IAB CFO Council Meeting - Petsky...

23
IAB CFO Council Meeting December 2013 M&A and Investment Summary March 31, 2014

Transcript of IAB CFO Council Meeting - Petsky...

Page 1: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

IAB CFO Council Meeting December 2013 M&A and Investment Summary

gMarch 31, 2014

Page 2: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

Rank 2000 Company HeadquartersTotal Media rev. 2000* % chg

Newspaper rev. 2000

Magazine rev. 2000

TV & radio rev. 2000

Cable rev. 2000

Other media rev. 

2000

100 Leading Media Companies

1 AOL Time Warner

New York       24,949  17.1               ‐            4,393             453        12,395          7,708 

2 Viacom New York        15,724  8.4                ‐                  24           9,920           4,294           1,486 

3 AT&T Broadband (AT&T 

Denver        10,935  11.8                ‐                   ‐                   ‐           10,306              629 

Corp.)4 Walt Disney Co.

New York/Burbank, Cal i f.

       10,189  22                ‐                206           6,160           3,455              368 

5 NBC TV (General Electric Co )

Fa irfield, Conn.

         6,795  17.4                ‐                   ‐             6,175              620                ‐  

Electric Co.)

6 Gannett Co. Arl ington, Va.          6,760  4.6          5,971                 ‐                789                 ‐                  ‐  

7 Cox Enterprises

Atlanta          5,928  14.2          1,450                 ‐                904           3,573                ‐  

8 News Corp. Sydney 5,840 3 1 232 4 3 643 1 357 6048 News Corp. Sydney         5,840  3.1            232                 4          3,643          1,357             604 

9 Tribune Co. Chicago          5,324  4.5          4,163                 ‐             1,113                 ‐                  48 

10 Clear Channel Communications

San Antonio, Texas

         5,170  13.1                ‐                   ‐             3,441                 ‐             1,729 

11 DirecTV El Se ndo 4 694 37 9 4 69411 DirecTV (General Motors Corp.)

El  Segundo, Cal i f.

        4,694  37.9               ‐                  ‐                  ‐                  ‐            4,694 

12 Advance Publications

Newark, N.J.          4,542  7.4          2,753           1,789                 ‐                   ‐                  ‐  

13 Comcast Corp.

Newark, N.J.          4,336  8.9                ‐                   ‐                   ‐             4,336                ‐  

14 Hearst Corp.

New York          4,113  10          1,447           1,909              758                 ‐                  ‐  

15 New York Times Co.

New York          3,388  8.2          3,160                 ‐                160                 ‐                  67 

Page 3: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

Point #1: Just because they may stillPoint #1: Just because they may still be big, Companies in retreat do not 

make for good acquirers.

Page 4: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

Point #2: Owning the contentPoint #2: Owning the content provides no sustained or systemic advantage in ensuring or benefiting 

from the manner in which it isfrom the manner in which it is distributed or consumed.  It is f hoftentimes just the opposite.

Page 5: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

Point #3: The inherent advantagesPoint #3: The inherent advantages and persistent limitations of certain 

business models

Page 6: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

“Getting out of the outdoor business is part of a broader CBS push to reduce its reliance on advertising, a volatile business that can be affected by global macroeconomic developments.  "We were tired of there being a problem in Greece and it would affect our stock price," said CBS Chief Executive Leslie Moonves in an interview. The portion of CBS's revenue coming from advertising will fall to between 52% and 54% after the divestiture from 58% at the end of 2013.” – WSJ, March 28, 2014

Y ear Ende d De cem ber 31, Pe rce ntage of R evenue s by Type 2013 2012 2011

Adver tising 58% 60% 61%Conte nt lic ensing a nd distribution 26 24 24 Aff iliate a nd subscription f ee s 14 14 13Other 2 2 2

Tot al 100% 100% 100%Tot al 100% 100% 100%

 

Page 7: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

Point #4: Revenue Size and Growth ‐ The Valuation Imperative

Page 8: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

25.0 Forward  Valuation by Expected Growth

Twitter

20.0

Yelp Demandware 

Tableau Software 

15.0

ue M

ultip

le

Marketo

Sh k

Facebook 

LinkedIn10.0

Forw

ard EV

 / Reven

Netflix

Pandora Media 

Zulily

Salesforce.com 

Shutterstock

Trulia 

HomeAwayBaidu

Rocket Fuel

Google 

OpenTable

eBay

5.0

Amazon

Tremor Video

Sinclair Broadcast Group

Groupon

CriteoRakuten

AOL

IBM

0.0‐40.0% ‐20.0% 0.0% 20.0% 40.0% 60.0% 80.0% 100.0%

Forward Revenue Growth Rate

Page 9: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

Point #5: Sometimes it is not aboutPoint #5: Sometimes it is not about what you know.  It is about who 

you know.

Page 10: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

Strategic Buyer Propensity to Acquire Above 4x RevenuePost Recession Deals – June 2009 to Date

WPP

20

25>

IBM

Oracle15

20

GoogleeBay

ExperianDentsuAdobe

Facebook*Salesforce com

AppleMicrosoftRealPage

BloombergDigital Generation

10

Salesforce.com

Amazon.com

PearsonYahoo

Playtech

Cisco SAP

AOLHP

Thomson Reuters

IntuitTime Warner

Rakuten

g

Dealertrack TechnologiesTrulia

Verisk Analytics

HearstIHS

SOFTBANKOpera SoftwareConversant

InformaticaNeustarTeradata

Walt DisneyVisa

5

Thomson Reuters Visa

00.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% 70.0% 80.0% 90.0% 100.0%

Page 11: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

Index to Media 100, 2012 editionAd Age's 32nd annual U.S. media company rankingPublished on October 01, 2012100 LEADING MEDIA COMPANIES

100 Leading Media Companies is Ad Age 's annual ranking of the nation's largest media companies based on net U.S. media revenue.

Ad Age on Oct. 1, 2012, published the 32nd annual 100 Leading Media Companies (Media 100) report online and in print.

This online version includes Media Family Trees a database showing extensive and exclusiveThis online version includes Media Family Trees, a database showing extensive and exclusive content—company profiles, holdings, executives and net U.S. media revenue in 2011 by sector.

The database and expanded Media 100 online report are part of premium content available to d b b l d / b b lAd Age DataCenter subscribers. Please visit AdAge.com/subscribe or email 

[email protected] for subscription information.

This was Ad Age's final Media 100 report. Ad Age no longer produces the Media 100 report, g p g g p p ,though Ad Age publishes data on media companies in such reports as the 100 Leading National Advertisers.

