<?xml version="1.0" encoding="UTF-8"?>
<?xml-stylesheet type="text/xsl" media="screen" href="/~d/styles/atom10full.xsl"?><?xml-stylesheet type="text/css" media="screen" href="http://feeds.feedburner.com/~d/styles/itemcontent.css"?><feed xmlns="http://www.w3.org/2005/Atom" xmlns:dc="http://purl.org/dc/elements/1.1/" xmlns:thr="http://purl.org/syndication/thread/1.0" xmlns:feedburner="http://rssnamespace.org/feedburner/ext/1.0">
    <title>Cheval Capital, Inc.</title>
    
    <link rel="hub" href="http://hubbub.api.typepad.com/" />
    <link rel="alternate" type="text/html" href="http://www.chevalcap.com/" />
    <id>tag:typepad.com,2003:weblog-1388185</id>
    <updated>2009-11-12T08:14:08-05:00</updated>
    <subtitle>Website for Cheval Capital, Inc. a boutique Investment Bank specializing in mergers, acquisitions and corporate finance.  While Cheval has expertise in a variety of industries, we have been particularly active in the Internet services arena. Over the past decade, we have represented a number of companies including The Endurance International Group, NTT/Verio, and Rackspace Managed Hosting in over 150 successful web hosting and ISP M&amp;A transactions.</subtitle>
    <generator uri="http://www.typepad.com/">TypePad</generator>
    <link rel="self" href="http://feeds.feedburner.com/ChevalCapital" type="application/atom+xml" /><atom10:link xmlns:atom10="http://www.w3.org/2005/Atom" rel="hub" href="http://pubsubhubbub.appspot.com" /><entry>
        <title>Hillary In The WHIR Magazine</title>
        <link rel="alternate" type="text/html" href="http://feedproxy.google.com/~r/ChevalCapital/~3/f2k7cIUE8RE/hillary-in-the-whir-magazine.html" />
        <link rel="replies" type="text/html" href="http://www.chevalcap.com/2009/11/hillary-in-the-whir-magazine.html" />
        <id>tag:typepad.com,2003:post-6a00e54edea2428834012875886cc6970c</id>
        <published>2009-11-12T08:14:08-05:00</published>
        <updated>2009-11-12T10:13:57-05:00</updated>
        <summary>Thanks very much to the folks at The Whir Magazine for the article on Hillary in this month's issue. The copy should be up at the Whir's site any day now and a reprint can be found here.</summary>
        <author>
            <name>frankstiff</name>
        </author>
        <category scheme="http://www.sixapart.com/ns/types#category" term="Cheval News &amp; Events" />
        <category scheme="http://www.sixapart.com/ns/types#category" term="Our Track Record" />
        
        
<content type="xhtml" xml:lang="en-US" xml:base="http://www.chevalcap.com/"><div xmlns="http://www.w3.org/1999/xhtml"><p style="TEXT-ALIGN: left">Thanks very much to the folks at <a href="http://www.thewhir.com/magazine" title="Whir Magazine">The Whir Magazine</a> for the article on Hillary in this month's issue.  The copy should be up at the Whir's site any day now and <a href="http://chevalcapital.typepad.com/WHIR_AllStar/2009-11-09%20WHIR%20All%20Stars%20HS%20article%20-%201%20Page.pdf" title="Whir All-Stars Re-print">a reprint can be found here</a>.</p>
<p style="TEXT-ALIGN: left"> </p>
<p style="TEXT-ALIGN: center"><a href="http://chevalcapital.typepad.com/.a/6a00e54edea24288340120a686b9aa970b-pi" style="DISPLAY: inline" /></p>
<p style="TEXT-ALIGN: center"><a href="http://chevalcapital.typepad.com/.a/6a00e54edea2428834012875887515970c-pi" style="DISPLAY: inline" /></p>
<p><br /><br /></p><xhtml:img xmlns:xhtml="http://www.w3.org/1999/xhtml" src="http://feeds.feedburner.com/~r/ChevalCapital/~4/f2k7cIUE8RE" height="1" width="1" /></div></content>


    <feedburner:origLink>http://www.chevalcap.com/2009/11/hillary-in-the-whir-magazine.html</feedburner:origLink></entry>
    <entry>
        <title>Hillary Stiff's 2009 HostingCon Slides.  Interactive Workshop: Valuing and Structuring Hosting Company Acquisitions</title>
        <link rel="alternate" type="text/html" href="http://feedproxy.google.com/~r/ChevalCapital/~3/w1BYBs1bdog/hillary-stiffs-2009-hostingcon-slides-interactive-workshop-valuing-and-structuring-hosting-company-t.html" />
        <link rel="replies" type="text/html" href="http://www.chevalcap.com/2009/08/hillary-stiffs-2009-hostingcon-slides-interactive-workshop-valuing-and-structuring-hosting-company-t.html" />
        <id>tag:typepad.com,2003:post-6a00e54edea24288340120a53f0c99970c</id>
        <published>2009-08-11T23:20:10-04:00</published>
        <updated>2009-08-11T23:22:08-04:00</updated>
        <summary>Hosting Con 2009 Interactive Workshop (Final Web) View more presentations from Cheval Capital, Inc.</summary>
        <author>
            <name>frankstiff</name>
        </author>
        <category scheme="http://www.sixapart.com/ns/types#category" term="Cheval News &amp; Events" />
        <category scheme="http://www.sixapart.com/ns/types#category" term="Presentations" />
        
        
