc., Stage Three Music (US), Inc., Bourne Co.. (Attachments: # 1 Exhibit 189, # 2 Exhibit 190, # 3 Exhibit 191, # 4 Exhibit 192, # 5 Exhibit 193, # 6 Exhibit 194, # 7 Exhibit 195, # 8 Exhibit 196, # 9 Exhibit 197, # 10 Exhibit 198, # 11 Exhibit 199, # 12 Exhibit 200, # 13 Exhibit 201, # 14 Exhibit 202, # 15 Exhibit 203, # 16 Exhibit 204, # 17 Exhibit 205, # 18 Exhibit 206, # 19 Exhibit 207, # 20 Exhibit 208, # 21 Exhibit 209, # 22 Exhibit 210, # 23 Exhibit 211, # 24 Exhibit 212, # 25 Exhibit 213, # 26 Exhibit 214, # 27 Exhibit 215, # 28 Exhibit 216, # 29 Exhibit 217, # 30 Exhibit 218, # 31 Exhibit 219, # 32 Exhibit 220, # 33 Exhibit 221, # 34 Exhibit 222, # 35 Exhibit 223, # 36 Exhibit 224 Part 1, # 37 Exhibit 224 Part 2, # 38 Exhibit 225, # 39 Exhibit 226, # 40 Exhibit 227 Part 1, # 41 Exhibit 227 Part 2, # 42 Exhibit 227 Part 3, # 43 Exhibit 227 Part 4, # 44 Exhibit 228, # 45 Exhibit 229, # 46 Exhibit 230, # 47 Exhibit 231, # 48 Exhibit 232, # 49 Exhibit 233, # 50 Exhibit 234, # 51 Exhibit 235, # 52 Exhibit 236, # 53 Exhibit 237, # 54 Exhibit 238, # 55 Exhibit 239, # 56 Exhibit 240, # 57 Exhibit 241, # 58 Exhibit 242, # 59 Exhibit 243, # 60 Exhibit 244, # 61 Exhibit 245, # 62 Exhibit 246, # 63 Exhibit 247, # 64 Exhibit 248, # 65 Exhibit 249, # 66 Exhibit 250, # 67 Exhibit 251, # 68 Exhibit 252, # 69 Exhibit 253, # 70 Exhibit 254, # 71 Exhibit 255, # 72 Exhibit 256, # 73 Exhibit 257, # 74 Exhibit 258, # 75 Exhibit 259, # 76 Exhibit 260, # 77 Exhibit 261, # 78 Exhibit 262, # 79 Exhibit 263, # 80 Exhibit 264, # 81 Exhibit 265, # 82 Exhibit 266, # 83 Exhibit 267, # 84 Exhibit 268, # 85 Exhibit 269, # 86 Exhibit 270, # 87 Exhibit 271, # 88 Exhibit 272 Part 1, # 89 Exhibit 272-2, # 90 Exhibit 272 Part 3, # 91 Exhibit 272 Part 4, # 92 Exhibit 272 Part 5, # 93 Exhibit 272 Part 6, # 94 Exhibit 272 Part 7, # 95 Exhibit 272 Part 8, # 96 Exhibit 272 Part 9, # 97 Exhibit 272 Part 10, # 98 Exhibit 272 Part 11, # 99 Exhibit 272 Part 12, # 100 Exhibit 272 Part 13, # 101 Exhibit 272 Part 14, # 102 Exhibit 272 Part 15, # 103 Exhibit 272 Part 16, # 104 Exhibit 272 Part 17, # 105 Exhibit 272 Part 18, # 106 Exhibit 272 Part 19, # 107 Exhibit 273, # 108 Exhibit 274, # 109 Exhibit 275, # 110 Exhibit 276, # 111 Exhibit 277, # 112 Exhibit 278, # 113 Exhibit 279, # 114 Exhibit 280, # 115 Exhibit 281, # 116 Exhibit 282, # 117 Exhibit 283, # 118 Exhibit 284, # 119 Exhibit 285, # 120 Exhibit 286, # 121 Exhibit 287, # 122 Exhibit 288, # 123 Exhibit 289, # 124 Exhibit 290, # 125 Exhibit 291, # 126 Exhibit 292, # 127 Exhibit 293, # 128 Exhibit 294, # 129 Exhibit 295, # 130 Exhibit 296, # 131 Exhibit 297, # 132 Exhibit 298, # 133 Exhibit 299, # 134 Exhibit 300, # 135 Exhibit 301, # 136 Exhibit 302, # 137 Exhibit 303, # 138 Exhibit 304, # 139 Exhibit 305, # 140 Exhibit 306, # 141 Exhibit 307, # 142 Exhibit 308, # 143 Exhibit 309, # 144 Exhibit 310, # 145 Exhibit 311, # 146 Exhibit 312, # 147 Exhibit 313, # 148 Exhibit 314, # 149 Exhibit 315, # 150 Exhibit 316, # 151 Exhibit 317, # 152 Exhibit 318, # 153 Exhibit 319, # 154 Exhibit 320, # 155 Exhibit 321, # 156 Exhibit 322, # 157 Exhibit 323, # 158 Exhibit 324, # 159 Exhibit 325, # 160 Exhibit 326, # 161 Exhibit 327, # 162 Exhibit 328, # 163 Exhibit 329, # 164 Exhibit 330, # 165 Exhibit 331, # 166 Exhibit 332, # 167 Exhibit 333 Part 1, # 168 Exhibit 333 Part 2, # 169 Exhibit 334, # 170 Exhibit 335, # 171 Exhibit 336, # 172 Exhibit 337, # 173 Exhibit 338)(Figueira, Elizabeth)