Page 12: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

IAB CFO Council Meeting December 2013 M&A and Investment Summary

gMarch 31, 2014

Data Pack

Page 13: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

Company2000 Rank

 Media Revenue 

 2003 Enterprise Value

2011 Rank 

 Media Revenue 

 LTM EV 

Comcast Corporation (NasdaqGS:CMCS.A) 13 4,336          94,159       1 44,481       175,212    DIRECTV (NasdaqGS:DTV) 11 4,694          ‐ 2 22,310       56,904      The Walt Disney Company (NYSE:DIS) 4 10,189       59,308       3 21,546       154,263    Time Warner Inc. (NYSE:TWX) 1 24,949       102,593     4 19,894       77,736      Time Warner Cable (NYSE:TWC) ‐ ‐ 5 18,104       63,003      News Corporation (NasdaqGS:NWSA) 8 5,840          ‐ 6 17,314       7,330         Dish Network Corp. (NasdaqGS:DISH) 20 2,455          16,362       7 12,976       32,156      Cox Enterprises, Inc. 7 5,928          ‐ 8 11,992       ‐Google Inc. (NasdaqGS:GOOG) ‐ ‐ 9 11,961       343,205    CBS Corporation (NYSE:CBS) ‐ ‐ 10 11,389       44,855      AT&T  (NYSE:T) 3 10,935       26,729       11 10,700       251,791    Viacom, Inc. (NasdaqGS:VIAB) 2 15,724       ‐ 12 10,538       48,809      Verizon Communications ‐ ‐ 13 7,800          291,514    Advance Publications, Inc. 12 4,542          ‐ 14 7,443          ‐(NasdaqGS:CHTR) 16 3,299          ‐ 15 6,346          27,662      (NYSE:CVC) 18 2,813          16,724       16 5,378          13,612      Gannett Co., Inc. (NYSE:GCI) 6 6,760          28,015       17 4,672          9,817         Clear Channel Communications, Inc. 10 5,170          ‐ 18 4,228          ‐Sony Corporation (TSE:6758) ‐ ‐ 19 4,025          29,755      The Hearst Corporation 14 4,113          ‐ 20 3,910          ‐YP Holdings LLC ‐ ‐ 21 3,293          ‐Tribune Company (OTCPK:TRBA.A) 9 5,324          ‐ 22 3,111          7,646         Yahoo! Inc. (NasdaqGS:YHOO) 39 852             28,635       23 2,955          35,749      A&E Television Networks, LLC 41 770             ‐ 24 2,893          ‐Sirius XM Holdings Inc. (NasdaqGS:SIRI) ‐ ‐ 25 2,669          24,438      (NasdaqGS:DISC.A) 31 1,019          ‐ 26 2,619          34,615      Activision Blizzard, Inc. (NasdaqGS:ATVI) ‐ ‐ 27 2,405          15,210      Univision Communications Inc. 36 864             12,934       28 2,274          ‐Facebook, Inc. (NasdaqGS:FB) ‐ ‐ 29 2,067          161,696    (NYSE:SNI) ‐ ‐ 30 2,045          12,670      Valassis Communications 37 863             ‐ 31 2,042          1,759         Electronic Arts Inc. (Nasdaq:EA) ‐ ‐ 32 1,991          7,483         The New York Times Company (NYSE:NYT) 15 3,388          7,751          33 1,818          2,322         Microsoft Corp. ‐ ‐ 34 1,737          275,471    Graham Holdings Company) 22 2,058          7,508          35 1,727          4,548         AOL Inc.  (NYSE:AOL) ‐ ‐ 36 1,699          3,380         Lions Gate Entertainment Corp. (NYSE:LGF) ‐ ‐ 37 1,694          5,592         SuperMedia Inc. ‐ ‐ 38 1,642          ‐(NasdaqGS:LMCA) ‐ ‐ 39 1,615          29,728      IAC/InterActiveCorp (NasdaqGS:IACI) ‐ ‐ 40 1,538          6,180         Dex Media, Inc. (NasdaqGS:DXM) ‐ ‐ 41 1,481          2,669         Ohio Cable System ‐ ‐ 42 1,477          ‐Mediacom Communications Corporation 76 348             3,973          43 1,417          ‐Hibu Plc ‐ ‐ 44 1,332          3,389         The McClatchy Company (NYSE:MNI) 29 1,129          3,413          45 1,270          1,971         

Page 14: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

Cumulus Media (NasdaqGS:CMLS) ‐ ‐ 46 1,142          3,957         Lamar Media Corp 45 711             47 1,136          ‐Meredith Corporation (NYSE:MDP) 35 941             2,745          48 1,094          2,331         AMC Networks Inc. (NasdaqGS:AMCX) ‐ ‐ 49 1,082          7,041         MediaNews Group, Inc. 34 990             ‐ 50 1,053          ‐(NasdaqGS:SBGI) 53 625             2,728          51 919             5,367         Wideopenwest Networks, LLC ‐ ‐ 52 910             ‐Major League Baseball Enterprises, Inc. ‐ ‐ 53 863             ‐The E. W. Scripps Company (NYSE:SSP) 24 1,612          8,005          54 823             944            Landmark Enterprises, Inc. 43 754             ‐ 55 795             ‐Lee Enterprises, Incorporated (NYSE:LEE) 72 366             2,155          56 756             1,078         Ubisoft Entertainment SA (ENXTPA:UBI) ‐ ‐ 57 737             2,089         Zynga, Inc. (NasdaqGS:ZNGA) ‐ ‐ 58 734             3,662         National Football League, Inc. ‐ ‐ 59 656             ‐Belo Corp. 26 1,536          4,538          60 650             ‐International Data Group, Inc. 27 1,312          ‐ 61 648             ‐Wenner Media LLC 71 371             ‐ 62 626             ‐(Nasadaq:MSG) ‐ ‐ 63 614             4,315         Raycom Media, Inc. 78 331             ‐ 64 597             ‐Monster Worldwide, Inc. (NYSE:MWW) ‐ ‐ 65 595             858            eBay Inc. (NasdaqGS:EBAY) ‐ ‐ 66 570             67,109      The Reader's Digest Association, Inc. 47 699             2,310          67 540             ‐GateHouse Media ‐ ‐ 68 526             ‐THQ Inc. ‐ ‐ 69 516             85              Catalina Marketing Corporation Inc. ‐ ‐ 70 508             ‐Weather Channel Cos.  ‐ ‐ 71 504             ‐Local Media TV Holdings, LLC ‐ ‐ 72 501             ‐Berkshire Hathaway Inc. (NYSE:BRK.A) ‐ ‐ 73 487             328,829    RCN Corporation 98 231             ‐ 74 476             ‐LLC ‐ ‐ 75 474             ‐Reed Elsevier plc (LSE:REL) 32 1,004          6,184          76 472             10,446      A. H. Belo Corporation (NYSE:AHC) ‐ ‐ 77 462             191            (NasdaqGS:TTWO) ‐ ‐ 78 449             1,584         Berry Companies, Inc. ‐ ‐ 79 429             ‐Block Communications, Inc. ‐ ‐ 80 424             ‐National CineMedia, Inc. (NasdaqGS:NCMI) ‐ ‐ 81 421             1,899         Hulu, LLC ‐ ‐ 82 420             ‐Community Newspaper Holdings, Inc. 61 470             ‐ 83 418             ‐Bankrate, Inc. (NYSE:RATE) ‐ ‐ 84 416             1,807         LIN Media LLC (NYSE:LIN) ‐ ‐ 85 400             2,124         Radio One Inc. (NasdaqCM:ROIA.K) 91 257             2,410          86 400             1,220         LodgeNet Interactive Corporation ‐ ‐ 87 395             ‐Classified Ventures, LLC ‐ ‐ 88 384             ‐(NYSE:ETM) 75 352             2,783          89 383             885            American Media, Inc. 69 398             ‐ 90 382             ‐Halifax Media Group, LLC ‐ ‐ 91 91               380            CW Network ‐ ‐ 92 374             2,669         