<content type="xhtml" xml:lang="en-US" xml:base="http://www.chevalcap.com/"><div xmlns="http://www.w3.org/1999/xhtml"><div id="__ss_1846601" style="TEXT-ALIGN: left; WIDTH: 425px"><a href="http://www.slideshare.net/fstiff/hosting-con-2009-interactive-workshop-final-web" style="MARGIN: 12px 0px 3px; DISPLAY: block; FONT: 14px Helvetica,Arial,Sans-serif; TEXT-DECORATION: underline" title="Hosting Con 2009 Interactive Workshop (Final Web)">Hosting Con 2009 Interactive Workshop (Final Web)</a>
<object height="355" style="MARGIN: 0px" width="425"><param name="movie" value="http://static.slidesharecdn.com/swf/ssplayer2.swf?doc=2009-07-24hostingcon2009interactiveworkshopfinal-web-090811221344-phpapp01&amp;stripped_title=hosting-con-2009-interactive-workshop-final-web" /><param name="allowFullScreen" value="true" /><param name="allowScriptAccess" value="always" />
<embed allowfullscreen="true" allowscriptaccess="always" height="355" src="http://static.slidesharecdn.com/swf/ssplayer2.swf?doc=2009-07-24hostingcon2009interactiveworkshopfinal-web-090811221344-phpapp01&amp;stripped_title=hosting-con-2009-interactive-workshop-final-web" type="application/x-shockwave-flash" width="425" /></object>
<div style="FONT-FAMILY: tahoma,arial; HEIGHT: 26px; FONT-SIZE: 11px; PADDING-TOP: 2px">View more <a href="http://www.slideshare.net/" style="TEXT-DECORATION: underline">presentations</a> from <a href="http://www.slideshare.net/fstiff" style="TEXT-DECORATION: underline">Cheval Capital, Inc</a>.</div></div><xhtml:img xmlns:xhtml="http://www.w3.org/1999/xhtml" src="http://feeds.feedburner.com/~r/ChevalCapital/~4/w1BYBs1bdog" height="1" width="1" /></div></content>


    <feedburner:origLink>http://www.chevalcap.com/2009/08/hillary-stiffs-2009-hostingcon-slides-interactive-workshop-valuing-and-structuring-hosting-company-t.html</feedburner:origLink></entry>
    <entry>
        <title>Issues with Annual Accounts When Selling Your Business</title>
        <link rel="alternate" type="text/html" href="http://feedproxy.google.com/~r/ChevalCapital/~3/PEdd96M6_VI/valuation-issues-of-prepaid-annual-customers-churn-cash-flow-deferred-revenue.html" />
        <link rel="replies" type="text/html" href="http://www.chevalcap.com/2009/07/valuation-issues-of-prepaid-annual-customers-churn-cash-flow-deferred-revenue.html" thr:count="0" />
        <id>tag:typepad.com,2003:post-6a00e54edea2428834011572420a4d970b</id>
        <published>2009-07-28T16:18:53-04:00</published>
        <updated>2009-07-29T07:44:32-04:00</updated>
        <summary>A lot of hosting and other internet services companies offer prepaid annual/multi-year customer plans. These plans generally are not a problem when it comes to selling your business but they can create a few issues. We're going to try to...</summary>
        <author>
            <name>frankstiff</name>
        </author>
        <category scheme="http://www.sixapart.com/ns/types#category" term="Resources - Hosters &amp; ISP's" />
        
        
<content type="xhtml" xml:lang="en-US" xml:base="http://www.chevalcap.com/"><div xmlns="http://www.w3.org/1999/xhtml"><p>A lot of hosting and other internet services companies offer prepaid annual/multi-year customer plans. These plans generally are not a problem when it comes to selling your business but they can create a few issues.  We're going to try to walk through some of those issues in this post.</p>
<p>The key in all discussions of valuation is to remember that the value of your business depends largely on the expected cash flow it will produce for the buyer and the risk to that cash flow. </p>
<p><span style="TEXT-DECORATION: underline">Renewal/Churn Risk</span>.  Renewal/churn risk is the risk that customers will not renew their service at the end of their contract cycle.  Non-renewal is sometimes called churn.  </p>
<p>Buyers want the customers they acquire to stick around.  A customer base made up of customers that have been very stable over a long period of time gives a buyer more comfort than one that hasn't and would likely be worth more.</p>
<p>It can be a problem for buyers if a seller's customer base has a lot of new, prepaid annual contracts.  In this case the buyer would have to provide services to those customers for some time but may be uncertain about their churn risk.  It can be a huge problem if the base has a lot of new, multi-year customer contracts.  In these cases, the churn risk is even higher and the buyer would have to provide services for a longer period of time.  Our experience has been that a new, three-year, prepaid customer would likely have little to no value to an buyer.  (In fact, some buyers may subtract value because of the costs of maintaining the customer over the three years.)</p>
<p><span style="TEXT-DECORATION: underline">Cash Flow</span>.  We see a number of buyers concerned about the cash flow effects of buying a customer base made up of monthly vs. annual accounts.  As long as the customers are spread out evenly across the year, there are no revenue differences between annual and monthly customers bases, all other things being equal. (<a href="http://www.chevalcap.com/2009/07/deferred-revenue.html">See this post for the math</a>.)</p>
