+ All Categories
Home > Documents > European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based...

European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based...

Date post: 02-Oct-2020
Category:
Upload: others
View: 0 times
Download: 0 times
Share this document with a friend
12
European Technology Update Member FINRA/SIPC European Technology Update 22 June 2011 Thierry Monjauze Thierry Monjauze Managing Director 63 Brook Street London W1K 4HS United Kingdom Phone: +44 20 7518 8900 [email protected] Francois Morin Director 63 Brook Street www.harriswilliams.com This report has been prepared by Harris Williams & Co. Ltd and approved by Sturgeon Ventures LLP in accordance with Conduct Of Business rules COBS 4 of the FSA Handbook. Harris Williams & Co. Ltd is an authorised representative of Sturgeon Ventures LLP which is Authorised and Regulated by the Financial Services Authority. This report is being made by Harris Williams & Co. Ltd. Investment banking services are provided by Harris Williams LLC, a registered broker-dealer and member of FINRA and SIPC, and Harris Williams & Co. Ltd. Harris Williams & Co. is a trade name under which Harris Williams LLC and Harris Williams & Co. Ltd conduct business in the U.S. and Europe, respectively. 63 Brook Street London W1K 4HS United Kingdom Phone: +44 20 7518 8900 [email protected]
Transcript
Page 1: European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based advertising platform for publishers, ... Citi Venture Capital acquired Ness Technologies,

European Technology Update

Member FINRA/SIPC

European Technology Update22 June 2011

Thierry MonjauzeThierry MonjauzeManaging Director63 Brook StreetLondon W1K 4HSUnited KingdomPhone: +44 20 7518 [email protected]

Francois MorinDirector63 Brook Street

www.harriswilliams.comThis report has been prepared by Harris Williams & Co. Ltd and approved by Sturgeon Ventures LLP in accordance with Conduct Of Business rules COBS 4 of the FSA Handbook.

Harris Williams & Co. Ltd is an authorised representative of Sturgeon Ventures LLP which is Authorised and Regulated by the Financial Services Authority. This report is being made by Harris Williams & Co. Ltd. Investment banking services are provided by Harris Williams LLC, a registered broker-dealer and member of FINRA and SIPC, and Harris

Williams & Co. Ltd. Harris Williams & Co. is a trade name under which Harris Williams LLC and Harris Williams & Co. Ltd conduct business in the U.S. and Europe, respectively.

63 Brook StreetLondon W1K 4HSUnited KingdomPhone: +44 20 7518 [email protected]

Page 2: European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based advertising platform for publishers, ... Citi Venture Capital acquired Ness Technologies,

Recent Developments

Ericsson acquired Telcordia, a provider of mobile, broadband and enterprise communications software and services, for $1.15 billionSagemCom, a provider of network equipment, is in discussions with Carlyle for a c.€500 million buyoutDigital advertising company MediaMind Technologies was acquired by DG FastChannel for $517 millionGoogle acquired Admeld, a US-based advertising platform for publishers, for an estimated $400 millionApax entered into exclusive talks with Capgemini for the sale of its portfolio company Prosodie for €382 millionCiti Venture Capital acquired Ness Technologies, an Israeli provider of IT solutions, for $307 million

Company Specific

News

p

KDDI will conduct a $250 million tender offer to acquire WebMoney, an electronic money settlement service firmVentizz sold its portfolio company Exceet, an electronic security solutions company, to Helikos for €110 millionVisa acquired the mobile financial services technology company Fundamo for $110 millionTelefonica acquired the Spanish cloud computing company Acens Technologies for an estimated $117 millionConcur acquired GlobalExpense, a UK-based provider of web-based expense management systems, for £14 millionTransics acquired European activities of CarrierWeb, a provider of fleet management systems, for €6 millionGarmin acquired Navigon, the Germany-based provider of navigation systems, software and applicationsQuest Software acquired the virtual directory management software provider SymlabsUS advertising technology company YuMe bought Appealing Media, a UK-based mobile advertising businessGFT acquired Asymo a Swiss IT consulting company specialising in solutions for the banking sectorGFT acquired Asymo, a Swiss IT consulting company specialising in solutions for the banking sectorFacebook acquired the Amsterdam-based software design firm SofauSwitch.com acquired Top10.com, a broadband and mobile phone comparison websiteCoupons.com raised a $200 million round of financing at a $1 billion valuationSpotify raised $100 million from DST, Kleiner Perkins and Accel in advance of its upcoming US launchWimdu, a peer-to-peer online apartment rental marketplace, raised $90 million from Kinnevik and Rocket InternetSpectrum Equity invested $50 million for a minority stake in the food delivery website SeamlessWebIntel Capital invested $13 million in Aldebaran Robotics, a manufacturer of humanoid robotsSapato.ru, a Russian online shoe retailer, raised $12 million from Intel Capital and existing shareholdersRussian geolocation service AlterGeo raised $10 million from Intel Capital and Almaz CapitalP i V d N i I i d $10 illi i S i 2M di id f bil l iPrime Ventures and Newion Investment invested $10 million in Service2Media, a provider of mobile app solutionsTaykey, a mobile advertising technology company, raised $9 million from Cresecent Point, Softbank and SequoiaFuel cell technology startup ACAL Energy raised £6.1 million from CT Investment Partners and existing investorsSelf-checkout technology company AisleBuyer raised $7.5 million in a round led by Old Willow PartnersEagle Eye Solutions raised £1.5 million from various individual investors for its mobile coupon technology Spanish restaurant reservations site Restalo.es raised €1 million from Active Venture PartnersAlmaz Capital Partners led a new round of financing into Flirtic.com, an online dating websitePandora raised $235 million from its NYSE IPO, which saw its share price rise 9% on the first dayFusion-io raised $234 million from its NYSE IPO, which saw its share price increase 34% on the first dayConsumer banking and personal finance website Bankrate raised $188 million from its NASDAQ IPO

Global revenue from mobile advertising is forecast to be $20.6 billion by 2015 according to GartnerOnline video advertising is expected to become a $2.2 billion market in the US this year, according to ComScore

g p $ QSopra spun-off a 74% stake in Axway on the Paris Exchange at a price of €18.61 and market cap of €300 millionHomeAway, a vacation-rental website, set the price for its IPO at $24 to $27 per share, looking to raise $216 millionEPAM Systems, a Russian provider of software engineering services, filed for a $100 million US IPOFacebook is reportedly planning its IPO, which could value the company as high as $100 billion, for early 2012 Chinese online-only apparel brand and retailer Vancl plans to raise $1 billion in a US IPOResearch In Motion reported a drop in earnings and cut its EPS forecast for the year down to $5.25-6.00 from $7.50