Page 15: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

Media General, Inc. (NYSE:MEG) 38 853             ‐ 93 369             2,429         UBM plc (LSE:UBM) ‐ ‐ 94 366             3,534         Rodale Press Distribution Center 85 285             ‐ 95 361             ‐Journal Communications Inc. (NYSE:JRN) 59 483             1,119          96 357             658            LinkedIn Corporation (NYSE:LNKD) ‐ ‐ 97 354             21,455      (NasdaqGS:DWA) ‐ ‐ 98 349             2,521         TripAdvisor Inc. (NasdaqGS:TRIP) ‐ ‐ 99 348             14,529      Wehco Media, Inc. ‐ ‐ 100 340             ‐NBC TV Network and Media Works 5 6,795          ‐ ‐ ‐Knight‐Ridder, Inc. 17 3,212          7,462          ‐ ‐Adelphia Communications Corp. 19 2,557          15,921       ‐ ‐Dow Jones & Company, Inc. 21 2,203          4,236          ‐ ‐Bloomberg 23 1,753          ‐ ‐ ‐Primedia (Pty) Limited 25 1,575          136             ‐ ‐USA Network Inc 28 1,165          ‐ ‐ ‐Advo 30 1,129          ‐ ‐McGraw‐Hill Cos.  33 990             ‐ ‐ ‐United Business Media Group Ltd 40 775             ‐ ‐ ‐Freedom Communications, Inc. 42 767             ‐ ‐ ‐Gemstar‐TV Guide Interactive, LLC 44 739             ‐ ‐ ‐Fox Family Worldwide 46 700             ‐ ‐ ‐Zuckerman Media Properties 48 666             ‐ ‐Lifetime Television Network 49 661             ‐ ‐ ‐Westwood One 50 645             ‐ ‐Hachette Filipacchi Media U.S., Inc. 51 636             ‐ ‐ ‐Gruner + Jahr AG & Co KG 52 629             ‐ ‐ ‐Morris Communications, Inc. 54 601             ‐ ‐ ‐Copley Newspapers 55 565             ‐ ‐(NasdaqGS:EMMS) 56 541             2,632          ‐ ‐Forbes, Inc. 57 500             ‐ ‐ ‐VNU  58 496             ‐ ‐Insight Communications Company, Inc. 60 476             3,543          ‐ ‐Assets 62 447             ‐ ‐ ‐Hollinger International Publishing, Inc. 63 438             ‐ ‐ ‐Ziff Davis Media Inc. 64 430             ‐ ‐ ‐CNET Networks 65 428             ‐ ‐ ‐Seattle Times 66 426             ‐ ‐ ‐Pulitzer Inc. 67 415             1,258          ‐ ‐Blade Communications 68 411             ‐ ‐Journal Register Company, Inc. 70 383             1,270          ‐ ‐Emap USA, Inc. 73 358             ‐ ‐ ‐Citadel Communications Corp. 74 357             ‐ ‐ ‐Donrey Media Group 77 340             ‐ ‐ ‐Terra Lycos 79 321             ‐ ‐ ‐Susquehanna Media Corp. 80 321             ‐ ‐ ‐Dispatch Printing Co.  81 319             ‐ ‐ ‐Crain Communications, Inc. 82 309             ‐ ‐ ‐

Page 16: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

LIN Television Corporation 83 300             ‐ ‐ ‐Harte‐Hanks 84 299             ‐ ‐ ‐Comedy Central 86 282             ‐ ‐ ‐National Geographic Society 87 274             ‐ ‐ ‐Times Publishing 88 272             ‐ ‐Paxson Communications 89 272             ‐ ‐ ‐Prodigy Communications Corp. 90 263             ‐ ‐ ‐Macromedia 92 248             ‐ ‐ ‐Church of Jesus Christ of Latter‐day Saints 93 247             ‐ ‐ ‐E! Networks 94 240             ‐ ‐ ‐Hispanic Broadcasting Corp. 95 238             ‐ ‐ ‐Telemundo Holdings, Inc. 96 236             ‐ ‐ ‐Penton Media, Inc. 97 236             ‐ ‐ ‐Ackerley Group 99 225             ‐ ‐ ‐MSNBC Cable L.L.C. 100 220             ‐ ‐ ‐

Page 17: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

($ in Millions, except stock price data)

Financial & Credit/Risk Management 

Equity Ent. LTM LTM Margin LTM Multiples  2014 2014E Multiples Company Name Headquarters Value Value Revenue EBITDA EBITDA EV/Rev EV/EBITDA Rev Growth EV/Rev EV/EBITDAC St G I * U it d St t $ 5 364 5 $ 5 261 7 $ 440 9 $ 94 0 21 3% 11 9 56 0 12 6% 10 6 32 7CoStar Group Inc. * United States $   5,364.5  $     5,261.7  $    440.9  $       94.0  21.3% 11.9x 56.0x 12.6% 10.6x 32.7xFinancial  Engines, Inc. * United States       2,535.9           2,290.1          239.0            48.9  20.5% 9.6x 46.8x 20.7% 7.9x 23.5xVerisk Analytics, Inc.   United States       9,988.4        11,094.6      1,595.7          736.0  46.1% 7.0x 15.1x 10.7% 6.3x 13.6xMoody's  Corporation   United States     16,599.0        16,685.4      2,972.5      1,339.6  45.1% 5.6x 12.5x 8.4% 5.2x 11.2xMSCI Inc.   United States       4,913.2           5,362.6      1,035.7          452.0  43.6% 5.2x 11.9x 2.1% 5.1x 12.1xReis, Inc.   United States          197.8              187.3            34.7              7.5  21.7% 5.4x 24.9x 13.3% 4.8x 14.4xFactSet Research Systems  Inc.   United States       4,502.0           4,399.1          883.9          345.5  39.1% 5.0x 12.7x 6.8% 4.7x 12.6xMorningstar Inc.   United States       3,449.6           3,153.5          698.3          224.3  32.1% 4.5x 14.1x 8.8% 4.2x 12.4xExperian plc   Ireland     18,056.0        21,461.0      4,784.0      1,635.0  34.2% 4.5x 13.1x 3.5% 4.1x 12.0xSEI Investments  Co.   United States       5,703.3           5,125.0      1,126.1          271.1  24.1% 4.6x 18.9x 11.7% 4.1x 10.9xMcGraw Hill  Financial, Inc.   United States     20,526.2        20,618.2      4,875.0      1,749.0  35.9% 4.2x 11.8x 6.0% 4.0x 10.7xEquifax Inc.   United States       8,322.0           9,568.4      2,303.9          810.8  35.2% 4.2x 11.8x 6.3% 3.9x 11.2xEnvestnet, Inc. * United States       1,339.0           1,289.0          242.5            23.6  9.7% 5.3x 54.5x 37.7% 3.9x 24.1xThe Nasdaq OMX Group, Inc.   United States      6,248.9          8,435.9     3,211.0         928.0  28.9% 2.6x 9.1x 17.1% 3.8x 8.4xq p, , , ,Computershare Limited   Australia       6,221.5           7,321.8      2,012.1          454.9  22.6% 3.6x 16.1x ‐0.9% 3.6x 12.8xFidelity National  Information Services, Inc.   United States     15,373.5        19,453.3      6,070.7      1,569.7  25.9% 3.2x 12.4x 5.2% 3.0x 10.1xDun & Bradstreet Corp.   United States       3,736.1           5,022.4      1,655.2          508.3  30.7% 3.0x 9.9x 1.6% 3.0x 9.5xFair Isaac Corporation   United States       1,896.1           2,278.2          737.8          191.1  25.9% 3.1x 11.9x 2.7% 2.9x 10.9xThomson Reuters  Corporation   United States     27,707.8        34,561.9    12,702.0      2,680.0  21.1% 2.7x 12.9x 0.5% 2.7x 10.1xCoreLogic, Inc.   United States       2,706.2           3,403.4      1,330.6          269.8  20.3% 2.6x 12.6x 3.1% 2.5x 8.8x