Download PDF
Date Oct 52005903 Subject PM down by countxy Fwd views broken To Salman Ullab Foiwarded From Steve message Chen steve@youthbe.com Date Oct 52006616 Subject views broken PM down by countnj To Salar Ramangar cc.-. HIGHLY CONFIDENTIAL CSSU 004070 ha .. hh-1I% h. T..h1 T5. L... .. .q ro Lu0 act Units in MM Calendar 2007 2008 Year 00 2009 -J 2010 2011 Video Pge lew Q$a Streams Stream Oats Total Daily Video Growth Annual in Major Msdts Streams Total Daily Video Embedded Net Daily Video Videos on Partner Sites Streams Stream Ratio Page Viewi Video Page View Page Data Beakdom Home Searth Watch Implied Page Page Daily Page Views Video Content Soul aTT Premium Total Premium Annual Video Content Net Video Streams Content from Partners Permlssjone Premium 14 Sell Streams Through In Sold Annual Stream Videos CPM Premium Video Content Revenue Non-Premium Annual Net Content Video Streams High Ouality Content -C1 N. ZI. Non-Premium Non-Premium Sell Content Streams that is High Value Through CI Sold Annual In-Stream VIdeos CPM High Value Non-Premium Revenue Run Of _____Site_Con_ nt __ __te Annual Page Views Match Page CPM Non-Premium Video Content Revenue Annual Page VIews Search Page CPM Search Revenue Snonsored Annual Sell Content Page Views Home Page Through CPW Sponsored Ad Revenue Gross Video Cost Revenue Cost Allocation .4qjustment Allocation Adjustment Penner Share Adjustment Partner Share Adjustment NetRevenue2 EBITDA EBITDA Margin D4as%$ales EB1T EBIT Tax Rate Margin NOPAT Does Gross not FCF include the impact partner of working share capital. Assumes OUt expense equals capex revenue minus adjusiment I. a1 _J Illustrative Valuation UJO 1W of 0710 FOP Terminal Terminal EBITDA Value 11 EBITDA PVofTV NPV Zl 0l 00 CD Inputs Tax Rate WACO Teminal EBITDA Multiple Oias%Revs Units 10MM Calendar 2007 2008 Year Endin 2010 2011 2009 Daily Video Playbacks Gavwtb Partner Sites Annual Embedded Videos on Daily Video Playbacks on Yellow Website Home Search Page Page Page Daily Watch Implied Page Views Higher Sold of Sell Watch Monetization Videos Content Annual Total In-Stream Watch Page VIews Through CPM Higher Monetization Revenue Lower Watch Monetization In-Stream Content Sold Annual Of Sell Total Videos Watch Page Views Through CPM Lower Monetization Revenue Search Monetization In-Stream Content Videos Sold Annual Search CPM Lower Monetization Revenue Sponsored Sold Annual Sell Ad Monetization In-Stream Videos Home Page Through $ CPM Sponsored AdRevenue Total Gross Revenue Share Minus Partner Share Partner INst Revenue EBITDA EBITDA Mazgh DAas%S8I08 ESIT EBIT Tax Rate Margin NOPATFC9 Does not include the impact Of worldrig capital. Assumes OA expens capex. Valuation PVoft7-ll Terminal FCF EBITDA Tentinalvalue PVo1 TV NPV. Inputs Tax Rale . . WACC Terminal EBITDA Mtatiple DAas%Revs HIGHLY CONFIDENTIAL CSSU 004074

Disclaimer: Justia Dockets & Filings provides public litigation records from the federal appellate and district courts. These filings and docket sheets should not be considered findings of fact or liability, nor do they necessarily reflect the view of Justia.

Why Is My Information Online?