Cash Sheet.Xls.Pdf

Home , 3net, Animax, Animax (Latin America), AXN, HBO Brasil, True Movies

SONY PICTURES TELEVISION - NETWORKS CASH - NEW NETWORKS INVESTMENTS FY 2014 BUDGET (USD IN THOUSANDS)

Projected Projected Ownership Launch FY13 FY14 Variance FY14 Variance FY14 Budget vs FY14 Budget vs FY13 Q4 % Date Q4 MRP BUDGET MRP

FY13/14 Investment Opportunities (Intl)

SET Turkey 100% Oct-12 (200) (1,600) (1,100) (900) 500 SET Turkey (Purchase Price) (1,000) (2,500) (6,500) (5,500) (4,000) SPTL EMEA (Media Center) - (4,500) (4,300) (4,300) 200 3D Output Deal - - - - - Animax Online UK 100% (200) 100 - 200 (100) SET Germany (200) (1,500) (5,500) (5,300) (4,000) Japan - KNTV 43% Apr-13 - 2,400 - - (2,400) Japan - KNTV (Purchase Price) - (19,300) - - 19,300 AXN Movies (CE) - (6,000) (5,000) (5,000) 1,000 True Movies UK - 6,300 - - (6,300) True Movies UK (Purchase Price) - (30,000) - - 30,000 Sony Movie Channel Italy - (7,200) (6,500) (6,500) 700 Vidzone (Europe) - (4,100) - - 4,100 Vidzone (Europe) (Purchase Price/Debt) - (6,500) (7,600) (7,600) (1,100) TV Asia - 2,000 2,000 2,000 - TV Asia (Purchase Price) - (10,000) (26,000) (26,000) (16,000) Flixy (Lat Am Women's Crackle) - (3,800) (3,800) (3,800) - Sony Movie Channel Norway - - (5,000) (5,000) (5,000) ATMedia - - - - - SET Australia - - (9,000) (9,000) (9,000) ADTV Sonet (Purchase Price) - - (3,000) (3,000) (3,000)

Total FY'13/14 Investment Opportunities (INTL) (1,600) (86,200) (81,300) (79,700) 4,900

FY'13/14 Investment Opportunities (Domestic)

Game Circus (15,000) - - 15,000 -

Total FY'13/14 Investment Opportunities (Domestic) (15,000) - - 15,000 -

Unidentified Opportunities - (800) - - 800

TOTAL NEW NETWORK INVESTMENTS $(16,600) $(87,000) $(81,300) $(64,700) $5,700

TOTAL EXISTING NETWORKS $98,700 $107,100 $157,400 $58,700 $50,300 TOTAL NETWORKS CASH BEFORE HOME OFFICE $82,100 $20,100 $76,100 $(6,000) $56,000

3net (3,200) (4,500) (4,500) (1,300) -

Cash sheet.xls 1 04/08/2015 09:57:35 SONY PICTURES TELEVISION INTERNATIONAL - NETWORKS REVENUE - HO RESERVES/ADJUSTMENTS FY 2010 BUDGET (USD IN THOUSANDS)

FY09 FY10

Budget Q3 FCST Q4 FCST 2008 MRP Budget NET OF MINORITY INTEREST

Europe SET Spain - - - - AXN Spain/Portugal - - - - AXN Israel - - - - AXN Central Europe/Diginets - - - - Animax Central Europe - - - - AXN Germany - - - - AXN Italy - - - - HBO Central Europe - - - - CineNova-Benelux - - - - Total Europe - - - - -

Latin America SET Latin America - - - - AXN Latin America - - - - Animax Latin America - - - - ### HBO Ole & HBO Brasil - - - - E! Network - - - - Latin America Ad Sales Operations - - - - Total Latin America - - - - -

Asia/Australia SET India/Max/SAB/Pix - - - - AXN Asia/Korea - - - - Animax Asia - - - - Animax India - - - - AXN Japan - - - - Animax Japan - - - - Animax Korea* - - - - ### HBO Asia/Cinemax - - - - ### HBO India - - - - SPTL - Satellite Uplink Facility - - - - JBSC - - - - ### PMP - Australia - - - - TV-1 Australia (incl. Sci-Fi) - - - - Total Asia/Australia - - - - -