Adjusted Weighted Average 4.1x 12.9x 3.5x 10.9x

Page 18: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

($ in Millions, except stock price data)

Marketing Information

Equity Ent. LTM LTM Margin LTM Multiples  2014 2014E Multiples Company Name Headquarters Value Value Revenue EBITDA EBITDA EV/Rev EV/EBITDA Rev Growth EV/Rev EV/EBITDAR t k C ti * U it d St t $ 718 4 $ 692 5 $ 118 4 $ 14 5 12 2% 5 8 47 8 22 6% 5 1 40 5Rentrak Corporation * United States $         718.4  $         692.5  $    118.4  $       14.5  12.2% 5.8x 47.8x 22.6% 5.1x 40.5xAlliance Data Systems  Corporation * United States        14,581.6        23,820.4      4,319.1      1,281.1  29.7% 5.5x 18.6x 20.1% 4.6x 15.1xNielsen Holdings N.V.   Netherlands        16,768.6        22,932.6      5,703.0      1,349.0  23.7% 4.0x 17.0x 11.5% 3.6x 12.3xcomScore, Inc. * United States          1,139.4           1,095.3          286.9            26.3  9.2% 3.8x 41.7x 12.9% 3.4x 17.1xNeuStar, Inc.   United States          2,033.3           2,430.6          902.0          359.8  39.9% 2.7x 6.8x 6.1% 2.5x 5.3xAcxiom Corporation   United States          2,543.4           2,485.9      1,097.5          182.0  16.6% 2.3x 13.7x ‐0.1% 2.3x 11.2xBrainjuicer Group Plc   United Kingdom             104.2                93.9            40.7              6.1  15.1% 2.3x 15.3x 10.4% 2.1x 12.9xMacromill, Inc.   Japan            460.7             410.5         175.1           44.7  25.5% 2.3x 9.2x 0.0% 2.1x 10.3xIpsos  SA   France          1,827.0           2,597.6      2,354.6          280.5  11.9% 1.1x 9.3x 0.8% 1.1x 8.8xGfK SE   Germany          1,988.2           2,561.6      2,055.4          311.4  15.2% 1.2x 8.2x 2.6% 1.2x 7.8xCision AB   Sweden             128.4              164.9          127.0            13.7  10.8% 1.3x 12.0x ‐1.5% 1.3x 8.7xYouGov PLC   United Kingdom             180.3              169.3          108.3              8.7  8.0% 1.6x 19.4x 9.2% 1.4x 12.5xEbiquity plc   United Kingdom             154.2              189.6          110.2            20.1  18.2% 1.7x 9.5x 6.3% 1.6x 8.1x

Adjusted Weighted Average 3.3x 15.9x 1.9x 9.6x

Page 19: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

($ in Millions, except stock price data)

Other Information

Equity Ent. LTM LTM Margin LTM Multiples  2014 2014E Multiples Company Name Headquarters Value Value Revenue EBITDA EBITDA EV/Rev EV/EBITDA Rev Growth EV/Rev EV/EBITDAProofpoint Inc * United States $ 1 316 0 $ 1 219 5 $ 137 9 $ (16 9) NM 8 8x NM 27 3% 6 9x NMProofpoint, Inc. * United States $      1,316.0  $     1,219.5  $    137.9  $     (16.9) NM 8.8x NM  27.3% 6.9x NM Solera Holdings  Inc.   United States          4,314.3           5,712.8          890.1          347.7  39.1% 6.4x 16.4x 17.4% 5.4x 12.9xNational  Research Corp.   United States             490.6              479.0            92.6            28.5  30.8% 5.2x 16.8x 10.9% 4.7x 14.6xIHS Inc.   United States          8,148.0           9,973.0      1,982.6          422.5  21.3% 5.0x 23.6x 21.0% 4.5x 14.3xNIC Inc.   United States          1,237.2           1,162.9          249.3            64.3  25.8% 4.7x 18.1x 8.0% 4.3x 15.8xTarsus  Group plc   Ireland             337.6              393.1          126.2            41.5  32.9% 3.1x 9.5x ‐25.8% 4.2x 13.4x

Reed Elsevier plc(1)   United Kingdom        32,513.7        39,453.1      9,944.2      3,154.3  31.7% 4.0x 12.5x ‐2.1% 4.0x 11.8xh d i d i dThe Advisory Board Company * United States         2,279.5          2,225.6         502.3           60.7  12.1% 4.4x 36.6x 15.3% 3.9x 21.4xInforma plc   Switzerland          5,128.3           6,431.2      1,883.7          612.2  32.5% 3.4x 10.5x 1.4% 3.4x 10.5xCorporate Executive Board Co.   United States          2,446.8           2,843.1          820.1          177.5  21.6% 3.5x 16.0x 10.2% 3.1x 12.6xGartner Inc.   United States          6,167.4           5,954.9      1,784.2          302.1  16.9% 3.3x 19.7x 9.2% 3.1x 15.5xUBM plc   United Kingdom          2,743.9           3,547.7      1,320.6          315.1  23.9% 2.7x 11.3x ‐7.0% 2.8x 11.4xWolters Kluwer NV   Netherlands          8,298.4        11,036.1      4,902.0      1,225.2  25.0% 2.3x 9.0x 0.4% 2.2x 9.0xTechTarget, Inc. * United States             229.7              199.9            88.5              3.8  4.3% 2.3x 53.0x 10.2% 2.0x 16.2xForrester Research Inc.   United States             690.0              534.9          297.7            35.2  11.8% 1.8x 15.2x 3.8% 1.7x 16.0xCentaur Media plc   United Kingdom             159.2              203.9          123.6            16.5  13.3% 1.6x 12.4x 3.2% 1.6x 8.5x

