12 Metrics 2010 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Fixed Subscriber Revenues $46,593 $47,481 $48,125 $48,799 $49,726 $49,782 $49,612 $48,869 Variable Subscriber Revenues 12,943 12,985 11,503 10,842 11,322 11,264 10,576 10,678 Subscriber Revenues $59,536 $60,466 $59,628 $59,640 $61,049 $61,046 $60,188 $59,547 Other Revenues 1,140 1,086 1,014 751 1,415 756 727 733 Total Revenues $60,676 $61,552 $60,642 $60,391 $62,464 $61,801 $60,915 $60,280 DID - Based Revenues $57,551 $58,440 $57,698 $57,449 $58,904 $58,969 $58,122 $57,435 Non-DID Revenues 3,125 3,112 2,944 2,942 3,560 2,832 2,793 2,845 Total Revenues $60,676 $61,552 $60,642 $60,391 $62,464 $61,801 $60,915 $60,280 Subscriber Revenues/Total Revenues 98.1% 98.2% 98.3% 98.8% 97.7% 98.8% 98.8% 98.8% DID - Based/Total Revenues 94.8% 94.9% 95.1% 95.1% 94.3% 95.4% 95.4% 95.3% % Fixed Subscriber Revenues 78.3% 78.5% 80.7% 81.8% 81.5% 81.5% 82.4% 82.1% % Variable Subscriber Revenues 21.7% 21.5% 19.3% 18.2% 18.5% 18.5% 17.6% 17.9% Paid DIDs (1) 1,162,872 1,198,950 1,236,079 1,273,876 1,274,145 1,274,240 1,275,486 1,314,857 Average Monthly Revenue/DID $16.29 $15.87 $15.29 $14.85 $14.96 $15.03 $14.85 $14.40 Cancel Rate (2) 2.9% 3.0% 3.1% 3.5% 3.3% 3.1% 3.0% 2.8% Free DIDs (MM) 10.2 10.4 10.4 10.1 10.1 10.0 9.9 10.3 Average Monthly Revenue/DID $0.07 $0.07 $0.06 $0.05 $0.06 $0.05 $0.04 $0.05 Cities Covered 3,126 3,137 3,135 3,207 3,327 3,500 3,539 3,665 Countries Covered 45 46 46 46 46 46 46 48 Cash & Investment (millions) $149.9 $151.8 $161.9 $179.3 $194.8 $222.5 $243.7 $264.4 Free Cash Flow (3) (millions) $23.2 $15.0 $24.4 $30.4 $22.9 $26.1 $22.2 $34.2 2008 2009 (1) Paid DIDs reflect reserves for: anticipated product migration and/or price increase and a non-recurring adjustment for data clean up. (2) Cancel Rate is defined as individual customer DIDs with greater than 4 months of continuous service (continuous service includes customer DIDs which are administratively cancelled and reactivated within calendar month), and DIDs related to enterprise customers beginning with their first day of service. Calculated monthly and expressed here as an average over the three months of the quarter. (3) Free cash flow is net cash provided by operating activities, plus excess tax benefits/(deficiency) from share based compensation, less purchases of property and equipment. See slide 13 for computation of free cash flow. |