Industry Trends eMarketer estimates nearly 80 million US internet users will tune into internet radio stations per week in 2011

Citi analysts estimate the sales of Kindle devices and e-books will account for 10% of Amazon’s sales in 2012Digital games accounted for 24% of game sales in 2010, generating $5.9 billion in the US, according to ESAJuniper estimates NFC payments to reach $50 billion worldwide by 2014 Global smartphone shipments are expected to near 1 billion by 2015, more than double the projected 472 million to be shipped this year, according to IDC Growth in global PC sales is expected to slow to 9.3% in 2011, peaking at 385 million units, according GartnerFacebook lost 6 million users in May, bringing its total active user base to 149.4 million in the USSmartphones have captured 22% of the installed mobile phone base in the UK, making it the leading market for smartphone uptake in Europe according to IHS Screen Digest

Trends

smartphone uptake in Europe, according to IHS Screen DigestUS mobile TV ad spend is expected to reach $1.4 billion in 2015, up from $370 million in 2010, according to PWCOnly 20% of online daily deals customers make full-price purchases in shops, according to Rice UniversityThe VoIP market is expected to reach $40 billion globally, according to Point TopiceMarketer expects US online advertising spend to reach $31 billion in 2012, representing a 20% increase over 2010

Source: Industry news sources. 1

Page 3: European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based advertising platform for publishers, ... Citi Venture Capital acquired Ness Technologies,

Public Market Trading Statistics

Stock Performance

Last 30 Days

g

5%

10%

(15%)

(10%)

(5%)

0%

16 May 23 May 30 May 06 Jun 13 Jun

DJ Stoxx 600 Technology Nasdaq Composite Software and IT Services Communications Internet and Digital Media

(5.4% )(6.9% )(7.5% )

(11.1% )(14.5% )

Last Twelve Months

10%

20%

30%

40%

50%

60%

32.5%25.1%19.5%14.6%10.8%

Comparable Trading

Sources: Capital IQ, 17 June 2011; Brokers’ reports.

CY2011EEBITDA Margin Growth CY2011E CY2012E CY2011E CY2012E CY2011E CY2012E

P / EEV / Revenue EV / EBITDA

(10%)

0%

Jun 2010 Sep 2010 Dec 2010 Mar 2011 Jun 2011

DJ Stoxx 600 Technology Nasdaq Composite Software and IT Services Communications Internet and Digital Media

Summary Software and IT ServicesEnterprise Applications 19.1% 9.5% 1.7x 1.6x 9.1x 7.7x 16.9x 14.8xEuropean Large Cap Software 32.4% 10.9% 3.5x 3.2x 10.6x 9.3x 18.6x 15.8xFinancial Software 23.9% 8.2% 2.2x 2.0x 8.8x 7.7x 18.5x 15.7xHealthcare Software 20.8% 17.6% 1.9x 1.8x 8.6x 7.5x 18.7x 16.2xLarge Cap IT Services 13.2% 17.1% 0.9x 0.8x 6.2x 5.5x 13.3x 11.3xMid Cap IT Services 11.3% 11.0% 0.7x 0.7x 6.1x 5.7x 10.3x 9.3xOffshore IT Services 23.9% 22.7% 3.3x 2.8x 13.7x 11.4x 19.6x 16.5xSecurity Software 37.0% 11.1% 3.7x 3.4x 9.3x 8.3x 17.9x 15.5x

CommunicationsCommunicationsDigital Broadband 12.6% 14.3% 0.6x 0.6x 4.9x 4.1x 11.5x 9.7xDiversified Communication Equipment 13.4% 14.7% 1.3x 1.2x 10.0x 7.0x 17.8x 13.9xMobile Content / Solutions Providers 17.2% 28.9% 1.7x 1.4x 9.0x 6.1x 19.1x 12.6xMobile Infrastructure Software 16.9% 10.9% 2.0x 1.8x 11.0x 8.1x 22.3x 18.6x

Internet and Digital MediaChinese Internet Leaders 35.5% 38.8% 8.7x 6.2x 17.5x 12.7x 22.3x 19.6xOnline Classifieds 41.9% 25.5% 5.9x 5.1x 13.8x 11.3x 22.2x 16.8xContent Providers / Communities 18.5% 14.8% 4.4x 3.3x 12.3x 13.2x 27.0x 24.4xEcommerce 17.3% 33.6% 3.7x 2.9x 21.5x 15.9x 31.5x 34.3xGlobal Internet Leaders 35 0% 30 9% 5 7 4 4 15 5 11 9 22 4 20 5

2

Global Internet Leaders 35.0% 30.9% 5.7x 4.4x 15.5x 11.9x 22.4x 20.5xInteractive Entertainment 20.2% 31.2% 1.1x 1.0x 7.3x 8.7x 21.8x 19.3xIntermediation and Comparison 25.5% 13.1% 2.1x 1.9x 8.4x 7.4x 22.8x 19.5xOnline Gambling 27.3% 43.1% 1.8x 1.5x 5.9x 5.0x 10.9x 8.7xOnline Marketing 15.2% 25.7% 1.3x 1.2x 9.6x 7.2x 22.1x 16.2xOnline Travel 29.9% 23.0% 4.2x 3.5x 12.9x 10.0x 23.6x 18.3x

Page 4: European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based advertising platform for publishers, ... Citi Venture Capital acquired Ness Technologies,

Software and IT Services

10%

Last 30 Days Performance

(5%)

0%

5%

European Large Cap Software (0.8% )Fi i l S ft (1 0% )

(15%)

(10%)

18 May 24 May 30 May 05 Jun 11 Jun

European Large Cap Software Financial SoftwareEnterprise Applications Healthcare Software

Financial Software (1.0% )Healthcare Software (3.6% )Enterprise Applications (4.8% )Offshore IT Services (5.0% )Security Software (5.3% )Large Cap IT Services (7.2% )Mid Cap IT Services (14.6% )

p ppSecurity Software Large Cap IT ServicesMid Cap IT Services Offshore IT Services

Last Twelve Months Performance

40%

50%

Financial Software 37.2%Enterprise Applications 35.3%Security Software 33.5%European Large Cap Software 25.3%Healthcare Software 20.3%

10%

20%

30%

40% Offshore IT Services 19.7%Mid Cap IT Services 18.2%Large Cap IT Services 9.8%