Adjusted Weighted Average 3.9x 14.3x 3.1x 10.1x

Page 20: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

($ in millions, except stock price data)

Equity Ent.  LTM  LTM Margin LTM Multiples  2014E 2014E Multiples Company Name Value Value Revenue EBITDA EBITDA EV/Rev EV/EBITDA Rev Growth EV/Rev EV/EBITDASplunk, Inc. 8,054.5$       7,157.1$       302.6$            (68.8)$         NM 23.7x NM  33.9% 17.7x NM Tableau Software Inc 4 859 5 4 606 9 232 4 10 5 4 5% 19 8x NM 40 5% 14 1x NMTableau Software, Inc. 4,859.5         4,606.9       232.4             10.5           4.5% 19.8x NM  40.5% 14.1x NM Demandware, Inc. 2,203.9         1,928.6         103.7               (16.2)            NM 18.6x NM  39.1% 13.4x NM NetSuite Inc. 6,983.7         6,798.1         414.5               (37.0)            NM 16.4x NM  30.2% 12.6x NM Cvent, Inc. 1,493.6         1,335.8         111.1               2.1               1.9% 12.0x NM  24.9% 9.6x NM ChannelAdvisor Corporation 904.2             802.7             68.0                 (10.7)            NM 11.8x NM  25.4% 9.4x NM Marketo, Inc. 1,309.4         1,188.6         95.9                 (40.7)            NM 12.4x NM  40.2% 8.8x NM Salesforce.com, Inc 34,013.1       35,682.9       4,071.0           (60.6)            NM 8.8x NM  29.9% 6.7x 42.7xLogMeIn, Inc. 1,045.3         855.8             166.3               14.5             8.7% 5.1x 59.1x 22.6% 4.2x 19.8xDealertrack Technologies, Inc. 2,605.6         2,642.9         481.5               57.9             12.0% 5.5x 45.7x 67.7% 3.3x 14.4xLivePerson Inc. 642.4             550.5             177.8               6.3               3.5% 3.1x 88.0x 13.5% 2.7x 25.4xJive Software, Inc. 551.6             451.8             145.8               (60.8)            NM 3.1x NM  18.4% 2.6x NM Bazaarvoice, Inc. 540.8             483.9             181.4               (30.6)            NM 2.7x NM  14.5% 2.5x NM 

Adjusted Weighted Average 5.0x 55.3x 9.3x 17.4x

Page 21: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

Company

Rev Growth

EV/RevCompany

Rev Growth

EV/Rev

Twitter, Inc. 86.5% 20.3 Twitter, Inc. 86.5% 20.3Rocket Fuel Inc. 80.0% 3.6 iProperty Group Limited 70.4% 18.5Trulia, Inc. 72.0% 4.9 Rightmove plc 15.7% 15.9iProperty Group Limited 70.4% 18.5 Yelp, Inc. 54.1% 14.5Dealertrack Technologies, Inc. 67.7% 3.3 Demandware, Inc. 39.1% 14.0zulily, Inc. 64.8% 5.0 Tableau Software, Inc. 40.5% 13.7YY Inc. 62.4% 7.4 NetSuite Inc. 30.2% 12.858.com Inc. 62.4% 11.8 Facebook, Inc. 44.2% 12.7Wix.com ltd 60.4% 5.1 58.com Inc. 62.4% 11.8Aimia Inc. 54.4% 1.4 TripAdvisor Inc. 25.9% 10.7Yelp, Inc. 54.1% 14.5 Zillow, Inc. 48.6% 10.5Digital Globe Services Inc. 53.1% 2.3 LinkedIn Corporation 38.4% 9.7SFX Entertainment Inc. 50.4% 1.4 Cvent, Inc. 24.9% 9.6Sinclair Broadcast Group Inc. 50.1% 2.6 ChannelAdvisor Corporation 25.4% 9.4Sungy Mobile Limited 49.3% 6.9 Marketo, Inc. 40.2% 9.0Zillow, Inc. 48.6% 10.5 MakeMyTrip Limited 15.4% 8.0Glu Mobile, Inc. 48.2% 2.3 JobStreet Corp. Bhd. 9.8% 7.9Baidu, Inc. 46.2% 6.5 Mercadolibre, Inc. 6.9% 7.9Facebook, Inc. 44.2% 12.7 Shutterstock, Inc. 31.6% 7.8Criteo SA 41.6% 2.3 OpenTable, Inc. 18.6% 7.5Tableau Software, Inc. 40.5% 13.7 Yahoo! Inc. 2.3% 7.4Marketo, Inc. 40.2% 9.0 YY Inc. 62.4% 7.4Demandware, Inc. 39.1% 14.0 Adobe Systems Inc. 2.0% 7.4LinkedIn Corporation 38.4% 9.7 E2open, Inc. ‐1.8% 7.4Youku Tudou Inc. 37.9% 5.8 HomeAway, Inc. 25.1% 7.3InternetQ PLC 37.5% 1.2 Sungy Mobile Limited 49.3% 6.9Points International Ltd. 37.1% 1.2 