<p>The bigger cash flow issue is where a seller sells or renews a lot of annual or multi-year contracts just prior to putting their business on the market.  This has the effect of pulling future revenues out of the business and reduces the cash flow for buyers.  </p>
<p><span style="TEXT-DECORATION: underline">Deferred Revenue</span>. Deferred Revenue is the liability that is created when you take a payment today for services you are to provide in the future.  </p>
<p>For example, your customer pays for one year of hosting service in advance for $120 ($10/month). Under accounting rules, when you first make the sale and got the $120 there would be $10 of revenue (for the first month) and $110 of Deferred Revenue would go on your balance sheet as a liability (adds up to $120.)  At the beginning of the second month, a second $10 of revenue would be booked and the Deferred Revenue Liability would be reduced by that $10 to $100. And so on until the end of the year.</p>
<p><em>Why do you care?</em> Deferred Revenue can have a major impact on a buyer's valuation of your business.  How buyer's look at Deferred Revenue can vary greatly from company to company.  We've seen buyers that (a) ignore it; (b) reduce the purchase price based on the cost of providing the service that has already been paid for; or (C) reduce the purchase price for the full amount of the Deferred Revenue Liability.</p>
<p>If you have mostly monthly or quarterly customers, Deferred Revenue isn't going to be a big issue for you.  As more and more of your base has annual, or longer, contracts, the issue gets bigger. If you have a base with a lot of annual or longer contracts, do the calculations and figure out how big an issue you may have.  It is a lot easier to deal with the issue now, before you plan to sell.</p>
<p><span style="TEXT-DECORATION: underline">Summary</span>.  We hope that this overview of some of the purchase/sale issues facing prepaid annual customers has been helpful.  Obviously we've had to be brief in our discussion and there are other nuances and issues that come into play.  </p>
<p>If you'd like to discuss these further or have any questions, please do not hesitate to contact us.</p>
<p><span style="FONT-FAMILY: Verdana; FONT-SIZE: 15px">Cheval Capital, Inc.</span> </p>
<p><strong>Disclaimer: This post is for general information purposes and is not meant to be taken as financial advice, a recommendation to buy or sell the stocks mentioned above, a comprehensive discussion of valuation or how to do the calculations discussed. Please be sure to consult your financial advisors when valuing your company, considering the sale of your business or making other financial decisions</strong> </p><xhtml:img xmlns:xhtml="http://www.w3.org/1999/xhtml" src="http://feeds.feedburner.com/~r/ChevalCapital/~4/PEdd96M6_VI" height="1" width="1" /></div></content>


    <feedburner:origLink>http://www.chevalcap.com/2009/07/valuation-issues-of-prepaid-annual-customers-churn-cash-flow-deferred-revenue.html</feedburner:origLink></entry>
    <entry>
        <title>Math: Revenues of Monthly vs. Annual Hosting Accounts</title>
        <link rel="alternate" type="text/html" href="http://feedproxy.google.com/~r/ChevalCapital/~3/fs85-Mkc7v4/deferred-revenue.html" />
        <link rel="replies" type="text/html" href="http://www.chevalcap.com/2009/07/deferred-revenue.html" />
        <id>tag:typepad.com,2003:post-6a00e54edea24288340115711db740970c</id>
        <published>2009-07-28T16:17:06-04:00</published>
        <updated>2009-07-29T08:25:37-04:00</updated>
        <summary>A question we often deal with is whether annual accounts affect the sale of a hosting business. We deal with the bulk of those issues in a post here. In this post we are going to look at the revenue...</summary>
        <author>
            <name>frankstiff</name>
        </author>
        <category scheme="http://www.sixapart.com/ns/types#category" term="Resources - Hosters &amp; ISP's" />
        
        
<content type="html" xml:lang="en-US" xml:base="http://www.chevalcap.com/">
&lt;div xmlns="http://www.w3.org/1999/xhtml"&gt;&lt;p&gt;A question we often deal with is whether&amp;#0160;annual accounts affect the&amp;#0160;sale of&amp;#0160;a hosting business.&amp;#0160;&amp;#0160;&lt;a href="http://www.chevalcap.com/2009/07/valuation-issues-of-prepaid-annual-customers-churn-cash-flow-deferred-revenue.html"&gt;We deal with the bulk of those issues in a post&lt;span style="FONT-FAMILY: Verdana"&gt;&amp;#0160;here&lt;/span&gt;&lt;/a&gt;.&amp;#0160; In this post&amp;#0160;we are&amp;#0160;going to look at the revenue a base of monthly accounts produces vs. a base of annual accounts.&lt;/p&gt;