(20%)

(10%)

0%

Jun 2010 Sep 2010 Dec 2010 Mar 2011 Jun 2011

European Large Cap Software Financial SoftwareEnterprise Applications Healthcare Software

Source: Capital IQ, 17 June 2011.3

p ppSecurity Software Large Cap IT ServicesMid Cap IT Services Offshore IT Services

Page 5: European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based advertising platform for publishers, ... Citi Venture Capital acquired Ness Technologies,

Software and IT Services(Continued)(Continued)

Market Enterprise CY2011ECap ($m) Value ($m) EBITDA Margin Growth CY2011E CY2012E CY2011E CY2012E CY2011E CY2012E

European Large Cap SoftwareSAP 72,090 71,194 34.5% 21.8% 3.6x 3.3x 10.3x 9.4x 16.0x 14.2xDassault Systemes 9,890 8,640 30.8% 19.2% 3.5x 3.2x 11.4x 10.2x 20.3x 18.2xAutonomy 6,641 6,341 48.0% 18.5% 6.2x 5.3x 12.8x 10.3x 22.3x 17.7x

EV / Revenue EV / EBITDA P / E

y , ,Sage 5,935 6,054 26.9% 7.7% 2.5x 2.4x 9.2x 8.7x 14.0x 12.9xSoftware AG 4,737 4,912 29.1% 14.5% 2.9x 2.7x 10.0x 9.1x 15.5x 14.1xTemenos 2,198 2,364 29.5% 20.4% 4.3x 3.8x 14.5x 12.0x 18.1x 15.8xMisys 1,998 603 24.2% (26.0%) 0.9x 0.8x 3.8x 3.1x 23.7x 16.8xAveva 1,835 1,587 32.4% 21.3% 5.2x 4.6x 16.0x 13.4x 26.4x 22.1xMicro Focus 1,137 1,178 36.5% 0.8% 2.7x 2.6x 7.4x 7.1x 11.1x 10.6x

Mean 32.4% 10.9% 3.5x 3.2x 10.6x 9.3x 18.6x 15.8xMedian 30.8% 18.5% 3.5x 3.2x 10.3x 9.4x 18.1x 15.8x

Financial SoftwareIntuit 15,016 14,186 37.1% 12.8% 3.5x 3.2x 9.5x 8.7x 18.4x 16.6xTemenos 2,198 2,364 29.5% 20.4% 4.3x 3.8x 14.5x 12.0x 18.1x 15.8x, ,Misys 1,998 603 24.2% (26.0%) 0.9x 0.8x 3.8x 3.1x 23.7x 16.8xFidessa 1,125 1,023 20.9% 13.4% 2.2x 1.9x 10.4x 9.7x 24.6x 22.4xSimCorp 837 764 24.0% 14.5% 2.7x 2.4x 11.1x 9.2x 18.4x 14.7xInnovation 327 284 12.8% 12.0% 1.0x 0.9x 7.6x 7.0x 21.5x 18.1xORC 275 232 24.1% 9.9% 1.5x 1.3x 6.0x 4.8x 15.0x 11.2xMicrogen 201 163 25.0% 15.6% 2.7x 2.5x 11.0x 9.9x 20.4x 18.0xLinedata 183 180 21.3% 3.8% 0.9x 0.9x 4.3x 4.1x 9.8x 8.9xStatPro 96 104 19.8% 5.2% 1.9x 1.8x 9.7x 8.9x 15.5x 13.9x

Mean 23.9% 8.2% 2.2x 2.0x 8.8x 7.7x 18.5x 15.7xMedian 24.1% 12.4% 2.1x 1.9x 9.6x 8.8x 18.4x 16.2x

Enterprise Applicationsp ppUnit 4 1,073 1,272 21.0% 18.3% 1.9x 1.8x 9.0x 8.1x 23.7x 17.7xSDL 881 807 18.2% 12.4% 2.3x 2.1x 12.5x 11.5x 19.2x 17.6xExact 694 612 23.7% 6.4% 1.9x 1.8x 7.9x 7.4x 14.0x 13.1xKofax 665 593 20.3% (11.9%) 2.3x 2.1x 11.4x 10.1x 21.7x 17.7xF-Secure 531 478 20.3% 18.6% 2.3x 2.1x 11.4x 9.1x 19.6x 15.3xIFS 493 429 16.3% 8.5% 1.0x 0.9x 6.2x 5.4x 14.7x 12.3xCegid 268 365 24.7% 12.3% 1.0x 0.9x 3.9x 3.7x 9.2x 8.5xKewill 151 123 16.2% 9.7% 1.2x 1.2x 7.5x 6.4x 13.1x 11.5xAlterian 98 87 11.1% 11.1% 1.4x 1.3x 12.4x 7.8x NM 19.2x

Mean 19.1% 9.5% 1.7x 1.6x 9.1x 7.7x 16.9x 14.8xMedian 20.3% 11.1% 1.9x 1.8x 9.0x 7.8x 17.0x 15.3x

Healthcare SoftwareMcKesson 20,429 20,821 2.5% 6.3% 0.2x 0.2x 7.2x 6.3x 14.8x 12.7xCerner 9,909 9,399 31.9% 13.3% 4.5x 4.0x 14.0x 12.0x 32.6x 27.3xAllscripts Healthcare Solutions 3,536 3,840 24.8% 14.2% 2.7x 2.4x 10.8x 9.1x 20.8x 17.5xCegedim 813 1,488 19.1% 10.3% 1.1x 1.0x 5.7x 5.2x 9.7x 8.2xCompuGroup 729 968 21.1% 32.2% 1.7x 1.5x 8.1x 6.7x 15.8x 11.2xAdvanced Computer Software 195 244 25.3% 29.7% 1.5x 1.5x 6.1x 5.7x NA 20.1x

Mean 20.8% 17.6% 1.9x 1.8x 8.6x 7.5x 18.7x 16.2xMedian 23.0% 13.7% 1.6x 1.5x 7.7x 6.5x 15.8x 15.1x

4Sources: Capital IQ, 17 June 2011; Brokers’ reports.