Salesforce.com, Inc 29.9% 6.8Autobytel Inc. 37.1% 0.9 priceline.com Incorporated 24.9% 6.7Gray Television Inc. 36.8% 2.9 Baidu, Inc. 46.2% 6.5AMC Networks Inc. 36.4% 3.1 RetailMeNot, Inc. 28.9% 6.2Nexstar Broadcasting Group, Inc. 35.9% 3.1 Pandora Media, Inc. 35.1% 6.2Pandora Media, Inc. 35.1% 6.2 Yandex N.V. 31.6% 6.0Care.com, Inc. 34.8% 5.5 Ziggo N.V. 3.7% 5.8Opera Software ASA 33.8% 3.9 Youku Tudou Inc. 37.9% 5.8Angie's List, Inc. 32.2% 2.1 Care.com, Inc. 34.8% 5.5Shutterstock, Inc. 31.6% 7.8 Sirius XM Holdings Inc. 9.1% 5.4Yandex N.V. 31.6% 6.0 Rovi Corporation ‐1.0% 5.3PROS Holdings, Inc. 31.4% 4.4 Lamar Advertising Co. 3.8% 5.3Chime Communications plc 31.0% 1.7 Discovery Communications, Inc. 16.6% 5.3NetSuite Inc. 30.2% 12.8 Wix.com ltd 60.4% 5.1Salesforce.com, Inc 29.9% 6.8 zulily, Inc. 64.8% 5.0Ctrip.com International Ltd. 29.5% 4.7 Trulia, Inc. 72.0% 4.9ChinaCache International Holdings Ltd. 29.1% 1.8 Google Inc. 14.2% 4.7RetailMeNot, Inc. 28.9% 6.2 Ctrip.com International Ltd. 29.5% 4.7G5 Entertainment AB (publ) 28.9% 1.6 PROS Holdings, Inc. 31.4% 4.4YuMe, Inc. 28.4% 1.0 Scripps Networks Interactive, Inc. 7.8% 4.4E‐Commerce China Dangdang Inc. 28.2% 0.7 National CineMedia, Inc. ‐5.7% 4.3Bitauto Holdings Limited 28.0% 4.0 Endurance International Group 21.6% 4.2Liberty Global plc 27.8% 4.1 Oracle Corporation 3.2% 4.1NCsoft Corporation 26.3% 4.0 Liberty Global plc 27.8% 4.1TripAdvisor Inc. 25.9% 10.7 Reed Elsevier plc ‐2.1% 4.0eLong Inc. 25.5% 1.2 SAP AG 5.1% 4.0ChannelAdvisor Corporation 25.4% 9.4 Bitauto Holdings Limited 28.0% 4.0LifeLock, Inc. 25.4% 3.1 NCsoft Corporation 26.3% 4.0HomeAway, Inc. 25.1% 7.3 Netflix, Inc. 22.6% 3.9priceline.com Incorporated 24.9% 6.7 Cupid plc 11.7% 3.9Cvent, Inc. 24.9% 9.6 Opera Software ASA 33.8% 3.9Blinkx plc 24.5% 2.2 j2 Global, Inc. 12.8% 3.9Forgame Holdings Limited 24.0% 2.0 eHealth, Inc. 17.7% 3.9Groupon, Inc. 23.9% 1.3 Qlik Technologies, Inc. 17.0% 3.8Marin Software Incorporated 23.8% 2.4 Interactive Intelligence Group Inc. 0.0% 3.8Cumulus Media Inc. 23.8% 3.1 Web.com Group, Inc. 10.3% 3.8Phoenix New Media Limited 23.6% 1.8 Alliance Data Systems Corporation 20.1% 3.8LIN Media LLC 23.3% 3.0 Euromoney Institutional Investor PLC 3.7% 3.7TiVo Inc. 22.8% 2.0 Rocket Fuel Inc. 80.0% 3.6Blucora, Inc. 22.7% 1.1 Sage Group plc ‐0.8% 3.6Netflix, Inc. 22.6% 3.9 eBay Inc. 13.7% 3.6Endurance International Group 21.6% 4.2 Grupo Televisa, S.A.B. 8.0% 3.5Millennial Media Inc. 20.8% 1.5 Stamps.com Inc. 5.8% 3.5Amazon.com Inc. 20.7% 1.7 Zynga, Inc. ‐7.4% 3.5Tremor Video, Inc. 20.6% 0.7 World Wrestling Entertainment Inc. 12.8% 3.4Alliance Data Systems Corporation 20.1% 3.8 Bankrate, Inc. 16.1% 3.4TheStreet, Inc. 20.1% 1.9 Informa plc 1.4% 3.4Charm Communications Inc. 19.3% 0.4 Viacom, Inc. 1.5% 3.3Synchronoss Technologies, Inc. 19.1% 3.1 Nuance Communications, Inc. 4.8% 3.3Dentsu Inc. 19.0% 0.5 Dealertrack Technologies, Inc. 67.7% 3.3Perform Group plc. 18.6% 2.4 Accelrys Inc. 15.3% 3.2OpenTable, Inc. 18.6% 7.5 CC Media Holdings, Inc. 2.2% 3.2Open Text Corporation 18.6% 3.1 Eros International Plc 9.3% 3.2Jive Software, Inc. 18.4% 2.6 Informatica Corporation 11.7% 3.2eHealth, Inc. 17.7% 3.9 Conversant, Inc. 7.6% 3.2Jiayuan.com International Ltd. 17.4% 1.0 AMC Networks Inc. 36.4% 3.1Expedia Inc. 17.2% 1.7 Cumulus Media Inc. 23.8% 3.1Qlik Technologies, Inc. 17.0% 3.8 The Walt Disney Company 6.7% 3.1Geeknet, Inc. 17.0% 0.3 LifeLock, Inc. 25.4% 3.1Brightcove, Inc. 16.9% 2.2 Synchronoss Technologies, Inc. 19.1% 3.1