&lt;p&gt;The point we&amp;#39;d like to highlight&amp;#0160;is that there are no revenue differences between a base of annual vs monthly accounts as long as the renewal dates are spread out evenly and they are paying the same price. A base made up of monthly customers gets 1/12th of total annual revenue each month when all customers pay their monthly bill. A base made up of annual customers gets 1/12th of the total annual revenue of the company each month when 1/12th of the customer base renews for another year. For some reason this gets confused and I hope the table below is helpful.&lt;/p&gt;
&lt;p&gt;&lt;span style="TEXT-DECORATION: underline"&gt;Assume&lt;/span&gt;: Two customer bases of 12 customers each.&amp;#0160; One is all monthly and the other is all annual.&amp;#0160; Renewals are evenly distributed and the&amp;#0160;price is&amp;#0160;$10/mo&amp;#0160;or $120/yr.&lt;/p&gt;
&lt;p&gt;
&lt;table border="0" cellpadding="0" cellspacing="0" style="WIDTH: 251pt; BORDER-COLLAPSE: collapse" width="335" x:str="x:str"&gt;
&lt;colgroup&gt;
&lt;col span="3" style="WIDTH: 48pt" width="64" /&gt;
&lt;col style="WIDTH: 11pt; mso-width-source: userset; mso-width-alt: 548" width="15" /&gt;
&lt;col span="2" style="WIDTH: 48pt" width="64" /&gt;
&lt;tbody&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td colspan="6" height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; WIDTH: 251pt; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8; mso-ignore: colspan" width="335"&gt;&lt;br /&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl24" colspan="2" style="BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; Annual Base&lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl24" colspan="2" style="BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; Monthly Base&lt;/font&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td class="xl25" height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;span style="TEXT-DECORATION: underline"&gt;&lt;font face="Arial"&gt;Month&lt;/font&gt;&lt;/span&gt;&lt;/td&gt;
&lt;td class="xl23" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;span style="TEXT-DECORATION: underline"&gt;&lt;font face="Arial"&gt;# Renew&lt;/font&gt;&lt;/span&gt;&lt;/td&gt;
&lt;td class="xl23" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;span style="TEXT-DECORATION: underline"&gt;&lt;font face="Arial"&gt;&amp;#0160;Revenue&lt;/font&gt;&lt;/span&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;span style="TEXT-DECORATION: underline"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/span&gt;&lt;/td&gt;
&lt;td class="xl23" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;span style="TEXT-DECORATION: underline"&gt;&lt;font face="Arial"&gt;# Renew&lt;/font&gt;&lt;/span&gt;&lt;/td&gt;
&lt;td class="xl23" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;span style="TEXT-DECORATION: underline"&gt;&lt;font face="Arial"&gt;&amp;#0160;Revenue&lt;/font&gt;&lt;/span&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;Jan&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=+B4*120" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;12&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=10*E4" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;Feb&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=+B5*120" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;12&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=10*E5" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;Mar&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=+B6*120" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;12&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=10*E6" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;Apr&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=+B7*120" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;12&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=10*E7" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;May&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=+B8*120" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;12&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=10*E8" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;Jun&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=+B9*120" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;12&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=10*E9" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;Jul&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=+B10*120" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;12&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=10*E10" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;Aug&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=+B11*120" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;12&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=10*E11" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;Sep&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=+B12*120" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;12&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=10*E12" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;Oct&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=+B13*120" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;12&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=10*E13" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;Nov&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=+B14*120" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;12&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl26" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=10*E14" x:num="120"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="20" style="HEIGHT: 15pt"&gt;