Page 6: European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based advertising platform for publishers, ... Citi Venture Capital acquired Ness Technologies,

Software and IT Services(Continued)(Continued)

Market Enterprise CY2011ECap ($m) Value ($m) EBITDA Margin Growth CY2011E CY2012E CY2011E CY2012E CY2011E CY2012E

Security SoftwareSymantec 14,015 13,717 34.9% 9.1% 2.1x 2.0x 6.0x 5.5x 12.0x 10.6xCheck Point 10,801 9,718 59.3% 13.0% 7.9x 7.2x 13.4x 12.3x 18.8x 16.9xTrend Micro 3 921 2 530 33 3% 3 9% 2 1x 2 0x 6 2x 5 7x 21 5x 19 4x

EV / Revenue EV / EBITDA P / E

Trend Micro 3,921 2,530 33.3% 3.9% 2.1x 2.0x 6.2x 5.7x 21.5x 19.4xF-Secure 522 469 20.3% 18.6% 2.3x 2.1x 11.2x 9.0x 19.3x 15.1x

Mean 37.0% 11.2% 3.6x 3.3x 9.2x 8.1x 17.9x 15.5xMedian 34.1% 11.1% 2.2x 2.0x 8.7x 7.3x 19.0x 16.0x

Large Cap IT ServicesAccenture 35,029 30,805 15.7% 15.5% 1.2x 1.1x 7.7x 7.0x 16.0x 14.1xCap Gemini 8,340 6,808 9.5% 18.8% 0.5x 0.5x 5.3x 4.7x 14.7x 12.4xCapita Group 7,372 9,221 17.2% 11.8% 1.9x 1.8x 11.1x 10.3x 15.5x 14.0xComputer Sciences 5,966 6,708 13.6% 0.2% 0.4x 0.4x 3.0x 2.7x 9.5x 7.6xAtos Origin 3,658 3,865 10.2% 39.4% 0.4x 0.3x 4.0x 3.1x 11.3x 9.0x

Mean 13.2% 17.1% 0.9x 0.8x 6.2x 5.6x 13.4x 11.4xMedian 13.6% 15.5% 0.5x 0.5x 5.3x 4.7x 14.7x 12.4x

Mid Cap IT ServicesCGI 5,761 6,720 18.6% 16.1% 1.5x 1.4x 7.8x 7.4x 13.5x 12.2xLogica 3,305 3,745 9.2% 9.0% 0.6x 0.6x 6.5x 6.0x 9.7x 8.8xIndra Sistemas 3,161 3,660 12.2% 9.1% 1.0x 0.9x 8.0x 7.5x 11.3x 10.7xTieto 1,134 1,257 10.7% 14.1% 0.5x 0.5x 4.5x 4.2x 10.7x 8.9xSopra 1,022 1,106 11.4% 14.6% 0.6x 0.6x 5.5x 5.1x 9.1x 8.5xGroupe Steria 811 959 9.0% 6.5% 0.4x 0.4x 4.4x 4.1x 9.2x 7.8xGFI Informatique 294 439 7.7% 11.9% 0.4x 0.4x 5.7x 5.3x 9.0x 8.1x

Mean 11.3% 11.6% 0.7x 0.7x 6.1x 5.7x 10.3x 9.3xMedian 10.7% 11.9% 0.6x 0.6x 5.7x 5.3x 9.7x 8.8x

Offshore IT ServicesTata 48,515 47,010 29.7% 26.4% 4.8x 3.9x 16.0x 13.3x 21.3x 18.3xInfosys 35,253 31,488 30.7% 20.3% 4.6x 3.8x 14.9x 12.6x 20.7x 17.0xWipro 22,280 21,010 20.6% 14.7% 2.7x 2.4x 13.3x 11.3x 17.7x 14.5xCognizant 20,583 18,414 20.8% 30.9% 3.1x 2.5x 14.8x 12.1x 24.4x 20.2xHCL 7,387 7,454 17.8% 22.7% 1.9x 1.7x 10.9x 9.1x 16.0x 14.3x

Mean 23.9% 23.0% 3.4x 2.8x 14.0x 11.7x 20.0x 16.8xMedian 20.8% 22.7% 3.1x 2.5x 14.8x 12.1x 20.7x 17.0x

5Sources: Capital IQ, 17 June 2011; Brokers’ reports.

Page 7: European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based advertising platform for publishers, ... Citi Venture Capital acquired Ness Technologies,

Communications

Last 30 Days Performance

10%

(15%)

(10%)

(5%)

0%

5%

Mobile Content / Solutions Providers (3.7% )Digital Broadband (4.7% )Mobile Infrastructure Software (8.7% )Diversified Communication Equipment (28 5% )

(30%)

(25%)

(20%)

(15%)

18 May 24 May 30 May 05 Jun 11 Jun

Digital Broadband Diversified Communication Equipment

Diversified Communication Equipment (28.5% )

60%

70%

Last Twelve Months Performance

Diversified Communication Equipment 28.5%Mobile Content / Solutions Providers 19.4%Mobile Infrastructure Software 2.5%Digital Broadband 2.1%

Digital Broadband Diversified Communication Equipment

Mobile Infrastructure Software Mobile Content / Solutions Providers

10%

20%

30%

40%

50%

(20%)

(10%)

0%

Jun 2010 Sep 2010 Dec 2010 Mar 2011 Jun 2011

Digital Broadband Diversified Communication Equipment

Mobile Infrastructure Software Mobile Content / Solutions ProvidersMobile Infrastructure Software Mobile Content / Solutions Providers

6Source: Capital IQ, 17 June 2011.

Page 8: European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based advertising platform for publishers, ... Citi Venture Capital acquired Ness Technologies,

Communications(C ti d)(Continued)

Market Enterprise CY2011ECap ($m) Value ($m) EBITDA Margin Growth CY2011E CY2012E CY2011E CY2012E CY2011E CY2012E

Digital BroadbandLogitech 2,080 1,563 9.3% 7.2% 0.6x 0.6x 6.8x 5.3x 17.4x 17.4xTomTom 1,700 2,133 19.1% 3.5% 1.0x 1.0x 5.4x 5.1x 8.7x 8.1xTechnicolor 1 066 2 491 14 1% 15 4% 0 5x 0 5x 3 4x 3 1x NA NA

EV / Revenue EV / EBITDA P / E

Technicolor 1,066 2,491 14.1% 15.4% 0.5x 0.5x 3.4x 3.1x NA NAKudelski 801 1,073 13.4% 1.7% 0.9x 0.8x 6.7x 5.7x 12.7x 9.3xPace 505 830 8.9% 23.9% 0.3x 0.3x 3.7x 3.1x 5.1x 3.9xParrot 482 352 17.2% 19.2% 0.9x 0.8x 5.3x 4.7x 14.1x 12.4xAdvanced Digital Broadcast 140 105 6.5% 28.5% 0.2x 0.2x 3.4x 2.4x NM 8.5x