Page 22: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

LightInTheBox Holding Co., Ltd. 16.7% 0.6 PTC Inc. 3.6% 3.1Discovery Communications, Inc. 16.6% 5.3 Nexstar Broadcasting Group, Inc. 35.9% 3.1Dice Holdings, Inc. 16.3% 1.9 Open Text Corporation 18.6% 3.1Shutterfly, Inc. 16.3% 1.5 Charter Communications, Inc. 9.9% 3.0Bankrate, Inc. 16.1% 3.4 WebMD Health Corp. 11.1% 3.0Rightmove plc 15.7% 15.9 DreamWorks Animation SKG Inc. 14.3% 3.0Gannett Co., Inc. 15.5% 1.6 LIN Media LLC 23.3% 3.0Septeni Holdings Co., Ltd. 15.5% 0.5 Rakuten, Inc. 12.9% 3.0MakeMyTrip Limited 15.4% 8.0 Fair Isaac Corporation 2.7% 2.9CyberAgent Inc. 15.4% 1.1 Gray Television Inc. 36.8% 2.9Accelrys Inc. 15.3% 3.2 UBM plc ‐7.0% 2.8MeetMe, Inc. 15.3% 2.6 Blackbaud Inc. 9.6% 2.8Sizmek Inc. 14.5% 1.6 LivePerson Inc. 13.5% 2.8Bazaarvoice, Inc. 14.5% 2.5 CBS Corporation 1.8% 2.7DreamWorks Animation SKG Inc. 14.3% 3.0 Clear Channel Outdoor Holdings Inc. 1.4% 2.7Google Inc. 14.2% 4.7 Twenty‐First Century Fox, Inc. 12.1% 2.7DST Systems Inc. 14.2% 1.9 TIBCO Software Inc. 7.9% 2.6GameLoft SA 13.8% 2.1 Sinclair Broadcast Group Inc. 50.1% 2.6eBay Inc. 13.7% 3.6 Jive Software, Inc. 18.4% 2.6LivePerson Inc. 13.5% 2.8 Time Warner Inc. ‐3.7% 2.6Constant Contact, Inc. 13.3% 2.0 Verint Systems Inc. 6.8% 2.6Tree.Com, Inc. 13.2% 1.6 MeetMe, Inc. 15.3% 2.6ReachLocal, Inc. 12.9% 0.3 Teradata Corporation 5.1% 2.5Rakuten, Inc. 12.9% 3.0 Bazaarvoice, Inc. 14.5% 2.5The E. W. Scripps Company 12.8% 1.0 APG|SGA SA ‐1.7% 2.5World Wrestling Entertainment Inc. 12.8% 3.4 Mixi, Inc. ‐7.4% 2.5j2 Global, Inc. 12.8% 3.9 Comcast Corporation 6.5% 2.5Move, Inc. 12.5% 1.7 Marin Software Incorporated 23.8% 2.4Vitacost.com, Inc. 12.5% 0.5 JCDecaux SA 5.6% 2.4General Communication Inc. 12.3% 2.0 Perform Group plc. 18.6% 2.4Twenty‐First Century Fox, Inc. 12.1% 2.7 International Game Technology ‐8.2% 2.3Informatica Corporation 11.7% 3.2 Glu Mobile, Inc. 48.2% 2.3Cupid plc 11.7% 3.9 Criteo SA 41.6% 2.3Blue Nile Inc. 11.5% 0.6 IBM Corporation ‐0.4% 2.3Pacific Online Ltd. 11.1% 0.2 Digital Globe Services Inc. 53.1% 2.3WebMD Health Corp. 11.1% 3.0 Entercom Communications Corp. 2.5% 2.3Multiplus SA 10.5% 1.6 Acxiom Corporation ‐0.1% 2.3Web.com Group, Inc. 10.3% 3.8 Liberty Interactive Corporation 4.6% 2.2TechTarget, Inc. 10.2% 2.0 Blinkx plc 24.5% 2.2Sapient Corp. 10.2% 1.4 Solocal Group SA ‐4.7% 2.2Charter Communications, Inc. 9.9% 3.0 Dish Network Corp. 5.5% 2.2JobStreet Corp. Bhd. 9.8% 7.9 Brightcove, Inc. 16.9% 2.2Blackbaud Inc. 9.6% 2.8 Covisint Corporation 0.0% 2.1Eros International Plc 9.3% 3.2 Cablevision Systems Corporation 1.9% 2.1Sirius XM Holdings Inc. 9.1% 5.4 GameLoft SA 13.8% 2.1MDC Partners Inc. 8.6% 1.5 Angie's List, Inc. 32.2% 2.1Weborama 8.0% 1.3 British Sky Broadcasting Group plc 5.8% 2.0Grupo Televisa, S.A.B. 8.0% 3.5 John Wiley & Sons Inc. 0.7% 2.0TIBCO Software Inc. 7.9% 2.6 Daily Mail and General Trust plc 7.8% 2.0AOL Inc. 7.8% 1.3 TechTarget, Inc. 10.2% 2.0Scripps Networks Interactive, Inc. 7.8% 4.4 General Communication Inc. 12.3% 2.0Daily Mail and General Trust plc 7.8% 2.0 Renren Inc. ‐18.4% 2.0Conversant, Inc. 7.6% 3.2 Pitney Bowes Inc. 0.8% 2.0MicroStrategy Inc. 7.5% 1.5 Constant Contact, Inc. 13.3% 2.0ValueVision Media Inc. 7.2% 0.4 Forgame Holdings Limited 24.0% 2.0NEXON Co., Ltd. 7.1% 1.6 TiVo Inc. 22.8% 2.0IAC/InterActiveCorp 7.1% 1.9 DST Systems Inc. 14.2% 1.9Mercadolibre, Inc. 6.9% 7.9 Dice Holdings, Inc. 16.3% 1.9Journal Communications Inc. 6.9% 1.5 TheStreet, Inc. 20.1% 1.9Verint Systems Inc. 6.8% 2.6 IAC/InterActiveCorp 7.1% 1.9The Walt Disney Company 6.7% 3.1 Phoenix New Media Limited 23.6% 1.8Comcast Corporation 6.5% 2.5 ChinaCache International Holdings Ltd. 29.1% 1.8CDW Corporation 5.9% 0.7 Hollywood Media Corp. ‐11.5% 1.8Village Roadshow Limited 5.8% 1.5 Publicis Groupe SA 5.3% 1.8Stamps.com Inc. 5.8% 3.5 Vocus Inc. ‐2.2% 1.8British Sky Broadcasting Group plc 5.8% 2.0 Expedia Inc. 17.2% 1.7JCDecaux SA 5.6% 2.4 WPP plc 1.0% 1.7Dish Network Corp. 5.5% 2.2 Chime Communications plc 31.0% 1.7Next Fifteen Communications Group plc 5.4% 0.6 DIRECTV 5.1% 1.7Publicis Groupe SA 5.3% 1.8 The McClatchy Company 0.0% 1.7SAP AG 5.1% 4.0 Amazon.com Inc. 20.7% 1.7Teradata Corporation 5.1% 2.5 Move, Inc. 12.5% 1.7DIRECTV 5.1% 1.7 NEXON Co., Ltd. 7.1% 1.6XO Group Inc. 4.9% 1.3 G5 Entertainment AB (publ) 28.9% 1.6Nuance Communications, Inc. 4.8% 3.3 Travelzoo Inc. 3.1% 1.6Liberty Interactive Corporation 4.6% 2.2 Gannett Co., Inc. 15.5% 1.61‐800‐Flowers.com Inc. 4.5% 0.4 Actuate Corporation ‐8.8% 1.6Insignia Systems Inc. 4.3% 0.7 Lions Gate Entertainment Corp. 2.3% 1.6Live Nation Entertainment, Inc. 4.2% 0.7 Sizmek Inc. 14.5% 1.6HSN, Inc. 4.2% 0.9 Multiplus SA 10.5% 1.6PetMed Express, Inc. 4.1% 0.9 Spark Networks, Inc. ‐3.6% 1.6Orbitz Worldwide, Inc. 4.0% 1.3 Tree.Com, Inc. 13.2% 1.6Omnicom Group Inc. 3.9% 1.4 Huntsworth plc 1.3% 1.5The Interpublic Group of Companies, Inc. 3.9% 1.0 Meredith Corporation 0.4% 1.5Lamar Advertising Co. 3.8% 5.3 Journal Communications Inc. 6.9% 1.5Euromoney Institutional Investor PLC 3.7% 3.7 MicroStrategy Inc. 7.5% 1.5Ziggo N.V. 3.7% 5.8 MDC Partners Inc. 8.6% 1.5PTC Inc. 3.6% 3.1 Shutterfly, Inc. 16.3% 1.5Viad Corp 3.4% 0.5 Millennial Media Inc. 20.8% 1.5

Page 23: IAB CFO Council Meeting - Petsky Prunierpetskyprunier.com/_petskyprunier.com/dynamic/user_firm...Rank 2000 Company Headquarters Total Media rev. 2000* % chg Newspaper rev. 2000 Magazine