&lt;td class="xl25" height="20" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 15pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;span style="TEXT-DECORATION: underline"&gt;&lt;font face="Arial"&gt;Dec&lt;/font&gt;&lt;/span&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl27" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=+B15*120" x:num="120"&gt;&lt;span style="TEXT-DECORATION: underline"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/span&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;span style="TEXT-DECORATION: underline"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/span&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:num="x:num"&gt;&lt;font face="Arial"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;12&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl27" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=10*E15" x:num="120"&gt;&lt;span style="TEXT-DECORATION: underline"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;120 &lt;/font&gt;&lt;/span&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="17" style="HEIGHT: 12.75pt"&gt;
&lt;td height="17" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; HEIGHT: 12.75pt; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;Total&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl22" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl28" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=SUM(C4:C15)" x:num="1440"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160; &lt;/span&gt;1,440 &lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8"&gt;&lt;font face="Arial"&gt;&lt;/font&gt;&lt;/td&gt;
&lt;td class="xl28" style="BORDER-BOTTOM-COLOR: #ece9d8; BACKGROUND-COLOR: transparent; BORDER-TOP-COLOR: #ece9d8; BORDER-RIGHT-COLOR: #ece9d8; BORDER-LEFT-COLOR: #ece9d8" x:fmla="=SUM(F4:F15)" x:num="1440"&gt;&lt;font face="Arial"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160; &lt;/span&gt;1,440 &lt;/font&gt;&lt;/td&gt;&lt;/tr&gt;&lt;/tbody&gt;&lt;/colgroup&gt;&lt;/table&gt;&lt;/p&gt;&lt;br /&gt;
&lt;p&gt;However, there can be very meaningful differences in revenue if the distribution of customer renewal dates&amp;#0160;is not uniform. For example, take a company that&amp;#0160;has all annual customers and they all renew in March. If you are looking to buy the company in April, you must be aware that you will get $0 of cash from the customer base for the next 11 months even while GAAP accounting says you have revenue.&lt;/p&gt;
&lt;p&gt;As always, if you have any questions please do not hesitate to contact us.&lt;/p&gt;
&lt;p&gt;&lt;span style="FONT-FAMILY: Verdana; FONT-SIZE: 14px"&gt;Cheval Capital, Inc.&lt;/span&gt;&lt;/p&gt;
&lt;p&gt;&lt;strong&gt;Disclaimer: This post is for general information purposes and is not meant to be taken as financial advice, a recommendation to buy or sell the stocks mentioned above, a comprehensive discussion of valuation or how to do the calculations discussed.&amp;#0160; Please be sure to consult your financial advisors when valuing your company, considering the sale of your business or making other financial decisions.&lt;/strong&gt;&lt;/p&gt;&lt;/div&gt;
&lt;img src="http://feeds.feedburner.com/~r/ChevalCapital/~4/fs85-Mkc7v4" height="1" width="1"/&gt;</content>


    <feedburner:origLink>http://www.chevalcap.com/2009/07/deferred-revenue.html</feedburner:origLink></entry>
    <entry>
        <title>Valuation of Public Hosting Companies - July 21, 2009</title>
        <link rel="alternate" type="text/html" href="http://feedproxy.google.com/~r/ChevalCapital/~3/GOXyWigQkoM/valuation-of-public-hosting-companies-july-21-2009.html" />
        <link rel="replies" type="text/html" href="http://www.chevalcap.com/2009/07/valuation-of-public-hosting-companies-july-21-2009.html" thr:count="0" />
        <id>tag:typepad.com,2003:post-6a00e54edea24288340115712f7752970c</id>
        <published>2009-07-22T13:57:55-04:00</published>
        <updated>2009-07-23T10:25:48-04:00</updated>
        <summary>Summarized below is an estimate of the relative valuations of some of the public companies that have significant hosting operations as of July 21, 2009. (Please be aware that a number of these companies have significant other businesses that may...</summary>
        <author>
            <name>frankstiff</name>
        </author>
        <category scheme="http://www.sixapart.com/ns/types#category" term="Valuations" />
        
        
<content type="html" xml:lang="en-US" xml:base="http://www.chevalcap.com/">