Mean 12.6% 14.2% 0.6x 0.6x 5.0x 4.2x 11.6x 9.9xMedian 13.4% 15.4% 0.6x 0.6x 5.3x 4.7x 12.7x 8.9x

Diversified Communication EquipmentLM Ericsson Telephone 43,788 35,876 16.3% 17.5% 1.0x 1.0x 6.3x 5.8x 15.5x 13.3xNokia 22,492 15,133 5.2% (1.1%) 0.3x 0.3x 5.2x 4.0x 24.3x 13.9xAlcatel-Lucent 11,784 12,540 9.3% 14.0% 0.5x 0.5x 5.6x 4.8x 15.5x 11.1xADTRAN 2 413 2 322 30 1% 20 0% 3 2x 2 9x 10 8x 9 6x 17 3x 15 8xADTRAN 2,413 2,322 30.1% 20.0% 3.2x 2.9x 10.8x 9.6x 17.3x 15.8xCIENA 1,601 2,536 6.2% 23.2% 1.4x 1.2x 22.3x 11.2x NM 15.9x

Mean 13.4% 14.7% 1.3x 1.2x 10.0x 7.1x 18.1x 14.0xMedian 9.3% 17.5% 1.0x 1.0x 6.3x 5.8x 16.4x 13.9x

Mobile Infrastructure SoftwareQUALCOMM 87,968 76,290 44.8% 32.0% 5.0x 4.5x 11.2x 10.1x 16.8x 14.8xVeriSign 5,512 4,149 54.2% 4.3% 5.4x 5.0x 9.9x 8.8x 22.8x 18.1xAmdocs 5,323 4,166 20.8% 5.9% 1.3x 1.2x 6.2x 6.2x 12.6x 11.8xComverse Technology 1,506 1,517 6.5% 28.9% 0.8x 0.9x 12.1x NA 16.3x 12.7xSynchronoss Technologies 1,103 924 26.6% 32.9% 4.2x 3.5x 15.6x 12.1x 35.7x 27.6xSonus Networks 802 469 8.6% 16.2% 1.7x 1.7x 19.9x 16.5x NM 37.6xTekelec 537 296 13 4% (7 2%) 0 8x 0 8x 5 7x 5 1x 29 6x 19 8xTekelec 537 296 13.4% (7.2%) 0.8x 0.8x 5.7x 5.1x 29.6x 19.8xTeleCommunication Systems 249 352 13.8% 13.0% 0.8x 0.7x 5.7x 4.7x 24.0x 20.0xOpenwave Systems 191 109 (1.0%) (4.2%) 0.7x 0.6x NM 6.3x NM NMSmith Micro Software 146 81 (10.6%) (32.1%) 0.9x 0.6x NM 4.6x NM 11.8xRedknee Solutions 74 67 8.4% 29.7% 1.0x 0.9x 11.8x 6.3x 20.5x 11.3x

Mean 16.9% 10.9% 2.0x 1.8x 10.9x 8.1x 22.3x 18.5xMedian 13.4% 13.0% 1.0x 0.9x 11.2x 6.3x 21.7x 16.5x

Mobile Content / Solutions ProvidersOpera Software 702 613 24.6% 37.6% 3.8x 3.0x 15.3x 10.2x 26.8x 17.7xGameLoft 533 497 21.9% 21.1% 2.2x 1.9x 10.0x 8.5x 24.1x 19.8xBuongiorno 197 258 11.5% 35.9% 0.6x 0.5x 4.9x 3.9x 16.8x 10.5xDanal 118 95 17 7% 27 6% 0 8x 0 7x 4 7x 3 6x 15 0x 11 0xDanal 118 95 17.7% 27.6% 0.8x 0.7x 4.7x 3.6x 15.0x 11.0xDada 74 137 11.2% (28.3%) 0.9x 0.9x 8.0x 6.8x NM 49.4xSynchronica 33 34 16.1% 80.8% 1.8x 1.3x 11.2x 3.9x 13.5x 4.4x

Mean 17.2% 29.1% 1.7x 1.4x 9.0x 6.1x 19.3x 18.8xMedian 16.9% 31.7% 1.4x 1.1x 9.0x 5.4x 16.8x 14.3x

7Sources: Capital IQ, 17 June 2011; Brokers’ reports.

Page 9: European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based advertising platform for publishers, ... Citi Venture Capital acquired Ness Technologies,

Internet and Digital Media

Last 30 Days Performance

g

Intermediation and Comparison 6.0%Content Providers / Communities 1.3%Online Marketing (1.7% )Online Gambling (2.4% )Ecommerce (6.1% )Global Internet Leaders (9 3% )

(10%)

(5%)

0%

5%

10%Global Internet Leaders (9.3% )Interactive Entertainment (9.7% )Online Classifieds (16.4% )Online Travel (22.5% )Chinese Internet Leaders (29.3% )

(30%)

(25%)

(20%)

(15%)

18 May 24 May 30 May 05 Jun 11 JunGl b l I t t L d E

140%

Last Twelve Months Performance

Global Internet Leaders EcommerceOnline Travel Online MarketingContent Providers / Communities Intermediation and ComparisonOnline Classifieds Chinese Internet LeadersOnline Gambling Interactive Entertainment

Online Travel 64.4%Ecommerce 50.0%Online Classifieds 41.3%

40%

60%

80%

100%

120% Online Marketing 33.7%Chinese Internet Leaders 32.5%Intermediation and Comparison 31.3%Content Providers / Communities 23.0%Global Internet Leaders 18.6%Interactive Entertainment 5.2%Online Gambling (30.9% )

(40%)

(20%)

0%

20%

Jun 2010 Sep 2010 Dec 2010 Mar 2011 Jun 2011Global Internet Leaders EcommerceOnline Travel Online MarketingC t t P id / C iti I t di ti d C iContent Providers / Communities Intermediation and ComparisonOnline Classifieds Chinese Internet LeadersOnline Gambling Interactive Entertainment

8Source: Capital IQ, 17 June 2011.