SUB-TOTAL EXISTING NETWORKS - - - - -

NETWORKS HOME OFFICE MOBILE

FY08 LAUNCHED/ACQUIRED/COMMITTED Animax Germany - - - - SET Singtel - - - - Animax Africa - - - - SET Africa - - - - AXN Beyond (Asia) - - - - SET Southeast Asia - - - - AXN Russia Sci Fi - - - -

TOTAL FY08 LAUNCHED/ACQUIRED/COMMITTED - - - - -

FY09 Investment Opportunities

SET Turkey - - - - Animax Spain/Portugal - - - - SET Korea - - - -

Total FY09 Investment Opportunities - - - - -

TOTAL NETWORK REVENUE RESERVES - - - $- $-

Cash sheet.xls 2 04/08/2015 09:57:35 SONY PICTURES TELEVISION INTERNATIONAL - NETWORKS PROFIT & LOSS - HO RESERVES/ADJUSTMENTS FY 2010 BUDGET (USD IN THOUSANDS)

FY09 FY10

Budget Q3 FCST Q4 FCST 2008 MRP Budget NET OF MINORITY INTEREST

Europe SET Spain - - - - - AXN Spain/Portugal - - - - - AXN Israel - - - - - AXN Central Europe/Diginets - - - - - Animax Central Europe - - - - - AXN Germany - - - - - AXN Italy - - - - - HBO Central Europe - - - - - CineNova-Benelux - - - - - Total Europe - - - - -

Latin America SET Latin America - - - - - AXN Latin America - - - - - Animax Latin America - - - - - ### HBO Ole & HBO Brasil - - - - - E! Network - - - - - Latin America Ad Sales Operations - - - - - Total Latin America - - - - -

Asia/Australia SET India/Max/SAB/Pix - - - - - AXN Asia/Korea - - - - - Animax Asia - - - - - Animax India - - - - - AXN Japan - - - - - Animax Japan - - - - - Animax Korea* - - - - - ### HBO Asia/Cinemax - - - - - ### HBO India - - - - - SPTL - Satellite Uplink Facility - - - - - JBSC - - - - - ### PMP - Australia - - - - - TV-1 Australia (incl. Sci-Fi) - - - - - Total Asia/Australia - - - - -

SUB-TOTAL EXISTING NETWORKS - - - - -

NETWORKS HOME OFFICE MOBILE

FY08 LAUNCHED/ACQUIRED/COMMITTED Animax Germany - - - - - SET Singtel - - - - - Animax Africa - - - - - SET Africa - - - - - AXN Beyond (Asia) - - - - - SET Southeast Asia - - - - - AXN Russia Sci Fi - - - - -

TOTAL FY08 LAUNCHED/ACQUIRED/COMMITTED - - - - -

FY09 Investment Opportunities

SET Turkey - - - - - Animax Spain/Portugal - - - - - SET Korea ------Total FY09 Investment Opportunities - - - - -

TOTAL NETWORK EBIT RESERVES - - - $- $-

Cash sheet.xls 3 04/08/2015 09:57:35 SONY PICTURES TELEVISION INTERNATIONAL - NETWORKS CASH - HO RESERVES/ADJUSTMENTS FY 2010 BUDGET (USD IN THOUSANDS)

FY09 FY10

Budget Q3 FCST Q4 FCST 2008 MRP Budget NET OF MINORITY INTEREST

SUB-TOTAL EXISTING NETWORKS - - - - -

NETWORKS HOME OFFICE MOBILE

FY08 LAUNCHED/ACQUIRED/COMMITTED Animax Germany - - - - SET Singtel - - - - Animax Africa - - - - SET Africa - - - - AXN Beyond (Asia) - - - - SET Southeast Asia - - - - AXN Russia Sci Fi - - - -

TOTAL FY08 LAUNCHED/ACQUIRED/COMMITTED - - - - -

FY09 Investment Opportunities

SET Turkey - - - - Animax Spain/Portugal - - - - SET Korea - - - -

Total FY09 Investment Opportunities - - - - -

TOTAL NETWORK CASH RESERVES - - - $- $-

Cash sheet.xls 4 04/08/2015 09:57:35