&lt;div xmlns="http://www.w3.org/1999/xhtml"&gt;&lt;p&gt;Summarized below is an estimate of the relative valuations of some of the public companies that have significant&amp;#0160;hosting operations&amp;#0160;as of July 21, 2009.&amp;#0160;&amp;#0160; (Please be aware that a number of these companies have significant other businesses that may also affect their valuations.)&lt;/p&gt;
&lt;p&gt;
&lt;table border="0" cellpadding="0" cellspacing="0" style="WIDTH: 262pt; BORDER-COLLAPSE: collapse" width="348" x:str="x:str"&gt;
&lt;colgroup&gt;
&lt;col style="WIDTH: 141pt; mso-width-source: userset; mso-width-alt: 6875" width="188" /&gt;
&lt;col style="WIDTH: 58pt; mso-width-source: userset; mso-width-alt: 2816" width="77" /&gt;
&lt;col style="WIDTH: 28pt; mso-width-source: userset; mso-width-alt: 1353" width="37" /&gt;
&lt;col style="WIDTH: 22pt; mso-width-source: userset; mso-width-alt: 1060" width="29" /&gt;
&lt;col style="WIDTH: 13pt; mso-width-source: userset; mso-width-alt: 621" width="17" /&gt;
&lt;tbody&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; WIDTH: 141pt; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" width="188"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl25" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; WIDTH: 58pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" width="77"&gt;Annualized&lt;/td&gt;
&lt;td class="xl25" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; WIDTH: 28pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" width="37"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl25" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; WIDTH: 22pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" width="29"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl25" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; WIDTH: 13pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" width="17"&gt;&amp;#0160;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl26" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;span style="text-decoration: underline;"&gt;Company&lt;/span&gt;&lt;/td&gt;
&lt;td class="xl27" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;span style="text-decoration: underline;"&gt;Revs ($mil)&lt;/span&gt;&lt;/td&gt;
&lt;td class="xl27" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;span style="text-decoration: underline;"&gt;&lt;/span&gt;&lt;/td&gt;
&lt;td class="xl27" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;span style="text-decoration: underline;"&gt;EntValue/Revs&lt;/span&gt;&lt;/td&gt;
&lt;td class="xl25" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl28" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;em&gt;North America&lt;/em&gt;&lt;/td&gt;
&lt;td class="xl27" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;span style="text-decoration: underline;"&gt;&lt;/span&gt;&lt;/td&gt;
&lt;td class="xl27" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;span style="text-decoration: underline;"&gt;&lt;/span&gt;&lt;/td&gt;
&lt;td class="xl25" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl25" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;Savvis&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="886.09199999999998"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;886 &lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="1.3517851419491429"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1.4x&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;Rackspace&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="580.30799999999999"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;580 &lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="3.14103035386381"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;3.1x&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;Navisite&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="149.124"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;149 &lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="1.1841393068855448"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1.2x&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;Web.Com Group&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="111.34399999999999"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;111 &lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="1.3523022103570916"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1.4x&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;Peer1&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="90.596000000000004"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;91 &lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="1.4802924699757449"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1.5x&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;Group iWeb&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="25.064774004048001"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;25 &lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="1.69099337102748"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1.7x&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl28" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;em&gt;Europe&lt;/em&gt;&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;United Internet&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="2403.26769952"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&lt;/span&gt;2,403 &lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="1.7284085905109696"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1.7x&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;Dada&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="217.987584"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;218 &lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="1.0000664884114583"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1.0x&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;Mamut&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="82.805657272000005"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;83 &lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="1.3646300457071505"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1.4x&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;Net Benefit Gp&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="63.517539960000001"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;64 &lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="1.6969156551509492"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1.7x&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;IOMart Gp&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="19.434495769999998"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;19 &lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="2.681815292023396"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;2.7x&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl28" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;em&gt;Australia&lt;/em&gt;&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;&lt;/tr&gt;
&lt;tr height="21" style="HEIGHT: 15.75pt"&gt;
&lt;td class="xl24" height="21" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; HEIGHT: 15.75pt; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;Melbourne IT&lt;/td&gt;
&lt;td class="xl29" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="151.15768186399998"&gt;&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&lt;/span&gt;$&lt;span style="mso-spacerun: yes"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160; &lt;/span&gt;151 &lt;/td&gt;
&lt;td class="xl30" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&amp;#0160;&lt;/td&gt;
&lt;td class="xl31" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8" x:num="1.2540251439823857"&gt;&amp;#0160;&amp;#0160;&amp;#0160;&amp;#0160;1.3x&lt;/td&gt;
&lt;td class="xl24" style="BORDER-BOTTOM: #ece9d8; BORDER-LEFT: #ece9d8; BACKGROUND-COLOR: white; BORDER-TOP: #ece9d8; BORDER-RIGHT: #ece9d8"&gt;&lt;/td&gt;&lt;/tr&gt;&lt;/tbody&gt;&lt;/colgroup&gt;&lt;/table&gt;&lt;br /&gt;&lt;/p&gt;
&lt;p&gt;As always, please feel free to contact us if you have any comments, or questions.&lt;/p&gt;
&lt;p&gt;&lt;span style="FONT-FAMILY: Verdana; FONT-SIZE: 16px"&gt;Cheval Capital, Inc.&lt;/span&gt;&lt;/p&gt;&lt;br /&gt;
&lt;p&gt;Notes: &lt;/p&gt;
&lt;p&gt;&lt;span style="TEXT-DECORATION: underline"&gt;Enterprise Value formulas&lt;/span&gt;: &lt;a href="http://www.chevalcap.com/2009/03/enterprise-value-calculation.html" title="Enterprise Value Formulas"&gt;Please see this post for how we calculate Enterprise Value.&lt;/a&gt;&lt;/p&gt;
&lt;p&gt;&lt;span style="TEXT-DECORATION: underline"&gt;Multiple of Revenue&lt;/span&gt;:&amp;#0160; The reason that we use a multiple of revenue to compare these companies is that they all have very different capital and operating structures and compete in different parts of the hosting business.&amp;#0160; While not a great way to compare companies, we believe that for high level comparisons it is the most straightforward.&lt;/p&gt;
&lt;p&gt;&lt;span style="TEXT-DECORATION: underline"&gt;Source of the data&lt;/span&gt;: All data was taken from publicly&amp;#0160;available&amp;#0160;financial statements.&amp;#0160;&amp;#0160; &lt;/p&gt;
&lt;p&gt;&lt;strong&gt;&lt;em&gt;Disclaimer: This post is for general information purposes and is not meant to be taken as financial advice, a recommendation to buy or sell the stocks mentioned above, a comprehensive discussion of valuation or how to do the calculations discussed.&amp;#0160; Please be sure to consult your financial advisors when valuing your company, considering the sale of your business or making other financial decisions.&lt;/em&gt;&lt;/strong&gt;&lt;/p&gt;&lt;/div&gt;
&lt;img src="http://feeds.feedburner.com/~r/ChevalCapital/~4/GOXyWigQkoM" height="1" width="1"/&gt;</content>


    <feedburner:origLink>http://www.chevalcap.com/2009/07/valuation-of-public-hosting-companies-july-21-2009.html</feedburner:origLink></entry>
 
</feed><!-- ph=1 --><!-- nhm:dynamic-ssi -->