Page 10: European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based advertising platform for publishers, ... Citi Venture Capital acquired Ness Technologies,

Internet and Digital Media(Continued)(Continued)

Market Enterprise CY2011ECap ($m) Value ($m) EBITDA Margin Growth CY2011E CY2012E CY2011E CY2012E CY2011E CY2012E

Global Internet LeadersApple 291,594 262,360 32.8% 49.4% 2.4x 2.0x 7.3x 6.2x 12.1x 10.6xMicrosoft 206,350 170,798 41.9% 9.0% 2.4x 2.2x 5.7x 5.0x 9.4x 8.3xG l 156 157 124 578 41 6% 26 6% 3 4 2 9 8 2 6 8 14 4 12 2

EV / Revenue EV / EBITDA P / E

Google 156,157 124,578 41.6% 26.6% 3.4x 2.9x 8.2x 6.8x 14.4x 12.2xAmazon 84,858 77,977 5.9% 38.1% 1.7x 1.3x 27.8x 20.8x NM 48.6xBaidu 41,257 39,993 58.4% 72.2% 19.9x 13.3x 34.1x 22.9x 44.3x 29.7xeBay 37,405 32,435 35.0% 18.0% 3.0x 2.6x 8.6x 7.6x 14.8x 13.0xYahoo! 19,531 16,823 37.3% (0.5%) 3.7x 3.5x 9.9x 9.1x 18.6x 16.0xAlibaba 7,361 5,876 34.0% 25.2% 5.6x 4.6x 16.5x 13.2x 25.0x 19.4xMail.ru 6,762 6,623 46.2% 55.8% 14.1x 10.8x 30.4x 22.0x 41.9x 29.4xIAC 3,268 2,107 17.2% 15.9% 1.1x 1.0x 6.4x 5.6x 21.4x 17.7x

Mean 35.0% 30.9% 5.7x 4.4x 15.5x 11.9x 22.4x 20.5xMedian 36.1% 25.9% 3.2x 2.8x 9.3x 8.3x 18.6x 16.9x

EcommerceA 84 858 77 977 5 9% 38 1% 1 7 1 3 27 8 20 8 NM 48 6Amazon 84,858 77,977 5.9% 38.1% 1.7x 1.3x 27.8x 20.8x NM 48.6xeBay 37,405 32,435 35.0% 18.0% 3.0x 2.6x 8.6x 7.6x 14.8x 13.0xNetflix 12,893 12,786 15.0% 50.8% 3.9x 2.9x 26.1x 19.1x NM 37.7xMercadolibre 3,281 3,227 35.9% 37.2% 11.0x 8.5x 30.7x 23.0x 45.6x 33.8xAsos 2,926 2,919 9.7% 58.2% 3.9x 2.8x 39.8x 28.6x NM NMVistaprint 2,018 1,809 18.5% 23.6% 2.0x 1.7x 10.9x 8.6x 19.7x 16.5xOcado 1,778 1,778 6.0% 27.4% 1.7x 1.4x 29.1x 18.8x NM NMOpenTable 1,742 1,687 37.5% 49.1% 11.5x 8.8x 30.6x 21.2x NM 45.4xShutterfly 1,689 1,473 19.5% 61.7% 3.1x 2.4x 15.8x 10.8x NM 35.7xDigital River 1,201 832 21.3% 12.3% 2.0x 1.8x 9.6x 7.5x 26.7x 20.0xYOOX 952 936 10.0% 41.8% 2.3x 1.8x 23.3x 16.6x NM 42.8xBlue Nile 630 552 8.7% 11.7% 1.5x 1.4x 17.2x 15.2x 41.1x 35.4xO k 334 2 2 3% 6 3% 0 2 0 2 10 2 9 1 41 0 48Overstock 334 275 2.3% 6.3% 0.2x 0.2x 10.2x 9.1x 41.0x 48.7x

Mean 17.3% 33.6% 3.7x 2.9x 21.5x 15.9x 31.5x 34.3xMedian 15.0% 37.2% 2.3x 1.8x 23.3x 16.6x 33.8x 35.7x

Online TravelPriceline 22,777 21,664 31.5% 36.6% 5.1x 4.2x 16.3x 12.8x 22.6x 17.5xExpedia 7,482 7,371 26.0% 14.8% 1.9x 1.7x 7.4x 6.7x 14.7x 13.0xCtrip 5,754 5,257 40.7% 29.7% 9.5x 7.5x 23.2x 18.4x 30.8x 24.6xWotif 1,100 973 56.2% 12.3% 6.1x 5.4x 10.8x 9.5x 18.1x 15.7xTravelzoo 916 864 30.8% 41.5% 5.4x 4.2x 17.6x 12.0x 34.1x 23.8xOrbitz 241 559 14.6% 3.4% 0.7x 0.7x 4.9x 4.3x NM 23.5xhotel.de 71 58 9.6% 22.6% 1.0x 0.8x 9.9x 6.2x 21.4x 10.3x

Mean 29.9% 23.0% 4.2x 3.5x 12.9x 10.0x 23.6x 18.3xMedian 30.8% 22.6% 5.1x 4.2x 10.8x 9.5x 22.0x 17.5x

Online MarketingValueClick 1,323 1,123 29.9% 21.4% 2.2x 1.9x 7.3x 6.4x 18.6x 15.8xConstant Contact 687 573 16.0% 25.2% 2.6x 2.1x 16.4x 11.6x 37.0x 25.4xLBI 340 301 17.8% 21.2% 1.1x 1.0x 6.2x 5.5x 12.9x 10.6xInfoSpace 324 75 11.1% 3.6% 0.3x 0.3x 2.7x 2.5x 30.0x 26.8xMarchex 306 266 14.5% 43.6% 1.9x 1.6x 13.3x 10.1x NM NMTradeDoubler 266 228 5.5% 11.6% 0.5x 0.4x 8.7x 7.7x 15.6x 13.7xHi-Media 253 303 9.6% 19.4% 0.8x 0.8x 8.7x 7.4x 14.8x 12.6x1000mercis 215 185 38.7% 60.0% 2.7x 2.3x 6.9x 6.1x 16.9x 12.0xS d 135 107 6 2% 21 8% 0 6 0 5 9 2 6 5 19 4 13 2Sedo 135 107 6.2% 21.8% 0.6x 0.5x 9.2x 6.5x 19.4x 13.2xad pepper media 62 43 3.2% 28.8% 0.5x 0.5x 16.7x 8.3x 33.4x 15.9x

Mean 15.2% 25.7% 1.3x 1.2x 9.6x 7.2x 22.1x 16.2xMedian 12.8% 21.6% 1.0x 0.9x 8.7x 7.0x 18.6x 13.7x

Content Providers / CommunitiesWebMD Health 2,643 2,378 35.4% 18.5% 3.8x 3.2x 10.6x 8.7x 30.4x 26.9xMixi 647 483 23.1% 15.4% 2.1x 1.8x 9.1x 7.8x 36.3x 22.5xMeetic 492 439 20.9% 12.9% 1.6x 1.5x 7.4x 6.7x 12.9x 11.6xXING 411 321 31.4% 31.8% 3.4x 2.9x 10.8x 8.7x 29.2x 22.3xMove 311 274 13.3% 2.2% 1.4x 1.3x 10.2x 9.0x 26.2x 18.5xThe Knot 300 199 14.0% 8.4% 1.6x 1.5x 11.7x 9.4x NM 44.9x

9Sources: Capital IQ, 17 June 2011; Brokers’ reports.