Oracle Corporation 3.2% 4.1 Village Roadshow Limited 5.8% 1.5Travelzoo Inc. 3.1% 1.6 Havas 3.0% 1.5Havas 3.0% 1.5 The New York Times Company 1.3% 1.5AirMedia Group Inc. 2.9% 0.2 SFX Entertainment Inc. 50.4% 1.4Fair Isaac Corporation 2.7% 2.9 Sapient Corp. 10.2% 1.4Entercom Communications Corp. 2.5% 2.3 Yellow Media Limited ‐11.2% 1.4Hi‐Media S.A. 2.4% 0.5 Sky‐mobi Limited ‐20.7% 1.4Lions Gate Entertainment Corp. 2.3% 1.6 Aimia Inc. 54.4% 1.4Yahoo! Inc. 2.3% 7.4 Mediabistro Inc. 1.2% 1.4CC Media Holdings, Inc. 2.2% 3.2 Omnicom Group Inc. 3.9% 1.4Adobe Systems Inc. 2.0% 7.4 Mood Media Corporation ‐1.7% 1.4Cablevision Systems Corporation 1.9% 2.1 AOL Inc. 7.8% 1.3CSG Systems International Inc. 1.8% 1.2 Orbitz Worldwide, Inc. 4.0% 1.3CBS Corporation 1.8% 2.7 Groupon, Inc. 23.9% 1.3Viacom, Inc. 1.5% 3.3 Martha Stewart Living Omnimedia Inc. ‐2.3% 1.3Clear Channel Outdoor Holdings Inc. 1.4% 2.7 XO Group Inc. 4.9% 1.3Informa plc 1.4% 3.4 Weborama 8.0% 1.3CafePress Inc. 1.3% 0.3 Kongzhong Corp. 0.0% 1.2Huntsworth plc 1.3% 1.5 Kongzhong Corp. 0.0% 1.2The New York Times Company 1.3% 1.5 CSG Systems International Inc. 1.8% 1.2Mediabistro Inc. 1.2% 1.4 Points International Ltd. 37.1% 1.2WPP plc 1.0% 1.7 InternetQ PLC 37.5% 1.2Pitney Bowes Inc. 0.8% 2.0 eLong Inc. 25.5% 1.2John Wiley & Sons Inc. 0.7% 2.0 DeNA Co., Ltd. ‐8.8% 1.1High Co. SA 0.7% 0.4 CyberAgent Inc. 15.4% 1.1Meredith Corporation 0.4% 1.5 Blucora, Inc. 22.7% 1.1Covisint Corporation 0.0% 2.1 Jiayuan.com International Ltd. 17.4% 1.0Interactive Intelligence Group Inc. 0.0% 3.8 The E. W. Scripps Company 12.8% 1.0Enero Group Limited 0.0% 0.5 The Interpublic Group of Companies, Inc. 3.9% 1.0Kongzhong Corp. 0.0% 1.2 Monster Worldwide, Inc. ‐0.9% 1.0The McClatchy Company 0.0% 1.7 YuMe, Inc. 28.4% 1.0Kongzhong Corp. 0.0% 1.2 Harte‐Hanks Inc. ‐0.4% 0.9PC Home Online Inc. 0.0% 0.8 Autobytel Inc. 37.1% 0.9Acxiom Corporation ‐0.1% 2.3 PetMed Express, Inc. 4.1% 0.9U.S. Auto Parts Network, Inc. ‐0.2% 0.4 HSN, Inc. 4.2% 0.9Global Sources Ltd. ‐0.2% 0.8 Demand Media, Inc. ‐3.2% 0.9Scholastic Corporation ‐0.3% 0.6 M&C Saatchi plc ‐4.1% 0.9Harte‐Hanks Inc. ‐0.4% 0.9 PC Home Online Inc. 0.0% 0.8IBM Corporation ‐0.4% 2.3 PubliGroupe AG ‐3.4% 0.8Creston plc ‐0.7% 0.8 Glacier Media, Inc. ‐1.4% 0.8Sage Group plc ‐0.8% 3.6 News Corporation ‐3.7% 0.8Monster Worldwide, Inc. ‐0.9% 1.0 QuinStreet, Inc. ‐6.3% 0.8Rovi Corporation ‐1.0% 5.3 Global Sources Ltd. ‐0.2% 0.8PDI, Inc. ‐1.4% 0.1 Creston plc ‐0.7% 0.8Glacier Media, Inc. ‐1.4% 0.8 Live Nation Entertainment, Inc. 4.2% 0.7Mood Media Corporation ‐1.7% 1.4 Digital River Inc. ‐4.0% 0.7APG|SGA SA ‐1.7% 2.5 Insignia Systems Inc. 4.3% 0.7E2open, Inc. ‐1.8% 7.4 Cello Group Plc ‐29.4% 0.7Reed Elsevier plc ‐2.1% 4.0 CDW Corporation 5.9% 0.7Vocus Inc. ‐2.2% 1.8 Tremor Video, Inc. 20.6% 0.7Martha Stewart Living Omnimedia Inc. ‐2.3% 1.3 E‐Commerce China Dangdang Inc. 28.2% 0.7Demand Media, Inc. ‐3.2% 0.9 Next Fifteen Communications Group plc 5.4% 0.6PubliGroupe AG ‐3.4% 0.8 LightInTheBox Holding Co., Ltd. 16.7% 0.6Spark Networks, Inc. ‐3.6% 1.6 Blue Nile Inc. 11.5% 0.6Time Warner Inc. ‐3.7% 2.6 Scholastic Corporation ‐0.3% 0.6News Corporation ‐3.7% 0.8 Hi‐Media S.A. 2.4% 0.5Digital River Inc. ‐4.0% 0.7 A. H. Belo Corporation ‐7.2% 0.5M&C Saatchi plc ‐4.1% 0.9 Vitacost.com, Inc. 12.5% 0.5United Online, Inc. ‐4.3% 0.4 Septeni Holdings Co., Ltd. 15.5% 0.5Solocal Group SA ‐4.7% 2.2 Dentsu Inc. 19.0% 0.5National CineMedia, Inc. ‐5.7% 4.3 Enero Group Limited 0.0% 0.5TradeDoubler AB ‐5.9% 0.2 Viad Corp 3.4% 0.5QuinStreet, Inc. ‐6.3% 0.8 1‐800‐Flowers.com Inc. 4.5% 0.4Rediff.com India Limited ‐6.4% 0.2 U.S. Auto Parts Network, Inc. ‐0.2% 0.4UBM plc ‐7.0% 2.8 High Co. SA 0.7% 0.4A. H. Belo Corporation ‐7.2% 0.5 United Online, Inc. ‐4.3% 0.4Mixi, Inc. ‐7.4% 2.5 Charm Communications Inc. 19.3% 0.4Zynga, Inc. ‐7.4% 3.5 ValueVision Media Inc. 7.2% 0.4International Game Technology ‐8.2% 2.3 ReachLocal, Inc. 12.9% 0.3Actuate Corporation ‐8.8% 1.6 CafePress Inc. 1.3% 0.3DeNA Co., Ltd. ‐8.8% 1.1 Geeknet, Inc. 17.0% 0.3Yellow Media Limited ‐11.2% 1.4 TradeDoubler AB ‐5.9% 0.2Hollywood Media Corp. ‐11.5% 1.8 Rediff.com India Limited ‐6.4% 0.2Renren Inc. ‐18.4% 2.0 AirMedia Group Inc. 2.9% 0.2Sky‐mobi Limited ‐20.7% 1.4 Pacific Online Ltd. 11.1% 0.2Cello Group Plc ‐29.4% 0.7 PDI, Inc. ‐1.4% 0.1