Mean 18.5% 14.8% 4.4x 3.3x 12.3x 13.2x 27.0x 24.4xMedian 17.1% 14.1% 3.4x 2.9x 10.6x 8.9x 29.2x 22.4x

Page 11: European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based advertising platform for publishers, ... Citi Venture Capital acquired Ness Technologies,

Internet and Digital Media(Continued)(Continued)

Market Enterprise CY2011ECap ($m) Value ($m) EBITDA Margin Growth CY2011E CY2012E CY2011E CY2012E CY2011E CY2012E

Intermediation and ComparisonMoneysupermarket 841 782 27.5% 18.2% 2.9x 2.7x 10.4x 9.4x 18.3x 16.1xLiquidity Services 631 534 15.1% 16.4% 1.6x 1.4x 10.5x 8.9x 28.1x 21.3xH lth 280 150 16 3% (3 9%) 1 0 1 0 6 2 5 8 33 6 31 1

EV / Revenue EV / EBITDA P / E

eHealth 280 150 16.3% (3.9%) 1.0x 1.0x 6.2x 5.8x 33.6x 31.1xGruppo MutuiOnline 254 228 43.0% 21.6% 2.8x 2.5x 6.6x 5.5x 11.3x 9.4x

Mean 25.5% 13.1% 2.1x 1.9x 8.4x 7.4x 22.8x 19.5xMedian 21.9% 17.3% 2.2x 1.9x 8.5x 7.4x 23.2x 18.7x

Online ClassifiedsSEEK 2,315 2,560 44.2% 23.4% 6.5x 5.8x 14.8x 12.6x 18.7x 15.1xRightmove 1,919 1,882 68.8% 18.6% 12.1x 10.7x 17.6x 15.3x 25.5x 21.4xMonster 1,639 1,568 17.5% 17.2% 1.4x 1.2x 8.1x 5.9x 31.3x 16.9x51job 1,333 1,068 34.4% 28.5% 5.2x 4.2x 15.1x 11.9x 23.4x 18.9xSouFun 1,273 1,053 42.2% 46.0% 3.5x 2.9x 8.3x 6.7x 13.2x 10.8xCarsales.au 1,175 1,155 55.3% 21.1% 6.8x 6.1x 12.3x 10.9x 18.5x 16.2xDi 793 766 40 9% 38 6% 4 3 3 6 10 6 8 5 25 1 18 2Dice 793 766 40.9% 38.6% 4.3x 3.6x 10.6x 8.5x 25.1x 18.2xLoopNet 739 642 32.2% 10.2% 7.5x 6.5x 23.3x 18.5x NM NM

Mean 41.9% 25.5% 5.9x 5.1x 13.8x 11.3x 22.2x 16.8xMedian 41.6% 22.3% 5.9x 5.0x 13.6x 11.4x 23.4x 16.9x

Chinese Internet LeadersTencent 47,582 45,199 51.7% 45.4% 10.5x 8.1x 20.3x 15.7x 27.7x 21.7xBaidu 41,257 39,993 58.4% 72.2% 19.9x 13.3x 34.1x 22.9x 44.3x 29.7xAlibaba 7,361 5,876 34.0% 25.2% 5.6x 4.6x 16.5x 13.2x 25.0x 19.4xNetease 5,440 3,854 49.7% 30.4% 3.7x 3.2x 7.4x 6.3x 12.3x 10.9xSina 4,795 3,991 17.9% 22.2% 8.2x 6.5x 46.1x 30.3x NM 40.7xFocus Media 3,478 2,920 39.4% 22.6% 4.4x 3.7x 11.1x 9.1x 17.6x 14.5xRenren 2 979 3 380 5 0% 59 8% 27 7x 16 6x NM NM NM NMRenren 2,979 3,380 5.0% 59.8% 27.7x 16.6x NM NM NM NMSohu 2,569 1,956 39.4% 30.3% 2.5x 2.1x 6.3x 5.0x 13.9x 11.5xShanda Interactive 2,048 1,363 17.2% 34.2% 1.2x 1.1x 7.2x 5.3x 24.2x 17.2xSouFun 1,273 1,053 42.2% 46.0% 3.5x 2.9x 8.3x 6.7x 13.2x 10.8x

Mean 35.5% 38.8% 8.7x 6.2x 17.5x 12.7x 22.3x 19.6xMedian 39.4% 32.3% 5.0x 4.1x 11.1x 9.1x 20.9x 17.2x

Online Gamblingbwin.party digital entertainment 1,874 1,679 22.5% 132.7% 1.4x 1.3x 6.4x 5.3x 10.2x 8.6xBetfair 1,405 1,123 19.8% 25.3% 1.7x 1.6x 8.7x 6.6x 21.0x 14.2xPlaytech 1,257 1,162 58.7% 38.7% 4.3x 3.5x 7.3x 6.6x 9.0x 7.9xSportingbet 433 353 23.7% 11.0% 0.9x 0.9x 4.0x 3.5x 5.8x 5.6x888 170 106 11 9% 7 6% 0 4x 0 4x 3 2x 2 9x 8 3x 7 4x888 170 106 11.9% 7.6% 0.4x 0.4x 3.2x 2.9x 8.3x 7.4x

Mean 27.3% 43.1% 1.8x 1.5x 5.9x 5.0x 10.9x 8.7xMedian 22.5% 25.3% 1.4x 1.3x 6.4x 5.3x 9.0x 7.9x

Interactive EntertainmentActivision 12,563 9,204 37.5% (12.0%) 2.3x 2.0x 6.1x 5.3x 14.6x 12.0xElectronic Arts 7,409 5,172 12.6% 6.3% 1.3x 1.3x 10.5x 8.5x 29.7x 20.6xTake-Two Interactive Software 1,268 1,095 9.6% (4.6%) 1.0x 1.0x 10.3x 23.3x 18.2x 40.4xUbisoft Entertainment 916 995 37.2% 30.8% 0.6x 0.6x 1.7x 1.6x 18.9x 14.2xTHQ 230 245 3.7% 13.5% 0.3x 0.3x 7.9x 4.6x 27.6x 9.6x

Mean 20.2% 31.2% 1.1x 1.0x 7.3x 8.7x 21.8x 19.3xMedian 16.6% 9.9% 1.0x 1.0x 7.9x 5.3x 18.9x 14.2x

10Sources: Capital IQ, 17 June 2011; Brokers’ reports.

Page 12: European Technology Update - Preeminent Middle Market ......Google acquired Admeld, a US-based advertising platform for publishers, ... Citi Venture Capital acquired Ness Technologies,

TTDM Group Overviewand Disclosuresand Disclosures

Our Technology, Telecom & Digital Media (TTDM) Group is dedicated to providing superior merger &acquisition and capital markets advisory services to market leading companies. Our extensive industryknowledge and transaction leadership experience spans the software, digital media, IT services andcommunications sectors. Our professionals in London, Boston and San Francisco have global

1001 Haxall Point9th FloorRichmond, VA 23219USAPh +1 (804) 648 0072

Thierry MonjauzeManaging Director63 Brook StreetLondon W1K 4HSUnited Kingdom

Jeff BistrongManaging DirectorTwo International Place, 24th FloorBoston, MA 02110USA

communications sectors. Our professionals in London, Boston and San Francisco have globalrelationships with leading technology companies and financial investors. Thoughtful advice, deepexperience and technology expertise, creativity and attention to detail from our senior technology bankershave resulted in a track record of consistently exceeding our clients' expectations.

Phone: +1 (804) 648-0072Fax: +1 (804) 648-0073

Two International Place24th FloorBoston, MA 02110USAPhone: +1 (617) 482-7501Fax: +1 (617) 482-7503

This report has been prepared by Harris Williams & Co. Ltd and approved by Sturgeon Ventures LLP in accordance withConduct Of Business rules COBS 4 of the FSA Handbook. Harris Williams & Co. Ltd is an authorised representative ofSturgeon Ventures LLP which is Authorised and Regulated by the Financial Services Authority. This report is being made byHarris Williams & Co. Ltd.

Investment banking services are provided by Harris Williams LLC, a registered broker-dealer and member of FINRA andSIPC and Harris Williams & Co Ltd Harris Williams & Co is a trade name under which Harris Williams LLC and Harris

Phone: +44 20 7518 [email protected]

Phone: +1 (617) [email protected]

Fax: 1 (617) 482 7503

1900 East 9th Street20th FloorCleveland, OH 44114USAPhone: +1 (216) 689-2400Fax: +1 (216) 689-2401

SIPC, and Harris Williams & Co. Ltd. Harris Williams & Co. is a trade name under which Harris Williams LLC and HarrisWilliams & Co. Ltd conduct business in the U.S. and Europe, respectively.

Harris Williams & Co. (www.harriswilliams.com), a member of The PNC Financial Services Group, Inc. (NYSE:PNC), is thepremier middle market advisor with a two-decade legacy of sell side excellence serving clients worldwide. The firm is focusedexclusively on the middle market providing sell side and acquisition advisory, restructuring advisory, board advisory, privateplacements and capital markets advisory services.

THIS REPORT MAY CONTAIN REFERENCES TO REGISTERED TRADEMARKS, SERVICE MARKS ANDCOPYRIGHTS OWNED BY THIRD-PARTY INFORMATION PROVIDERS. NONE OF THE THIRD PARTYINFORMATION PROVIDERS IS ENDORSING THE OFFERING OF AND SHALL NOT IN ANY WAY BE DEEMED

63 Brook StLondon, W1K 4HSUnited KingdomPhone: +44 20 7518 8900Fax: +44 20 7526 2187

222 South Ninth Street INFORMATION PROVIDERS IS ENDORSING THE OFFERING OF, AND SHALL NOT IN ANY WAY BE DEEMEDAN ISSUER OR UNDERWRITER OF, THE SECURITIES, FINANCIAL INSTRUMENTS OR OTHERINVESTMENTS DISCUSSED IN THIS REPORT AND SHALL NOT HAVE ANY LIABILITY OR RESPONSIBILITYFOR ANY STATEMENTS MADE IN THE REPORT OR FOR ANY FINANCIAL STATEMENTS, FINANCIALPROJECTIONS OR OTHER FINANCIAL INFORMATION CONTAINED OR ATTACHED AS AN EXHIBIT TO THEREPORT. FOR MORE INFORMATION ABOUT THE MATERIALS PROVIDED BY SUCH THIRD PARTIES,PLEASE CONTACT US AT +44 20 7518 8900.

The information and views contained in this report were prepared by Harris Williams & Co. Ltd (“Harris Williams”). It isnot a research report, as such term is defined by applicable law and regulations, and is provided for informational purposesonly. It is not to be construed as an offer to buy or sell or a solicitation of an offer to buy or sell any financial instruments or

Suite 3350Minneapolis, MN 55402USAPhone: +1 (612) 359-2700Fax: +1 (612) 359-2701

1600 Market Street21st FloorPhil d l hi PA 19103 y ff y f ff y y f

to participate in any particular trading strategy. The information contained herein is believed by Harris Williams to bereliable but Harris Williams makes no representation as to the accuracy or completeness of such information.

Harris Williams and/or its affiliates may be market makers or specialists in, act as advisers or lenders to, have positions inand effect transactions in securities of companies mentioned herein and also may provide, may have provided, or may seek toprovide investment banking services for those companies. In addition, Harris Williams and/or its affiliates or their respectiveofficers, directors and employees may hold long or short positions in the securities, options thereon or other related financialproducts of companies discussed herein. Opinions, estimates and projections in this report constitute Harris Williams’judgment and are subject to change without notice. The financial instruments discussed in this report may not be suitable forall investors and investors must make their own investment decisions using their own independent advisors as they believe

Philadelphia, PA 19103USAPhone: +1 (267) 675-5900Fax: +1 (267) 675-5901

575 Market Street31st FloorSan Francisco, CA 94105USA g p y

necessary and based upon their specific financial situations and investment objectives. Also, past performance is notnecessarily indicative of future results. No part of this material may be copied or duplicated in any form or by any means, orredistributed, without Harris Williams’ prior written consent.

Copyright© 2011 Harris Williams & Co., all rights reserved.www.harriswilliams.com

USPhone: +1 (415) 288-4260Fax: +1 (415) 288-4269


Recommended